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
|
☒
|
Other
☐
|
|
|
Page No.
|
|
|
|
|
Disclosure Regarding Forward-Looking Information
|
iii
|
|
Certain Measures and Terms
|
iii
|
|
Presentation of Financial and Certain Other
Information
|
iii
|
|
Market Data
|
iv
|
|
Part I
|
1
|
|
Item 1. Identity of Directors, Senior Management and
Advisers
|
1
|
|
Item 2. Offer Statistics and Expected Timetable
|
1
|
|
Item 3. Key Information
|
1
|
|
A. Selected Consolidated Financial Data
|
1
|
|
B. Capitalization and Indebtedness
|
6
|
|
C. Reasons for the Offer and Use of Proceeds
|
6
|
|
D. Risk Factors
|
6
|
|
Item 4. Information on the Company
|
36
|
|
A. History and Development of the Company
|
36
|
|
B. Business Overview
|
42
|
|
C. Organizational Structure
|
103
|
|
D. Property, Plants and Equipment
|
104
|
|
Item 4A. Unresolved Staff Comments
|
107
|
|
Item 5. Operating and Financial Review and Prospects
|
107
|
|
A. Consolidated Operating Results
|
107
|
|
B. Liquidity and Capital Resources
|
175
|
|
C. Research and Developments, Patents and Licenses
|
181
|
|
D. Trend Information
|
181
|
|
E. Off-Balance Sheet Arrangements
|
183
|
|
F. Tabular Disclosure of Contractual Obligations
|
184
|
|
G. Safe Harbor
|
184
|
|
Item 6. Directors, Senior Management and Employees
|
184
|
|
A. Directors and Senior Management
|
184
|
|
B. Compensation
|
187
|
|
C. Board Practices
|
188
|
|
D. Employees
|
188
|
|
E. Share Ownership
|
189
|
|
Item 7. Major shareholders and related party
transactions
|
190
|
|
A. Major Shareholders
|
190
|
|
B. Related Party Transactions
|
191
|
|
C. Interests of Experts and Counsel
|
194
|
|
Item 8. Financial Information
|
194
|
|
A. Audited Consolidated Statements and Other Financial
Information
|
194
|
|
B. Significant Changes
|
199
|
|
Item 9. The Offer and Listing
|
199
|
|
A. Offer and Listing Details
|
199
|
|
B. Plan of Distribution
|
200
|
|
C. Markets
|
200
|
|
D. Selling Shareholders
|
202
|
|
E. Dilution
|
202
|
|
F. Expenses of the Issue
|
202
|
|
Item 10. Additional Information
|
202
|
|
A. Share Capital
|
202
|
|
B. Memorandum and Articles of Association
|
202
|
|
C. Material Contracts
|
206
|
|
D. EXCHANGE CONTROLS
|
206
|
|
E. Taxation
|
208
|
|
F. Dividends and Paying Agents
|
213
|
|
G. Statement by Experts
|
213
|
|
H. Documents on Display
|
213
|
|
I. Subsidiary Information
|
213
|
|
Item 11. Quantitative and Qualitative Disclosures about Market
Risk
|
213
|
|
Item 12. Description of Securities Other than Equity
Securities
|
213
|
|
Part II
|
214
|
|
Item 13. Defaults, Dividend Arrearages and
Delinquencies
|
214
|
|
Item 14. Material Modifications to the Rights of Security Holders
and Use of Proceeds
|
214
|
|
Item 15. Controls and Procedures
|
214
|
|
A. Disclosure Controls and Procedures
|
214
|
|
B. Management´s Annual Report on Internal Control Over
Financial Reporting
|
214
|
|
C. Attestation Report of the Registered Public Accounting
Firm
|
214
|
|
D. Changes in Internal Control Over Financial
Reporting
|
214
|
|
Item 16.
|
214
|
|
A. Audit Committee Financial Expert
|
214
|
|
B. Code of Ethics
|
215
|
|
C. Principal Accountant Fees and Services
|
215
|
|
D. Exemption from the Listing Standards for Audit
Committees
|
215
|
|
E. Purchases of Equity Securities by the Issuer and Affiliated
Purchasers
|
215
|
|
F. Change in Registrant’s Certifying Accountant
|
216
|
|
G. Corporate Governance
|
216
|
|
H. Mine Safety Disclosures
|
218
|
|
Part III
|
218
|
|
Item 17. Financial Statements
|
218
|
|
Item 18. Financial Statements
|
218
|
|
Item 19. Exhibits
|
218
|
|
|
IFRS
|
|||||
|
|
For the
fiscal year ended June 30,
|
|||||
|
|
2016
(1)
|
2016
|
2015
|
2014
|
2013
|
2012
|
|
|
(in
millions of US$)
|
(in
millions of Ps.)
|
||||
|
Consolidated Statements of
(Operations)/Income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues
|
2,353
|
35,384
|
5,652
|
4,604
|
3,529
|
2,860
|
|
Costs
|
(1,735)
|
(26,090)
|
(4,770)
|
(3,913)
|
(3,121)
|
(2,464)
|
|
Initial recognition and
changes in fair value of biological assets and agricultural produce
at the point of harvest
|
110
|
1,660
|
1,324
|
1,152
|
887
|
701
|
|
Changes in net
realizable value of agricultural produce after harvest
|
14
|
208
|
(34)
|
(18)
|
12
|
3
|
|
Gross Profit
|
742
|
11,162
|
2,172
|
1,825
|
1,307
|
1,100
|
|
|
|
|
|
|
|
|
|
Gain from disposal of
investment properties
|
73
|
1,101
|
1,150
|
231
|
178
|
117
|
|
Gain from disposal of
farmlands
|
-
|
(2)
|
550
|
91
|
150
|
45
|
|
General and
administrative expenses
|
(149)
|
(2,244)
|
(618)
|
(533)
|
(346)
|
(321)
|
|
Selling
expenses
|
(417)
|
(6,279)
|
(474)
|
(354)
|
(280)
|
(201)
|
|
Other operating
results, net
|
(3)
|
(44)
|
12
|
(75)
|
98
|
(93)
|
|
Profit from operations
|
246
|
3,694
|
2,792
|
1,185
|
1,107
|
647
|
|
|
|
|
|
|
|
|
|
Share of (loss)/profit
of associates and joint ventures
|
31
|
473
|
(1,025)
|
(409)
|
(10)
|
3
|
|
Profit from operations before financing and
taxation
|
277
|
4,167
|
1,767
|
776
|
1,097
|
650
|
|
|
|
|
|
|
|
|
|
Finance
income
|
131
|
1,974
|
241
|
288
|
201
|
139
|
|
Finance
cost
|
(513)
|
(7,719)
|
(1,685)
|
(2,852)
|
(1,125)
|
(757)
|
|
Other Financial
results
|
(34)
|
(510)
|
155
|
(10)
|
15
|
49
|
|
Financial results,
net
|
(416)
|
(6,255)
|
(1,289)
|
(2,574)
|
(909)
|
(569)
|
|
(Loss)/Profit before income
tax
|
(139)
|
(2,088)
|
478
|
(1,798)
|
188
|
81
|
|
Income tax
(expense)/benefit
|
13
|
197
|
(303)
|
389
|
(34)
|
(22)
|
|
(Loss)/Profit for the year
|
(126)
|
(1,891)
|
175
|
(1,409)
|
154
|
59
|
|
Attributable to:
|
|
|
|
|
|
|
|
Equity holders of the
parent
|
(69)
|
(1,038)
|
(250)
|
(1,068)
|
(27)
|
(21)
|
|
Non-controlling
interest
|
(57)
|
(853)
|
425
|
(341)
|
181
|
80
|
|
|
|
|
|
|
|
|
|
|
|
IFRS
|
||||
|
|
|
For the
fiscal year ended June 30,
|
||||
|
|
2016
(1)
|
2016
|
2015
|
2014
|
2013
|
2012
|
|
|
(in
millions of US$)
|
(in
millions of Ps.)
|
||||
|
Consolidated Statements of
Comprehensive (Operations)/Income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Loss)/Profit for the
year
|
(126)
|
(1,891)
|
175
|
(1,409)
|
154
|
58
|
|
Other comprehensive
income:
|
|
|
|
|
||
|
Items that may be
reclassified subsequently to profit or loss:
|
|
|
|
|
|
|
|
Currency translation
adjustment
|
3
|
37
|
(521)
|
1,285
|
181
|
(231)
|
|
Share of currency
translation adjustment of joint ventures and associates accounted
for using the equity method
|
320
|
4,818
|
82
|
(17)
|
2
|
(3)
|
|
Share of change in the
fair value of hedging instruments of associates and joint ventures
accounted for using the equity method
|
(6)
|
(93)
|
-
|
-
|
-
|
-
|
|
Items that may not be
reclassified subsequently to profit or loss, net of income
tax:
|
|
|
|
|
|
|
|
Actuarial loss from
defined benefit plans net of income taxes
|
(3)
|
(42)
|
-
|
-
|
-
|
-
|
|
Other comprehensive
income/(loss) for the year
|
314
|
4,720
|
(439)
|
1,268
|
183
|
(234)
|
|
Total comprehensive income/(loss) for the
year
|
188
|
2,829
|
(264)
|
(141)
|
337
|
(176)
|
|
Attributable to:
|
|
|
|
|
|
|
|
Equity holders of the
parent
|
(43)
|
(646)
|
(440)
|
(437)
|
66
|
(103)
|
|
Non-controlling
interest
|
231
|
3,475
|
176
|
296
|
271
|
(73)
|
|
|
|
|
|
|
|
|
|
|
|
IFRS
|
||||
|
|
|
For the
fiscal year ended June 30,
|
||||
|
|
2016
(1)
|
2016
|
2015
|
2014
|
2013
|
2012
|
|
|
(in
millions of US$)
|
(in
millions of Ps.)
|
||||
|
CASH
FLOW DATA
|
|
|
|
|
|
|
|
Net cash generated from
operating activities
|
270
|
4,055
|
494
|
883
|
648
|
668
|
|
Net cash generated
from/(used in) investing activities
|
575
|
8,652
|
872
|
(886)
|
(93)
|
(354)
|
|
Net cash used in
financing activities
|
(299)
|
(4,495)
|
(1,776)
|
(446)
|
(17)
|
(479)
|
|
|
IFRS
|
|||||
|
|
As of
fiscal year ended June 30,
|
|||||
|
|
2016
(1)
|
2016
|
2015
|
2014
|
2013
|
2012
|
|
|
(in
millions of US$)
|
(in
millions of Ps.)
|
||||
|
Consolidated Statements of
Financial Position
|
|
|
|
|
|
|
|
ASSETS
|
|
|
|
|
|
|
|
Non-Current
Assets
|
|
|
|
|
|
|
|
Investment
properties
|
3,309
|
49,766
|
3,475
|
3,455
|
4,171
|
3,455
|
|
Property, plant and
equipment
|
1,749
|
26,300
|
1,977
|
2,382
|
1,841
|
1,873
|
|
Trading
properties
|
297
|
4,472
|
130
|
132
|
98
|
87
|
|
Intangible
assets
|
786
|
11,814
|
176
|
175
|
219
|
168
|
|
Biological
assets
|
45
|
677
|
459
|
445
|
303
|
278
|
|
Investments in
associates and joint ventures
|
1,099
|
16,534
|
2,389
|
2,375
|
1,487
|
1,501
|
|
Deferred income tax
assets
|
110
|
1,658
|
653
|
853
|
179
|
81
|
|
Income tax
credit
|
12
|
173
|
160
|
178
|
199
|
157
|
|
Restricted
assets
|
9
|
129
|
4
|
51
|
55
|
-
|
|
Trade and other
receivables
|
251
|
3,773
|
427
|
475
|
291
|
297
|
|
Assets held for
sale
|
222
|
3,346
|
-
|
-
|
-
|
-
|
|
Investment in financial
assets
|
148
|
2,226
|
623
|
275
|
254
|
626
|
|
Derivative financial
instruments
|
1
|
8
|
208
|
-
|
25
|
18
|
|
Employee
benefits
|
-
|
4
|
-
|
-
|
-
|
-
|
|
Total Non-Current Assets
|
8,038
|
120,880
|
10,681
|
10,796
|
9,122
|
8,541
|
|
Current Assets
|
|
|
|
|
|
|
|
Trading
properties
|
16
|
241
|
3
|
4
|
12
|
11
|
|
Biological
assets
|
30
|
455
|
120
|
196
|
98
|
85
|
|
Inventories
|
259
|
3,900
|
511
|
440
|
252
|
253
|
|
Restricted
assets
|
50
|
748
|
607
|
-
|
1
|
-
|
|
Income tax
credit
|
36
|
541
|
31
|
20
|
5
|
29
|
|
Assets held for
sale
|
84
|
1,256
|
-
|
1,358
|
-
|
-
|
|
Trade and other
receivables
|
941
|
14,158
|
1,772
|
1,438
|
1,480
|
859
|
|
Investment in financial
assets
|
643
|
9,673
|
504
|
496
|
386
|
72
|
|
Derivative financial
instruments
|
4
|
53
|
30
|
33
|
7
|
3
|
|
Cash and cash
equivalents
|
937
|
14,096
|
634
|
1,003
|
1,048
|
472
|
|
Total Current Assets
|
3,000
|
45,121
|
4,212
|
4,988
|
3,289
|
1,784
|
|
|
|
|
|
|
|
|
|
TOTAL ASSETS
|
11,038
|
166,001
|
14,893
|
15,784
|
12,411
|
10,325
|
|
|
As of
fiscal year ended June 30,
|
|||||
|
|
2016
(1)
|
2016
|
2015
|
2014
|
2013
|
2012
|
|
|
(in
millions of US$)
|
(in millions of
Ps.)
|
|
|||
|
SHAREHOLDERS’
EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital and Reserves
Attributable to Equity Holders of the Parent
|
|
|
|
|
|
|
|
Share
capital
|
33
|
495
|
495
|
491
|
497
|
497
|
|
Treasury
shares
|
-
|
7
|
7
|
11
|
5
|
5
|
|
Inflation adjustment of
share capital
|
4
|
65
|
64
|
64
|
65
|
165
|
|
Inflation adjustment of
treasury shares
|
-
|
-
|
-
|
1
|
1
|
1
|
|
Share
premium
|
44
|
659
|
659
|
773
|
773
|
773
|
|
Additional paid-in
capital from treasury shares
|
1
|
16
|
13
|
-
|
-
|
-
|
|
Cost of treasury
shares
|
-
|
-
|
(32)
|
(55)
|
-
|
-
|
|
Share
warrants
|
-
|
-
|
-
|
106
|
106
|
106
|
|
Cumulative translation
adjustment
|
-
|
-
|
-
|
-
|
-
|
-
|
|
Equity-settled
compensation
|
-
|
-
|
-
|
-
|
-
|
-
|
|
Changes in
non-controlling interest
|
-
|
-
|
-
|
-
|
-
|
-
|
|
Other
reserve
|
72
|
1,086
|
548
|
688
|
(12)
|
(87)
|
|
Legal
reserve
|
6
|
83
|
-
|
82
|
47
|
43
|
|
Reserve for new
developments
|
-
|
-
|
-
|
17
|
337
|
389
|
|
Special
reserve
|
-
|
-
|
-
|
634
|
696
|
-
|
|
Reserve for the
repurchase of securities
|
-
|
-
|
32
|
200
|
-
|
-
|
|
(Accumalated deficit) /
Retained Earnings
|
(90)
|
(1,390)
|
(806)
|
(1,066)
|
(27)
|
667
|
|
Equity Attributable to equity holders of the
parent
|
70
|
1,021
|
980
|
1,946
|
2,488
|
2,559
|
|
Non-controlling
interest
|
945
|
14,211
|
2,539
|
2,489
|
2,231
|
2,133
|
|
TOTAL SHAREHOLDERS’
EQUITY
|
1,015
|
15,232
|
3,519
|
4,435
|
4,719
|
4,692
|
|
|
|
|
|
|
|
|
|
LIABILITIES
|
|
|
|
|
|
|
|
Non-current
liabilities
|
|
|
|
|
|
|
|
Trade and other
payables
|
102
|
1,528
|
264
|
217
|
228
|
169
|
|
Borrowings
|
6,237
|
93,808
|
5,833
|
5,315
|
4,190
|
2,770
|
|
Deferred income tax
liabilities
|
509
|
7,662
|
151
|
470
|
530
|
630
|
|
Derivative financial
instruments
|
8
|
121
|
270
|
321
|
3
|
23
|
|
Payroll and social
security liabilities
|
1
|
21
|
5
|
5
|
4
|
1
|
|
Provisions
|
89
|
1,341
|
387
|
221
|
72
|
22
|
|
Employee
benefits
|
46
|
689
|
-
|
-
|
-
|
-
|
|
Total non-current
liabilities
|
6,992
|
105,170
|
6,910
|
6,549
|
5,027
|
3,615
|
|
Current
Liabilities
|
|
|
|
|
|
|
|
Trade and other
payables
|
1,226
|
18,443
|
1,307
|
1,004
|
900
|
587
|
|
Income tax
liabilities
|
41
|
624
|
142
|
73
|
92
|
118
|
|
Payroll and social
security liabilities
|
123
|
1,856
|
230
|
203
|
121
|
104
|
|
Borrowings
|
1,562
|
23,488
|
2,467
|
2,639
|
1,527
|
1,187
|
|
Derivative financial
instruments
|
10
|
147
|
263
|
53
|
9
|
18
|
|
Provisions
|
69
|
1,041
|
55
|
21
|
16
|
4
|
|
Liabilities directly
associated with assets classified as held for sale
|
-
|
-
|
-
|
807
|
-
|
-
|
|
Total current liabilities
|
3,031
|
45,599
|
4,464
|
4,800
|
2,665
|
2,018
|
|
TOTAL LIABILITIES
|
10,023
|
150,769
|
11,374
|
11,349
|
7,692
|
5,633
|
|
|
|
|
|
|
|
|
|
TOTAL SHAREHOLDERS’ EQUITY AND
LIABILITIES
|
11,038
|
166,001
|
14,893
|
15,784
|
12,411
|
10,325
|
|
|
|
|
|
|
|
|
|
|
|
IFRS
As
of fiscal year ended June 30,
|
|||||||
|
|
2016
(1)
|
2016
|
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)
|
(0.00)
|
(2.83)
|
0.23
|
(2.15)
|
(0.05)
|
(0.04)
|
||
|
|
Diluted net income
per share
(3)
|
(0.00)
|
(2.83)
|
0.21
|
(2.15)
|
(0.05)
|
(0.04)
|
||
|
|
Basic net income
per ADS
(2)(4)
|
(0.00)
|
(28.30)
|
2.30
|
(21.50)
|
(0.54)
|
(0.43)
|
||
|
|
Diluted net income
per ADS
(3)(4)
|
(0.00)
|
(28.30)
|
2.10
|
(21.50)
|
(0.54)
|
(0.43)
|
||
|
|
Capital
stock
|
33
|
502
|
502
|
502
|
502
|
502
|
||
|
|
Number of common
shares
|
501,642,804
|
501,642,804
|
501,642,804
|
501,562,730
|
501,562,730
|
501,562,534
|
||
|
|
Weighted –
average number of common shares outstanding
|
494,991,778
|
494,991,778
|
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
|
554,375,631
|
558,487,656
|
558,917,099
|
558,916,948
|
||
|
|
Dividends paid
(6)
|
-
|
-
|
-
|
-
|
120
|
120
|
||
|
|
Dividends per
share
|
-
|
-
|
-
|
-
|
-
|
-
|
||
|
|
Dividends per ADS
(4)
|
-
|
-
|
-
|
-
|
-
|
-
|
||
|
|
Depreciation and
amortization
|
184
|
2,769
|
259
|
297
|
280
|
233
|
||
|
|
Capital
expenditure
|
163
|
2,458
|
488
|
436
|
1,048
|
243
|
||
|
|
Working
capital
|
(32)
|
(478)
|
(252)
|
188
|
624
|
(234)
|
||
|
|
Gross margin
(7)
|
0.30
|
0.30
|
0.31
|
0.32
|
0.30
|
0.31
|
||
|
|
Operating margin
(8)
|
0.10
|
0.10
|
0.40
|
0.21
|
0.25
|
0.18
|
||
|
|
Net margin
(9)
|
(0.05)
|
(0.05)
|
0.03
|
(0.24)
|
0.03
|
0.02
|
||
|
|
Ratio of current
assets to current liabilities
(10)
|
0.99
|
0.99
|
0.94
|
1.04
|
1.23
|
0.88
|
||
|
|
Ratio of
shareholders’ equity to total liabilities
(11)
|
0.10
|
0.10
|
0.31
|
0.39
|
0.61
|
0.83
|
||
|
|
Ratio of non
current assets to total assets
(12)
|
0.73
|
0.73
|
0.73
|
0.68
|
0.73
|
0.83
|
||
|
|
Ratio of
“Return on Equity” – ROE
(13)
|
(0.19)
|
(0.19)
|
0.17
|
(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, 2016 which was Ps.15.04 = 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 2016, 2015, 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, 2012
|
4.5070
|
4.1250
|
4.3016
|
4.5070
|
|
Fiscal year ended
June 30, 2013
|
5.3680
|
4.5650
|
4.9339
|
5.3680
|
|
Fiscal year ended
June 30, 2014
|
8.0830
|
5.4850
|
6.9333
|
8.0830
|
|
Fiscal year ended
June 30, 2015
|
9.0380
|
8.1630
|
8.5748
|
9.0380
|
|
Fiscal year ended
June 30, 2016
|
15.7500
|
9.1400
|
12.2769
|
14.9900
|
|
April
2016
|
14.7400
|
14.0000
|
14.3367
|
14.2000
|
|
May
2016
|
14.1900
|
13.8700
|
14.0720
|
13.9410
|
|
June
2016
|
15.2500
|
13.6950
|
14.1343
|
14.9900
|
|
July
2016
|
15.1000
|
14.510
|
14.8410
|
14.9600
|
|
August
2016
|
15.0500
|
14.6100
|
14.7899
|
14.8800
|
|
September
2016
|
15.3400
|
14.8500
|
15.0666
|
15.2600
|
|
October 2016
(through October 13, 2016)
|
15.1600
|
15.0200
|
15.1153
|
15.0820
|
|
|
Maximum
(1)(2)
|
|
Minimum
(1)(3)
|
|
Average
(1)(4)
|
|
At
closing
(1)
|
|
Fiscal year ended
June 30, 2014
|
3.6213
|
|
3.4320
|
|
3.5075
|
|
3.4320
|
|
Fiscal year ended
June 30, 2015
|
3.9831
|
|
3.4260
|
|
3.8064
|
|
3.7747
|
|
Fiscal year ended
June 30, 2016
|
3.9604
|
|
3.7364
|
|
3.8599
|
|
3.8596
|
|
Month ended April
30, 2016
|
3.8139
|
|
3.7364
|
|
3.7722
|
|
3.7364
|
|
Month ended May 31,
2016
|
3.8869
|
|
3.7511
|
|
3.8156
|
|
3.8526
|
|
Month ended June
30, 2016
|
3.8905
|
|
3.8141
|
|
3.8558
|
|
3.8596
|
|
Month ended July
31, 2016
|
3.8875
|
|
3.8131
|
|
3.8570
|
|
3.8131
|
|
Month ended August
31, 2016
|
3.8362
|
|
3.7592
|
|
3.7946
|
|
3.7768
|
|
Month ended
September 30, 2016
|
3.7853
|
|
3.7464
|
|
3.7642
|
|
3.7464
|
|
October 2016
(through October 13, 2016)
|
3.8155
|
|
3.7464
|
|
3.7901
|
|
3.8042
|
|
•
|
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.
|
|
|
June
30, 2016
Ps.
Million
|
|
June
30, 2015
Ps.
Million
|
|
Carrying amount of
the non-controlling interests sold by us
|
(20.6)
|
|
(33.7)
|
|
Consideration
collected
|
86.4
|
|
181.8
|
|
Tax effect
|
(25.5)
|
|
(50.4)
|
|
Reserve recorded in
equity
|
40.3
|
|
97.7
|
|
|
June
30, 2015
Ps.
Million
|
|
Carrying amount of
our interest acquired of
|
12.7
|
|
Consideration paid
for non-controlling interests
|
(50.7)
|
|
Reserve recorded in
equity
|
(38.0)
|
|
|
2016
(1)
|
2015
(1)(6)
|
2014
(1)(6)
|
2013
(1)(6)
|
2012
(1)(6)
|
|
Crops
(2)
|
178,617
|
187,438
|
201,648
|
182,513
|
181,079
|
|
Cattle
(3)
|
85,392
|
88,643
|
95,160
|
91,053
|
95,995
|
|
Milk/Dairy
|
2,231
|
2,864
|
2,864
|
2,780
|
3,022
|
|
Sheep
|
85,000
|
85,000
|
85,000
|
85,000
|
85,000
|
|
Land Reserves
(4)
|
473,290
|
467,568
|
467,532
|
461,729
|
459,979
|
|
Own farmlands
leased to third parties
|
2,435
|
10,026
|
13,111
|
31,593
|
25,538
|
|
Total
(5)
|
826,965
|
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 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 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 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.
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 1,000 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 and Others.
We seek to purchase
and develop premium office buildings in strategically-located
business districts in the City of Buenos Aires and other strategic
locations that we believe offer return 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 consider new opportunities on a selective basis to acquire or
construct new rental office buildings.
|
|
•
|
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. The scarcity of mortgage
financing restricted the growth in low 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.
|
|
•
|
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.
|
|
•
|
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. In 2015, we sold the Madison
building and we hold a 49.9% 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 49.0% of the voting securities of Condor
Hospitality Trust REIT (NASDAQ: CDOR). We intend to continue
evaluating -on a selective basis- investment opportunities outside
Argentina as long as they offer attractive investment and
development options.
|
|
|
Financial Operations and Other.
Through
our investment in Banco Hipotecario, the main mortgage-lending bank
in Argentina, we believe that we are able to achieve good synergies
in the long term with a developed mortgage market.
|
|
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)
|
1
|
5.0
|
|
2011
(6)
|
3
|
61.5
|
|
2012
|
-
|
-
|
|
2013
|
-
|
-
|
|
2014
|
-
|
-
|
|
2015
|
-
|
-
|
|
2016
|
-
|
-
|
|
|
|
|
|
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)(12)
|
4
|
814.3
|
569.6
|
|
2016
|
-
|
-
|
-
|
|
In
millions of Ps.
|
Fiscal
Year 2016
|
Fiscal
Year 2015
|
Fiscal
Year 2014
|
YoY
var
2016
vs. 2015
|
|
Revenues
|
-
|
-
|
-
|
-
|
|
Costs
|
(9)
|
(9)
|
(8)
|
0.0%
|
|
Gross
Loss
|
(9)
|
(9)
|
(8)
|
0.0%
|
|
(Loss)/Gain from
disposition of farmlands
|
(2)
|
570
|
91
|
-
|
|
Profit/(Loss)
from operations
|
(12)
|
552
|
78
|
-
|
|
Segment
Profit/(Loss)
|
(12)
|
552
|
78
|
-
|
|
Area
under Development (hectares)
|
Developed
2014/2015
|
Developed
2015/2016
|
|
Argentina
|
1,703
|
3,034
|
|
Brazil
|
7,475
|
4,416
|
|
Paraguay
(1)
|
2,367
|
1,400
|
|
Total
|
11,545
|
8,850
|
|
Production
Volume
(1)
|
FY
2016
|
FY2015
|
FY2014
|
FY2013
|
FY2012
|
|
Corn
|
229,893
|
310,874
|
155,759
|
194,870
|
247,839
|
|
Soybean
|
168,916
|
279,608
|
242,349
|
220,540
|
196,515
|
|
Wheat
|
16,186
|
15,990
|
12,373
|
4,392
|
18,625
|
|
Sorghum
|
1,127
|
1,740
|
4,502
|
6,709
|
7,791
|
|
Sunflower
|
3,053
|
11,992
|
5,803
|
12,437
|
14,503
|
|
Other
|
6,432
|
6,999
|
2,476
|
5,002
|
6,774
|
|
Total
Crops (tons)
|
425,607
|
627,203
|
423,262
|
443,950
|
492,047
|
|
Sugarcane (tons)
|
1,228,830
|
928,273
|
657,547
|
1,156,848
|
576,048
|
|
Cattle
herd
|
7,714
|
7,812
|
6,970
|
7,723
|
8,936
|
|
Milking
cows
|
491
|
524
|
489
|
470
|
445
|
|
Cattle
(tons)
|
8,205
|
8,336
|
7,459
|
8,193
|
9,381
|
|
Milk
(thousand of liters)
|
16,723
|
17,526
|
19,320
|
18,459
|
16,563
|
|
2016
Season
|
Argentina
|
Brazil
|
Bolivia
|
Paraguay
|
Total
|
|
Corn
|
189,708
|
19,982
|
13,233
|
6,969
|
229,893
|
|
Soybean
|
117,744
|
26,252
|
15,416
|
9,505
|
168,916
|
|
Wheat
|
15,525
|
-
|
661
|
-
|
16,186
|
|
Sorghum
|
56
|
-
|
773
|
298
|
1,127
|
|
Sunflower
|
3,053
|
-
|
-
|
-
|
3,053
|
|
Other
|
5,367
|
1,065
|
-
|
-
|
6,432
|
|
Total
Grains and Other
|
331,453
|
47,299
|
30,083
|
16,772
|
425,607
|
|
Sugarcane
|
-
|
1,075,183
|
153,648
|
-
|
1,228,830
|
|
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
|
|
Volume
of Sales
(3)
|
FY2016
|
FY2015
|
FY2014
|
FY2013
|
FY2012
|
||||||||||
|
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
|
D.M.
(1)
|
F.M.
(2)
|
Total
|
|
|
Corn
|
217.3
|
37.9
|
255.2
|
269.7
|
0.0
|
269.7
|
179.9
|
0.0
|
179.9
|
233.3
|
37.8
|
271.1
|
202.3
|
21.8
|
224.1
|
|
Soybean
|
182.5
|
15.8
|
198.3
|
172.9
|
77.2
|
250.1
|
188.9
|
33.2
|
222.1
|
153.4
|
55.4
|
208.8
|
228.6
|
23.0
|
251.6
|
|
Wheat
|
17.3
|
29.3
|
46.6
|
7.0
|
0.1
|
7.1
|
11.4
|
0.0
|
11.4
|
10.7
|
0.0
|
10.7
|
15.2
|
5.5
|
20.7
|
|
Sorghum
|
1.0
|
0.0
|
1.0
|
1.6
|
0.0
|
1.6
|
3.8
|
0.0
|
3.8
|
5.8
|
0.0
|
5.8
|
8.5
|
0.0
|
8.5
|
|
Sunflower
|
10.4
|
0.0
|
10.4
|
5.2
|
0.0
|
5.2
|
9.7
|
0.0
|
9.7
|
10.6
|
0.0
|
10.6
|
18.1
|
0.0
|
18.0
|
|
Other
|
5.9
|
0.0
|
5.9
|
1.9
|
0.0
|
1.9
|
6.2
|
0.3
|
6.5
|
14.0
|
0.1
|
14.1
|
12.0
|
0.0
|
12.0
|
|
Total
Grains
(tons)
|
434.4
|
83.0
|
517.4
|
458.3
|
77.3
|
535.6
|
399.9
|
33.5
|
433.4
|
427.8
|
93.3
|
521.1
|
484.2
|
503
|
534.5
|
|
Sugarcane
(tons)
|
1,219.7
|
0.0
|
1,219.7
|
924.5
|
-
|
924.5
|
675.7
|
-
|
675.7
|
1,179.9
|
-
|
1,179.9
|
636.3
|
-
|
636.3
|
|
Cattle
herd
|
8.3
|
0.0
|
8.3
|
8.9
|
0.0
|
8.9
|
8.8
|
0.0
|
8.8
|
9.6
|
0.0
|
9.6
|
15.0
|
-
|
15.0
|
|
Milking
cows
|
0.7
|
0.0
|
0.7
|
0.9
|
0.0
|
0.9
|
0.5
|
0.0
|
0.5
|
0.5
|
0.0
|
0.5
|
0.5
|
-
|
0.5
|
|
Beef-Cattle
(tons)
|
9.0
|
0.0
|
9.0
|
9.8
|
-
|
9.8
|
9.3
|
-
|
9.3
|
10.1
|
-
|
10.1
|
15.5
|
-
|
15.5
|
|
Milk
(in millions of liters)
|
15.5
|
0.0
|
15.5
|
16.9
|
-
|
16.9
|
18.8
|
-
|
18.8
|
17.9
|
-
|
17.9
|
16.3
|
-
|
16.3
|
|
|
2016
(1)(2)
|
2015
(1)(2)
|
2014
(1)(2)
|
2013
(1)(2)
|
2012
(1)(2)
|
|
Own
|
112,112
|
128,795
|
122,632
|
127,952
|
127,793
|
|
Under
lease
|
43,309
|
58,167
|
58,030
|
45,624
|
44,508
|
|
Under
concession
|
23,196
|
21,547
|
20,986
|
8,937
|
8,778
|
|
Leased to third
parties
|
2,365
|
3,267
|
7,616
|
18,223
|
23,595
|
|
Total
|
180,982
|
211,776
|
209,264
|
200,736
|
204,674
|
|
Stock
|
2016
Season
|
2015
Season
|
2014
Season
|
YoY
var 2016/2015
|
YoY
var 2015/2014
|
|
Corn
|
21,233
|
61,157
|
17,604
|
(65.3%)
|
247.4%
|
|
Soybean
|
69,665
|
99,972
|
75,885
|
(30.3%)
|
31.74%
|
|
Sunflower
|
913
|
8,594
|
1,825
|
(89.4%)
|
370.9%
|
|
Sorghum
|
369
|
198
|
522
|
86.4%
|
(62.1%)
|
|
Wheat
|
4,964
|
9,377
|
681
|
(47.1%)
|
1,276.9%
|
|
Cotton
|
-
|
-
|
-
|
0.0%
|
0.0%
|
|
Sugarcane
|
-
|
-
|
-
|
0.0%
|
0.0%
|
|
Other
|
2,975
|
4,500
|
32,608
|
(33.9%)
|
(86.2%)
|
|
Total
|
100,119
|
183,798
|
129,125
|
(45.5%)
|
42.3%
|
|
|
2016
|
2015
|
2014
|
2013
|
2012
|
|
Crops
(1)
|
43,309
|
58,167
|
58,030
|
45,624
|
44,508
|
|
Cattle
|
12,635
|
13,501
|
18,549
|
12,635
|
12,635
|
|
In
millions of Ps.
|
Fiscal
Year 2016
|
Fiscal
Year 2015
|
Fiscal
Year 2014
|
YoY
var
2016
vs. 2015
|
YoY
var
2015
vs. 2014
|
|
Revenues
|
1,152
|
987
|
837
|
16.8%
|
17.9%
|
|
Costs
|
(1,813)
|
(1,819)
|
(1,539)
|
(0.3%)
|
18.1%
|
|
Initial recognition
and changes in the fair value of biological assets and agricultural
products at the point of harvest
|
1,071
|
918
|
868
|
16.6%
|
5.8%
|
|
Changes in the net
realizable value of agricultural products after
harvest
|
208
|
(34)
|
(17)
|
-
|
100%
|
|
Gross
profit
|
618
|
52
|
149
|
1088.5%
|
(65.1%)
|
|
General and
administrative expenses
|
(174)
|
(159)
|
(147)
|
9.4%
|
8.2%
|
|
Selling
expenses
|
(216)
|
(161)
|
(115)
|
34.2%
|
40.0%
|
|
Other operating
results, net
|
(74)
|
(9)
|
(27)
|
722.2%
|
(66.6%)
|
|
Profit/(Loss)
from operations
|
154
|
(277)
|
(140)
|
-
|
-
|
|
Share of
profit/(loss) of associates and joint ventures
|
26
|
1
|
11
|
(2500.0%)
|
(90.9%)
|
|
Segment
Profit/(Loss)
|
180
|
(276)
|
(129)
|
-
|
-
|
|
In
millions of Ps.
|
Fiscal
Year 2016
|
Fiscal
Year 2015
|
Fiscal
Year 2014
|
YoY
var
2016
vs. 2015
|
YoY
var
2015
vs. 2014
|
|
Revenues
|
294
|
198
|
124
|
48.5%
|
59.7%
|
|
Costs
|
(511)
|
(368)
|
(207)
|
38.8%
|
77.8%
|
|
Initial recognition
and changes in the fair value of biological assets and agricultural
products at the point of harvest
|
318
|
187
|
96
|
70.5%
|
94.8%
|
|
Gross
profit
|
101
|
17
|
13
|
494.1%
|
30.8%
|
|
General and
administrative expenses
|
(34)
|
(20)
|
(28)
|
70.0%
|
(28.6%)
|
|
Selling
expenses
|
(8)
|
(8)
|
(8)
|
-
|
-
|
|
Other operating
results, net
|
4
|
(2)
|
-
|
-
|
-
|
|
(Loss)/Profit
from operations
|
63
|
(13)
|
(23)
|
-
|
-
|
|
Segment
(Loss)/Profit
|
63
|
(13)
|
(23)
|
-
|
-
|
|
|
2016
(1)
|
2015
(1)
|
2014
(1)
|
2013
(1)
|
2012
(1)
|
|
Cattle
production
|
7,714
|
7,812
|
6,970
|
7,723
|
8,936
|
|
|
2016
|
2015
|
2014
|
|
Breeding
stock
|
58,747
|
52,052
|
54,808
|
|
Winter grazing
stock
|
11,126
|
12,102
|
10,932
|
|
Total
Stock (heads)
|
69,873
|
64,154
|
65,740
|
|
In
millions of Ps.
|
Fiscal
Year 2016
|
Fiscal
Year 2015
|
Fiscal
Year 2014
|
YoY
var
2016
vs. 2015
|
YoY
var
2015
vs. 2014
|
|
Revenues
|
178
|
143
|
90
|
24.5%
|
58.9%
|
|
Costs
|
(268)
|
(225)
|
(161)
|
19.1%
|
39.8%
|
|
Initial recognition
and changes in the fair value of biological assets and agricultural
products at the point of harvest
|
254
|
167
|
145
|
52.1%
|
15.2%
|
|
Changes in the net
realizable value of agricultural products after
harvest
|
-
|
-
|
-
|
-
|
-
|
|
Gross
Profit
|
164
|
85
|
74
|
92.9%
|
14.9%
|
|
General and
administrative expenses
|
(40)
|
(26)
|
(27)
|
53.8%
|
(3.7%)
|
|
Selling
expenses
|
(19)
|
(20)
|
(14)
|
(5.0%)
|
42.9%
|
|
Other operating
results, net
|
(2)
|
(3)
|
(2)
|
(33.3%)
|
50.0%
|
|
Profit/
(Loss) from operations
|
103
|
36
|
31
|
186.1%
|
16.1%
|
|
Segment
Profit / (Loss)
|
103
|
36
|
31
|
186.1%
|
16.1%
|
|
|
2016
|
2015
|
2014
|
|
Average dairy cows
per day (heads)
|
1,788
|
2,189
|
2,439
|
|
Milk
Production/Dairy Cow/Day (liters)
|
23.81
|
21.48
|
19.69
|
|
In
millions of Ps.
|
Fiscal
Year 2016
|
Fiscal
Year 2015
|
Fiscal
Year 2014
|
YoY
var
2016
vs. 2015
|
YoY
var
2015
vs. 2014
|
|
Revenues
|
65
|
72
|
54
|
(9.7%)
|
33.3%
|
|
Costs
|
(135)
|
(133)
|
(104)
|
1.5%
|
27.9%
|
|
Initial recognition
and changes in the fair value of biological assets and agricultural
products at the point of harvest
|
74
|
75
|
63
|
(1.3%)
|
19.0%
|
|
Gross
Profit
|
4
|
14
|
13
|
(71.4%)
|
7.7%
|
|
General and
administrative expenses
|
(8)
|
(5)
|
(6)
|
60.0%
|
(16.7%)
|
|
Selling
expenses
|
(4)
|
(4)
|
(2)
|
-
|
-
|
|
Other operating
results, net
|
-
|
(1)
|
-
|
-
|
-
|
|
Profit
/ (Loss) from operations
|
(8)
|
4
|
5
|
-
|
-
|
|
Segment
Profit / (Loss)
|
(8)
|
4
|
5
|
-
|
-
|
|
In
millions of Ps.
|
Fiscal
Year 2016
|
Fiscal
Year 2015
|
Fiscal
Year 2014
|
YoY
var
2016
vs. 2015
|
YoY
var
2015
vs. 2014
|
|
Revenues
|
966
|
806
|
554
|
19.8%
|
45.4%
|
|
Costs
|
(925)
|
(739)
|
(480)
|
25.2%
|
54.0%
|
|
Gross
profit
|
41
|
67
|
74
|
(38.8%)
|
(9.5%)
|
|
General and
administrative expenses
|
(38)
|
(25)
|
(17)
|
52.0%
|
47.1%
|
|
Selling
expenses
|
(67)
|
(77)
|
(55)
|
(13.0%)
|
40.0%
|
|
Other operating
results, net
|
1
|
-
|
(1)
|
-
|
100.0%
|
|
(Loss)/Profit
from operations
|
(63)
|
(35)
|
1
|
80.0%
|
3,600%
|
|
Segment
(Loss)/Profit
|
(63)
|
(35)
|
1
|
80.0%
|
3,600%
|
|
In
millions of Ps.
|
Fiscal
Year 2016
|
Fiscal
Year 2015
|
Fiscal
Year 2014
|
YoY
var
2016
vs. 2015
|
YoY
var
2015
vs. 2014
|
|
Revenues
|
78
|
61
|
29
|
27.9%
|
110.3%
|
|
Costs
|
(20)
|
(21)
|
(17)
|
4.8%
|
23.5%
|
|
Gross
Profit
|
58
|
40
|
12
|
45.0%
|
233.4%
|
|
General and
administrative expenses
|
(4)
|
(2)
|
(4)
|
100%
|
(100.0%)
|
|
Selling
expenses
|
(1)
|
(1)
|
(1)
|
-
|
-
|
|
Other operating
results, net
|
-
|
-
|
-
|
-
|
-
|
|
Profit
from operations
|
53
|
37
|
7
|
43.2%
|
428.6%
|
|
Segment
Profit
|
53
|
37
|
7
|
43.2%
|
428.6%
|
|
In
millions of Ps.
|
Fiscal
Year 2016
|
Fiscal
Year 2015
|
Fiscal
Year 2014
|
YoY
var
2016
vs. 2015
|
YoY
var
2015
vs. 2014
|
|
Revenues
|
179
|
128
|
125
|
39.8%
|
2.4%
|
|
Costs
|
(140)
|
(105)
|
(101)
|
33.3%
|
3.9%
|
|
Initial recognition
and changes in the fair value of biological assets and agricultural
products at the point of harvest
|
-
|
-
|
-
|
-
|
-
|
|
Gross
Profit
|
39
|
23
|
24
|
69.6%
|
(4.2%)
|
|
General and
administrative expenses
|
(15)
|
(8)
|
(11)
|
87.5%
|
(27.3%)
|
|
Selling
expenses
|
(23)
|
(13)
|
(11)
|
76.9%
|
18.2%
|
|
Other operating
results, net
|
1
|
1
|
1
|
-
|
-
|
|
Profit
from operations
|
2
|
3
|
3
|
33.3%
|
-
|
|
Share of
Profit/(loss) of associates and joint ventures
|
(3)
|
-
|
-
|
-
|
-
|
|
Segment
Profit
|
(1)
|
3
|
3
|
-
|
-
|
|
Use
of Farmlands Owned and under Concession as of June 30,
2016
|
||||||||||
|
|
Locality
|
Province
|
Date
of
|
Surface
Area
|
Main
Business
|
Cattle
|
Sheep
|
Dairy
|
Agriculture
|
Cattle
|
|
|
|
|
Acquisition
|
(has)
|
|
(has)
|
(has)
|
(has)
|
(has)
|
(head)
|
|
El
Recreo
|
Recreo
|
Catamarca
|
May 95
|
12,395
|
Natural
woodlands
|
|
|
|
|
|
|
Los
Pozos
|
JV
González
|
Salta
|
May
’95
|
239,639
|
Cattle/
Agriculture/ Natural woodlands
|
44,010
|
|
|
13,938
|
44,914
|
|
San Nicolás
(1)
|
Rosario
|
Santa
Fe
|
May
‘97
|
1,431
|
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
|
|
|
|
4,294
|
|
|
La
Suiza
|
Villa
Angela
|
Chaco
|
Jun
‘98
|
36,380
|
Agriculture/
Cattle
|
26,700
|
|
|
3,414
|
15,300
|
|
La
Esmeralda
|
Ceres
|
Santa
Fe
|
Jun
‘98
|
9,370
|
Agriculture/
Cattle
|
|
|
|
7,885
|
|
|
El
Tigre
|
Trenel
|
La
Pampa
|
Apr
‘03
|
8,360
|
Agriculture/
Dairy
|
|
|
2,231
|
5,239
|
5,047
|
|
El
Invierno
(4)
|
Rancul
|
La
Pampa
|
Jun
‘05
|
1,946
|
Agriculture
|
|
|
|
1,839
|
|
|
San
Pedro
|
Concepción de
Uruguay
|
Entre
Rios
|
Sep
‘05
|
6,022
|
Agriculture
|
|
|
|
4,083
|
|
|
8 De Julio/
Estancia Carmen
|
Puerto
Deseado
|
Santa
Cruz
|
May ‘07/ Sep
‘08
|
100,911
|
Sheep
|
|
85,000
|
|
|
|
|
Cactus
Argentina
|
Villa
Mercedes
|
San
Luis
|
Dec
‘97
|
171
|
Natural
woodlands
|
171
|
|
|
|
|
|
Las
Vertientes
|
Las
Vertientes
|
Cordoba
|
-
|
4
|
Silo
|
|
|
|
|
|
|
La
Esperanza
(4)
|
Rancul
|
La
Pampa
|
Mar
‘08
|
980
|
Agriculture
|
|
|
|
402
|
|
|
Las
Londras
|
Santa
Cruz
|
Bolivia
|
Nov
‘08
|
4,566
|
Agriculture
|
|
|
|
3,736
|
|
|
San
Rafael
|
Santa
Cruz
|
Bolivia
|
Nov
‘08
|
2,969
|
Agriculture
|
|
|
|
2,269
|
|
|
La
Primavera
|
Santa
Cruz
|
Bolivia
|
Jun
‘11
|
2,340
|
Agriculture
|
|
|
|
636
|
|
|
Cuatro
Vientos
|
Santa
Cruz
|
Bolivia
|
Jun
‘11
|
2,658
|
Agriculture
|
|
|
|
1,844
|
|
|
Jeroviá/Marangatú/Udra
(2)
|
Mariscal
Estigarribia
|
Paraguay
|
Feb
‘09
|
58,754
|
Agriculture/
Natural woodlands
|
1,126
|
|
|
5,870
|
|
|
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
|
|
|
|
12,510
|
|
|
Alto
Taquari
|
Alto
Taquari/MT
|
Brazil
|
Aug
‘07
|
5,395
|
Agriculture
|
|
|
|
3,190
|
|
|
Araucaria
|
Mineiros/GO
|
Brazil
|
Mar
‘07
|
8,124
|
Agriculture
|
|
|
|
4,020
|
|
|
Chaparral
|
Correntina/BA
|
Brazil
|
Nov
‘07
|
37,182
|
Agriculture
|
|
|
|
14,398
|
|
|
Nova
Buruti
|
Januária/MG
|
Brazil
|
Dec
‘07
|
24,211
|
Forestry
|
|
|
|
|
|
|
Preferencia
|
Barreiras/BA
|
Brazil
|
Sep
‘08
|
17,799
|
Cattle
|
|
|
|
6,566
|
|
|
Subtotal
Own Farms
|
|
|
|
622,217
|
|
72,007
|
85,000
|
2,231
|
99,076
|
65,261
|
|
Agropecuaria Anta
SA
(3)
|
Las
Lajitas
|
Salta
|
|
132,000
|
|
820
|
|
|
23,547
|
2,460
|
|
Subtotal
Farms under Concession
|
|
|
|
132,000
|
|
820
|
|
|
23,547
|
2,460
|
|
Total
|
|
|
|
754,217
|
|
72,827
|
85,000
|
2,231
|
122,623
|
67,721
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As
of year ended June 30,
|
||||
|
|
2016
(2)
|
2015
(2)
|
2014
(2)
|
2013
(2)
|
2012
(2)
|
|
Las Vertientes
(1)
|
10,000
|
10,000
|
10,000
|
10,000
|
10,000
|
|
San Nicolás
(1)
|
5,341
|
5,341
|
5,341
|
5,341
|
5,341
|
|
Brasilagro
|
10,279
|
10,279
|
90,200
|
90,200
|
90,200
|
|
Total
|
25,620
|
25,620
|
105,541
|
105,541
|
105,541
|
|
Shopping
Centers
|
Date
of Acquisition
|
Location
|
Gross
Leasable Area
sqm
(1)
|
Stores
|
Occupancy
Rate
(2)
|
IRSA Commercial Properties’ Interest
(3)
|
Book
Value
(in
millions of Ps.)
(4)
|
|
|
|
Abasto
(5)
|
Jul-94
|
City of Buenos
Aires, Argentina
|
36,738
|
170
|
99.8%
|
100.0%
|
259
|
|
|
|
Alto
Palermo
|
Nov-97
|
City of Buenos
Aires, Argentina
|
18,966
|
142
|
99.6%
|
100.0%
|
209
|
|
|
|
Alto
Avellaneda
|
Dec-97
|
Province of Buenos
Aires, Argentina
|
35,887
|
134
|
100.0%
|
100.0%
|
128
|
|
|
|
Alcorta
Shopping
|
Jun-97
|
City of Buenos
Aires, Argentina
|
15,877
|
112
|
89.1%
|
100.0%
|
123
|
|
|
|
Patio
Bullrich
|
Oct-98
|
City of Buenos
Aires, Argentina
|
11,783
|
88
|
99.1%
|
100.0%
|
103
|
|
|
|
Alto
Noa
|
Mar-95
|
Salta,
Argentina
|
19,040
|
89
|
100.0%
|
100.0%
|
33
|
|
|
|
Buenos Aires
Design
|
Nov-97
|
City of Buenos
Aires, Argentina
|
13,903
|
62
|
95.7%
|
53.7%
|
6
|
|
|
|
Mendoza
Plaza
|
Dec-94
|
Mendoza,
Argentina
|
42,043
|
139
|
95.2%
|
100.0%
|
93
|
|
|
|
Alto Rosario
(5)
|
Nov-04
|
Santa Fe,
Argentina
|
28,796
|
143
|
100.0%
|
100.0%
|
129
|
|
|
|
Córdoba
Shopping
|
Dec-06
|
Córdoba,
Argentina
|
15,582
|
110
|
99.2%
|
100.0%
|
49
|
|
|
|
Dot Baires
Shopping
|
May-09
|
City of Buenos
Aires, Argentina
|
49,641
|
150
|
100.0%
|
80.0%
|
374
|
|
|
|
Soleil Premium
Outlet
|
Jul-10
|
Province of Buenos
Aires, Argentina
|
13,991
|
78
|
100.0%
|
100.0%
|
80
|
|
|
|
La Ribera
Shopping
|
Aug-11
|
Santa Fe,
Argentina
|
9,851
|
63
|
99.3%
|
50.0%
|
24
|
|
|
|
Distrito Arcos
(6)
|
Dec-14
|
City of Buenos
Aires, Argentina
|
11,170
|
60
|
97.0%
|
90.0%
|
279
|
|
|
|
Alto Comahue
(7)
|
Mar-15
|
Neuquén,
Argentina
|
9,890
|
102
|
96.6%
|
99.1%
|
319
|
|
|
|
Patio Olmos
(8)
|
Sep-07
|
Córdoba,
Argentina
|
-
|
-
|
-
|
100%
|
26
|
|
|
|
TOTAL
GENERAL
|
|
|
333,158
|
1,642
|
98.4%
|
|
2,210
|
|
|
|
|
(1) Corresponds to
the total leaseable surface area of each property. Excludes common
areas and parking spaces.
|
||||||||
|
|
(2) Calculated by
dividing square meters leased under leases in effect by gross
leaseable area as of fiscal year end.
|
||||||||
|
|
(3) Our effective
interest in each of its business units.
|
||||||||
|
|
(4) Cost of
acquisition, plus improvements, less accumulated depreciation.
Values expressed in million of pesos (Ps.).
|
||||||||
|
|
(5) Excludes Museo
de los Niños (3,732 sqm in Abasto and 1,261 sqm in Alto
Rosario).
(6) Opening
December 18, 2014.
(7) Opening March
17, 2015.
(8) IRSA CP owns
the historic building of the Patio Olmos shopping center in the
province of Cordoba, operated by a third party.
|
||||||||
|
As
of June 30,
|
|
|||
|
|
2016
|
2015
|
2014
|
|
|
|
(In
million of Ps.)
|
|||
|
Abasto
|
384
|
302
|
238
|
|
|
Alto
Palermo
|
392
|
295
|
244
|
|
|
Alto
Avellaneda
|
265
|
200
|
161
|
|
|
Alcorta
Shopping
|
187
|
141
|
106
|
|
|
Patio
Bullrich
|
118
|
98
|
79
|
|
|
Alto
Noa
|
73
|
51
|
39
|
|
|
Buenos Aires
Design
|
45
|
35
|
27
|
|
|
Mendoza
Plaza
|
119
|
92
|
74
|
|
|
Alto
Rosario
|
182
|
138
|
100
|
|
|
Córdoba
Shopping- Villa Cabrera
|
68
|
54
|
40
|
|
|
Dot Baires
Shopping
|
261
|
199
|
158
|
|
|
Soleil Premium
Outlet
|
80
|
59
|
44
|
|
|
La Ribera
Shopping
|
21
|
13
|
9
|
|
|
Distrito Arcos
(1)
|
78
|
23
|
-
|
|
|
Alto Comahue
(2)
|
48
|
12
|
-
|
|
|
Total
income
(3)
|
2,321
|
1,712
|
1,319
|
|
|
As
of June 30,
|
|
|||
|
|
2016
|
2015
|
2014
|
|
|
|
(In
million of Ps.)
|
|||
|
Abasto
|
4,043
|
3,150
|
2,447
|
|
|
Alto
Palermo
|
3,499
|
2,662
|
2,111
|
|
|
Alto
Avellaneda
|
3,781
|
2,913
|
2,334
|
|
|
Alcorta
Shopping
|
1,900
|
1,475
|
1,120
|
|
|
Patio
Bullrich
|
1,061
|
889
|
689
|
|
|
Alto
Noa
|
1,369
|
1,069
|
766
|
|
|
Buenos Aires
Design
|
414
|
326
|
272
|
|
|
Mendoza
Plaza
|
2,369
|
1,907
|
1,515
|
|
|
Alto
Rosario
|
2,628
|
1,952
|
1,378
|
|
|
Córdoba
Shopping- Villa Cabrera
|
991
|
756
|
547
|
|
|
Dot Baires
Shopping
|
3,254
|
2,571
|
2,008
|
|
|
Soleil Premium
Outlet
|
1,282
|
938
|
664
|
|
|
La Ribera
Shopping
|
634
|
398
|
281
|
|
|
Distrito Arcos
(2)
|
962
|
340
|
-
|
|
|
Alto Comahue
(3)
|
717
|
182
|
-
|
|
|
Total
sales
|
28,904
|
21,527
|
16,132
|
|
|
|
As
of June 30,
|
||
|
|
2016
|
2015
|
2014
|
|
|
(In millions of
Ps.)
|
||
|
Anchor
Store
|
1,591
|
1,299
|
1,098
|
|
Clothes and
footwear
|
15,201
|
11,125
|
7,940
|
|
Entertainment
|
1,026
|
741
|
547
|
|
Home
|
784
|
617
|
486
|
|
Home
Appliances
|
3,862
|
2,994
|
2,527
|
|
Restaurant
|
2,722
|
1,938
|
1,477
|
|
Miscellaneous
|
3,368
|
2,589
|
1,922
|
|
Services
|
352
|
223
|
136
|
|
Total
|
28,906
|
21,526
|
16,133
|
|
|
As
of June 30,
|
||
|
|
2016
|
2015
|
2014
|
|
Abasto
|
99.8%
|
100.0%
|
99.4%
|
|
Alto
Palermo
|
99.6%
|
99.7%
|
98.9%
|
|
Alto
Avellaneda
|
100.0%
|
99.9%
|
99.5%
|
|
Alcorta
Shopping
|
89.1%
|
100.0%
|
99.8%
|
|
Patio
Bullrich
|
99.1%
|
100.0%
|
99.6%
|
|
Alto
Noa
|
100.0%
|
100.0%
|
99.7%
|
|
Buenos Aires
Design
|
95.7%
|
94.6%
|
92.3%
|
|
Mendoza
Plaza
|
95.2%
|
96.1%
|
95.0%
|
|
Alto
Rosario
|
100.0%
|
97.9%
|
97.0%
|
|
Córdoba
Shopping Villa Cabrera
|
99.2%
|
99.8%
|
99.8%
|
|
Dot Baires
Shopping
|
100.0%
|
99.7%
|
99.7%
|
|
Soleil Premium
Outlet
|
100.0%
|
99.4%
|
100.0%
|
|
La Ribera
Shopping
|
99.3%
|
99.3%
|
99.6%
|
|
Distrito
Arcos
|
97.0%
|
97.3%
|
-
|
|
Alto
Comahue
|
96.6%
|
94.2%
|
-
|
|
Total
Percentage
|
98.4%
|
98.7%
|
98.4%
|
|
|
As
of June 30,
|
||
|
|
2016
|
2015
|
2014
|
|
|
(in
Ps.)
|
||
|
Abasto
|
10,456.4
|
8,227.2
|
6,254.6
|
|
Alto
Palermo
|
20,663.9
|
15,107.9
|
12,618.5
|
|
Alto
Avellaneda
|
7,389.7
|
5,443.2
|
4,400.3
|
|
Alcorta
Shopping
|
11,759.4
|
9,106.1
|
7,000.2
|
|
Patio
Bullrich
|
10,056.9
|
8,452.8
|
6,762.3
|
|
Alto
Noa
|
3,814.7
|
2,656.6
|
2,022.5
|
|
Buenos Aires
Design
|
3,264.2
|
2,543.2
|
1,874.9
|
|
Mendoza
Plaza
|
2,831.3
|
2,181.1
|
1,802.8
|
|
Alto
Rosario
|
6,303.1
|
4,847.2
|
3,390.4
|
|
Córdoba
Shopping Villa Cabrera
|
4,367.3
|
3,552.0
|
2,503.8
|
|
Dot Baires
Shopping
|
5,265.1
|
4,001.7
|
3,389.3
|
|
Soleil Premium
Outlet
|
5,726.0
|
4,242.5
|
2,908.4
|
|
La Ribera
Shopping
|
2,109.4
|
1,340.3
|
1,129.7
|
|
Distrito Arcos
(2)
|
6,993.8
|
1,891.1
|
-
|
|
Alto Comahue
(3)
|
4,832.1
|
1,236.1
|
-
|
|
Year
of expiration
|
Number
of Agreements
(1)
|
Square meters
to expire
|
Percentage
to expire
|
Amount (In
million of Ps.)
(3)
|
Percentage
of Agreements
|
|
2016
|
171
|
33,155.2
|
10%
(1)
|
96.29
|
8%
|
|
2017
|
487
|
83,781.3
|
25%
|
356.83
|
30%
|
|
2018
|
403
|
69,906.2
|
21%
|
308.86
|
26%
|
|
2019 and subsequent
years
|
581
|
146,312.7
|
44%
|
409.13
|
35%
|
|
Total
(2)
|
1,642
|
333,155.4
|
100%
|
1,171.11
|
100%
|
|
Type
of Business
|
Number
of Agreements
|
Annual
Base Rent Amount (million
Ps.)
|
Annual
Admission Rights Amount (million Ps.)
|
Average
Annual Base Rent per sqm (Ps.)
|
Number
of non-renewed agreements
(1)
|
Non-renewed
agreements
(1)
Annual Base Rent
Amount (million Ps.)
|
|
|
New
and renewed
|
Former
agreements
|
||||||
|
Clothing and
footwear
|
456
|
345.3
|
95.9
|
6,394.0
|
4,029.7
|
515
|
366.1
|
|
Miscellaneous
(2)
|
103
|
76.1
|
25.0
|
3,622.4
|
2,904.1
|
118
|
91.6
|
|
Restaurant
|
86
|
45.0
|
8.3
|
3,990.2
|
3,381.3
|
130
|
74.5
|
|
Home &
décor
|
43
|
19.5
|
5.4
|
3,735.3
|
2,480.8
|
48
|
26.4
|
|
Houseware
|
26
|
39.5
|
4.0
|
4,997.9
|
3,216.9
|
25
|
29.2
|
|
Entertainment
|
9
|
13.5
|
1.1
|
673.3
|
322.9
|
23
|
17.2
|
|
Services
|
12
|
6.4
|
0.5
|
1,867.2
|
1,702.2
|
48
|
20.7
|
|
Total
|
735
|
545.2
|
140.3
|
4,435.8
|
2,550.3
|
907
|
625.9
|
|
|
|
As
of June 30,
|
|
|
|
2016
|
2015
|
2014
|
|
Anchor
Store
|
1,590.5
|
1,299.3
|
1,098.4
|
|
Clothing and
footwear
|
15,201.4
|
11,124.8
|
7,940.1
|
|
Entertainment
|
1,025.7
|
740.6
|
546.5
|
|
Home
|
783.9
|
617.1
|
486.4
|
|
Home
Appliances
|
3,861.5
|
2,994.2
|
2,526.5
|
|
Restaurants
|
2,722.2
|
1,938.4
|
1,476.8
|
|
Miscellaneous
|
3,368.2
|
2,589.4
|
1,922.3
|
|
Services
|
351.5
|
223.1
|
135.8
|
|
Total
|
28,904.9
|
21,526.9
|
16,132.8
|
|
Company
|
Shopping
Center
|
Location
(1)
|
Gross
Leasable Area
(2)
(sq.m.)
|
Stores
|
National
GLA Percentage
(2)
|
Stores
Percentage
(2)
|
|
IRSA Commercial
Properties
|
|
|
|
|
|
|
|
|
Dot Baires
Shopping
|
CABA
|
49,641
|
150
|
2.14%
|
2.16%
|
|
|
Mendoza Plaza
Shopping
|
Mendoza
|
42,043
|
139
|
1.81%
|
2.00%
|
|
|
Abasto de Buenos
Aires
|
CABA
|
40,470
|
170
|
1.74%
|
2.45%
|
|
|
Alto
Avellaneda
|
GBA
|
35,887
|
134
|
1.54%
|
1.93%
|
|
|
Alto
Rosario
|
Rosario
|
30,057
|
143
|
1.29%
|
2.06%
|
|
|
Alto Palermo
Shopping
|
CABA
|
18,966
|
142
|
0.82%
|
2.05%
|
|
|
Alto
Noa
|
Salta
|
19,040
|
89
|
0.82%
|
1.28%
|
|
|
Alcorta
Shopping
|
CABA
|
15,877
|
112
|
0.68%
|
1.62%
|
|
|
Córdoba
Shopping
|
Córdoba
|
15,582
|
110
|
0.67%
|
1.59%
|
|
|
Soleil Premium
Outlet
|
GBA
|
13,991
|
78
|
0.60%
|
1.12%
|
|
|
Buenos Aires
Design
|
CABA
|
13,903
|
62
|
0.62%
|
0.89%
|
|
|
Distrito
Arcos
|
CABA
|
11,170
|
60
|
0.48%
|
0.87%
|
|
|
Patio
Bullrich
|
CABA
|
11,738
|
88
|
0.51%
|
1.27%
|
|
|
La Ribera
Shopping
|
Santa
Fe
|
9,851
|
63
|
0.42%
|
0.91%
|
|
|
Alto
Comahue
|
Neuquen
|
9,890
|
102
|
0.43%
|
1.47%
|
|
|
Subtotal
|
|
338,198
|
1,642
|
14.55%
|
23.67%
|
|
Cencosud
S.A.
|
|
|
|
|
|
|
|
|
Subtotal
|
|
650,256
|
1,456
|
28.01%
|
21.02%
|
|
Other
|
|
|
|
|
|
|
|
Operators
|
|
|
|
|
|
|
|
|
Subtotal
|
|
1,334,846
|
3,836
|
57.44%
|
55.32%
|
|
|
Total
|
|
2,323,278
|
6,934
|
100%
|
100%
|
|
|
Date
of Acquisition
|
Gross
Leasable Area (sqm)
(1)
|
Occupancy
Rate
(2)
|
IRSA’s
Effective Interest
|
Monthly
Rental Income (in thousands of Ps.)
(3)
|
Annual
accumulated rental income as of June 30, (in millions of
Ps.)
(4)
|
Book
Value
(in
millions of Ps.)
|
||
|
2016
|
2015
|
2014
|
|||||||
|
Offices
|
|
|
|
|
|
|
|
|
|
|
Edificio
República
(5)
|
04/28/08
|
19,885
|
100.0%
|
100.0%
|
7,637
|
72
|
62
|
46
|
191
|
|
Torre
BankBoston
(5)
|
08/27/07
|
14,873
|
100.0%
|
100.0%
|
5,098
|
56
|
42
|
35
|
130
|
|
Bouchard
551
|
03/15/07
|
-
|
-
|
100.0%
|
-
|
3
|
10
|
24
|
9
|
|
Intercontinental
Plaza
(5)
|
11/18/97
|
6,569
|
100.0%
|
100.0%
|
2,036
|
28
|
56
|
40
|
12
|
|
Bouchard
710
(5)(6)
|
06/01/05
|
15,014
|
100.0%
|
100.0%
|
7,020
|
68
|
48
|
34
|
79
|
|
Dique
IV
(9)
|
12/02/97
|
-
|
-
|
-
|
-
|
15
|
32
|
25
|
-
|
|
Maipú
1300
|
09/28/95
|
1,353
|
100.0%
|
100.0%
|
486
|
6
|
16
|
15
|
6
|
|
Libertador
498
|
12/20/95
|
620
|
100.0%
|
100.0%
|
611
|
6
|
2
|
3
|
4
|
|
Suipacha
652/64
(5)
|
11/22/91
|
11,465
|
90.7%
|
100.0%
|
2,085
|
22
|
16
|
13
|
12
|
|
Dot Building
(5)
|
11/28/06
|
11,242
|
100.0%
|
80.0%
|
3,521
|
31
|
27
|
19
|
121
|
|
Subtotal
Offices
|
|
81,021
|
98.7%
|
N/A
|
28,494
|
307
|
311
|
254
|
564
|
|
|
|
|
|
|
|
|
|
|
|
|
Other
Properties
|
|
|
|
|
|
|
|
|
|
|
Santa María
del Plata
|
10/17/97
|
106,610
|
100.0%
|
100.0%
|
676
|
12
|
|
|
13
|
|
Nobleza Picardo
(7)
|
05/31/11
|
109,610
|
74.8%
|
50.0%
|
185
|
2
|
8
|
8
|
7
|
|
Other Properties
(8)
|
N/A
|
38,646
|
42.8%
|
N/A
|
1,714
|
11
|
7
|
3
|
44
|
|
Subtotal
Other Properties
|
|
154,942
|
80.3%
|
N/A
|
2,575
|
25
|
15
|
11
|
64
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
Offices and others
(7)
|
|
335,887
|
84.7%
|
N/A
|
31,069
|
332
|
326
|
265
|
628
|
|
|
|||||||||
|
(1) Corresponds to
the total leaseable surface area of each property as of June 30,
2016. Excludes common areas and parking spaces.
(2) Calculated by
dividing occupied square meters by leaseable area as of June 30,
2016.
(3) The lease
agreements in effect as of June 30, 2016 were computed for each
property.
(4) Corresponds to
total consolidated lease agreements.
(5) Through IRSA
CP.
(6) On July 29,
2016, we executed a bill of sale for 1,702 square meters
corresponding to two office floors and 16 parking units to an
unrelated party, for a total amount of US$6.01 million, US$1.60
million which has already been paid, while the remaining balance
will be paid upon execution of the deed of conveyance and delivery
of possession.
(7) Through Quality
Invest S.A.
(8) Includes the
following properties: Ferro, Dot Adjoining Plot, Anchorena 665,
Anchorena 545 (Chanta IV) and La Adela, among others.
(9) On December 10,
2015, we sold the “Juana Manso 295” office building
located in the “Puerto Madero” area of the City of
Buenos Aires, composed of 8 office floors and 116 parking
spaces.The transaction amount was Ps.649 million, which has been
fully paid and the gross profit from the transaction amounts to
approximately Ps.586.8 million.
|
|||||||||
|
|
|||||||||
|
As
of June 30, 2016
|
|||||
|
Year
of
expiration
|
Number
of
Leases
|
Surface
area subject
to
expiration (sqm)
|
Percentage
subject
to
expiration
|
Amount
(Ps.)
|
Percentage
of
Leases
|
|
2016
|
29
|
34,947
|
12%
|
34,508,797
|
10%
|
|
2017
|
20
|
23,455
|
8%
|
74,530,611
|
22%
|
|
2018
|
40
|
43,627
|
15%
|
148,854,011
|
43%
|
|
2019+
|
29
|
185,540
|
65%
|
85,548,601
|
25%
|
|
Total
|
118
|
287,569
|
100%
|
343,442,020
|
100%
|
|
|
Occupancy
Rate
(1)
|
||
|
|
2016
|
2015
|
2014
|
|
Offices
|
|
|
|
|
Edificio
República
|
100.0%
|
93.6%
|
94.0%
|
|
Torre
BankBoston
|
100.0%
|
100.0%
|
100.0%
|
|
Intercontinental
Plaza
|
100.0%
|
100.0%
|
100.0%
|
|
Bouchard
710
|
100.0%
|
100.0%
|
99.8%
|
|
Suipacha
652/64
|
90.7%
|
96.7%
|
100.0%
|
|
DOT
Building
|
100.0%
|
100.0%
|
100.0%
|
|
Maipú
1300
|
100.0%
|
90.9%
|
87.3%
|
|
Libertador
498
|
100.0%
|
100.0%
|
100.0%
|
|
Juana Manso 295
(Dique IV)
|
-
|
99.5%
|
94.4%
|
|
Total
Offices
|
98.7%
|
98.1%
|
97.7%
|
|
(1) Leased surface
area in accordance with agreements in effect as of June 30, 2016
and 2015 considering the total leaseable office area for the same
periods.
|
|
|
Annual
average income per square meter
(1)
|
||
|
|
2016
|
2015
|
2014
|
|
Offices
|
|
|
|
|
Edificio
República
|
3,615
|
3,115
|
3,075
|
|
Torre
BankBoston
|
3,778
|
2,819
|
2,467
|
|
Bouchard
551
|
-
|
-
|
3,565
|
|
Intercontinental
Plaza
|
4,291
|
2,484
|
2,402
|
|
Bouchard
710
|
4,539
|
3,219
|
2,844
|
|
Juana Manso 295
(Dique IV)
|
-
|
2,847
|
2,722
|
|
Maipú
1300
|
4,790
|
3,330
|
3,000
|
|
Libertador
498
|
10,464
|
3,149
|
5,227
|
|
Suipacha
652/64
|
1,961
|
1,399
|
1,512
|
|
DOT
Building
|
2,778
|
2,439
|
2,410
|
|
Property
|
Number of Agreements
(1)(5)
|
Annual Rental income
(in millions of Ps.)
(2)
|
Rental income per sqm New and Renewed
(3)
|
Previous rental income per sqm
(3)
|
N° of non-renewed agreements
|
Non-renewed agreements Annual rental income
(4)
(in
million Ps.)
|
|
Maipú
1300
|
3
|
3.4
|
269.8
|
385.0
|
1
|
1
|
|
Libertador
498
|
1
|
3.2
|
427.8
|
413.6
|
-
|
-
|
|
Intercontinental
Plaza
|
1
|
2.5
|
232.5
|
232.5
|
-
|
-
|
|
Bouchard
710
|
3
|
12.9
|
399.2
|
331.8
|
-
|
-
|
|
Torre
BankBoston
|
3
|
11.2
|
375.5
|
283.5
|
1
|
32
|
|
Edificio
República
|
4
|
18.5
|
399.8
|
477.4
|
-
|
-
|
|
Dot
Building
|
1
|
3.7
|
374.1
|
327.3
|
2
|
6
|
|
Suipacha
664
|
3
|
6.5
|
151.0
|
143.3
|
3
|
14
|
|
Total Offices
|
19
|
61.9
|
312.9
|
299.5
|
7
|
53
|
|
|
|
As
of June 30,
|
|
|
Development
|
2016
|
2015
|
2014
|
|
Residential
apartments
|
|
|
|
|
Caballito
Nuevo
|
-
|
2
|
1
|
|
Condominios I y II
(1)
|
-
|
7
|
52
|
|
Horizons
(2)
|
5
|
5
|
23
|
|
Other residential
apartments
(3)
|
2
|
-
|
-
|
|
Subtotal
residential apartments
|
7
|
14
|
76
|
|
Residential
Communities
|
|
|
|
|
Abril
(4)
|
-
|
1
|
2
|
|
El
Encuentro
|
-
|
-
|
8
|
|
Subtotal
Residential Communities
|
-
|
1
|
10
|
|
Land
Reserve
|
|
|
|
|
Neuquén
|
-
|
-
|
13
|
|
Subtotal
Land Reserve
|
-
|
-
|
13
|
|
Total
|
7
|
15
|
99
|
|
|
FY
2016
|
FY
2015
|
FY
2014
|
|
Revenues
|
1,175
|
2,517
|
402
|
|
Costs
|
(107)
|
(1,354)
|
(166)
|
|
Profit
|
1,068
|
1,163
|
236
|
|
|
Developments
|
||
|
|
Greenfields
|
Expansions
|
|
|
|
Polo Dot (First
Stage)
|
Catalinas
(1)
|
Alto
Palermo
|
|
Beginning of
Works
|
FY
2017
|
FY
2017
|
FY
2017
|
|
Estimated opening
date
|
FY
2019
|
FY
2020
|
FY
2018
|
|
Total GLA
(sqm)
|
31,635
|
35,468
|
3,884
|
|
Investment amount
at 100% (million US$)
(2)
|
54
|
101
|
28.5
|
|
Investment amount
at 100% (million Ps.)
(3)
|
812.16
|
1,
519.04
|
428.64
|
|
Work progress
(%)
|
0%
|
0%
|
0%
|
|
Development
|
Company
|
Interest
|
Date
of Acquisition
|
Surface
area sqm
|
Area
intended for sale sqm (1)
|
Area
intended for construction
|
Sold
(2)
|
Location
|
Accumulated
Income as of June 2016
|
Accumulated
Income as of June 2015
|
Book
Value (ARS MM)
|
|
Residential
properties
|
|
|
|
|
|
|
|
|
|
|
|
|
Available
for sale
|
|
|
|
|
|
|
|
|
|
|
|
|
Condominios del
Alto I
|
IRSA
CP
|
100%
|
04/30/1999
|
-
|
2,082
|
-
|
100%
|
Santa
Fe
|
-
|
7
|
1
|
|
Condominios del
Alto II
|
IRSA
CP
|
100%
|
04/30/1999
|
-
|
4,082
|
-
|
100%
|
Santa
Fe
|
-
|
-
|
-
|
|
Caballito
Nuevo
|
IRSA
|
100%
|
11/03/1997
|
-
|
7,323
|
-
|
100%
|
CABA
|
-
|
2
|
-
|
|
Barrio
Chico
|
IRSA
|
100%
|
03/01/2003
|
-
|
2,872
|
-
|
100%
|
CABA
|
-
|
-
|
-
|
|
El
Encuentro
|
IRSA
|
100%
|
11/18/1997
|
-
|
127,748
|
-
|
100%
|
Buenos
Aires
|
-
|
-
|
-
|
|
Abril Club de Campo
– Plots
|
IRSA
|
100%
|
01/03/1995
|
-
|
5,135
|
-
|
100%
|
Buenos
Aires
|
-
|
1
|
-
|
|
Abril Club de Campo
– Manor House
(3)
|
IRSA
|
100%
|
01/03/1995
|
31,224
|
34,605
|
-
|
100%
|
Buenos
Aires
|
-
|
-
|
2
|
|
Torres
Jardín
|
IRSA
|
100%
|
07/18/1996
|
-
|
-
|
|
-
|
CABA
|
-
|
-
|
-
|
|
Departamento Entre
Ríos 465/9
|
IRSA
CP
|
100%
|
-
|
-
|
-
|
|
100%
|
Buenos
Aires
|
1
|
-
|
-
|
|
Horizons
|
IRSA
|
50%
|
01/16/2007
|
-
|
60,232
|
-
|
100%
|
Buenos
Aires
|
5
|
5
|
1
|
|
Intangible – Receivable units
|
|
|
|
-
|
|
|
|
-
|
-
|
-
|
|
|
Beruti (Astor
Palermo)
(4)
|
IRSA
CP
|
100%
|
06/24/2008
|
-
|
2,170
|
-
|
-
|
CABA
|
-
|
-
|
33
|
|
Caballito Manzana
35
|
IRSA
|
100%
|
10/22/1998
|
-
|
6,952
|
-
|
-
|
CABA
|
-
|
-
|
52
|
|
CONIL - Güemes
836 – Mz. 99 and Güemes 902 – Mz.
95
and Retail
Stores
|
IRSA
CP
|
100%
|
07/19/1996
|
1,389
|
-
|
5,994
|
-
|
Buenos
Aires
|
-
|
-
|
5
|
|
Canteras Natal
Crespo (2 commercial parcels)
|
IRSA
|
-
|
-
|
40,333
|
-
|
-
|
-
|
Buenos
Aires
|
-
|
-
|
-
|
|
Isla
Sirgadero
(10)
|
IRSA
|
100%
|
02/16/2007
|
826,276
|
-
|
-
|
-
|
Santa
Fe
|
-
|
-
|
-
|
|
Pereiraola
(Greenville)
|
IRSA
|
100%
|
04/21/2010
|
-
|
39,634
|
-
|
-
|
Buenos
Aires
|
-
|
-
|
8
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
Subtotal
Residential properties
|
|
|
|
899,222
|
292,835
|
5,994
|
|
|
6
|
15
|
102
|
|
Land
Reserves
|
|
|
|
|
|
|
|
|
|
|
|
|
Pilar R8 Km
53
|
IRSA
|
100%
|
05/29/1997
|
74,828
|
-
|
-
|
-
|
Buenos
Aires
|
-
|
-
|
3
|
|
Pontevedra
|
IRSA
|
100%
|
02/28/1998
|
730,994
|
-
|
-
|
-
|
Buenos
Aires
|
-
|
-
|
2
|
|
Mariano
Acosta
|
IRSA
|
100%
|
02/28/1998
|
967,290
|
-
|
-
|
-
|
Buenos
Aires
|
-
|
-
|
1
|
|
Merlo
|
IRSA
|
100%
|
02/28/1998
|
1,004,987
|
-
|
-
|
-
|
Buenos
Aires
|
-
|
-
|
1
|
|
San Luis
Plot
|
IRSA
|
50%
|
03/31/2008
|
3,250,523
|
-
|
-
|
-
|
San
Luis
|
-
|
-
|
1
|
|
Subtotal
Land reserves
|
|
|
|
6,028,622
|
-
|
-
|
|
|
-
|
-
|
8
|
|
Future
Developments
|
|
|
|
|
|
|
|
|
|
|
|
|
Mixed
Uses
|
|
|
|
|
|
|
|
|
|
|
|
|
UOM Luján
(5)
|
IRSA
CP
|
100%
|
05/31/2008
|
1,160,000
|
-
|
-
|
N/A
|
Buenos
Aires
|
|
-
|
42
|
|
La
Adela
|
IRSA
|
100%
|
08/01/2014
|
10,580,000
|
-
|
-
|
N/A
|
Buenos
Aires
|
-
|
-
|
216
|
|
Predio San Martin
(Ex Nobleza Piccardo)
(6)
|
IRSA
CP
|
50%
|
05/31/2011
|
159,995
|
-
|
127,996
|
N/A
|
Buenos
Aires
|
-
|
-
|
60
|
|
Puerto
Retiro
|
IRSA
|
50%
|
05/18/1997
|
82,051
|
-
|
-
|
N/A
|
CABA
|
-
|
-
|
34
|
|
Santa María
del Plata
(7)
|
IRSA
|
100%
|
07/10/1997
|
716,058
|
-
|
-
|
N/A
|
CABA
|
-
|
-
|
223
|
|
Residential
|
|
|
|
|
|
-
|
|
-
|
-
|
-
|
|
|
Coto Abasto Air
Space
|
IRSA
CP
|
100%
|
09/24/1997
|
-
|
-
|
21,536
|
N/A
|
CABA
|
-
|
-
|
10
|
|
Neuquén
– Residential parcel
|
IRSA
CP
|
100%
|
07/06/1999
|
13,000
|
-
|
18,000
|
N/A
|
Neuquén
|
-
|
-
|
1
|
|
Uruguay
Zetol
|
IRSA
|
90%
|
06/01/2009
|
152,977
|
62,756
|
-
|
N/A
|
Uruguay
|
-
|
-
|
92
|
|
Uruguay Vista al
Muelle
|
IRSA
|
90%
|
06/01/2009
|
102,216
|
62,737
|
-
|
N/A
|
Uruguay
|
-
|
-
|
64
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
Retail
|
|
|
|
|
|
|
|
|
|
|
|
|
Caballito Shopping
plot
(8)
|
IRSA
CP
|
100%
|
-
|
23,791
|
-
|
-
|
N/A
|
CABA
|
1
|
-
|
4
|
|
Dot potential
expansion
|
IRSA
CP
|
80%
|
-
|
15,881
|
-
|
47,643
|
N/A
|
CABA
|
-
|
-
|
-
|
|
Offices
|
|
|
|
|
|
|
|
|
|
|
|
|
Philips Adjoining
plots - Offices 1 and 2
|
IRSA
CP
|
80%
|
11/28/2006
|
12,800
|
-
|
38,400
|
N/A
|
CABA
|
-
|
-
|
25
|
|
Baicom
|
IRSA
|
50%
|
12/23/2009
|
6,905
|
-
|
34,500
|
N/A
|
CABA
|
-
|
-
|
4
|
|
Intercontinental
Plaza II
(9)
|
IRSA
CP
|
100%
|
02/28/1998
|
6,135
|
-
|
19,598
|
N/A
|
CABA
|
-
|
-
|
3
|
|
Catalinas Norte
Plot
|
IRSA
|
100%
|
12/17/2009
|
3,649
|
-
|
35,468
|
13%
|
CABA
|
-
|
-
|
112
|
|
Subtotal
Future Developments
|
|
|
|
13,035,458
|
125,493
|
343,141
|
|
|
|
-
|
890
|
|
Total
Land Reserves
|
|
|
19,963,302
|
418,328
|
349,135
|
|
|
7
|
15
|
1,000
|
|
|
Hotels
|
Date
of Acquisition
|
IRSA’s
Interest
|
Number
of rooms
|
Occupancy
(1)
|
Average
Price per Room Ps.
(2)
|
Fiscal
Year Sales as of June 30,
|
Book
Value
|
|||
|
2016
|
2015
|
2014
|
||||||||
|
Intercontinental
(3)
|
11/01/1997
|
76.34%
|
309
|
70.58%
|
1,694
|
195
|
143
|
124
|
58
|
|
|
Sheraton Libertador
(4)
|
03/01//1998
|
80.00%
|
200
|
73.42%
|
1,506
|
119
|
94
|
74
|
29
|
|
|
Llao Llao
(5)
|
06/01/1997
|
50.00%
|
205
|
51.15%
|
3,784
|
220
|
159
|
134
|
75
|
|
|
Total
|
-
|
-
|
714
|
65.79%
|
2,102
|
534
|
396
|
332
|
162
|
|
|
|
|
|||||||||
|
(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
|
June
30, 2016
|
June
30, 2015
|
YoY
Var
|
|
Gross Leasable Area
(sqm)
|
58,094
|
58,094
|
-
|
|
Occupancy
|
97.33%
|
91.86%
|
5.47pp
|
|
Rent
(US$./sqm)
|
66.67
|
64.74
|
2.98%
|
|
|
|
Initial
costs
|
Subsequent
costs
|
|
Costs
at end of the year
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Name
|
Encum-brances
|
Plot
of land
|
|
Buildings,
facilities and improvement
|
Improve-ments
/ Additions
|
|
Plot
of land
|
|
Buildings,
facilities and improvements
|
|
Total
|
|
Accumu-lated
depreciation
|
|
Net
book amount
|
|
Date
of construction
|
|
Date
of acquisition
|
|
Useful
life as of 06.30.16
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Tivoli
|
Mortgage
|
171
|
|
1,241
|
-
|
|
124
|
|
1,969
|
|
2,093
|
|
(46)
|
|
2,047
|
|
apr-2011
|
|
oct-2015
|
|
35
|
|||||||||
|
Kiryat Ono
Mall
|
Mortgage
|
316
|
|
696
|
8
|
|
502
|
|
1,115
|
|
1,617
|
|
(19)
|
|
1,598
|
|
nov-2007
|
|
oct-2015
|
|
72
|
|||||||||
|
Shopping Center
Modi’in A
|
Mortgage
|
223
|
|
289
|
-
|
|
354
|
|
459
|
|
813
|
|
(8)
|
|
805
|
|
aug-2005
|
|
oct-2015
|
|
81
|
|||||||||
|
HSBC
|
Mortgage
|
5,471
|
|
1,778
|
-
|
|
8,337
|
|
2,962
|
|
11,299
|
|
(74)
|
|
11,225
|
|
1927-1984
|
|
oct-2015
|
|
35
|
|||||||||
|
Matam park -
Haifa
|
Mortgage
|
544
|
|
2,685
|
480
|
|
910
|
|
4,842
|
|
5,752
|
|
(90)
|
|
5,662
|
|
1979-2015
|
|
oct-2015
|
|
63
|
|||||||||
|
Caesarea -
Maichaley Carmel
|
-
|
142
|
|
230
|
-
|
|
226
|
|
365
|
|
591
|
|
(8)
|
|
583
|
|
jun-1905
|
|
oct-2015
|
|
76
|
|||||||||
|
Herzeliya
North
|
-
|
777
|
|
1,025
|
856
|
|
1,498
|
|
2,662
|
|
4,160
|
|
(35)
|
|
4,125
|
|
1996-2015
|
|
oct-2015
|
|
89
|
|||||||||
|
Gav-Yam Center -
Herzeliya
|
Mortgage
|
748
|
|
817
|
-
|
|
1,187
|
|
1,297
|
|
2,484
|
|
(35)
|
|
2,449
|
|
1997-2006
|
|
oct-2015
|
|
64
|
|||||||||
|
Neyar Hadera
Modi’in
|
-
|
186
|
|
248
|
-
|
|
295
|
|
393
|
|
688
|
|
(8)
|
|
680
|
|
jun-1905
|
|
oct-2015
|
|
84
|
|||||||||
|
Gav yam park - Beer
Sheva
|
Mortgage
|
34
|
|
402
|
16
|
|
54
|
|
658
|
|
712
|
|
(12)
|
|
700
|
|
jul-1905
|
|
oct-2015
|
|
97
|
|||||||||
|
Hazomet Kfar
Saba
|
-
|
-
|
|
74
|
-
|
|
-
|
|
117
|
|
117
|
|
-
|
|
117
|
|
jun-1905
|
|
oct-2015
|
|
50
|
|||||||||
|
Bilu
|
-
|
-
|
|
54
|
-
|
|
-
|
|
86
|
|
86
|
|
-
|
|
86
|
|
jun-1905
|
|
oct-2015
|
|
35
|
|||||||||
|
Mazkeret
Batia
|
-
|
-
|
|
69
|
-
|
|
-
|
|
109
|
|
109
|
|
-
|
|
109
|
|
jul-1905
|
|
oct-2015
|
|
50
|
|||||||||
|
Netania
|
-
|
-
|
|
525
|
23
|
|
-
|
|
861
|
|
861
|
|
(12)
|
|
849
|
|
jun-1905
|
|
oct-2015
|
|
31
|
|||||||||
|
Rishon Le
Zion
|
-
|
-
|
|
44
|
-
|
|
-
|
|
70
|
|
70
|
|
-
|
|
70
|
|
may-1905
|
|
oct-2015
|
|
35
|
|||||||||
|
Rehovot
|
-
|
-
|
|
69
|
13
|
|
-
|
|
125
|
|
125
|
|
-
|
|
125
|
|
jun-1905
|
|
oct-2015
|
|
35
|
|||||||||
|
Mizpe
Sapir
|
-
|
-
|
|
78
|
-
|
|
-
|
|
128
|
|
128
|
|
(4)
|
|
124
|
|
jun-1905
|
|
oct-2015
|
|
35
|
|||||||||
|
Holon
|
-
|
191
|
|
15
|
-
|
|
303
|
|
24
|
|
327
|
|
-
|
|
327
|
|
jan-1969
|
|
oct-2015
|
|
25
|
|||||||||
|
Haifa
|
-
|
15
|
|
-
|
-
|
|
24
|
|
-
|
|
24
|
|
-
|
|
24
|
|
jan-1970
|
|
oct-2015
|
|
25
|
|||||||||
|
Others
|
-
|
1,781
|
|
3,938
|
195
|
|
3,018
|
|
5,830
|
|
8,848
|
|
(89)
|
|
8,759
|
|
N/A
|
|
oct-2015
|
|
N/A
|
|||||||||
|
Total
Rental properties
|
|
10,599
|
|
14,277
|
1,591
|
|
16,832
|
|
24,072
|
|
40,904
|
|
(440)
|
|
40,464
|
|
|
|
|
|
|
|||||||||
|
Undeveloped
parcels of land
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Tivoli
|
-
|
15
|
|
-
|
-
|
|
24
|
|
-
|
|
24
|
|
-
|
|
24
|
|
apr-2011
|
|
oct-2015
|
|
-
|
|||||||||
|
Queensridge
Towers
|
-
|
223
|
|
-
|
-
|
|
266
|
|
-
|
|
266
|
|
-
|
|
266
|
|
apr-2011
|
|
oct-2015
|
|
-
|
|||||||||
|
Zarchini
Raanana
|
-
|
-
|
|
49
|
-
|
|
-
|
|
78
|
|
78
|
|
-
|
|
78
|
|
-
|
|
oct-2015
|
|
-
|
|||||||||
|
Kurdani
|
-
|
-
|
|
-
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
oct-2015
|
|
-
|
|||||||||
|
Others
|
-
|
1,056
|
|
5
|
-
|
|
1,785
|
|
-
|
|
1,785
|
|
(8)
|
|
1,777
|
|
N/A
|
|
oct-2015
|
|
N/A
|
|||||||||
|
Total
undeveloped parcels of land
|
|
1,294
|
|
54
|
|
|
2,075
|
|
78
|
|
2,153
|
|
(8)
|
|
2,145
|
|
|
|
|
|
|
|||||||||
|
Tivoli
|
-
|
-
|
|
1,170
|
103
|
|
-
|
|
1,981
|
|
1,981
|
|
-
|
|
1,981
|
|
in
progress
|
|
oct-2015
|
|
-
|
|||||||||
|
Ispro Planet
– Beer Sheva – Phase 1
|
-
|
154
|
|
294
|
296
|
|
245
|
|
817
|
|
1,062
|
|
-
|
|
1,062
|
|
in
progress
|
|
oct-2015
|
|
-
|
|||||||||
|
Others
|
-
|
149
|
|
245
|
-
|
|
191
|
|
689
|
|
880
|
|
-
|
|
880
|
|
in
progress
|
|
oct-2015
|
|
N/A
|
|||||||||
|
Total
properties under development
|
|
303
|
|
1,709
|
399
|
|
436
|
|
3,487
|
|
3,923
|
|
|
|
3,923
|
|
|
|
|
|
|
|||||||||
|
|
|
Year
Ended December 31,
(in thousands)
|
||||||||||||||||||
|
|
|
2011
|
|
2012
|
|
2013
|
|
2014
|
|
2015
|
||||||||||
|
Cellular
subscribers (end of period)
(1)
(in
thousands)
|
|
|
3,349
|
|
|
|
3,199
|
|
|
|
3,092
|
|
|
|
2,967
|
|
|
|
2,835
|
|
|
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.
|
|
|
|
|
|
|
|
|
|
Brasilagro
Companhia Brasileira de Propiedades Agrícolas
|
39.76%
(1)
|
Brasilagro is
mainly involved in four productive activities: sugarcane, crops and
cotton, forestry activities, and livestock.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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.
|
|
Agrofy
S.A.
|
45.23%
|
Agrofy S.A. is
involved in the creation, operation, development, management,
buying and selling of websites and domain names on the
Internet.
|
|
Amauta Agro
S.A.
|
59,63%
|
Amauta Agro
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%
(2)
|
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
|
63.77%
(1)
|
IRSA is a leading
Argentine company devoted to the development
and management of real estate.
|
|
|
|
|
|
|
|
|
|
Sociedad
Anónima Carnes Pampeanas S.A. (formerly known as
Exportaciones Agroindustriales Argentinas S.A.)
|
100%
(3)
|
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.
|
|
|
||
|
|
|
|
|
|
|
|
|
Owned Farmlands as of June 30,
2016
|
|
|||||||
|
|
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
|
19.4
|
|
|
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
|
470.3
|
|
|
23/24/25
|
Jeroviá/Marangatú/Udra
(3)
|
Mariscal Estigarribia
|
Paraguay
|
58,754
|
Feb-09
|
Agriculture
/Natural Woodlands
|
244.0
|
|
|
26/31
|
Brasilagro
(4)
|
|
Brazil
|
124,319
|
|
Agriculture/
Forestry/Cattle
|
1,185.1
|
|
|
|
Subtotal
|
|
|
622,220
|
|
|
2,294.6
|
|
|
(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.
|
|
Properties
|
Place
|
Total
Area
|
Use
|
Net
Book Value
|
|
(ha)
|
(Ps.
Millions)
|
|||
|
Jatobá
Farmland
|
Jaborandi/BA
|
31,606
|
Agriculture
|
263.1
|
|
Alto Taquari
Farmland
|
Alto
Taquari/MT
|
5,395
|
Agriculture
|
144.6
|
|
Araucária
Farmland
|
Mineiros/GO
|
8,124
|
Agriculture
|
237.4
|
|
Chaparral
Farmland
|
Correntina/BA
|
37,183
|
Agriculture
|
322.9
|
|
Nova Buriti
Farmland
|
Januária/MG
|
24,212
|
Forestry
|
89.6
|
|
Preferência
Farmland
|
Barreiras/BA
|
17,799
|
Cattle
|
127.5
|
|
|
Subtotal
Brazil
|
124,319
|
|
1,185.1
|
|
|
|
|
|
|
|
Jeroviá/Marangatú/Udra
|
Mariscal
Estigarribia, Paraguay
|
58,754
|
Agriculture
/Natural Woodlands
|
244.0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
183,073
|
|
1,129.1
|
|
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)
|
|
||||||||
|
Edificio
República
|
|
Apr-08
|
|
|
|
19,885
|
|
City of Buenos
Aires
|
|
|
189
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Office
Rental
|
|
|
100.0%
|
|
|
Torre
Bankboston
|
|
Aug-07
|
|
|
|
14,873
|
|
City of Buenos
Aires
|
|
|
134
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Office
Rental
|
|
|
100.0%
|
|
|
Bouchard
551
|
|
Mar-07
|
|
|
|
-
|
|
City of Buenos
Aires
|
|
|
8
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Office
Rental
|
|
|
-
|
|
|
Intercontinental
Plaza
|
|
Nov-97
|
|
|
|
6,569
|
|
City of Buenos
Aires
|
|
|
10
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Office
Rental
|
|
|
100.0%
|
|
|
Bouchard
710
|
|
Jun-05
|
|
|
|
15,014
|
|
City of Buenos
Aires
|
|
|
60
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Office
Rental
|
|
|
100.0%
|
|
|
Dique
IV
|
|
Dec-97
|
|
|
|
-
|
|
City of Buenos
Aires
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Office
Rental
|
|
|
-
|
|
|
Maipú
1300
|
|
Sep-95
|
|
|
|
1,353
|
|
City of Buenos
Aires
|
|
|
5
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Office
Rental
|
|
|
100.0%
|
|
|
Libertador
498
|
|
Dec-95
|
|
|
|
620
|
|
City of Buenos
Aires
|
|
|
3
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Office
Rental
|
|
|
100.0%
|
|
|
Suipacha
652/64
|
|
Nov-91
|
|
|
|
11,465
|
|
City of Buenos
Aires
|
|
|
8
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Office
Rental
|
|
|
90.7%
|
|
|
Dot
Building
|
|
Nov-06
|
|
|
|
11,242
|
|
City of Buenos
Aires
|
|
|
122
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Office
Rental
|
|
|
100.0%
|
|
|
Santa María
del Plata
|
|
Oct-97
|
|
|
|
106,610
|
|
City of Buenos
Aires
|
|
|
13
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Other
Rentals
|
|
|
100.0%
|
|
|
Nobleza
Picardo
|
|
May-11
|
|
|
|
109,610
|
|
City of Buenos
Aires
|
|
|
7
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Office
Rental
|
|
|
74.8%
|
|
|
Other
Properties
(5)
|
|
N/A
|
|
|
|
38,646
|
|
N/A
|
|
|
266
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Other
Rentals
|
|
|
42.8%
|
|
|
Abasto
(3)
|
|
Jul-94
|
|
|
|
36,737.6
|
|
City of Buenos
Aires, Argentina
|
|
|
245
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Shopping
Center
|
|
|
99.8%
|
|
|
Alto
Palermo
(3)
|
|
Nov-97
|
|
|
|
18,966.0
|
|
City of Buenos
Aires, Argentina
|
|
|
208
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Shopping
Center
|
|
|
99.6%
|
|
|
Alto
Avellaneda
(3)
|
|
Dec-97
|
|
|
|
35,887.0
|
|
Province of Buenos
Aires, Argentina
|
|
|
127
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Shopping
Center
|
|
|
100.0%
|
|
|
Alcorta
Shopping
(3)
|
|
Jun-97
|
|
|
|
15,876.7
|
|
City of Buenos
Aires, Argentina
|
|
|
116
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Shopping
Center
|
|
|
89.1%
|
|
|
Patio
Bullrich
(3)
|
|
Oct-98
|
|
|
|
11,782.7
|
|
City of Buenos
Aires, Argentina
|
|
|
109
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Shopping
Center
|
|
|
99.1%
|
|
|
Alto
Noa
(3)
|
|
Mar-95
|
|
|
|
19,039.9
|
|
City of Salta,
Argentina
|
|
|
32
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Shopping
Center
|
|
|
100.0%
|
|
|
Buenos Aires
Design
(3)
|
|
Nov-97
|
|
|
|
13,903.1
|
|
City of Buenos
Aires, Argentina
|
|
|
7
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Shopping
Center
|
|
|
95.7%
|
|
|
Mendoza
Plaza
(3)
|
|
Dec-94
|
|
|
|
42,043.0
|
|
Mendoza,
Argentina
|
|
|
92
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Shopping
Center
|
|
|
95.2%
|
|
|
Alto Rosario
(3)
|
|
Nov-04
|
|
|
|
28,795.5
|
|
Santa Fe,
Argentina
|
|
|
127
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Shopping
Center
|
|
|
100.0%
|
|
|
Córdoba
Shopping –Villa Cabrera
(3)
|
|
Dec-06
|
|
|
|
15,581.7
|
|
Córdoba,
Argentina
|
|
|
53
|
|
|
Anticresis
|
|
|
|
3,2
|
|
|
Jan-17
|
|
|
|
17,7
|
|
|
Libor+1,5%+CER
|
|
Shopping
Center
|
|
|
99.2%
|
|
|||
|
Dot Baires
Shopping
(3)
|
|
May-09
|
|
|
|
49,640.7
|
|
City of Buenos
Aires, Argentina
|
|
|
368
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
-
|
|
Shopping
Center
|
|
|
100.0%
|
|
|
Soleil Premium
Outlet
(3)
|
|
Jul-10
|
|
|
|
13,991.1
|
|
Province of Buenos
Aires, Argentina
|
|
|
80
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Shopping
Center
|
|
|
100.0%
|
|
|
La Ribera
Shopping
(3)
|
|
Aug-11
|
|
|
|
9,850.6
|
|
Santa Fe,
Argentina
|
|
|
24
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Shopping
Center
|
|
|
99.3%
|
|
|
Distrito Arcos
(3)
|
|
Dec-14
|
|
|
|
11,170.1
|
|
City of Buenos
Aires, Argentina
|
|
|
280
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Shopping
Center
|
|
|
97.0%
|
|
|
Alto
Comahue
(3)
|
|
Mar-15
|
|
|
|
9,889.6
|
|
Neuquén,
Argentina
|
|
|
318
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Shopping
Center
|
|
|
96.6%
|
|
|
Patio
Olmos
(3)
|
|
-
|
|
|
|
-
|
|
-
|
|
|
26
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Shopping
Center
|
|
|
-
|
|
|
Caballito Plot of
Land
|
|
Nov-97
|
|
|
|
23,791
|
|
City of Buenos
Aires
|
|
|
45,812
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Land
Reserve
|
|
|
N/A
|
|
|
Other Land Reserves
(4)
|
|
N/A
|
|
|
|
6,126,022
|
|
City and Province
of Buenos Aires.
|
|
|
5,508
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Land
Reserve
|
|
|
N/A
|
|
|
Luján
(3)
|
|
May-12
|
|
|
|
1,160,000
|
|
Province of Buenos
Aires.
|
|
|
41,861
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Land
Reserve
|
|
|
N/A
|
|
|
Intercontinental
|
|
Nov-97
|
|
|
|
24,000
|
|
City of Buenos
Aires
|
|
|
51
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Hotel
|
|
|
70.58%
|
|
|
Sheraton
Libertador
|
|
Mar-98
|
|
|
|
37,600
|
|
City of Buenos
Aires
|
|
|
28
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Hotel
|
|
|
73.42%
|
|
|
Llao
Llao
(9)
|
|
Jun-97
|
|
|
|
17,463
|
|
City of
Bariloche
|
|
|
77
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Hotel
|
|
|
51.15%
|
|
|
Property
|
Date
of acquisition
|
Location
|
Net
book amount
|
Use
|
|
|
|
|
|
|
|
Tivoli
|
Oct-2015
|
United
States
|
2,047
|
Rental
properties
|
|
Kiryat Ono
Mall
|
Oct-2015
|
Israel
|
1,598
|
Rental
properties
|
|
Shopping Center
Modi’in A
|
Oct-2015
|
Israel
|
805
|
Rental
properties
|
|
HSBC
|
Oct-2015
|
United
States
|
11,225
|
Rental
properties
|
|
Matam park -
Haifa
|
Oct-2015
|
Israel
|
5,662
|
Rental
properties
|
|
Caesarea -
Maichaley Carmel
|
Oct-2015
|
Israel
|
583
|
Rental
properties
|
|
Herzeliya
North
|
Oct-2015
|
Israel
|
4,125
|
Rental
properties
|
|
Gav-Yam Center -
Herzeliya
|
Oct-2015
|
Israel
|
2,449
|
Rental
properties
|
|
Neyar Hadera
Modi’in
|
Oct-2015
|
Israel
|
680
|
Rental
properties
|
|
Gav yam park - Beer
Sheva
|
Oct-2015
|
Israel
|
700
|
Rental
properties
|
|
Hazomet Kfar
Saba
|
Oct-2015
|
Israel
|
117
|
Rental
properties
|
|
Bilu
|
Oct-2015
|
Israel
|
86
|
Rental
properties
|
|
Mazkeret
Batia
|
Oct-2015
|
Israel
|
109
|
Rental
properties
|
|
Netania
|
Oct-2015
|
Israel
|
849
|
Rental
properties
|
|
Rishon Le
Zion
|
Oct-2015
|
Israel
|
70
|
Rental
properties
|
|
Rehovot
|
Oct-2015
|
Israel
|
125
|
Rental
properties
|
|
Mizpe
Sapir
|
Oct-2015
|
Israel
|
124
|
Rental
properties
|
|
Holon
|
Oct-2015
|
Israel
|
327
|
Rental
properties
|
|
Haifa
|
Oct-2015
|
Israel
|
24
|
Rental
properties
|
|
Others
|
Oct-2015
|
Israel
|
8,759
|
Rental
properties
|
|
Tivoli
|
Oct-2015
|
United
States
|
24
|
Undeveloped parcels
of land
|
|
Queensridge
Towers
|
Oct-2015
|
Israel
|
266
|
Undeveloped parcels
of land
|
|
Zarchini
Raanana
|
Oct-2015
|
Israel
|
78
|
Undeveloped parcels
of land
|
|
Kurdani
|
Oct-2015
|
Israel
|
-
|
Undeveloped parcels
of land
|
|
Others
|
Oct-2015
|
Israel
|
1,777
|
Undeveloped parcels
of land
|
|
Tivoli
|
Oct-2015
|
United
States
|
1,981
|
Properties under
development
|
|
Ispro Planet
– Beer Sheva – Phase 1
|
Oct-2015
|
Israel
|
1,062
|
Properties under
development
|
|
Others
|
Oct-2015
|
Israel
|
880
|
Properties under
development
|
|
Shufersal´s
Stores
|
Oct-2015
|
Israel
|
10,478
|
Supermarkets
|
|
Total
|
|
|
57,010
|
|
|
Insured
Property
|
Risk
Covered
|
Amount
Insured
(in
Millions of Ps.)
|
Book
Value
(in
Millions of Ps.)
|
|
Buildings,
machinery, silos, installation and furniture and
equipment
|
Theft, fire and
technical insurance
|
517
|
490
|
|
Vehicles
|
Theft, fire and
civil and third parties liability
|
17
|
7
|
|
|
|
Fiscal
year ended June 30,
|
||||
|
|
|
2016
|
|
2015
|
|
2014
|
|
GDP
growth
|
|
(3.4%)
|
|
1.2%
|
|
0.0%
|
|
Inflation
(IPIM)
(1)
|
|
26.7%
|
|
13.6%
|
|
27.7%
|
|
Inflation
(CPI)
(2)
|
|
47.1%
|
|
14.0%
|
|
15.0%
(2)
|
|
Appreciation
(depreciation) of the Peso against the U.S. Dollar
(3)
|
|
(65.9%)
|
|
(11.8%)
|
|
(50.6%)
|
|
Average exchange
rate per US$1.00
(4)
|
|
Ps.14.9900
|
|
Ps.9.034
|
|
Ps.8.083
|
|
Appreciation
(depreciation) of the NIS against the U.S. Dollar
|
|
(1.1%)
|
|
(10.0%)
|
|
5.6%
|
|
Fiscal
Year ended June 30
|
Consumer
Price
Index
(1)
|
Wholesale
Price
Index
|
|
2011
|
9.7%
|
12.5%
|
|
2012
|
9.9%
|
12.8%
|
|
2013
|
10.5%
|
13.5%
|
|
2014 (from January 2014)
|
15.0%
|
27.7%
|
|
2015
|
15.0%
|
13.4%
|
|
2016
|
47.1%
|
26.7%
(2)
|
|
Estimation
|
Main
assumptions
|
Potential
implications
|
|
Business
combination - Allocation of acquisition prices
|
Assumptions
regarding timing, amount of future revenues and expenses, revenue
growth, expected rate of return, economic conditions, discount
rate, among others.
|
Should any of the
assumptions made be inaccurate the recognized combination may not
be correct.
|
|
Recoverable amounts
of cash-generating units (even those including goodwill),
associates and assets.
|
The discount rate
and the expected growth rate before taxes – in connection
with cash-generating units.
The discount rate
and the expected growth rate after taxes – in connection with
associates.
Cash flows are
determined based on past experiences with the asset or with similar
assets and in accordance with the Company’s best factual
assumption relative to the economic conditions expected to
prevail.
Business continuity
and share market public in connection with cash-generating unit
value of the companies.
Appraisals made by
external appraisers and valuators with relation to the
assets’ fair value, net of realization costs (including real
estate assets).
|
Should any of the
assumptions made be inaccurate, this could lead to differences in
the recoverable values of cash-generating units.
|
|
Control, joint
control or significant influence
|
Judgment relative
to the determination that the Company holds an interest in the
shares of investees (considering the existence and influence of
significant potential voting rights), its right to designate
members in the executive management of such companies (usually the
Board of directors) based on the investees’ bylaws; the
composition and the rights of other shareholders of such investees
and their capacity to establish operating and financial policies
for investees or to take part in the establishment
thereof.
|
Accounting
treatment of investments as subsidiaries (consolidation) or
associates (equity method).
|
|
Estimated useful
life of intangible assets, investment properties and property,
plant and equipment
|
Estimated useful
life of assets based on their conditions.
|
Recognition of
accelerated or decelerated depreciation by comparison against final
actual earnings (losses).
|
|
Fair value
valuation of investment properties
|
Fair value
valuation made by external appraisers and valuators.
|
Incorrect exposure
of investment property values.
|
|
Income tax
expense
|
The Company
estimates the income tax amount payable for transactions where the
Treasury’s Claim cannot be clearly determined.
Additionally, the
Company evaluates the recoverability of assets due to deferred
taxes considering whether some or all of the assets will not be
recoverable.
|
Upon the improper
determination of the provision for income tax, the Company will be
bound to pay additional taxes, including fines and compensatory and
punitive interest.
|
|
Allowance for
doubtful accounts
|
A periodic review
is conducted of receivables risks in the Company’s
clients’ portfolios. Bad debts based on the expiration of
account receivables and account receivables’ specific
conditions.
|
Improper
recognition of charges / reimbursements of the allowance for bad
debt.
|
|
Hybrid financial
instrument related to the non-recourse loan from Koor
(Adama)
|
·
The value of
Adama’s shares.
·
Unobserved data
underlying the binomial model applied to the determination of the
embedded derivative instruments’ value.
|
Changes in losses
or profits resulting from the variation in the fair value of the
embedded derivative, and variations in the book amount of the
primary contract recognized as revenues or expenses from
financing.
|
|
Level 2 and 3
financial instruments
|
Main assumptions
used by the Company are:
·
Projected
discounted income as per discount rate
·
Values determined
in accordance with the company’s shares in equity funds on
the basis of its financial statements, based on fair value or
investment assessments.
·
Comparable market
multiple (EV/GMV ratio).
·
Underlying asset
price (market price) and share price volatility (historical) and
market interest rate (Libor curve).
|
Wrong recognition
of a charge to income.
|
|
Probability
estimate of contingent liabilities
|
Whether more
economic resources may be spent in relation to litigation against
the Company; such estimate is based on legal advisors’
opinions.
|
Charge / reversal
of provision in relation to a claim.
|
|
Biological
assets
|
Main assumptions
used in valuation are: yields, operating costs, selling expenses,
future of sales prices, discount rate.
|
Wrong
recognition/valuation of biological assets. See sensitivities
modeled on these parameters in Note 14.
|
|
|
Agricultural
business
|
|
Urban
properties and investments business
|
|
Total
|
||||
|
|
|
|
Operations
Center in Argentina
|
|
Operations
Center in
Israel
|
|
Subtotal
|
|
|
|
|
|
|
|
|
(in
million of Ps.)
|
|
|
|
|
|
Revenues
|
2,912
|
|
3,284
|
|
28,229
|
|
31,513
|
|
34,425
|
|
Costs
|
(3,821)
|
|
(839)
|
|
(20,481)
|
|
(21,320)
|
|
(25,141)
|
|
Initial recognition
and changes in the fair value of biological assets and agricultural
produce at the point of harvest
|
1,717
|
|
-
|
|
-
|
|
-
|
|
1,717
|
|
Changes in the net
realizable value of agricultural produce after harvest
|
208
|
|
-
|
|
-
|
|
-
|
|
208
|
|
Gross
profit
|
1,016
|
|
2,445
|
|
7,748
|
|
10,193
|
|
11,209
|
|
Gain from disposal
of investment properties
|
-
|
|
1,056
|
|
45
|
|
1,101
|
|
1,101
|
|
Loss from disposal
of
farmlands
|
(2)
|
|
-
|
|
-
|
|
-
|
|
(2)
|
|
General and
administrative
expenses
|
(314)
|
|
(554)
|
|
(1,387)
|
|
(1,941)
|
|
(2,255)
|
|
Selling
expenses
|
(338)
|
|
(264)
|
|
(5,686)
|
|
(5,950)
|
|
(6,288)
|
|
Other operating
results,
net
|
(70)
|
|
32
|
|
-
|
|
32
|
|
(38)
|
|
Profit
from operations
|
292
|
|
2,715
|
|
720
|
|
3,435
|
|
3,727
|
|
Share of profit /
(loss) of joint ventures and associates
|
23
|
|
96
|
|
338
|
|
434
|
|
457
|
|
Segment
profit
|
315
|
|
2,811
|
|
1,058
|
|
3,869
|
|
4,184
|
|
|
|
|
|
|
|
|
|
|
|
|
Investment
properties
|
11
|
|
3,340
|
|
-
|
|
3,340
|
|
3,351
|
|
Property, plant and
equipment
|
2,736
|
|
244
|
|
-
|
|
244
|
|
2,980
|
|
Trading
properties
|
-
|
|
253
|
|
-
|
|
253
|
|
253
|
|
Goodwill
|
10
|
|
25
|
|
-
|
|
25
|
|
35
|
|
Rights to receive
future units under barter agreements
|
-
|
|
90
|
|
-
|
|
90
|
|
90
|
|
Biological
assets
|
1,144
|
|
-
|
|
-
|
|
-
|
|
1,144
|
|
Inventories
|
660
|
|
28
|
|
-
|
|
28
|
|
688
|
|
Interests in joint
ventures and associates
|
54
|
|
964
|
|
-
|
|
964
|
|
1,018
|
|
Operating assets
from Operations Center in Israel
|
-
|
|
-
|
|
146,989
|
|
146,989
|
|
146,989
|
|
Total
segment assets
|
4,615
|
|
4,944
|
|
146,989
|
|
151,933
|
|
156,548
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating
liabilities from Operations Center in Israel
|
-
|
|
-
|
|
132,865
|
|
132,865
|
|
132,865
|
|
|
Agricultural
business
|
|
Urban
properties and investments business
|
|
Total
|
|
|
|
|
Operations
Center in Argentina
|
|
|
|
|
|
|
(in
million of Ps.)
|
|
|
|
Revenues
|
2,395
|
|
2,547
|
|
4,942
|
|
Costs
|
(3,419)
|
|
(633)
|
|
(4,052)
|
|
Initial recognition
and changes in the fair value of biological assets and agricultural
produce at the point of harvest
|
1,347
|
|
-
|
|
1,347
|
|
Changes in the net
realizable value of agricultural produce after harvest
|
(34)
|
|
-
|
|
(34)
|
|
Gross
profit
|
289
|
|
1,914
|
|
2,203
|
|
Gain from disposal
of investment
properties
|
-
|
|
1,150
|
|
1,150
|
|
Gain from disposal
of
farmlands
|
570
|
|
-
|
|
570
|
|
General and
administrative
expenses
|
(247)
|
|
(378)
|
|
(625)
|
|
Selling
expenses
|
(286)
|
|
(195)
|
|
(481)
|
|
Other operating
results,
net
|
(19)
|
|
29
|
|
10
|
|
Profit
from operations
|
307
|
|
2,520
|
|
2,827
|
|
Share of profit /
(loss) of joint ventures and
associates
|
1
|
|
(1,037)
|
|
(1,036)
|
|
Segment
profit
|
308
|
|
1,483
|
|
1,791
|
|
|
|
|
|
|
|
|
Investment
properties
|
77
|
|
3,494
|
|
3,571
|
|
Property, plant and
equipment
|
2,079
|
|
256
|
|
2,335
|
|
Trading
properties
|
-
|
|
136
|
|
136
|
|
Goodwill
|
8
|
|
25
|
|
33
|
|
Rights to receive
future units under barter
agreements
|
-
|
|
90
|
|
90
|
|
Biological
assets
|
588
|
|
-
|
|
588
|
|
Inventories
|
496
|
|
23
|
|
519
|
|
Interests in joint
ventures and
associates
|
33
|
|
2,382
|
|
2,415
|
|
Total
segment
assets
|
3,281
|
|
6,406
|
|
9,687
|
|
|
Agricultural
business
|
|
Urban
properties and investments business
|
|
Total
|
|
|
|
|
Operations
Center in Argentina
|
|
|
|
|
|
|
(in
million of Ps.)
|
|
|
|
Revenues
|
1,813
|
|
2,157
|
|
3,970
|
|
Costs
|
(2,617)
|
|
(649)
|
|
(3,266)
|
|
Initial recognition
and changes in the fair value of biological assets and agricultural
produce at the point of harvest
|
1,172
|
|
-
|
|
1,172
|
|
Changes in the net
realizable value of agricultural produce after harvest
|
(17)
|
|
-
|
|
(17)
|
|
Gross
profit
|
351
|
|
1,508
|
|
1,859
|
|
Gain from disposal
of investment
properties
|
-
|
|
231
|
|
231
|
|
Gain from disposal
of
farmlands
|
91
|
|
-
|
|
91
|
|
General and
administrative
expenses
|
(241)
|
|
(300)
|
|
(541)
|
|
Selling
expenses
|
(210)
|
|
(150)
|
|
(360)
|
|
Other operating
results,
net
|
(29)
|
|
(49)
|
|
(78)
|
|
(Loss)
/ Profit from operations
|
(38)
|
|
1,240
|
|
1,202
|
|
Share of profit /
(loss) of joint ventures and
associates
|
11
|
|
(437)
|
|
(426)
|
|
Segment
(loss) / profit
|
(27)
|
|
803
|
|
776
|
|
|
|
|
|
|
|
|
Investment
properties
|
51
|
|
3,539
|
|
3,590
|
|
Property, plant and
equipment
|
2,417
|
|
238
|
|
2,655
|
|
Trading
properties
|
-
|
|
143
|
|
143
|
|
Goodwill
|
11
|
|
26
|
|
37
|
|
Rights to receive
future units under barter
agreements
|
-
|
|
85
|
|
85
|
|
Assets held for
sale
|
-
|
|
1,358
|
|
1,358
|
|
Biological
assets
|
652
|
|
-
|
|
652
|
|
Inventories
|
433
|
|
18
|
|
451
|
|
Interests in joint
ventures and
associates
|
37
|
|
1,966
|
|
2,003
|
|
Total
segment
assets
|
3,601
|
|
7,373
|
|
10,974
|
|
|
June
30, 2016
|
||||||
|
|
Agricultural
production
|
|
Land
transformation
and
sales
|
|
Others
|
|
Total
Agricultural
business
(i)
|
|
|
(in
million of Ps.)
|
||||||
|
Revenues
|
1,689
|
|
-
|
|
1,223
|
|
2,912
|
|
Costs
|
(2,727)
|
|
(9)
|
|
(1,085)
|
|
(3,821)
|
|
Initial recognition
and changes in the fair value of biological assets and agricultural
produce at the point of harvest
|
1,717
|
|
-
|
-
|
-
|
|
1,717
|
|
Changes in the net
realizable value of agricultural produce
after
harvest
|
208
|
|
-
|
-
|
-
|
|
208
|
|
Gross
profit /
(loss)
|
887
|
|
(9)
|
|
138
|
|
1,016
|
|
Loss from disposal
of
farmlands
|
-
|
|
(2)
|
|
-
|
|
(2)
|
|
General and
administrative
expenses
|
(256)
|
|
(1)
|
|
(57)
|
|
(314)
|
|
Selling
expenses
|
(247)
|
|
-
|
|
(91)
|
|
(338)
|
|
Other operating
results,
net
|
(72)
|
|
-
|
|
2
|
|
(70)
|
|
Profit
/ (Loss) from operations
|
312
|
|
(12)
|
|
(8)
|
|
292
|
|
Share of profit /
(loss) of
associates
|
26
|
|
-
|
|
(3)
|
|
23
|
|
Segment
profit / (loss)
|
338
|
|
(12)
|
|
(11)
|
|
315
|
|
|
|
|
|
|
|
|
|
|
Investment
properties
|
-
|
-
|
-
|
|
11
|
|
11
|
|
Property, plant and
equipment
|
2,673
|
|
13
|
|
50
|
|
2,736
|
|
Goodwill
|
10
|
|
-
|
|
-
|
|
10
|
|
Biological
assets
|
1,144
|
|
-
|
|
-
|
|
1,144
|
|
Inventories
|
499
|
|
-
|
|
161
|
|
660
|
|
Investments in
associates
|
54
|
|
-
|
|
-
|
|
54
|
|
Total
segment assets
(ii)
|
4,380
|
|
13
|
|
222
|
|
4,615
|
|
|
June
30, 2015
|
||||||
|
|
Agricultural
production
|
|
Land
transformation
and
sales
|
|
Others
|
|
Total
Agricultural
business
(i)
|
|
|
(in
million of Ps.)
|
||||||
|
Revenues
|
1,400
|
|
-
|
|
995
|
|
2,395
|
|
Costs
|
(2,545)
|
|
(9)
|
|
(865)
|
|
(3,419)
|
|
Initial recognition
and changes in the fair value of biological assets and agricultural
produce at the point of harvest
|
1,347
|
|
-
|
|
-
|
|
1,347
|
|
Changes in the net
realizable value of agricultural produce
after
harvest
|
(34)
|
|
-
|
|
-
|
|
(34)
|
|
Gross
profit /
(loss)
|
168
|
|
(9)
|
|
130
|
|
289
|
|
Gain from disposal
of
farmlands
|
-
|
|
570
|
|
-
|
|
570
|
|
General and
administrative
expenses
|
(210)
|
|
(2)
|
|
(35)
|
|
(247)
|
|
Selling
expenses
|
(193)
|
|
(2)
|
|
(91)
|
|
(286)
|
|
Other operating
results,
net
|
(15)
|
|
(5)
|
|
1
|
|
(19)
|
|
(Loss)
/ Profit from operations
|
(250)
|
|
552
|
|
5
|
|
307
|
|
Share of profit of
associates
|
1
|
|
-
|
|
-
|
|
1
|
|
Segment
(loss) / profit
|
(249)
|
|
552
|
|
5
|
|
308
|
|
|
|
|
|
|
|
|
|
|
Investment
properties
|
-
|
|
-
|
|
77
|
|
77
|
|
Property, plant and
equipment
|
1,997
|
|
13
|
|
69
|
|
2,079
|
|
Goodwill
|
7
|
|
-
|
|
1
|
|
8
|
|
Biological
assets
|
587
|
|
-
|
|
1
|
|
588
|
|
Inventories
|
370
|
|
-
|
|
126
|
|
496
|
|
Investments in
associates
|
33
|
|
-
|
|
-
|
|
33
|
|
Total
segment assets
(ii)
|
2,994
|
|
13
|
|
274
|
|
3,281
|
|
|
June
30, 2014
|
||||||
|
|
Agricultural
production
|
|
Land
transformation
and
sales
|
|
Others
|
|
Total
Agricultural
business
(i)
|
|
|
(in
million of Ps.)
|
||||||
|
Revenues
|
1,105
|
|
-
|
|
708
|
|
1,813
|
|
Costs
|
(2,011)
|
|
(8)
|
|
(598)
|
|
(2,617)
|
|
Initial recognition
and changes in the fair value of biological assets and agricultural
produce at the point of harvest
|
1,172
|
|
-
|
|
-
|
|
1,172
|
|
Changes in the net
realizable value of agricultural produce
after
harvest
|
(17)
|
|
-
|
|
-
|
|
(17)
|
|
Gross
profit /
(loss)
|
249
|
|
(8)
|
|
110
|
|
351
|
|
Gain from disposal
of
farmlands
|
-
|
|
91
|
|
-
|
|
91
|
|
General and
administrative expenses
|
(208)
|
|
(1)
|
|
(32)
|
|
(241)
|
|
Selling
expenses
|
(139)
|
|
(4)
|
|
(67)
|
|
(210)
|
|
Other operating
results,
net
|
(29)
|
|
-
|
|
-
|
|
(29)
|
|
(Loss)
/ Profit from operations
|
(127)
|
|
78
|
|
11
|
|
(38)
|
|
Share of profit of
associates
|
11
|
|
-
|
|
-
|
|
11
|
|
Segment
(loss) / profit
|
(116)
|
|
78
|
|
11
|
|
(27)
|
|
|
|
|
|
|
|
|
|
|
Investment
properties
|
-
|
|
-
|
|
51
|
|
51
|
|
Property, plant and
equipment
|
2,365
|
|
7
|
|
45
|
|
2,417
|
|
Goodwill
|
10
|
|
-
|
|
1
|
|
11
|
|
Biological
assets
|
647
|
|
-
|
|
5
|
|
652
|
|
Inventories
|
334
|
|
-
|
|
99
|
|
433
|
|
Investments in
associates
|
34
|
|
-
|
|
3
|
|
37
|
|
Total
segment assets
(ii)
|
3,390
|
|
7
|
|
204
|
|
3,601
|
|
|
June
30, 2016
|
||||||||||||
|
|
Shopping
Center
|
|
Offices
and others
|
|
Sales
and developments
|
|
Hotels
|
|
International
|
|
Financial
operations
and
others
|
|
Total
|
|
|
(in
million of Ps.)
|
||||||||||||
|
Revenues
(i)
|
2,406
|
|
340
|
|
3
|
|
534
|
|
-
|
|
1
|
|
3,284
|
|
Costs
|
(403)
|
|
(53)
|
|
(20)
|
|
(362)
|
|
-
|
|
(1)
|
|
(839)
|
|
Gross
profit /
(loss)
|
2,003
|
|
287
|
|
(17)
|
|
172
|
|
-
|
|
-
|
|
2,445
|
|
Gain from disposal
of investment properties
|
-
|
|
-
|
|
1,056
|
|
-
|
|
-
|
|
-
|
|
1,056
|
|
General and
administrative
expenses
|
(179)
|
|
(50)
|
|
(131)
|
|
(103)
|
|
(91)
|
|
-
|
|
(554)
|
|
Selling
expenses
|
(145)
|
|
(12)
|
|
(36)
|
|
(69)
|
|
-
|
|
(2)
|
|
(264)
|
|
Other operating
results,
net
|
(42)
|
|
(6)
|
|
(8)
|
|
(2)
|
|
89
|
|
1
|
|
32
|
|
Profit
/ (Loss) from
operations
|
1,637
|
|
219
|
|
864
|
|
(2)
|
|
(2)
|
|
(1)
|
|
2,715
|
|
Share of profit /
(loss) of joint ventures and associates
|
-
|
|
14
|
|
5
|
|
-
|
|
(154)
|
|
231
|
|
96
|
|
Segment
profit /
(loss)
|
1,637
|
|
233
|
|
869
|
|
(2)
|
|
(156)
|
|
230
|
|
2,811
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Investment
properties
|
2,282
|
|
879
|
|
173
|
|
-
|
|
-
|
|
6
|
|
3,340
|
|
Property, plant and
equipment
|
49
|
|
25
|
|
2
|
|
166
|
|
2
|
|
-
|
|
244
|
|
Trading
properties
|
1
|
|
-
|
|
252
|
|
-
|
|
-
|
|
-
|
|
253
|
|
Goodwill
|
14
|
|
6
|
|
5
|
|
-
|
|
-
|
|
-
|
|
25
|
|
Rights to receive
future units under barter agreements
|
-
|
|
-
|
|
90
|
|
-
|
|
-
|
|
-
|
|
90
|
|
Inventories
|
19
|
|
-
|
|
1
|
|
8
|
|
-
|
|
-
|
|
28
|
|
Investment in joint
ventures and associates
|
-
|
|
31
|
|
62
|
|
-
|
|
(832)
|
|
1,703
|
|
964
|
|
Total
segment assets
(ii)
|
2,365
|
|
941
|
|
585
|
|
174
|
|
(830)
|
|
1,709
|
|
4,944
|
|
|
June
30, 2015
|
||||||||||||
|
|
Shopping
Center
|
|
Offices
and others
|
|
Sales
and developments
|
|
Hotels
|
|
International
|
|
Financial
operations
and
others
|
|
Total
|
|
|
(in
million of Ps.)
|
||||||||||||
|
Revenues
(i)
|
1,778
|
|
333
|
|
14
|
|
396
|
|
26
|
|
-
|
|
2,547
|
|
Costs
|
(291)
|
|
(36)
|
|
(19)
|
|
(279)
|
|
(7)
|
|
(1)
|
|
(633)
|
|
Gross
profit /
(loss)
|
1,487
|
|
297
|
|
(5)
|
|
117
|
|
19
|
|
(1)
|
|
1,914
|
|
Gain from disposal
of investment properties
|
-
|
|
-
|
|
1,150
|
|
-
|
|
-
|
|
-
|
|
1,150
|
|
General and
administrative
expenses
|
(135)
|
|
(59)
|
|
(50)
|
|
(78)
|
|
(56)
|
|
-
|
|
(378)
|
|
Selling
expenses
|
(113)
|
|
(21)
|
|
(9)
|
|
(52)
|
|
-
|
|
-
|
|
(195)
|
|
Other operating
results,
net
|
(49)
|
|
(118)
|
|
13
|
|
-
|
|
185
|
|
(2)
|
|
29
|
|
Profit
/ (Loss) from
operations
|
1,190
|
|
99
|
|
1,099
|
|
(13)
|
|
148
|
|
(3)
|
|
2,520
|
|
Share of (loss) /
profit of joint ventures and associates
|
-
|
|
(3)
|
|
(2)
|
|
1
|
|
(1,191)
|
|
158
|
|
(1,037)
|
|
Segment
profit /
(loss)
|
1,190
|
|
96
|
|
1,097
|
|
(12)
|
|
(1,043)
|
|
155
|
|
1,483
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Investment
properties
|
2,321
|
|
978
|
|
188
|
|
-
|
|
-
|
|
7
|
|
3,494
|
|
Property, plant and
equipment
|
48
|
|
31
|
|
1
|
|
175
|
|
1
|
|
-
|
|
256
|
|
Trading
properties
|
1
|
|
-
|
|
135
|
|
-
|
|
-
|
|
-
|
|
136
|
|
Goodwill
|
14
|
|
6
|
|
5
|
|
-
|
|
-
|
|
-
|
|
25
|
|
Rights to receive
future units under barter agreements
|
-
|
|
-
|
|
90
|
|
-
|
|
-
|
|
-
|
|
90
|
|
Inventories
|
16
|
|
-
|
|
-
|
|
7
|
|
-
|
|
-
|
|
23
|
|
Interests in joint
ventures and associates
|
-
|
|
21
|
|
47
|
|
-
|
|
910
|
|
1,404
|
|
2,382
|
|
Total
segment assets
(ii)
|
2,400
|
|
1,036
|
|
466
|
|
182
|
|
911
|
|
1,411
|
|
6,406
|
|
|
June
30, 2014
|
||||||||||||
|
|
Shopping
Center
|
|
Offices
and others
|
|
Sales
and developments
|
|
Hotels
|
|
International
|
|
Financial
operations
and
others
|
|
Total
|
|
|
(in
million of Ps.)
|
||||||||||||
|
Revenues
(i)
|
1,383
|
|
271
|
|
86
|
|
332
|
|
84
|
|
1
|
|
2,157
|
|
Costs
|
(297)
|
|
(45)
|
|
(35)
|
|
(217)
|
|
(54)
|
|
(1)
|
|
(649)
|
|
Gross
profit
|
1,086
|
|
226
|
|
51
|
|
115
|
|
30
|
|
-
|
|
1,508
|
|
Gain from disposal
of investment properties
|
-
|
|
-
|
|
231
|
|
-
|
|
-
|
|
-
|
|
231
|
|
General and
administrative
expenses
|
(102)
|
|
(42)
|
|
(37)
|
|
(60)
|
|
(59)
|
|
-
|
|
(300)
|
|
Selling
expenses
|
(73)
|
|
(21)
|
|
(14)
|
|
(42)
|
|
-
|
|
-
|
|
(150)
|
|
Other operating
results,
net
|
(47)
|
|
(3)
|
|
8
|
|
(3)
|
|
(1)
|
|
(3)
|
|
(49)
|
|
Profit
/ (Loss) from
operations
|
864
|
|
160
|
|
239
|
|
10
|
|
(30)
|
|
(3)
|
|
1,240
|
|
Share of (loss) /
profit of joint ventures and associates
|
-
|
|
(1)
|
|
6
|
|
1
|
|
(616)
|
|
173
|
|
(437)
|
|
Segment
profit /
(loss)
|
864
|
|
159
|
|
245
|
|
11
|
|
(646)
|
|
170
|
|
803
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Investment
properties
|
2,275
|
|
834
|
|
423
|
|
-
|
|
-
|
|
7
|
|
3,539
|
|
Property, plant and
equipment
|
20
|
|
36
|
|
4
|
|
176
|
|
2
|
|
-
|
|
238
|
|
Trading
properties
|
1
|
|
-
|
|
142
|
|
-
|
|
-
|
|
-
|
|
143
|
|
Goodwill
|
9
|
|
12
|
|
5
|
|
-
|
|
-
|
|
-
|
|
26
|
|
Rights to receive
future units under barter agreements
|
-
|
|
-
|
|
85
|
|
-
|
|
-
|
|
-
|
|
85
|
|
Assets held for
sale
|
-
|
|
-
|
|
-
|
|
-
|
|
1,358
|
|
-
|
|
1,358
|
|
Inventories
|
11
|
|
-
|
|
1
|
|
6
|
|
-
|
|
-
|
|
18
|
|
Interests in joint
ventures and associates
|
-
|
|
23
|
|
38
|
|
22
|
|
629
|
|
1,254
|
|
1,966
|
|
Total
segment assets
(ii)
|
2,316
|
|
905
|
|
698
|
|
204
|
|
1,989
|
|
1,261
|
|
7,373
|
|
|
June
30, 2016
|
||||||||||||
|
|
Real
Estate
|
|
Supermarkets
|
|
Agrochemicals
|
|
Telecommunications
|
|
Insurance
|
|
Others
|
|
Total
|
|
|
(in
million of Ps.)
|
||||||||||||
|
Revenues
(i)
|
1,538
|
|
18,610
|
|
-
|
|
6,655
|
|
-
|
|
1,426
|
|
28,229
|
|
Costs
|
(837)
|
|
(13,925)
|
|
-
|
|
(4,525)
|
|
-
|
|
(1,194)
|
|
(20,481)
|
|
Gross
profit
|
701
|
|
4,685
|
|
-
|
|
2,130
|
|
-
|
|
232
|
|
7,748
|
|
Gain from disposal
of investment properties
|
45
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
45
|
|
General and
administrative expenses
|
(100)
|
|
(203)
|
|
-
|
|
(708)
|
|
-
|
|
(376)
|
|
(1,387)
|
|
Selling
expenses
|
(29)
|
|
(4,058)
|
|
-
|
|
(1,493)
|
|
-
|
|
(106)
|
|
(5,686)
|
|
Profit
/ (Loss) from operations
|
617
|
|
424
|
|
-
|
|
(71)
|
|
-
|
|
(250)
|
|
720
|
|
Share of profit /
(loss) of joint ventures and associates
|
97
|
|
-
|
|
334
|
|
-
|
|
-
|
|
(93)
|
|
338
|
|
Segment
profit /
(loss)
|
714
|
|
424
|
|
334
|
|
(71)
|
|
-
|
|
(343)
|
|
1,058
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating assets
(ii)
|
60,197
|
|
29,440
|
|
-
|
|
27,345
|
|
4,602
|
|
25,405
|
|
146,989
|
|
Operating
liabilities
|
(49,452)
|
|
(23,614)
|
|
-
|
|
(21,657)
|
|
-
|
|
(38,142)
|
|
(132,865)
|
|
|
10,745
|
|
5,826
|
|
-
|
|
5,688
|
|
4,602
|
|
(12,737)
|
|
14,124
|
|
|
June
30, 2016
|
||||||||
|
|
Total
segment
information
|
|
Adjustment
for share of profit / (loss) of joint ventures
|
|
Expenses
and
collective promotion
funds
|
|
Adjustment
to
income
for
elimination
of
inter-segment transactions
|
|
Total
statement
of income
|
|
|
(in
million of Ps.)
|
||||||||
|
Revenues
|
34,425
|
|
(89)
|
|
1,194
|
|
(146)
|
|
35,384
|
|
Costs
|
(25,141)
|
|
111
|
|
(1,207)
|
|
147
|
|
(26,090)
|
|
Initial recognition
and changes in the fair value of biological assets and agricultural
produce at the point of harvest
|
1,717
|
|
(57)
|
|
-
|
|
-
|
|
1,660
|
|
Changes in the net
realizable value of agricultural produce after harvest
|
208
|
|
-
|
|
-
|
|
-
|
|
208
|
|
Gross
profit / (loss)
|
11,209
|
|
(35)
|
|
(13)
|
|
1
|
|
11,162
|
|
Gain from disposal
of investment properties
|
1,101
|
|
-
|
|
-
|
|
-
|
|
1,101
|
|
Loss from disposal
of farmlands
|
(2)
|
|
-
|
|
-
|
|
-
|
|
(2)
|
|
General and
administrative expenses
|
(2,255)
|
|
5
|
|
-
|
|
6
|
|
(2,244)
|
|
Selling
expenses
|
(6,288)
|
|
8
|
|
-
|
|
1
|
|
(6,279)
|
|
Other operating
results, net
|
(38)
|
|
(2)
|
|
-
|
|
(3)
|
|
(43)
|
|
Profit
/ (Loss) from operations before share of
Profit
/ (Loss) of joint ventures and associates
|
3,727
|
|
(24)
|
|
(13)
|
|
5
|
|
3,695
|
|
Share of (loss) /
profit of joint ventures and associates
|
457
|
|
14
|
|
-
|
|
-
|
|
471
|
|
Profit
/ (Loss) from operations before financing and taxation
|
4,184
|
|
(10)
|
|
(13)
|
|
5
|
|
4,166
|
|
|
June
30, 2015
|
||||||||
|
|
Total
segment
information
|
|
Adjustment
for share of Profit / (Loss)
of
joint ventures
|
|
Expenses
and
collective promotion funds
|
|
Adjustment
to
income for elimination of
inter-segment
transactions
|
|
Total
statement
of income
|
|
|
(in
million of Ps.)
|
||||||||
|
Revenues
|
4,942
|
|
(53)
|
|
887
|
|
(124)
|
|
5,652
|
|
Costs
|
(4,052)
|
|
61
|
|
(901)
|
|
122
|
|
(4,770)
|
|
Initial recognition
and changes in the fair value of biological assets and agricultural
produce at the point of harvest
|
1,347
|
|
(23)
|
|
-
|
|
-
|
|
1,324
|
|
Changes in the net
realizable value of agricultural produce after harvest
|
(34)
|
|
-
|
|
-
|
|
-
|
|
(34)
|
|
Gross
profit / (loss)
|
2,203
|
|
(15)
|
|
(14)
|
|
(2)
|
|
2,172
|
|
Gain from disposal
of investment properties
|
1,150
|
|
-
|
|
-
|
|
-
|
|
1,150
|
|
Gain / (Loss) from
disposal of farmlands
|
570
|
|
(20)
|
|
-
|
|
-
|
|
550
|
|
General and
administrative expenses
|
(625)
|
|
4
|
|
-
|
|
3
|
|
(618)
|
|
Selling
expenses
|
(481)
|
|
6
|
|
-
|
|
1
|
|
(474)
|
|
Other operating
results, net
|
10
|
|
3
|
|
-
|
|
(1)
|
|
12
|
|
Profit
/ (Loss) from operations before share of Profit / (Loss) of joint
ventures and associates
|
2,827
|
|
(22)
|
|
(14)
|
|
1
|
|
2,792
|
|
Share of (loss) /
profit of joint ventures and associates
|
(1,036)
|
|
11
|
|
-
|
|
-
|
|
(1,025)
|
|
Profit
/ (Loss) from operations before financing and taxation
|
1,791
|
|
(11)
|
|
(14)
|
|
1
|
|
1,767
|
|
|
June
30, 2014
|
||||||||
|
|
Total
segment
information
|
|
Adjustment
for share of Profit / (Loss)
of
joint ventures
|
|
Expenses
and
collective promotion funds
|
|
Adjustment
to
income
for
elimination
of
inter-segment
transactions
|
|
Total
statement
of income
|
|
|
(in
million of Ps.)
|
||||||||
|
Revenues
|
3,970
|
|
(63)
|
|
736
|
|
(39)
|
|
4,604
|
|
Costs
|
(3,266)
|
|
60
|
|
(744)
|
|
37
|
|
(3,913)
|
|
Initial recognition
and changes in the fair value of biological assets and agricultural
produce at the point of harvest
|
1,172
|
|
(20)
|
|
-
|
|
-
|
|
1,152
|
|
Changes in the net
realizable value of agricultural produce after harvest
|
(17)
|
|
-
|
|
-
|
|
-
|
|
(17)
|
|
Gross
profit / (loss)
|
1,859
|
|
(23)
|
|
(8)
|
|
(2)
|
|
1,826
|
|
Gain from disposal
of investment properties
|
231
|
|
-
|
|
-
|
|
-
|
|
231
|
|
Gain from disposal
of farmlands
|
91
|
|
-
|
|
-
|
|
-
|
|
91
|
|
General and
administrative expenses
|
(541)
|
|
5
|
|
-
|
|
3
|
|
(533)
|
|
Selling
expenses
|
(360)
|
|
6
|
|
-
|
|
-
|
|
(354)
|
|
Other operating
results, net
|
(78)
|
|
4
|
|
-
|
|
(1)
|
|
(75)
|
|
Profit
/ (Loss) from operations before share of Profit / (Loss) of joint
ventures and associates
|
1,202
|
|
(8)
|
|
(8)
|
|
-
|
|
1,186
|
|
Share of (loss) /
profit of joint ventures and associates
|
(426)
|
|
16
|
|
-
|
|
-
|
|
(410)
|
|
Profit
/ (Loss) from operations before financing and taxation
|
776
|
|
8
|
|
(8)
|
|
-
|
|
776
|
|
|
June
30, 2016
|
|
June
30, 2015
|
|
June
30, 2014
|
||||||||||||||
|
|
Agricultural
business
|
|
Urban
properties
and
investments business
|
|
Total
|
|
Agricultural
business
|
|
Urban
properties
and
investments business
|
|
Total
|
|
Agricultural
business
|
|
Urban
properties
and
investments business
|
|
Total
|
||
|
|
|
|
Operations
Center in Argentina
|
Operations
Center in
Israel
|
Subtotal
|
|
|
|
|
|
Operations
Center in
Argentina
|
|
|
|
|
|
Operations
Center in
Argentina
|
|
|
|
|
(in
million of Ps.)
|
||||||||||||||||||
|
Total
Assets per segment
|
4,615
|
|
4,944
|
146,989
|
151,933
|
|
156,548
|
|
3,281
|
|
6,406
|
|
9,687
|
|
3,601
|
|
7,373
|
|
10,974
|
|
Less:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Proportionate share
in reportable assets per segment of joint ventures (*)
|
(529)
|
|
(117)
|
-
|
(117)
|
|
(646)
|
|
(382)
|
|
(95)
|
|
(477)
|
|
(294)
|
|
(149)
|
|
(443)
|
|
Measurement
adjustments at fair value
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Plus:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Investments in
joint ventures (**)
|
233
|
|
203
|
-
|
203
|
|
436
|
|
177
|
|
181
|
|
358
|
|
64
|
|
308
|
|
372
|
|
Other
non-reportable assets (***)
|
3,102
|
|
6,561
|
-
|
6,561
|
|
9,663
|
|
2,794
|
|
2,914
|
|
5,708
|
|
2,606
|
|
2,275
|
|
4,881
|
|
Total
Consolidated assets as per Statement of financial
position
|
7,421
|
|
11,591
|
146,989
|
158,580
|
|
166,001
|
|
5,870
|
|
9,406
|
|
15,276
|
|
5,977
|
|
9,807
|
|
15,784
|
|
|
June
30, 2016
|
|
June
30, 2015
|
|
June
30, 2014
|
||||||||||||||
|
|
Agricultural
business
|
|
Urban
properties
and
investments business
|
|
Total
|
|
Agricultural
business
|
|
Urban
properties
and
investments business
|
|
Total
|
|
Agricultural
business
|
|
Urban
properties
and
investments business
|
|
Total
|
||
|
|
|
|
Operations
Center in Argentina
|
Operations
Center in
Israel
|
Subtotal
|
|
|
|
|
|
Operations
Center
in Argentina
|
|
|
|
|
|
Operations
Center
in Argentina
|
|
|
|
|
(in
million of Ps.)
|
||||||||||||||||||
|
Investment
properties
|
2
|
|
115
|
-
|
115
|
|
117
|
|
-
|
|
96
|
|
96
|
|
-
|
|
135
|
|
135
|
|
Property, plant and
equipment
|
509
|
|
(5)
|
-
|
(5)
|
|
504
|
|
366
|
|
(9)
|
|
357
|
|
273
|
|
-
|
|
273
|
|
Trading
properties
|
-
|
|
1
|
-
|
1
|
|
1
|
|
-
|
|
3
|
|
3
|
|
-
|
|
6
|
|
6
|
|
Goodwill
|
-
|
|
5
|
-
|
5
|
|
5
|
|
-
|
|
5
|
|
5
|
|
-
|
|
7
|
|
7
|
|
Biological
assets
|
12
|
|
-
|
-
|
-
|
|
12
|
|
9
|
|
-
|
|
9
|
|
11
|
|
-
|
|
11
|
|
Inventories
|
6
|
|
1
|
-
|
1
|
|
7
|
|
7
|
|
-
|
|
7
|
|
10
|
|
1
|
|
11
|
|
Total
proportionate share in assets per segment of joint
ventures
|
529
|
|
117
|
-
|
117
|
|
646
|
|
382
|
|
95
|
|
477
|
|
294
|
|
149
|
|
443
|
|
|
June
30, 2016
|
|
June
30, 2015
|
|
June
30, 2014
|
|
||||||||||||||||
|
|
Agricultural
business
|
|
Urban
properties
and
investments business
|
|
Total
|
|
Agricultural
business
|
|
Urban
properties
and
investments business
|
|
Total
|
|
Agricultural
business
|
|
Urban
properties
and
investments business
|
|
Total
|
|||||
|
|
|
|
Operations
Center in Argentina
|
Operations
Center in
Israel
|
Subtotal
|
|
|
|
|
|
Operations
Center
in
Argentina
|
|
|
|
|
|
Operations
Center
in Argentina
|
|
|
|||
|
|
(in
million of Ps.)
|
|||||||||||||||||||||
|
Total
Liabilities per segment
|
-
|
|
-
|
132,865
|
132,865
|
|
132,865
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|||
|
Plus:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Liabilities
corresponding to agricultural business and urban properties and
investment business of the operations center in
Argentina
|
5,323
|
|
12,581
|
-
|
12,581
|
|
17,904
|
|
4,209
|
|
7,165
|
|
11,374
|
|
4,213
|
|
7,136
|
|
11,349
|
|||
|
Total
Consolidated liabilities as per Statement of financial
position
|
5,323
|
|
12,581
|
132,865
|
145,446
|
|
150,769
|
|
4,209
|
|
7,165
|
|
11,374
|
|
4,213
|
|
7,136
|
|
11,349
|
|||
|
|
|
Fiscal
year ended June 30, 2016
|
|||
|
Revenues
|
|
Statement
of Income
|
Interests
in joint ventures
|
Inter-segment
eliminations
|
Segment
reporting
|
|
|
|
(in
million of Ps.)
|
|||
|
Crops
|
|
1,101
|
51
|
-
|
1,152
|
|
Cattle
|
|
80
|
9
|
89
|
178
|
|
Dairy
|
|
65
|
-
|
-
|
65
|
|
Sugarcane
|
|
294
|
-
|
-
|
294
|
|
Agricultural
Production Subtotal
|
|
1,540
|
60
|
89
|
1,689
|
|
Land Transformation
and Sales
|
|
-
|
-
|
-
|
-
|
|
Agro-industrial
|
|
966
|
-
|
-
|
966
|
|
Others
segments
|
|
167
|
-
|
12
|
179
|
|
Agricultural Rental
and Services
|
|
40
|
-
|
38
|
78
|
|
Subtotal
Others
|
|
1,173
|
-
|
50
|
1,223
|
|
Total
Agricultural Business
|
|
2,713
|
60
|
139
|
2,912
|
|
|
|
Fiscal
Year ended June 30, 2015
|
|||
|
Revenues
|
|
Statement
of Income
|
Interests
in joint ventures
|
Inter-segment
eliminations
|
Segment
reporting
|
|
|
|
(in
million of Ps.)
|
|||
|
Crops
|
|
964
|
23
|
-
|
987
|
|
Cattle
|
|
56
|
3
|
84
|
143
|
|
Dairy
|
|
72
|
-
|
-
|
72
|
|
Sugarcane
|
|
198
|
-
|
-
|
198
|
|
Agricultural
Production Subtotal
|
|
1,290
|
26
|
84
|
1,400
|
|
Land Transformation
and Sales
|
|
-
|
-
|
-
|
-
|
|
Agro-industrial
|
|
806
|
-
|
-
|
806
|
|
Others
segments
|
|
118
|
-
|
10
|
128
|
|
Agricultural rental
and Services
|
|
37
|
-
|
24
|
61
|
|
Subtotal
Others
|
|
961
|
-
|
34
|
995
|
|
Total
Agricultural Business
|
|
2,251
|
26
|
118
|
2,395
|
|
|
Sales of Crops
(in tons)
|
|
|||
|
|
Fiscal
year ended June 30
|
|
|||
|
|
2016
|
2015
|
Variation
|
|
|
|
Corn
|
255,162
|
269,701
|
(14,539)
|
||
|
Soybean
|
198,296
|
250,125
|
(51,829)
|
||
|
Wheat
|
46,607
|
7,083
|
39,524
|
||
|
Sorghum
|
1,007
|
1,569
|
(562)
|
||
|
Sunflower
|
10,421
|
5,181
|
5,240
|
||
|
Other
|
5,863
|
1,872
|
3,991
|
||
|
Total
Sales
|
517,356
|
535,531
|
(18,175)
|
||
|
|
|
Fiscal
year ended June 30, 2016
|
|||||||
|
Revenues
|
|
Statement
of Income
|
Interests
in joint ventures
|
Inter-segment
eliminations
|
Maintenance
Fee and Common Advertising Funds
|
Segment
reporting
|
|||
|
|
|
(in
million of Ps.)
|
|||||||
|
Operations
Center in Argentina
|
|
|
|
|
|
|
|||
|
Shopping
Center
|
|
3,487
|
20
|
-
|
(1,101)
|
2,406
|
|||
|
Offices and
Others
|
|
421
|
4
|
8
|
(93)
|
340
|
|||
|
Sales and
Developments
|
|
(1)
|
4
|
-
|
-
|
3
|
|||
|
Hotels
|
|
534
|
-
|
-
|
-
|
534
|
|||
|
International
|
|
-
|
-
|
-
|
-
|
-
|
|||
|
Financial
Operations and Others
|
|
1
|
-
|
-
|
-
|
1
|
|||
|
Total
Operations Center in Argentina
|
|
4,442
|
28
|
8
|
(1,194)
|
3,284
|
|||
|
|
|
|
|
|
|
|
|||
|
Operations
Center in Israel
|
|
|
|
|
|
|
|||
|
Real
Estate
|
|
1,538
|
-
|
-
|
-
|
1,538
|
|||
|
Supermarkets
|
|
18,610
|
-
|
-
|
-
|
18,610
|
|||
|
Agrochemicals
|
|
-
|
-
|
-
|
-
|
-
|
|||
|
Telecommunications
|
|
6,655
|
-
|
-
|
-
|
6,655
|
|||
|
Insurance
|
|
-
|
-
|
-
|
-
|
-
|
|||
|
Other
|
|
1,426
|
-
|
-
|
-
|
1,426
|
|||
|
Total
Operations Center in Israel
|
|
28,229
|
-
|
-
|
-
|
28,229
|
|||
|
Total
Urban Properties and Investments Business
|
|
32,671
|
28
|
8
|
(1,194)
|
31,513
|
|||
|
|
|
Fiscal
year ended June 30 2015
|
|||||||
|
Revenues
|
|
Statement
of Income
|
Interests
in joint ventures
|
Inter-segment
eliminations
|
Maintenance
Fee and Common Advertising Funds
|
Segment
reporting
|
|||
|
|
|
(in
million of Ps.)
|
|||||||
|
Operations
Center in Argentina
|
|
|
|
|
|
|
|||
|
Shopping
Centers
|
|
2,571
|
13
|
-
|
(806)
|
1,778
|
|||
|
Offices and
Others
|
|
397
|
10
|
5
|
(79)
|
333
|
|||
|
Sales and
Developments
|
|
9
|
5
|
-
|
-
|
14
|
|||
|
Hotels
|
|
396
|
-
|
-
|
-
|
396
|
|||
|
International
|
|
28
|
-
|
-
|
(2)
|
26
|
|||
|
Financial
Operations and Others
|
|
-
|
-
|
-
|
-
|
-
|
|||
|
Total
Urban Properties and Investments Business
|
|
3,401
|
28
|
5
|
(887)
|
2,547
|
|||
|
|
|
|
|
|
|
|
|
||
|
|
|
Fiscal
year ended June 30, 2016
|
|||
|
Costs
|
|
Statement
of Income
|
Interests
in joint ventures
|
Inter-segment
eliminations
|
Segment
reporting
|
|
|
|
(in
million of Ps.)
|
|||
|
Crops
|
|
(1,698)
|
(80)
|
(35)
|
(1,813)
|
|
Cattle
|
|
(255)
|
(13)
|
-
|
(268)
|
|
Dairy
|
|
(135)
|
-
|
-
|
(135)
|
|
Sugarcane
|
|
(494)
|
-
|
(17)
|
(511)
|
|
Agricultural
Production subtotal
|
|
(2,582)
|
(93)
|
(52)
|
(2,727)
|
|
Land Transformation
and Sales
|
|
(9)
|
-
|
-
|
(9)
|
|
Agro-industrial
|
|
(836)
|
-
|
(89)
|
(925)
|
|
Others
segments
|
|
(140)
|
-
|
-
|
(140)
|
|
Agricultural rental
and Services
|
|
(20)
|
-
|
-
|
(20)
|
|
Subtotal
Others
|
|
(996)
|
-
|
(89)
|
(1,085)
|
|
Total
Agricultural Business
|
|
(3,587)
|
(93)
|
(141)
|
(3,821)
|
|
|
|
Fiscal
Year ended June 30, 2015
|
|||
|
Costs
|
|
Statement
of Income
|
Interests
in joint ventures
|
Inter-segment
eliminations
|
Segment
reporting
|
|
|
|
(in
million of Ps.)
|
|||
|
Crops
|
|
(1,744)
|
(42)
|
(33)
|
(1,819)
|
|
Cattle
|
|
(220)
|
(5)
|
-
|
(225)
|
|
Dairy
|
|
(133)
|
-
|
-
|
(133)
|
|
Sugarcane
|
|
(368)
|
-
|
-
|
(368)
|
|
Agricultural
Production subtotal
|
|
(2,465)
|
(47)
|
(33)
|
(2,545)
|
|
Land Transformation
and Sales
|
|
(9)
|
-
|
-
|
(9)
|
|
Agro-industrial
|
|
(654)
|
-
|
(85)
|
(739)
|
|
Others
segments
|
|
(105)
|
-
|
-
|
(105)
|
|
Agricultural rental
and Services
|
|
(21)
|
-
|
-
|
(21)
|
|
Subtotal
Others
|
|
(780)
|
-
|
(85)
|
(865)
|
|
Total
Agricultural Business
|
|
(3,254)
|
(47)
|
(118)
|
(3,419)
|
|
|
|
|
|
|
Fiscal
year 2016
|
Fiscal
year 2015
|
|
|
In
million Pesos
|
|
|
Cost of
sales
|
952
|
873
|
|
Cost of
production
|
861
|
946
|
|
Total
Costs
|
1,813
|
1,819
|
|
|
Fiscal
year 2016
|
Fiscal
year 2015
|
|
|
In
million Pesos
|
|
|
Cost of
sales
|
136
|
122
|
|
Cost of
production
|
132
|
103
|
|
Total
Costs
|
268
|
225
|
|
|
Fiscal
year 2016
|
Fiscal
year 2015
|
|
|
In
million Pesos
|
|
|
Cost of
sales
|
61
|
68
|
|
Cost of
production
|
74
|
65
|
|
Total
Costs
|
135
|
133
|
|
|
Fiscal
year 2016
|
Fiscal
year 2015
|
|
|
In
million Pesos
|
|
|
Cost of
sales
|
263
|
188
|
|
Cost of
production
|
248
|
180
|
|
Total
Costs
|
511
|
368
|
|
|
|
Fiscal
year ended June 30 2016
|
|||||||
|
Costs
|
|
Statement
of Income
|
Interests
in joint ventures
|
Inter-segment
eliminations
|
Maintenance
Fee and Common Advertising Funds
|
Segment
reporting
|
|||
|
|
|
(in
million of Ps.)
|
|||||||
|
Operations
Center in Argentina
|
|
|
|
|
|
|
|||
|
Shopping
Centers
|
|
(1,505)
|
(5)
|
(6)
|
1,113
|
(403)
|
|||
|
Offices and
Others
|
|
(139)
|
(8)
|
-
|
94
|
(53)
|
|||
|
Sales and
Developments
|
|
(15)
|
(5)
|
-
|
-
|
(20)
|
|||
|
Hotels
|
|
(362)
|
-
|
-
|
-
|
(362)
|
|||
|
International
|
|
-
|
-
|
-
|
-
|
-
|
|||
|
Financial
Operations and Others
|
|
(1)
|
-
|
-
|
-
|
(1)
|
|||
|
Total
Operations Center in Argentina
|
|
(2,022)
|
(18)
|
(6)
|
1,207
|
(839)
|
|||
|
|
|
|
|
|
|
|
|||
|
Operations
Center in Israel
|
|
|
|
|
|
|
|||
|
Real
Estate
|
|
(837)
|
-
|
-
|
-
|
(837)
|
|||
|
Supermarkets
|
|
(13,925)
|
-
|
-
|
-
|
(13,925)
|
|||
|
Agrochemicals
|
|
-
|
-
|
-
|
-
|
-
|
|||
|
Telecommunications
|
|
(4,525)
|
-
|
-
|
-
|
(4,525)
|
|||
|
Insurance
|
|
-
|
-
|
-
|
-
|
-
|
|||
|
Other
|
|
(1,194)
|
-
|
-
|
-
|
(1,194)
|
|||
|
Total
Operations Center in Israel
|
|
(20,481)
|
-
|
-
|
-
|
(20,481)
|
|||
|
Total
Urban Properties and Investments Business
|
|
(22,503)
|
(18)
|
(6)
|
1,207
|
(21,320)
|
|||
|
|
|
Fiscal
year ended June 30 2015
|
|||||||
|
Costs
|
|
Statement
of Income
|
Interests
in joint ventures
|
Inter-segment
eliminations
|
Maintenance
Fee and Common Advertising Funds
|
Segment
reporting
|
|||
|
|
|
(in
million of Ps.)
|
|||||||
|
Operations
Center in Argentina
|
|
|
|
|
|
|
|||
|
Shopping
Centers
|
|
(1,103)
|
(4)
|
(4)
|
820
|
(291)
|
|||
|
Offices and
Others
|
|
(110)
|
(5)
|
-
|
79
|
(36)
|
|||
|
Sales and
Developments
|
|
(14)
|
(5)
|
-
|
-
|
(19)
|
|||
|
Hotels
|
|
(279)
|
-
|
-
|
-
|
(279)
|
|||
|
International
|
|
(9)
|
-
|
-
|
2
|
(7)
|
|||
|
Financial
Operations and Others
|
|
(1)
|
-
|
-
|
-
|
(1)
|
|||
|
Total
Urban Properties and Investments Business
|
|
(1,516)
|
(14)
|
(4)
|
901
|
(633)
|
|||
|
|
|
Fiscal
year ended June 30, 2016
|
|||
|
Initial
recognition and changes in the fair value of biological assets and
agricultural products at the point of harvest
|
|
Statement
of Income
|
Interests
in joint ventures
|
Inter-segment
eliminations
|
Segment
reporting
|
|
|
|
(in
million of Ps.)
|
|||
|
Crops
|
|
1,017
|
54
|
-
|
1,071
|
|
Cattle
|
|
251
|
3
|
-
|
254
|
|
Dairy
|
|
74
|
-
|
-
|
74
|
|
Sugarcane
|
|
318
|
-
|
-
|
318
|
|
Agricultural
Production Subtotal
|
|
1,660
|
57
|
-
|
1,717
|
|
Land Transformation
and Sales
|
|
-
|
-
|
-
|
-
|
|
Agro-industrial
|
|
-
|
-
|
-
|
-
|
|
Others
segments
|
|
-
|
-
|
-
|
-
|
|
Agricultural rental
and Services
|
|
-
|
-
|
-
|
-
|
|
Subtotal
Others
|
|
-
|
-
|
-
|
-
|
|
Total
Agricultural Business
|
|
1,660
|
57
|
-
|
1,717
|
|
|
|
Fiscal
Year ended June 30, 2015
|
|||
|
Initial
recognition and changes in the fair value of biological assets and
agricultural products at the point of harvest
|
|
Statement
of Income
|
Interests
in joint ventures
|
Inter-segment
eliminations
|
Segment
reporting
|
|
|
|
(in
million of Ps.)
|
|||
|
Crops
|
|
897
|
21
|
-
|
918
|
|
Cattle
|
|
165
|
2
|
-
|
167
|
|
Dairy
|
|
75
|
-
|
-
|
75
|
|
Sugarcane
|
|
187
|
-
|
-
|
187
|
|
Agricultural
Production Subtotal
|
|
1,324
|
23
|
-
|
1,347
|
|
Land Transformation
and Sales
|
|
-
|
-
|
-
|
-
|
|
Agro-industrial
|
|
-
|
-
|
-
|
-
|
|
Others
segments
|
|
-
|
-
|
-
|
-
|
|
Agricultural rental
and Services
|
|
-
|
-
|
-
|
-
|
|
Subtotal
Others
|
|
-
|
-
|
-
|
-
|
|
Total
Agricultural Business
|
|
1,324
|
23
|
-
|
1,347
|
|
|
Fiscal
year ended June 30,
|
|||
|
|
2016
|
2015
|
||
|
|
Tons
|
Pesos
|
Tons
|
Pesos
|
|
Corn
|
55,475
|
82
|
92,093
|
84
|
|
Soybean
|
169,592
|
520
|
279,356
|
625
|
|
Wheat
|
16,181
|
11
|
16,211
|
13
|
|
Sorghum
|
829
|
1
|
1,202
|
1
|
|
Sunflower
|
3,056
|
9
|
11,720
|
27
|
|
Other
|
3,302
|
8
|
5,300
|
20
|
|
Total
|
248,435
|
631
|
405,882
|
770
|
|
|
Fiscal
year ended June 30,
|
|||
|
|
2016
|
2015
|
||
|
|
Tons
|
Pesos
|
Tons
|
Pesos
|
|
Sugarcane
|
1,228,830
|
292
|
928,273
|
185
|
|
|
|
Fiscal
year ended June 30, 2016
|
|||
|
Changes
in the net realizable value of agricultural products after
harvest
|
|
Statement
of Income
|
Interests
in joint ventures
|
Inter-segment
eliminations
|
Segment
reporting
|
|
|
|
(in
million of Ps.)
|
|||
|
Crops
|
|
208
|
-
|
-
|
208
|
|
Cattle
|
|
-
|
-
|
-
|
-
|
|
Dairy
|
|
-
|
-
|
-
|
-
|
|
Sugarcane
|
|
-
|
-
|
-
|
-
|
|
Agricultural
Production Subtotal
|
|
208
|
-
|
-
|
208
|
|
Land Transformation
and Sales
|
|
-
|
-
|
-
|
-
|
|
Agro-industrial
|
|
-
|
-
|
-
|
-
|
|
Others
segments
|
|
-
|
-
|
-
|
-
|
|
Agricultural rental
and Services
|
|
-
|
-
|
-
|
-
|
|
Subtotal
Others
|
|
-
|
-
|
-
|
-
|
|
Total
Agricultural Business
|
|
208
|
-
|
-
|
208
|
|
|
|
Fiscal
Year ended June 30 2015
|
|||
|
Changes
in the net realizable value of agricultural products after
harvest
|
|
Statement
of Income
|
Interests
in joint ventures
|
Inter-segment
eliminations
|
Segment
reporting
|
|
|
|
(in
million of Ps.)
|
|||
|
Crops
|
|
(34)
|
-
|
-
|
(34)
|
|
Cattle
|
|
-
|
-
|
-
|
-
|
|
Dairy
|
|
-
|
-
|
-
|
-
|
|
Sugarcane
|
|
-
|
-
|
-
|
-
|
|
Agricultural
Production Subtotal
|
|
(34)
|
-
|
-
|
(34)
|
|
Land Transformation
and Sales
|
|
-
|
-
|
-
|
-
|
|
Agro-industrial
|
|
-
|
-
|
-
|
-
|
|
Others
segments
|
|
-
|
-
|
-
|
-
|
|
Agricultural rental
and Services
|
|
-
|
-
|
-
|
-
|
|
Subtotal
Others
|
|
-
|
-
|
-
|
-
|
|
Total
Agricultural Business
|
|
(34)
|
-
|
-
|
(34)
|
|
|
|
Fiscal
year ended June 30, 2016
|
|||
|
General
and Administrative Expenses
|
|
Statement
of Income
|
Interests
in joint ventures
|
Inter-segment
eliminations
|
Segment
reporting
|
|
|
|
(in
million of Ps.)
|
|||
|
Crops
|
|
(171)
|
(3)
|
-
|
(174)
|
|
Cattle
|
|
(40)
|
-
|
-
|
(40)
|
|
Dairy
|
|
(8)
|
-
|
-
|
(8)
|
|
Sugarcane
|
|
(34)
|
-
|
-
|
(34)
|
|
Agricultural
Production Subtotal
|
|
(253)
|
(3)
|
-
|
(256)
|
|
Land Transformation
and Sales
|
|
(1)
|
-
|
-
|
(1)
|
|
Agro-industrial
|
|
(38)
|
-
|
-
|
(38)
|
|
Others
segments
|
|
(15)
|
-
|
-
|
(15)
|
|
Agricultural rental
and Services
|
|
(4)
|
-
|
-
|
(4)
|
|
Subtotal
Others
|
|
(57)
|
-
|
-
|
(57)
|
|
Total
Agricultural Business
|
|
(311)
|
(3)
|
-
|
(314)
|
|
|
|
Fiscal
Year ended June 30, 2015
|
|||
|
General
and Administrative Expenses
|
|
Statement
of Income
|
Interests
in joint ventures
|
Inter-segment
eliminations
|
Segment
reporting
|
|
|
|
(in
million of Ps.)
|
|||
|
Crops
|
|
(156)
|
(3)
|
-
|
(159)
|
|
Cattle
|
|
(26)
|
-
|
-
|
(26)
|
|
Dairy
|
|
(5)
|
-
|
-
|
(5)
|
|
Sugarcane
|
|
(20)
|
-
|
-
|
(20)
|
|
Subtotal
Agricultural production
|
|
(207)
|
(3)
|
-
|
(210)
|
|
Land Transformation
and Sales
|
|
(2)
|
-
|
-
|
(2)
|
|
Agro-industrial
|
|
(25)
|
-
|
-
|
(25)
|
|
Others
segments
|
|
(8)
|
-
|
-
|
(8)
|
|
Agricultural rental
and Services
|
|
(2)
|
-
|
-
|
(2)
|
|
Subtotal
Others
|
|
(35)
|
-
|
-
|
(35)
|
|
Total
Agricultural Business
|
|
(244)
|
(3)
|
-
|
(247)
|
|
|
|
Fiscal
year ended June 30, 2016
|
|||||||
|
General
and Administrative Expenses
|
|
Statement
of Income
|
Interests
in joint ventures
|
Inter-segment
eliminations
|
Maintenance
Fee and Common Advertising Funds
|
Segment
reporting
|
|||
|
|
|
(in
million of Ps.)
|
|||||||
|
Operations
Center in Argentina
|
|
|
|
|
|
|
|||
|
Shopping
Centers
|
|
(178)
|
-
|
(1)
|
-
|
(179)
|
|||
|
Offices and
Otherss
|
|
(50)
|
-
|
-
|
-
|
(50)
|
|||
|
Sales and
Developments
|
|
(126)
|
(1)
|
(4)
|
-
|
(131)
|
|||
|
Hotels
|
|
(101)
|
-
|
(2)
|
-
|
(103)
|
|||
|
International
|
|
(91)
|
-
|
-
|
-
|
(91)
|
|||
|
Financial
Operations and Others
|
|
-
|
-
|
-
|
-
|
-
|
|||
|
Total
Operations Center in Argentina
|
|
(546)
|
(1)
|
(7)
|
-
|
(554)
|
|||
|
|
|
|
|
|
|
|
|||
|
Operations
Center in Israel
|
|
|
|
|
|
|
|||
|
Real
Estate
|
|
(100)
|
-
|
-
|
-
|
(100)
|
|||
|
Supermarkets
|
|
(203)
|
-
|
-
|
-
|
(203)
|
|||
|
Agrochemicals
|
|
-
|
-
|
-
|
-
|
-
|
|||
|
Telecommunications
|
|
(708)
|
-
|
-
|
-
|
(708)
|
|||
|
Insurance
|
|
-
|
-
|
-
|
-
|
-
|
|||
|
Other
|
|
(376)
|
-
|
-
|
-
|
(376)
|
|||
|
Total
Operations Center in Israel
|
|
(1,387)
|
-
|
-
|
-
|
(1,387)
|
|||
|
Total
Urban Properties and Investments Business
|
|
(1,933)
|
(1)
|
(7)
|
-
|
(1,941)
|
|||
|
|
|
|
|
|
|
|
|||
|
|
|
Fiscal
year ended June 30, 2015
|
|||||||
|
General
and Administrative Expenses
|
|
Statement
of Income
|
Interests
in joint ventures
|
Inter-segment
eliminations
|
Maintenance
Fee and Common Advertising Funds
|
Segment
reporting
|
|||
|
|
|
(in
million of Ps.)
|
|||||||
|
Operations
Center in Argentina
|
|
|
|
|
|
|
|||
|
Shopping
Centers
|
|
(135)
|
-
|
-
|
-
|
(135)
|
|||
|
Offices and
Others
|
|
(58)
|
-
|
(1)
|
-
|
(59)
|
|||
|
Sales and
Developments
|
|
(48)
|
(1)
|
(1)
|
-
|
(50)
|
|||
|
Hotels
|
|
(77)
|
-
|
(1)
|
-
|
(78)
|
|||
|
International
|
|
(56)
|
-
|
-
|
-
|
(56)
|
|||
|
Financial
Operations and Others
|
|
-
|
-
|
-
|
-
|
-
|
|||
|
Total
Urban Properties and Investments Business
|
|
(374)
|
(1)
|
(3)
|
-
|
(378)
|
|||
|
|
|
Fiscal
year ended June 30, 2016
|
|||
|
Selling
expenses
|
|
Statement
of Income
|
Interests
in joint ventures
|
Inter-segment
eliminations
|
Segment
reporting
|
|
|
|
(in
million of Ps.)
|
|||
|
Crops
|
|
(209)
|
(5)
|
(2)
|
(216)
|
|
Cattle
|
|
(19)
|
-
|
-
|
(19)
|
|
Dairy
|
|
(4)
|
-
|
-
|
(4)
|
|
Sugarcane
|
|
(8)
|
-
|
-
|
(8)
|
|
Agricultural
Production Subtotal
|
|
(240)
|
(5)
|
(2)
|
(247)
|
|
Land Transformation
and Sales
|
|
-
|
-
|
-
|
-
|
|
Agro-industrial
|
|
(67)
|
-
|
-
|
(67)
|
|
Others
segments
|
|
(23)
|
-
|
-
|
(23)
|
|
Agricultural Rental
and Services
|
|
(1)
|
-
|
-
|
(1)
|
|
Subtotal
Others
|
|
(91)
|
-
|
-
|
(91)
|
|
Total
Agricultural Business
|
|
(331)
|
(5)
|
(2)
|
(338)
|
|
|
|
Fiscal
Year ended June 30, 2015
|
|||
|
Selling
expenses
|
|
Statement
of Income
|
Interests
in joint ventures
|
Inter-segment
eliminations
|
Segment
reporting
|
|
|
|
(in
million of Ps.)
|
|||
|
Crops
|
|
(157)
|
(3)
|
(1)
|
(161)
|
|
Cattle
|
|
(20)
|
-
|
-
|
(20)
|
|
Dairy
|
|
(4)
|
-
|
-
|
(4)
|
|
Sugarcane
|
|
(8)
|
-
|
-
|
(8)
|
|
Agricultural
Production Subtotal
|
|
(189)
|
(3)
|
(1)
|
(193)
|
|
Land Transformation
and Sales
|
|
(1)
|
(1)
|
-
|
(2)
|
|
Agro-industrial
|
|
(77)
|
-
|
-
|
(77)
|
|
Others
segments
|
|
(13)
|
-
|
-
|
(13)
|
|
Agricultural Rental
and Services
|
|
(1)
|
-
|
-
|
(1)
|
|
Subtotal
Others
|
|
(91)
|
-
|
-
|
(91)
|
|
Total
Agricultural Business
|
|
(281)
|
(4)
|
(1)
|
(286)
|
|
|
|
Fiscal
year ended June 30, 2016
|
|
|||||||
|
Selling
expenses
|
|
Statement
of Income
|
Interests
in joint ventures
|
Inter-segment
eliminations
|
Segment
reporting
|
|
||||
|
|
|
(in
million of Ps.)
|
|
|||||||
|
Operations
Center in Argentina
|
|
|
|
|
|
|
||||
|
Shopping
Centers
|
|
(143)
|
(2)
|
-
|
(145)
|
|
||||
|
Offices and
Others
|
|
(12)
|
-
|
-
|
(12)
|
|
||||
|
Sales and
Developments
|
|
(36)
|
-
|
-
|
(36)
|
|
||||
|
Hotels
|
|
(69)
|
-
|
-
|
(69)
|
|
||||
|
International
|
|
-
|
-
|
-
|
-
|
|
||||
|
Financial
Operations and Others
|
|
(2)
|
-
|
-
|
(2)
|
|
||||
|
Total
Operations Center in Argentina
|
|
(262)
|
(2)
|
-
|
(264)
|
|
||||
|
|
|
|
|
|
|
|
||||
|
Operations
Center in Israel
|
|
|
|
|
|
|
||||
|
Real
Estate
|
|
(29)
|
-
|
-
|
(29)
|
|
||||
|
Supermarkets
|
|
(4,058)
|
-
|
-
|
(4,058)
|
|
||||
|
Agrochemicals
|
|
-
|
-
|
-
|
-
|
|
||||
|
Telecommunications
|
|
(1,493)
|
-
|
-
|
(1,493)
|
|
||||
|
Insurance
|
|
-
|
-
|
-
|
-
|
|
||||
|
Other
|
|
(106)
|
-
|
-
|
(106)
|
|
||||
|
Total
Operations Center in Israel
|
|
(5,686)
|
-
|
-
|
(5,686)
|
|
||||
|
Total
Selling expenses
|
|
(5,948)
|
(2)
|
-
|
(5,950)
|
|
||||
|
|
|
Fiscal
year ended June 30, 2015
|
|
|||||||
|
|
|
|
||||||||
|
Selling
expenses
|
|
Statement
of Income
|
Interests
in joint ventures
|
Inter-segment
eliminations
|
Segment
reporting
|
|
||||
|
|
|
(in
million of Ps.)
|
|
|||||||
|
Operations
Center in Argentina
|
|
|
|
|
|
|
||||
|
Shopping
Centers
|
|
(112)
|
(1)
|
-
|
(113)
|
|
||||
|
Offices and
Others
|
|
(21)
|
-
|
-
|
(21)
|
|
||||
|
Sales and
Developments
|
|
(8)
|
(1)
|
-
|
(9)
|
|
||||
|
Hotels
|
|
(52)
|
-
|
-
|
(52)
|
|
||||
|
International
|
|
-
|
-
|
-
|
-
|
|
||||
|
Financial
Operations and Others
|
|
-
|
-
|
-
|
-
|
|
||||
|
Total
Urban Properties and Investments Business
|
|
(193)
|
(2)
|
-
|
(195)
|
|
||||
|
|
|
|
|
|
|
|
||||
|
|
|
Fiscal
year ended June 30, 2016
|
|||
|
Other
Operating results, net
|
|
Statement
of Income
|
Interests
in joint ventures
|
Inter-segment
eliminations
|
Segment
reporting
|
|
|
|
(in
million of Ps.)
|
|||
|
Crops
|
|
(72)
|
(1)
|
(1)
|
(74)
|
|
Cattle
|
|
(2)
|
-
|
-
|
(2)
|
|
Dairy
|
|
-
|
-
|
-
|
-
|
|
Land Transformation
and Sales
|
|
-
|
-
|
-
|
-
|
|
Sugarcane
|
|
4
|
-
|
-
|
4
|
|
Agricultural
Production Subtotal
|
|
(70)
|
(1)
|
(1)
|
(72)
|
|
Agro-industrial
|
|
1
|
-
|
-
|
1
|
|
Others
segments
|
|
1
|
-
|
-
|
1
|
|
Agricultural Rental
and Services
|
|
-
|
-
|
-
|
-
|
|
Subtotal
Others
|
|
2
|
-
|
-
|
2
|
|
Total
Agricultural Business
|
|
(68)
|
(1)
|
(1)
|
(70)
|
|
|
|
Fiscal
Year ended June 30, 2015
|
|||
|
Other
Operating results, net
|
|
Statement
of Income
|
Interests
in joint ventures
|
Inter-segment
eliminations
|
Segment
reporting
|
|
|
|
(in
million of Ps.)
|
|||
|
Crops
|
|
(7)
|
(1)
|
(1)
|
(9)
|
|
Cattle
|
|
(2)
|
(1)
|
-
|
(3)
|
|
Dairy
|
|
(1)
|
-
|
-
|
(1)
|
|
Sugarcane
|
|
(2)
|
-
|
-
|
(2)
|
|
Agricultural
Production Subtotal
|
|
(12)
|
(2)
|
(1)
|
(15)
|
|
Land Transformation
and Sales
|
|
(5)
|
-
|
-
|
(5)
|
|
Agro-industrial
|
|
-
|
-
|
-
|
-
|
|
Others
segments
|
|
1
|
-
|
-
|
1
|
|
Agricultural Rental
and Services
|
|
-
|
-
|
-
|
-
|
|
Subtotal
Others
|
|
1
|
-
|
-
|
1
|
|
Total
Agricultural Business
|
|
(16)
|
(2)
|
(1)
|
(19)
|
|
|
|
Fiscal
year ended June 30, 2016
|
|
|||||||
|
Other
Operating results, net
|
|
Statement
of Income
|
Interests
in joint ventures
|
Inter-segment
eliminations
|
Segment
reporting
|
|
||||
|
|
|
(in
million of Ps.)
|
|
|||||||
|
Operations
Center in Argentina
|
|
|
|
|
|
|
||||
|
Shopping
Centers
|
|
(40)
|
(2)
|
-
|
(42)
|
|
||||
|
Offices and
Others
|
|
(7)
|
-
|
1
|
(6)
|
|
||||
|
Sales and
Developments
|
|
(16)
|
4
|
4
|
(8)
|
|
||||
|
Hotels
|
|
(2)
|
-
|
-
|
(2)
|
|
||||
|
International
|
|
89
|
-
|
-
|
89
|
|
||||
|
Financial
Operations and Others
|
|
1
|
-
|
-
|
1
|
|
||||
|
Total
Operations Center in Argentina
|
|
25
|
2
|
5
|
32
|
|
||||
|
|
|
|
|
|
|
|
||||
|
Operations
Center in Israel
|
|
|
|
|
|
|
||||
|
Real
Estate
|
|
-
|
-
|
-
|
-
|
|
||||
|
Supermarkets
|
|
-
|
-
|
-
|
-
|
|
||||
|
Agrochemicals
|
|
-
|
-
|
-
|
-
|
|
||||
|
Telecommunications
|
|
-
|
-
|
-
|
-
|
|
||||
|
Insurance
|
|
-
|
-
|
-
|
-
|
|
||||
|
Other
|
|
-
|
-
|
-
|
-
|
|
||||
|
Total
Operations Center in Israel
|
|
-
|
-
|
-
|
-
|
|
||||
|
Total
Other operating results, net
|
|
25
|
2
|
5
|
32
|
|
||||
|
|
|
|
|
|
|
|
||||
|
|
|
Fiscal
year ended June 30, 2015
|
||||||||
|
Other
Operating results, net
|
|
Statement
of Income
|
Interests
in joint ventures
|
Inter-segment
eliminations
|
Segment
reporting
|
|
||||
|
|
|
(in
million of Ps.)
|
|
|||||||
|
Operations
Center in Argentina
|
|
|
|
|
|
|
||||
|
Shopping
Centers
|
|
(48)
|
(1)
|
-
|
(49)
|
|
||||
|
Offices and
Others
|
|
(120)
|
1
|
1
|
(118)
|
|
||||
|
Sales and
Developments
|
|
13
|
-
|
-
|
13
|
|
||||
|
Hotels
|
|
-
|
-
|
-
|
-
|
|
||||
|
International
|
|
185
|
-
|
-
|
185
|
|
||||
|
Financial
Operations and Others
|
|
(2)
|
-
|
-
|
(2)
|
|
||||
|
Total
Urban Properties and Investments Business
|
|
28
|
-
|
1
|
29
|
|
||||
|
|
|
Fiscal
year ended June 30, 2015
|
|||
|
Revenues
|
|
Statement
of Income
|
Interests
in joint ventures
|
Inter-segment
eliminations
|
Segment
reporting
|
|
|
|
(in
million of Ps.)
|
|||
|
Crops
|
|
964
|
23
|
-
|
987
|
|
Cattle
|
|
56
|
3
|
84
|
143
|
|
Dairy
|
|
72
|
-
|
-
|
72
|
|
Sugarcane
|
|
198
|
-
|
-
|
198
|
|
Subtotal
Agricultural Business
|
|
1,290
|
26
|
84
|
1,400
|
|
Land Transformation
and Sales
|
|
-
|
-
|
-
|
-
|
|
Agro-industrial
|
|
806
|
-
|
-
|
806
|
|
Others
segments
|
|
118
|
-
|
10
|
128
|
|
Agricultural Rental
and Services
|
|
37
|
-
|
24
|
61
|
|
Other
Subtotal
|
|
961
|
-
|
34
|
995
|
|
Total
Agricultural Business
|
|
2,251
|
26
|
118
|
2,395
|
|
|
|
Fiscal
year ended June 30, 2014
|
|||
|
Revenues
|
|
Statement
of Income
|
Interests
in joint ventures
|
Inter-segment
eliminations
|
Segment
reporting
|
|
|
|
(in
million of Ps.)
|
|||
|
Crops
|
|
818
|
19
|
-
|
837
|
|
Cattle
|
|
62
|
2
|
26
|
90
|
|
Dairy
|
|
54
|
-
|
-
|
54
|
|
Sugarcane
|
|
124
|
-
|
-
|
124
|
|
Subtotal
Agricultural Business
|
|
1,058
|
21
|
26
|
1,105
|
|
Land Transformation
and Sales
|
|
-
|
-
|
-
|
-
|
|
Agro-industrial
|
|
549
|
-
|
5
|
554
|
|
Others
segments
|
|
124
|
-
|
1
|
125
|
|
Agricultural Rental
and Services
|
|
28
|
-
|
1
|
29
|
|
Other
Subtotal
|
|
701
|
-
|
7
|
708
|
|
Total
Agricultural Business
|
|
1,759
|
21
|
33
|
1,813
|
|
|
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
|
(102,131)
|
|
|
|
Fiscal
year ended June 30, 2015
|
|||||||
|
Revenues
|
|
Statement
of Income
|
Interests
in joint ventures
|
Inter-segment
eliminations
|
Maintenance
Fee and Common Advertising Funds
|
Segment
reporting
|
|||
|
|
|
(in
million of Ps.)
|
|||||||
|
Shopping
Centers
|
|
2,571
|
13
|
-
|
(806)
|
1,778
|
|||
|
Offices and
Others
|
|
397
|
10
|
5
|
(79)
|
333
|
|||
|
Sales and
Developments
|
|
9
|
5
|
-
|
-
|
14
|
|||
|
Hotels
|
|
396
|
-
|
-
|
-
|
396
|
|||
|
International
|
|
28
|
-
|
-
|
(2)
|
26
|
|||
|
Financial
Operations and Others
|
|
-
|
-
|
-
|
-
|
-
|
|||
|
Total
Urban Properties and Investments Business
|
|
3,401
|
28
|
5
|
(887)
|
2,547
|
|||
|
|
|
|
|
|
|
|
|||
|
|
|
Fiscal
year ended June 30, 2014
|
|||||||
|
Revenues
|
|
Statement
of Income
|
Interests
in joint ventures
|
Inter-segment
eliminations
|
Maintenance
Fee and Common Advertising Funds
|
Segment
reporting
|
|||
|
|
|
(in
million of Ps.)
|
|||||||
|
Shopping
Centers
|
|
2,032
|
9
|
2
|
(660)
|
1,383
|
|||
|
Offices and
Others
|
|
327
|
10
|
4
|
(70)
|
271
|
|||
|
Sales and
Developments
|
|
63
|
23
|
-
|
-
|
86
|
|||
|
Hotels
|
|
332
|
-
|
-
|
-
|
332
|
|||
|
International
|
|
90
|
-
|
-
|
(6)
|
84
|
|||
|
Financial
Operations and Others
|
|
1
|
-
|
-
|
-
|
1
|
|||
|
Total
Urban Properties and Investments Business
|
|
2,845
|
42
|
6
|
(736)
|
2,157
|
|||
|
|
|
|
|
|
|
|
|
||
|
|
|
Fiscal
year ended June 30, 2015
|
|||
|
Costs
|
|
Statement
of Income
|
Interests
in joint ventures
|
Inter-segment
eliminations
|
Segment
reporting
|
|
|
|
(in
million of Ps.)
|
|||
|
Crops
|
|
(1,744)
|
(42)
|
(33)
|
(1,819)
|
|
Cattle
|
|
(220)
|
(5)
|
-
|
(225)
|
|
Dairy
|
|
(133)
|
-
|
-
|
(133)
|
|
Sugarcane
|
|
(368)
|
-
|
-
|
(368)
|
|
Subtotal
Agricultural Production
|
|
(2,465)
|
(47)
|
(33)
|
(2,545)
|
|
Land Transformation
and Sales
|
|
(9)
|
-
|
-
|
(9)
|
|
Agro-industrial
|
|
(654)
|
-
|
(85)
|
(739)
|
|
Others
segments
|
|
(105)
|
-
|
-
|
(105)
|
|
Agricultural rental
and Services
|
|
(21)
|
-
|
-
|
(21)
|
|
Subtotal
Others
|
|
(780)
|
-
|
(85)
|
(865)
|
|
Total
Agricultural Business
|
|
(3,254)
|
(47)
|
(118)
|
(3,419)
|
|
|
|
Fiscal
year ended June 30, 2014
|
|||
|
Costs
|
|
Statement
of Income
|
Interests
in joint ventures
|
Inter-segment
eliminations
|
Segment
reporting
|
|
|
|
(in
million of Ps.)
|
|||
|
Crops
|
|
(1,506)
|
(32)
|
(1)
|
(1,539)
|
|
Cattle
|
|
(152)
|
(4)
|
(5)
|
(161)
|
|
Dairy
|
|
(104)
|
-
|
-
|
(104)
|
|
Sugarcane
|
|
(207)
|
-
|
-
|
(207)
|
|
Subtotal
Agricultural Production
|
|
(1,969)
|
(36)
|
(6)
|
(2,011)
|
|
Land Transformation
and Sales
|
|
(8)
|
-
|
-
|
(8)
|
|
Agro-industrial
|
|
(454)
|
-
|
(26)
|
(480)
|
|
Others
segments
|
|
(101)
|
-
|
-
|
(101)
|
|
Agricultural rental
and Services
|
|
(17)
|
-
|
-
|
(17)
|
|
Subtotal
Others
|
|
(572)
|
-
|
(26)
|
(598)
|
|
Total
Agricultural Business
|
|
(2,549)
|
(36)
|
(32)
|
(2,617)
|
|
|
Fiscal
year 2015
|
Fiscal
year 2014
|
|
|
In
Millions of Ps.
|
|
|
Cost of
sales
|
873
|
787
|
|
Cost of
production
|
946
|
752
|
|
Total
Costs
|
1,819
|
1,539
|
|
|
Fiscal
year 2015
|
Fiscal
year 2014
|
|
|
In
Millions of Ps.
|
|
|
Cost of
sales
|
122
|
77
|
|
Cost of
production
|
103
|
84
|
|
Total
Costs
|
225
|
161
|
|
|
Fiscal
year 2015
|
Fiscal
year 2014
|
|
|
In
Millions of Ps.
|
|
|
Cost of
sales
|
68
|
52
|
|
Cost of
production
|
65
|
52
|
|
Total
Costs
|
133
|
104
|
|
|
Fiscal
year 2015
|
Fiscal
year 2014
|
|
|
In
Millions of Ps.
|
|
|
Cost of
sales
|
188
|
106
|
|
Cost of
production
|
180
|
101
|
|
Total
Costs
|
368
|
207
|
|
|
|
Fiscal
year ended June 30, 2015
|
||||
|
Costs
|
|
Statement
of Income
|
Interests
in joint ventures
|
Inter-segment
eliminations
|
Maintenance
Fee and Common Advertising Funds
|
Segment
reporting
|
|
|
|
(in
million of Ps.)
|
||||
|
Shopping
Centers
|
|
(1,103)
|
(4)
|
(4)
|
820
|
(291)
|
|
Offices and
Others
|
|
(110)
|
(5)
|
-
|
79
|
(36)
|
|
Sales and
Developments
|
|
(14)
|
(5)
|
-
|
-
|
(19)
|
|
Hotels
|
|
(279)
|
-
|
-
|
-
|
(279)
|
|
International
|
|
(9)
|
-
|
-
|
2
|
(7)
|
|
Financial
Operations and Others
|
|
(1)
|
-
|
-
|
-
|
(1)
|
|
Total
Urban Properties and Investments Business
|
|
(1,516)
|
(14)
|
(4)
|
901
|
(633)
|
|
|
|
Fiscal
year ended June 30, 2014
|
||||
|
Costs
|
|
Statement
of Income
|
Interests
in joint ventures
|
Inter-segment
eliminations
|
Maintenance
Fee and Common Advertising Funds
|
Segment
reporting
|
|
|
|
(in
million of Ps.)
|
||||
|
Shopping
Centers
|
|
(955)
|
(4)
|
(5)
|
667
|
(297)
|
|
Offices and
Others
|
|
(111)
|
(4)
|
-
|
70
|
(45)
|
|
Sales and
Developments
|
|
(19)
|
(16)
|
-
|
-
|
(35)
|
|
Hotels
|
|
(217)
|
-
|
-
|
-
|
(217)
|
|
International
|
|
(61)
|
-
|
-
|
7
|
(54)
|
|
Financial
Operations and Others
|
|
(1)
|
-
|
-
|
-
|
(1)
|
|
Total
Urban Properties and Investments Business
|
|
(1,364)
|
(24)
|
(5)
|
744
|
(649)
|
|
|
|
Fiscal
year ended June 30, 2015
|
|||
|
Initial
recognition and changes in the fair value of biological assets and
agricultural products at the point of harvest
|
|
Statement
of Income
|
Interests
in joint ventures
|
Inter-segment
eliminations
|
Segment
reporting
|
|
|
|
(in
million of Ps.)
|
|||
|
Crops
|
|
897
|
21
|
-
|
918
|
|
Cattle
|
|
165
|
2
|
-
|
167
|
|
Dairy
|
|
75
|
-
|
-
|
75
|
|
Sugarcane
|
|
187
|
-
|
-
|
187
|
|
Subtotal
Agricultural Production
|
|
1,324
|
23
|
-
|
1,347
|
|
Land Transformation
and Sales
|
|
-
|
-
|
-
|
-
|
|
Agro-industrial
|
|
-
|
-
|
-
|
-
|
|
Others
segments
|
|
-
|
-
|
-
|
-
|
|
Agricultural rental
and Services
|
|
-
|
-
|
-
|
-
|
|
Subtotal
Others
|
|
-
|
-
|
-
|
-
|
|
Total
Agricultural Business
|
|
1,324
|
23
|
-
|
1,347
|
|
|
|
Fiscal
year ended June 30, 2014
|
|||
|
Initial
recognition and changes in the fair value of biological assets and
agricultural products at the point of harvest
|
|
Statement
of Income
|
Interests
in joint ventures
|
Inter-segment
eliminations
|
Segment
reporting
|
|
|
|
(in
million of Ps.)
|
|||
|
Crops
|
|
848
|
20
|
-
|
868
|
|
Cattle
|
|
145
|
-
|
-
|
145
|
|
Dairy
|
|
63
|
-
|
-
|
63
|
|
Sugarcane
|
|
96
|
-
|
-
|
96
|
|
Subtotal
Agricultural Production
|
|
1,152
|
20
|
-
|
1,172
|
|
Land Transformation
and Sales
|
|
-
|
-
|
-
|
-
|
|
Agro-industrial
|
|
-
|
-
|
-
|
-
|
|
Others
segments
|
|
-
|
-
|
-
|
-
|
|
Agricultural rental
and Services
|
|
-
|
-
|
-
|
-
|
|
Subtotal
Others
|
|
-
|
-
|
-
|
-
|
|
Total
Agricultural Business
|
|
1,152
|
20
|
-
|
1,172
|
|
|
Fiscal
year ended June 30
|
|||
|
|
2015
|
2014
|
||
|
|
Tons
|
Ps.
|
Tons
|
Ps.
|
|
Corn
|
92,093
|
84
|
79,239
|
79
|
|
Soybean
|
279,356
|
625
|
241,205
|
564
|
|
Wheat
|
16,211
|
13
|
12,373
|
12
|
|
Sorghum
|
1,202
|
1
|
4,058
|
1
|
|
Sunflower
|
11,720
|
27
|
5,884
|
16
|
|
Other
|
5,300
|
20
|
1,406
|
3
|
|
Total
|
405,882
|
770
|
344,165
|
675
|
|
|
Fiscal
year ended June 30
|
|||
|
|
2015
|
2014
|
||
|
|
Tons
|
Ps.
|
Tons
|
Ps.
|
|
Sugarcane
|
928,273
|
185
|
657,547
|
106
|
|
|
|
Fiscal
year ended June 30, 2015
|
|||
|
Changes
in the net realizable value of agricultural products after
harvest
|
|
Statement
of Income
|
Interests
in joint ventures
|
Inter-segment
eliminations
|
Segment
reporting
|
|
|
|
(in
million of Ps.)
|
|||
|
Crops
|
|
(34)
|
-
|
-
|
(34)
|
|
Cattle
|
|
-
|
-
|
-
|
-
|
|
Dairy
|
|
-
|
-
|
-
|
-
|
|
Sugarcane
|
|
-
|
-
|
-
|
-
|
|
Subtotal
Agricultural Production
|
|
(34)
|
-
|
-
|
(34)
|
|
Land Transformation
and Sales
|
|
-
|
-
|
-
|
-
|
|
Agro-industrial
|
|
-
|
-
|
-
|
-
|
|
Others
segments
|
|
-
|
-
|
-
|
-
|
|
Agricultural rental
and Services
|
|
-
|
-
|
-
|
-
|
|
Subtotal
Others
|
|
-
|
-
|
-
|
-
|
|
Total
Agricultural Business
|
|
(34)
|
-
|
-
|
(34)
|
|
|
|
Fiscal
year ended June 30, 2014
|
|||
|
Changes
in the net realizable value of agricultural products after
harvest
|
|
Statement
of Income
|
Interests
in joint ventures
|
Inter-segment
eliminations
|
Segment
reporting
|
|
|
|
(in
million of Ps.)
|
|||
|
Crops
|
|
(17)
|
-
|
-
|
(17)
|
|
Cattle
|
|
-
|
-
|
-
|
-
|
|
Dairy
|
|
-
|
-
|
-
|
-
|
|
Sugarcane
|
|
-
|
-
|
-
|
-
|
|
Subtotal
Agricultural Production
|
|
(17)
|
-
|
-
|
(17)
|
|
Land Transformation
and Sales
|
|
-
|
-
|
-
|
-
|
|
Agro-industrial
|
|
-
|
-
|
-
|
-
|
|
Others
segments
|
|
-
|
-
|
-
|
-
|
|
Agricultural rental
and Services
|
|
-
|
-
|
-
|
-
|
|
Subtotal
Others
|
|
-
|
-
|
-
|
-
|
|
Total
Agricultural Business
|
|
(17)
|
-
|
-
|
(17)
|
|
|
|
Fiscal
year ended June 30, 2015
|
|||
|
General
and Administrative Expenses
|
|
Statement
of Income
|
Interests
in joint ventures
|
Inter-segment
eliminations
|
Segment
reporting
|
|
|
|
(in
million of Ps.)
|
|||
|
Crops
|
|
(156)
|
(3)
|
-
|
(159)
|
|
Cattle
|
|
(26)
|
-
|
-
|
(26)
|
|
Dairy
|
|
(5)
|
-
|
-
|
(5)
|
|
Sugarcane
|
|
(20)
|
-
|
-
|
(20)
|
|
Subtotal
Agricultural Production
|
|
(207)
|
(3)
|
-
|
(210)
|
|
Land Transformation
and Sales
|
|
(2)
|
-
|
-
|
(2)
|
|
Agro-industrial
|
|
(25)
|
-
|
-
|
(25)
|
|
Others
segments
|
|
(8)
|
-
|
-
|
(8)
|
|
Agricultural rental
and Services
|
|
(2)
|
-
|
-
|
(2)
|
|
Subtotal
Others
|
|
(35)
|
-
|
-
|
(35)
|
|
Total
Agricultural Business
|
|
(244)
|
(3)
|
-
|
(247)
|
|
|
|
Fiscal
year ended June 30, 2014
|
|||
|
General
and Administrative Expenses
|
|
Statement
of Income
|
Interests
in joint ventures
|
Inter-segment
eliminations
|
Segment
reporting
|
|
|
|
(in
million of Ps.)
|
|||
|
Crops
|
|
(146)
|
(1)
|
-
|
(147)
|
|
Cattle
|
|
(26)
|
(1)
|
-
|
(27)
|
|
Dairy
|
|
(6)
|
-
|
-
|
(6)
|
|
Sugarcane
|
|
(28)
|
-
|
-
|
(28)
|
|
Subtotal
Agricultural Production
|
|
(206)
|
(2)
|
-
|
(208)
|
|
Land Transformation
and Sales
|
|
(1)
|
-
|
-
|
(1)
|
|
Agro-industrial
|
|
(17)
|
-
|
-
|
(17)
|
|
Others
segments
|
|
(9)
|
(2)
|
-
|
(11)
|
|
Agricultural rental
and Services
|
|
(4)
|
-
|
-
|
(4)
|
|
Subtotal
Others
|
|
(30)
|
(2)
|
-
|
(32)
|
|
Total
Agricultural Business
|
|
(237)
|
(4)
|
-
|
(241)
|
|
|
|
|
Fiscal
year ended June 30, 2015
|
|||||
|
General
and Administrative Expenses
|
|
Statement
of Income
|
Interests
in joint ventures
|
Inter-segment
eliminations
|
Segment
reporting
|
|||
|
|
|
(in
million of Ps.)
|
||||||
|
Shopping
Centers
|
|
(135)
|
-
|
-
|
(135)
|
|||
|
Offices and
Others
|
|
(58)
|
-
|
(1)
|
(59)
|
|||
|
Sales and
Developments
|
|
(48)
|
(1)
|
(1)
|
(50)
|
|||
|
Hotels
|
|
(77)
|
-
|
(1)
|
(78)
|
|||
|
International
|
|
(56)
|
-
|
-
|
(56)
|
|||
|
Financial
Operations and Others
|
|
-
|
-
|
-
|
-
|
|||
|
Total
Urban Properties and Investments Business
|
|
(374)
|
(1)
|
(3)
|
(378)
|
|||
|
|
|
|
Fiscal
year ended June 30, 2014
|
||||||
|
General
and Administrative Expenses
|
|
Statement
of Income
|
Interests
in joint ventures
|
Inter-segment
eliminations
|
Segment
reporting
|
||||
|
|
|
(in
million of Ps.)
|
|||||||
|
Shopping
Centers
|
|
(101)
|
-
|
(1)
|
(102)
|
||||
|
Offices and
Others
|
|
(42)
|
-
|
-
|
(42)
|
||||
|
Sales and
Developments
|
|
(36)
|
(1)
|
-
|
(37)
|
||||
|
Hotels
|
|
(59)
|
-
|
(1)
|
(60)
|
||||
|
International
|
|
(59)
|
-
|
-
|
(59)
|
||||
|
Financial
Operations and Others
|
|
-
|
-
|
-
|
-
|
||||
|
Total
Urban Properties and Investments Business
|
|
(297)
|
(1)
|
(2)
|
(300)
|
||||
|
|
|
|
Fiscal
year ended June 30, 2015
|
||||||||||
|
|
Selling
Expenses
|
|
Statement
of Income
|
Interests
in joint ventures
|
Inter-segment
eliminations
|
Segment
reporting
|
|||||||
|
|
|
|
(in
million of Ps.)
|
||||||||||
|
|
Crops
|
|
(157)
|
(3)
|
(1)
|
(161)
|
|||||||
|
|
Cattle
|
|
(20)
|
-
|
-
|
(20)
|
|||||||
|
|
Dairy
|
|
(4)
|
-
|
-
|
(4)
|
|||||||
|
|
Sugarcane
|
|
(8)
|
-
|
-
|
(8)
|
|||||||
|
|
Subtotal
Agricultural Production
|
|
(189)
|
(3)
|
(1)
|
(193)
|
|||||||
|
|
Land Transformation
and Sales
|
|
(1)
|
(1)
|
-
|
(2)
|
|||||||
|
|
Agro-industrial
|
|
(77)
|
-
|
-
|
(77)
|
|||||||
|
|
Others
segments
|
|
(13)
|
-
|
-
|
(13)
|
|||||||
|
|
Agricultural rental
and Services
|
|
(1)
|
-
|
-
|
(1)
|
|||||||
|
|
Subtotal
Others
|
|
(91)
|
-
|
-
|
(91)
|
|||||||
|
|
Total
Agricultural Business
|
|
(281)
|
(4)
|
(1)
|
(286)
|
|||||||
|
|
|
Fiscal
year ended June 30, 2014
|
|
||||||||||
|
Selling
Expenses
|
|
Statement
of Income
|
Interests
in joint ventures
|
Inter-segment
eliminations
|
Segment
reporting
|
|
|||||||
|
|
|
(in
million of Ps.)
|
|
||||||||||
|
Crops
|
|
(113)
|
(2)
|
-
|
(115)
|
|
|||||||
|
Cattle
|
|
(14)
|
-
|
-
|
(14)
|
|
|||||||
|
Dairy
|
|
(2)
|
-
|
-
|
(2)
|
|
|||||||
|
Sugarcane
|
|
(8)
|
-
|
-
|
(8)
|
|
|||||||
|
Subtotal
Agricultural Production
|
|
(137)
|
(2)
|
-
|
(139)
|
|
|||||||
|
Land Transformation
and Sales
|
|
(4)
|
-
|
-
|
(4)
|
|
|||||||
|
Agro-industrial
|
|
(55)
|
-
|
-
|
(55)
|
|
|||||||
|
Others
segments
|
|
(11)
|
-
|
-
|
(11)
|
|
|||||||
|
Agricultural rental
and Services
|
|
(1)
|
-
|
-
|
(1)
|
|
|||||||
|
Subtotal
Others
|
|
(67)
|
-
|
-
|
(67)
|
|
|||||||
|
Total
Agricultural Business
|
|
(208)
|
(2)
|
-
|
(210)
|
|
|||||||
|
|
|
Fiscal
year ended June 30, 2015
|
|||
|
Selling
expenses
|
|
Statement
of Income
|
Interests
in joint ventures
|
Inter-segment
eliminations
|
Segment
reporting
|
|
|
|
(in
million of Ps.)
|
|||
|
Shopping
Centers
|
|
(112)
|
(1)
|
-
|
(113)
|
|
Offices and
Others
|
|
(21)
|
-
|
-
|
(21)
|
|
Sales and
Developments
|
|
(8)
|
(1)
|
-
|
(9)
|
|
Hotels
|
|
(52)
|
-
|
-
|
(52)
|
|
International
|
|
-
|
-
|
-
|
-
|
|
Financial
Operations and Others
|
|
-
|
-
|
-
|
-
|
|
Total
Urban Properties and Investment Business
|
|
(193)
|
(2)
|
-
|
(195)
|
|
|
|
Fiscal
year ended June 30, 2014
|
|||
|
Selling
expenses
|
|
Statement
of Income
|
Interests
in joint ventures
|
Inter-segment
eliminations
|
Segment
reporting
|
|
|
|
(in
million of Ps.)
|
|||
|
Shopping
Centers
|
|
(72)
|
(1)
|
-
|
(73)
|
|
Offices and
Others
|
|
(21)
|
-
|
-
|
(21)
|
|
Sales and
Developments
|
|
(11)
|
(3)
|
-
|
(14)
|
|
Hotels
|
|
(42)
|
-
|
-
|
(42)
|
|
International
|
|
-
|
-
|
-
|
-
|
|
Financial
Operations and Others
|
|
-
|
-
|
-
|
-
|
|
Total
Urban Properties and Investment Business
|
|
(146)
|
(4)
|
-
|
(150)
|
|
|
|
Fiscal
year ended June 30, 2015
|
|||
|
Other
operating results, net
|
|
Statement
of Income
|
Interests
in joint ventures
|
Inter-segment
eliminations
|
Segment
reporting
|
|
|
|
(in
million of Ps.)
|
|||
|
Crops
|
|
(7)
|
(1)
|
(1)
|
(9)
|
|
Cattle
|
|
(2)
|
(1)
|
-
|
(3)
|
|
Dairy
|
|
(1)
|
-
|
-
|
(1)
|
|
Sugarcane
|
|
(2)
|
-
|
-
|
(2)
|
|
Subtotal
Agricultural Production
|
|
(12)
|
(2)
|
(1)
|
(15)
|
|
Land Transformation
and Sales
|
|
(5)
|
-
|
-
|
(5)
|
|
Agro-industrial
|
|
-
|
-
|
-
|
-
|
|
Others
segments
|
|
1
|
-
|
-
|
1
|
|
Agricultural rental
and Services
|
|
-
|
-
|
-
|
-
|
|
Subtotal
Others
|
|
1
|
-
|
-
|
1
|
|
Total
Agricultural Business
|
|
(16)
|
(2)
|
(1)
|
(19)
|
|
|
|
Fiscal
year ended June 30, 2014
|
|||
|
Other
operating results, net
|
|
Statement
of Income
|
Interests
in joint ventures
|
Inter-segment
eliminations
|
Segment
reporting
|
|
|
|
(in
million of Ps.)
|
|||
|
Crops
|
|
(27)
|
1
|
(1)
|
(27)
|
|
Cattle
|
|
(2)
|
-
|
-
|
(2)
|
|
Dairy
|
|
-
|
-
|
-
|
-
|
|
Sugarcane
|
|
-
|
-
|
-
|
-
|
|
Subtotal
Agricultural Production
|
|
(29)
|
1
|
(1)
|
(29)
|
|
Land Transformation
and Sales
|
|
-
|
-
|
-
|
-
|
|
Agro-industrial
|
|
(1)
|
-
|
-
|
(1)
|
|
Others
segments
|
|
1
|
-
|
-
|
1
|
|
Agricultural rental
and Services
|
|
-
|
-
|
-
|
-
|
|
Subtotal
Others
|
|
-
|
-
|
-
|
-
|
|
Total
Agricultural Business
|
|
(29)
|
1
|
(1)
|
(29)
|
|
|
|
Fiscal
year ended June 30, 2015
|
|
||||||||
|
Other
operating results, net
|
|
Statement
of Income
|
Interests
in joint ventures
|
Inter-segment
eliminations
|
Segment
reporting
|
|
|||||
|
|
|
(in
million of Ps.)
|
|
||||||||
|
Shopping
Centers
|
|
(48)
|
(1)
|
-
|
(49)
|
|
|||||
|
Offices and
Others
|
|
(120)
|
1
|
1
|
(118)
|
|
|||||
|
Sales and
Developments
|
|
13
|
-
|
-
|
13
|
|
|||||
|
Hotels
|
|
-
|
-
|
-
|
-
|
|
|||||
|
International
|
|
185
|
-
|
-
|
185
|
|
|||||
|
Financial
Operations and Others
|
|
(2)
|
-
|
-
|
(2)
|
|
|||||
|
Total
Urban Properties and Investments Business
|
|
28
|
-
|
1
|
29
|
|
|||||
|
|
|
Fiscal
year ended on June 30, 2014
|
|||||||||
|
Other
operating results, net
|
|
Statement
of Income
|
Interests
in joint ventures
|
Inter-segment
eliminations
|
Segment
reporting
|
||||||
|
|
|
(in
million of Ps.)
|
|||||||||
|
Shopping
Centers
|
|
(46)
|
(1)
|
-
|
(47)
|
||||||
|
Offices and
Others
|
|
(1)
|
(3)
|
1
|
(3)
|
||||||
|
Sales and
Developments
|
|
8
|
-
|
-
|
8
|
||||||
|
Hotels
|
|
(3)
|
-
|
-
|
(3)
|
||||||
|
International
|
|
(1)
|
-
|
-
|
(1)
|
||||||
|
Financial
Operations and Others
|
|
(3)
|
-
|
-
|
(3)
|
||||||
|
Total
Urban Properties and Investments Business
|
|
(46)
|
(4)
|
1
|
(49)
|
||||||
|
|
For the fiscal year
ended June 30,
|
||
|
|
2016
|
2015
|
2014
|
|
|
(in million of
Pesos)
|
||
|
|
|
|
|
|
Net cash generated
from operating activities
|
4,055
|
494
|
883
|
|
Net cash generated
from / (used in) investing activities
|
8,652
|
872
|
(886)
|
|
Net cash used in
financing
activities
|
(4,495)
|
(1,776)
|
(446)
|
|
Net
increase(decrease) in cash and cash
equivalents
|
8,212
|
(410)
|
(449)
|
|
|
|
|
|
|
|
|
|
|
|
|
Currency
|
Anual
Average Interest Rate
|
Nominal
value
|
|
Agricultural
business
|
|
|
|
|
Cresud ´s
Series XIV Notes
|
US$
|
1.50%
|
64
|
|
Cresud ´s
Series XV Notes
|
Ps.
|
23.63%
|
176
|
|
Cresud ´s
Series XVI Notes
|
US$
|
1.50%
|
218
|
|
Cresud ´s
Series XVII Notes
|
Ps.
|
Badlar + 375
bp.
|
171
|
|
Cresud ´s
Series XVIII Notes
|
US$
|
4.00%
|
68
|
|
Cresud ´s
Series XIX Notes
|
Ps.
|
27.50%
|
187
|
|
Cresud ´s
Series XX Notes
|
US$
|
2.50%
|
36
|
|
Cresud ´s
Series XXI Notes
|
Ps.
|
Badlar + 375
bp.
|
384
|
|
Cresud ´s
Series XXII Notes
|
US$
|
4.00%
|
44
|
|
Bank
loans
|
US$
|
Libor + 300 bp. or
6% (the higher)
|
30
|
|
Bank
loans
|
Ps.
|
15.01%
|
31
|
|
Bank
loans
|
Ps.
|
Rate Survey PF
30-59 days
|
40
|
|
Bank
loans
|
US$
|
3.50%
|
15
|
|
Bank
loans
|
US$
|
10.75% - 7.14% to
14.5%
|
6
|
|
Bank
loans
|
Bol.
|
7% -
10.19%
|
14
|
|
Operations
Center in Argentina
|
|
|
|
|
IRSA Commercial
Properties’ 2017 Notes
|
$
|
Badlar + 4
bp.
|
407
|
|
IRSA Commercial
Properties’ 2023 Notes
|
US$
|
8.75%
|
360
|
|
IRSA Commercial
Properties’ 2017 Notes
|
US$
|
7.88%
|
-
|
|
IRSA’s 2017
Notes
(1)
|
US$
|
8.50%
|
75
|
|
IRSA’s 2017
Notes
|
$
|
Badlar + 450
bp.
|
11
|
|
IRSA’s 2020
Notes
|
US$
|
11.50%
|
75
|
|
Financial
Leases
|
US$
|
3.2% al
14.3%
|
1
|
|
Related
Party
|
$
|
Badlar
|
15
|
|
Bank
loans
|
$
|
15.25%
|
1
|
|
Bank
loans
|
$
|
26.50%
|
7
|
|
Bank
loans
|
$
|
23.00%
|
36
|
|
Related
Party
|
$
|
Badlar /
8,50%
|
6
|
|
Related
Party
|
$
|
15.25%
|
6
|
|
Related
Party
|
$
|
24.00%
|
6
|
|
Seller
financing
|
US$
|
N/A
|
2
|
|
Seller
financing
|
US$
|
3.50%
|
5
|
|
Bank
overdrafts
|
$
|
from 22% to
39%
|
-
|
|
Operations
Center in Israel
|
|
|
|
|
Non -convertible
Notes IDBD Serie G
|
NIS
|
4.50%
|
802
|
|
Non -convertible
Notes IDBD Serie I
|
NIS
|
4.95%
|
1.013
|
|
Non -convertible
Notes IDBD Serie J
|
NIS
|
6.60%
|
309
|
|
Non -convertible
Notes DIC Serie D
|
NIS
|
5.00%
|
103
|
|
Non -convertible
Notes DIC Serie F
|
NIS
|
4.95%
|
2.719
|
|
Non -convertible
Notes DIC Serie G
|
NIS
|
6.35%
|
8
|
|
Non -convertible
Notes DIC Serie H
|
NIS
|
4.45%
|
124
|
|
Non -convertible
Notes DIC Serie I
|
NIS
|
6.70%
|
513
|
|
Non -convertible
Notes Shufersal Serie B
|
NIS
|
5.20%
|
1.024
|
|
Non -convertible
Notes Shufersal Serie C
|
NIS
|
5.45%
|
114
|
|
Non -convertible
Notes Shufersal Serie D
|
NIS
|
2.99%
|
413
|
|
Non -convertible
Notes Shufersal Serie E
|
NIS
|
5.09%
|
392
|
|
Non -convertible
Notes Shufersal Serie F
|
NIS
|
4.30%
|
317
|
|
Non -convertible
Notes Cellcom Serie B
|
NIS
|
5.30%
|
185
|
|
Non -convertible
Notes Cellcom Serie D
|
NIS
|
5.19%
|
599
|
|
Non -convertible
Notes Cellcom Serie E
|
NIS
|
6.25%
|
164
|
|
Non -convertible
Notes Cellcom Serie F
|
NIS
|
4.60%
|
715
|
|
Non -convertible
Notes Cellcom Serie G
|
NIS
|
6.99%
|
285
|
|
Non -convertible
Notes Cellcom Serie H
|
NIS
|
1.98%
|
950
|
|
Non -convertible
Notes Cellcom Serie I
|
NIS
|
4.14%
|
804
|
|
Non -convertible
Notes PBC Serie C
|
NIS
|
5.00%
|
550
|
|
Non -convertible
Notes PBC Serie D
|
NIS
|
4.95%
|
1.317
|
|
Non -convertible
Notes PBC Serie E
|
NIS
|
4.95%
|
974
|
|
Non -convertible
Notes PBC Serie F
|
NIS
|
7.05%
|
669
|
|
Non -convertible
Notes PBC Gav-Yam Serie E
|
NIS
|
4.55%
|
283
|
|
Non -convertible
Notes PBC Gav-Yam Serie F
|
NIS
|
4.75%
|
1.226
|
|
Non -convertible
Notes PBC Gav-Yam Serie G
|
NIS
|
6.41%
|
215
|
|
Non -convertible
Notes PBC Ispro Serie B
|
NIS
|
5.40%
|
255
|
|
Bank loans and
others
|
NIS
|
Prime +
1.3%
|
333
|
|
Bank loans and
others
|
NIS
|
Prime +
1%
|
80
|
|
Bank loans and
others
|
NIS
|
Prime +
0.65%
|
63
|
|
Bank loans and
others
|
NIS
|
6.90%
|
150
|
|
Bank loans and
others
|
NIS
|
4.95%
|
1
|
|
Bank loans and
others
|
NIS
|
4.95%
|
1
|
|
Bank loans and
others
|
NIS
|
3.25%
|
1
|
|
Bank loans and
others
|
US$
|
5.66%
|
13
|
|
Bank loans and
others
|
US$
|
5.21%
|
197
|
|
Bank loans and
others
|
US$
|
Libor +
5%
|
223
|
|
Bank loans and
others
|
NIS
|
4.60%
|
200
|
|
|
|
|
|
|
|
Total
|
||
|
|
|
Agricultural
business
|
|
Urban
properties and investments
|
|
|||
|
|
|
|
Operations
Center in Argentina
|
Operations
Center in Israel
|
Total
|
|
||
|
|
|
|
|
|
|
|
|
|
|
Less than 1
year
|
|
1,226
|
|
2,813
|
19,437
|
22,250
|
|
23,476
|
|
More than 1 and up
to 2 years
|
|
1,210
|
|
19
|
16,826
|
16,845
|
|
18,055
|
|
More than 2 and up
to 3 years
|
|
500
|
|
1
|
19,535
|
19,536
|
|
20,036
|
|
More than 3 and up
to 4 years
|
|
1,332
|
|
17
|
4,643
|
4,660
|
|
5,992
|
|
More than 4 and up
to 5 years
|
|
40
|
|
1,063
|
7,092
|
8,155
|
|
8,195
|
|
More than 5
years
|
|
34
|
|
5,313
|
36,169
|
41,482
|
|
41,516
|
|
|
|
4,342
|
|
9,226
|
103,702
|
112,928
|
|
117,270
|
|
•
|
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, 2016
|
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
|
14,287
|
438
|
562
|
54
|
4
|
15,345
|
|
Borrowings
(Excluding finance lease liabilities)
|
25,260
|
21,093
|
31,601
|
10,176
|
59,037
|
147,167
|
|
Finance lease
obligations
|
2,265
|
2,093
|
1,809
|
1,487
|
3,398
|
11,052
|
|
Derivative
financial instruments
|
1128
|
178
|
15
|
-
|
-
|
1,321
|
|
Purchase
Obligations
|
105
|
47
|
58
|
-
|
|
210
|
|
Total
|
43,045
|
23,849
|
34,045
|
11,717
|
62,439
|
175,095
|
|
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
|
06/30/17
|
11/14/14
|
1994
|
|
Saúl
Zang
|
12/30/1945
|
First
Vice-Chairman
|
06/30/17
|
11/14/14
|
1994
|
|
Alejandro Gustavo
Elsztain
|
03/31/1966
|
Second
Vice-Chairman and CEO
|
06/30/16
(3)
|
10/31/13
|
1994
|
|
Gabriel A.G.
Reznik
|
11/18/1958
|
Regular
Director
|
06/30/18
|
10/30/15
|
2003
|
|
Jorge Oscar
Fernández
|
01/08/1939
|
Regular
Director
|
06/30/18
|
10/30/15
|
2003
|
|
Fernando
Adrián Elsztain
|
01/04/1961
|
Regular
Director
|
06/30/16
(3)
|
10/31/13
|
2004
|
|
Pedro Damaso
Labaqui Palacio
|
02/22/1943
|
Regular
Director
|
06/30/18
|
10/30/15
|
2006
|
|
Daniel E.
Mellicovsky
|
01/17/1948
|
Regular
Director
|
06/30/17
|
11/14/14
|
2008
|
|
Alejandro Gustavo
Casaretto
|
10/15/1952
|
Regular
Director
|
06/30/17
|
11/14/14
|
2008
|
|
Gastón Armando
Lernoud
|
06/04/1968
|
Alternate
Director
|
06/30/17
|
11/14/14
|
1999
|
|
Enrique
Antonini
|
03/16/1950
|
Alternate
Director
|
06/30/16
(3)
|
10/31/13
|
2007
|
|
Eduardo
Kalpakian
|
03/03/1964
|
Alternate
Director
|
06/30/16
(3)
|
10/31/13
|
2007
|
|
|
|
|
|
|
|
|
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
|
|
Matías I.
Gaivironsky
Alejandro
Casaretto
|
02/23/1976
10/15/1952
|
Chief Financial and
Administrative Officer
Chief Regional
Agricultural Officer
|
2011
2008
|
|
Name
|
Date of birth
|
Position
|
Current position held since
|
|
Sholem
Lapidot
|
10/22/1979
|
Chief
Executive Officer
|
2016
|
|
Gil
Kotler
|
04/10/1966
|
Chief
Financial Officer
|
2016
|
|
Aaron
Kaufman
|
03/03/1970
|
VP
& General Counsel
|
2015
|
|
•
|
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
|
|
|
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
|
|
||
|
June 30,
2016
|
1,117
|
9
|
31
|
964
|
758
|
2,879
|
|
||
|
IDBD
|
29
|
|
DIC
(1)
|
31
|
|
Shufersal
|
13,726
|
|
Cellcom
(2)
|
3,138
|
|
PBC
(3)
|
221
|
|
Other
(4)
|
1,042
|
|
Total
|
18,187
|
|
Name
|
Position
|
Number
of Shares
|
Percentage
|
|
Directors
|
|
|
|
|
Eduardo Sergio
Elsztain
(1)
|
Chairman
|
154,993,977
|
30.90%
|
|
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
|
-
|
-
|
|
Pedro Damaso
Labaqui Palacio
|
Director
|
6,000
|
0.00%
|
|
Daniel Elias
Mellicovsky
|
Director
|
-
|
-
|
|
Alejandro Gustavo
Casaretto
|
Director/Regional
manager of Agricultural Real Estate
|
135,035
|
0.03%
|
|
Gastón Armando
Lernoud
|
Alternate
Director
|
11,091
|
0.00%
|
|
Enrique
Antonini
|
Alternate
Director
|
-
|
-
|
|
Eduardo
Kalpakian
|
Alternate
Director
|
-
|
-
|
|
|
|
|
|
|
Senior
Management
|
|
|
|
|
Matias
Gaivironsky
|
Chief Financial and
Administrative Officer
|
83,080
|
0.02%
|
|
Carlos
Blousson
|
Chief Executive
Officer of the International Operation
|
9,986
|
0.00%
|
|
|
|
|
|
|
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
|
154,993,977
|
30.90%
|
|
Saúl
Zang
|
Member
|
4,012,506
|
0.80%
|
|
Alejandro Gustavo
Elsztain
|
Member
|
7,145,810
|
1.42%
|
|
|
|
|
|
|
|
|
|
|
|
|
Share Ownership as of
June 30, 2016
|
|
|
Shareholder
|
Number of Shares
|
Percentage
|
|
IFISA
(1)(2)
|
154,993,977
|
30.90%
|
|
Directors and
officers
(3)
|
14,541,717
|
2.90%
|
|
ANSES
|
17,862,157
|
3.56%
|
|
Total
|
187,397,851
|
37.36%
|
|
|
As
of June 30,
|
||||
|
|
2016
|
2015
|
2014
|
2013
|
2012
|
|
IFISA
(1)(2)
|
30.9%
|
37.4%
|
39.3%
|
39.3%
|
38.8%
|
|
D.E. Shaw & Co
L.P.
(3)
|
-
|
-
|
0.7%
|
2.1%
|
3.2%
|
|
Senvest Management
LLC
|
4.7%
|
5.1%
|
3.6%
|
0.7%
|
0.3%
|
|
Directors and
officers
(4)
|
2.9%
|
2.3%
|
2.4%
|
2.2%
|
1.9%
|
|
ANSES
|
3.6%
|
3.6%
|
3.4%
|
3.4%
|
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.
|
|
•
|
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
|
-
|
-
|
|
2016
|
-
|
-
|
|
|
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
|
7.15
|
|
2nd
Quarter
|
2,188,815
|
11.10
|
7.95
|
5,872,993
|
11.51
|
8.56
|
|
3rd
Quarter
|
1,022,808
|
11.20
|
8.60
|
3,422,480
|
9.87
|
8.37
|
|
4th
Quarter
|
2,459,599
|
14.15
|
9.16
|
6,982,485
|
12.90
|
9.01
|
|
Annual
|
7,849,268
|
14.15
|
5.70
|
21,867,033
|
12.90
|
7.15
|
|
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
|
|
2nd
Quarter
|
6,416,350
|
19.70
|
13.00
|
8,291,480
|
13.51
|
9.64
|
|
3rd
Quarter
|
3,388,664
|
18.70
|
12.70
|
5,390,231
|
12.63
|
9.22
|
|
4th
Quarter
|
51,785,675
|
21.30
|
14.15
|
12,876,863
|
14.13
|
9.88
|
|
Annual
|
62,319,499
|
21.30
|
12.10
|
30,857,766
|
14.13
|
9.22
|
|
Fiscal
Year 2017
|
|
|
|
|
|
|
|
1st
Quarter
|
48,775,713
|
27.50
|
22.00
|
8,216,910
|
18.00
|
14.62
|
|
July
2016
|
25,327,616
|
26.35
|
22.00
|
4,118,010
|
17.24
|
14.62
|
|
August
2016
|
11,900,312
|
27.00
|
24.20
|
2,263,618
|
17.75
|
16.19
|
|
September
2016
|
11,547,785
|
27.50
|
24.70
|
1,835,282
|
18.00
|
16.32
|
|
October 28,
2016
|
9,553,286
|
27.70
|
26.2
|
1,807,161
|
18.05
|
17.31
|
|
|
|
As
of June 30,
|
||
|
|
2016
|
|
2015
|
|
|
Market
capitalization (Ps. billion)
|
|
3,625
|
|
4,025
|
|
Average daily
trading volume
(1)
(Ps.
million)
|
310
|
|
150
|
|
|
Number of listed
companies
|
|
100
|
|
99
|
|
•
|
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.
|
|
•
|
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
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.
|
|
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 both of them can be celebrated using
teleconference technology, as long as the regulations related to
accreditation, registration and quorum are complied with and the
simultaneity of the shareholders and immediately of the process of
verbal communication and issuance of votes is guaranteed. The
supervisory committee shall state the regularity of the resolutions
adopted. The board of directors shall establish the rules and
technical matters related to remote participation pursuant to the
current rules and in conformity with the National Exchange
Commission regulations. Shareholders physically present at the time
and those using teleconference technologies will be taken into
consideration for the quorum. In connection with ordinary meetings,
a quorum consists 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 or communicated through
teleconference technologies, regardless of their number, constitute
a quorum. Resolutions may be adopted by an absolute majority of the
votes present or communicated through teleconference technologies.
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 or
communicated through teleconference technologies. In both ordinary
and extraordinary meetings, decisions are adopted by an absolute
majority of votes present at the meeting or communicated through
teleconference technologies, 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**********
|
Amended and
restated English translation of the bylaws.
|
|
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 US$
60,000,000, 7.50% Fourth Series, Class VIII Senior Notes Due
2014.
|
|
2.2
|
Indenture, dated
July 20, 2010, between IRSA Inversiones y Representaciones Sociedad
Anónima as Issuer, The Bank of New York Mellon as Trustee,
Co-Registrar, Principal Paying Agent and Transfer Agent, and Banco
Santander Río S.A. as Registrar, Paying Agent, Transfer Agent
and Representative of the Trustee in Argentina, with respect to
IRSA Inversiones y Representaciones S.A.’s US$400,000,000
Global Note Program, pursuant to which US$150,000,000 aggregate
principal amount of IRSA Inversiones y Representaciones Sociedad
Anónima’s 11.500% Notes due 2020, Series No. 2, were
issued.
|
|
2.3
|
First Supplemental
Indenture, dated March 28, 2016, between IRSA Inversiones y
Representaciones Sociedad Anónima as Issuer and The Bank of
New York Mellon as Trustee, Co-Registrar, Principal Paying Agent
and Transfer Agent to the Indenture, dated July 20, 2010, between
IRSA Inversiones y Representaciones Sociedad Anónima as
Issuer, The Bank of New York Mellon as Trustee, Co-Registrar,
Principal Paying Agent and Transfer Agent, and Banco Santander
Río S.A. as Registrar, Paying Agent, Transfer Agent and
Representative of the Trustee in Argentina, with respect to IRSA
Inversiones y Representaciones Sociedad Anónima’s
US$400,000,000 Global Note Program, pursuant to which
US$150,000,000 aggregate principal amount of IRSA Inversiones y
Representaciones Sociedad Anónima’s 11.500% Notes due
2020, Series No. 2, were issued.
|
|
2.4
|
Indenture, dated
March 23, 2016, between IRSA Propiedades Comerciales S.A. as
Issuer, The Bank of New York Mellon as Trustee, Co-Registrar,
Principal Paying Agent and Transfer Agent, and Banco Santander
Río S.A. as Registrar, Paying Agent, Transfer Agent and
Representative of the Trustee in Argentina, with respect to IRSA
Propiedades Comerciales S.A.’s US$500,000,000 Global Note
Program, pursuant to which US$360,000,000 000 aggregate principal
amount of IRSA Propiedades Comerciales S.A.’s 8.750% Notes
due 2023, Series No. 2, were issued.
|
|
2.5
|
First Supplemental
Indenture, dated March 23, 2016, between IRSA Propiedades
Comerciales S.A., as Issuer and The Bank of New York Mellon, as
Trustee, Co-Registrar, Principal Paying Agent and Transfer Agent,
The Bank of New York Mellon (Luxembourg) S.A., as Luxembourg Paying
Agent and Luxembourg Transfer Agent and Banco Santander Río
S.A., as Registrar, Paying Agent, Transfer Agent and Representative
of the Trustee in Argentina to the Indenture, dated March 23, 2016,
between IRSA Propiedades Comerciales S.A. as Issuer, The Bank of
New York Mellon as Trustee, Co-Registrar, Principal Paying Agent
and Transfer Agent, and Banco Santander Río S.A. as Registrar,
Paying Agent, Transfer Agent and Representative of the Trustee in
Argentina, with respect to IRSA Propiedades Comerciales
S.A.’s US$500,000,000 Global Note Program, pursuant to which
US$360,000,000 000 aggregate principal amount of IRSA Propiedades
Comerciales S.A.’s 8.750% Notes due 2023, Series No. 2, were
issued.
|
|
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**
|
Agreement for the
exchange of Corporate Service between we, IRSA and IRSA Commercial
Properties, dated June 30, 2004.
|
|
4.3****
|
English translation
of the Amendment to the Agreement for the exchange of Corporate
Service among, IRSA and IRSA Commercial Properties and us, dated
August 23, 2007.
|
|
4.4*****
|
English translation
of the Third Agreement for the Implementation of the Amendment to
the Corporate Services Master Agreement, dated November 27,
2009.
|
|
4.5******
|
Amendment to the
Agreement for the exchange of Corporate Service between we, IRSA
and IRSA Commercial Properties, dated March 12, 2010.
|
|
4.6*******
|
English translation
of the Forth Agreement for the Implementation of the Amendment to
the Corporate Services Master Agreement, dated July 11,
2011.
|
|
4.7********
|
English translation
of the Fifth Agreement for the Implementation of the Amendment to
the Corporate Services Master Agreement, dated October 15,
2012.
|
|
4.8*********
|
English translation
of the Sixth Agreement for the Implementation of the Amendment to
the Corporate Services Master Agreement dated November 12,
2013.
|
|
4.9*********
|
English translation
of the Second Amendment to the Exchange of Operating Services
Agreement between the Company, Cresud and IRSA Commercial
Properties dated February 24, 2014.
|
|
4.10**********
|
English translation
of the Seventh Agreement for the Implementation of the Amendment to
the Corporate Services Master Agreement dated February 18,
2015.
|
|
4.11
|
English translation
of the Eighth Agreement for the Implementation of the Amendment to
the Corporate Services Master Agreement dated November 12,
2015.
|
|
8.1
|
List of
Subsidiaries.
|
|
11.1***
|
Code of
Ethics.
|
|
12.1
|
Certification
pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 for Chief
Executive Officer.
|
|
12.2
|
Certification
pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 for Chief
Financial Officer.
|
|
13.1
|
Certification
pursuant to 18 U.S.C. 1350, as adopted pursuant to Section 906 of
the Sarbanes-Oxley Act of 2002 for Chief Executive
Officer.
|
|
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.
|
|
|
CRESUD
SOCIEDAD ANÓNIMA COMERCIAL INMOBILIARIA FINANCIERA Y
AGROPECUARIA
|
|
|
|
|
|
|
|
|
Date October 31,
2016
|
By:
|
/s/ Matias I.
Gaivironsky
|
|
|
|
|
Name Matías I.
Gaivironsky
|
|
|
|
|
Title Chief
Financial and Administrative Officer
|
|
|
Cresud Sociedad Anónima Comercial, Inmobiliaria, Financiera y
Agropecuaria
|
|
|
|
Page
|
|
Report
of Independent Registered Public Accounting Firm
|
|
|
Glossary
of terms
|
F -
1
|
|
Consolidated
Statements of Financial Position as of June 30, 2016 and
2015
|
F -
2
|
|
Consolidated
Statements of (Operations) / Income for the fiscal years ended June
30, 2016, 2015 and 2014
|
F -
4
|
|
Consolidated
Statements of Comprehensive (Operations) / Income for the fiscal
years ended June 30, 2016, 2015 and 2014
|
F -
5
|
|
Consolidated
Statements of Changes in Shareholders’ Equity for the fiscal
years ended June 30, 2016, 2015 and 2014
|
F -
6
|
|
Consolidated
Statements of Cash Flows for the fiscal years ended June 30, 2016,
2015 and 2014
|
F -
9
|
|
Notes to the Consolidated Financial
Statements
|
F -
10
|
|
Schedule I
|
F
– 194
|
|
Schedule II
|
F -
197
|
|
Schedule III
|
F -
199
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Terms
|
|
Definitions
|
|
Acres
|
|
Agropecuaria
Acres del Sud S.A.
|
|
Adama
|
|
Adama
Agricultural Solutions Ltd.
|
|
BACS
|
|
Banco
de Crédito y Securitización S.A.
|
|
Baicom
|
|
Baicom
Networks S.A.
|
|
Bartan
|
|
Bartan
Holdings and Investments Ltd.
|
|
BASE
|
|
Buenos
Aires Stock Exchange
|
|
BCRA
|
|
Central
Bank of the Argentine Republic
|
|
BHSA
|
|
Banco
Hipotecario S.A.
|
|
Bitania
|
|
Bitania
26 S.A.
|
|
BMBY
|
|
Buy
Me Buy You (Note 3.A.a)
|
|
Brasilagro
|
|
Brasilagro-Companhia
Brasileira de Propriedades Agrícolas
|
|
CAMSA
|
|
Consultores
Assets Management S.A.
|
|
Carnes
Pampeanas
|
|
Sociedad
Anónima Carnes Pampeanas S.A.
|
|
Cellcom
|
|
Cellcom
Israel Ltd.
|
|
Clal
|
|
Clal
Holdings Insurance Enterprises Ltd.
|
|
CNV
|
|
Securities
Exchange Commission
|
|
CODM
|
|
Chief
Operating Decision Maker
|
|
Condor
|
|
Condor
Hospitality Trust Inc.
|
|
Cresud,
the Company or us
|
|
Cresud
S.A.C.I.F. y A.
|
|
Cyrsa
|
|
Cyrsa
S.A.
|
|
DFL
|
|
Dolphin
Fund Ltd.
|
|
DIC
|
|
Discount
Investment Corporation Ltd.
|
|
DN
B.V.
|
|
Dolphin
Netherlands B.V.
|
|
Dolphin
|
|
Dolphin
Fund Ltd. and Dolphin Netherlands B.V.
|
|
EHSA
|
|
Entertainment
Holdings S.A.
|
|
ENUSA
|
|
Entretenimiento
Universal S.A.
|
|
ERSA
|
|
Emprendimiento
Recoleta S.A.
|
|
Financial
Statements
|
|
Consolidated
Financial Statements
|
|
ETHB
|
|
ETH
Bioenergía S.A.
|
|
ETH
|
|
C.A.A.
Extra Holdings Ltd.
|
|
CPF
|
|
Collective
Promotion Funds
|
|
IAS
|
|
International
Accounting Standards
|
|
IASB
|
|
International
Accounting Standards Board
|
|
IDB
Tourism
|
|
IDB
Tourism (2009) Ltd.
|
|
IDBD
|
|
IDB
Development Corporation Ltd.
|
|
IDBGI
|
|
IDB
Group Investment Inc.
|
|
IDBH
|
|
IDB
Holdings Corporation Ltd.
|
|
IFISA
|
|
Inversiones
Financieras del Sur S.A.
|
|
IFRIC
|
|
International
Financial Reporting Standards Interpretation Committee
|
|
IFRS
|
|
International
Financial Reporting Standard
|
|
MPIT
|
|
Minimun
Presumed Income Tax
|
|
Indarsa
|
|
Inversora
Dársena Norte S.A.
|
|
IRSA
|
|
IRSA
Inversiones y Representaciones Sociedad Anónima
|
|
IRSA
CP
|
|
IRSA
Propiedades Comerciales S.A.
|
|
Koor
|
|
Koor
Industries Ltd.
|
|
Lipstick
|
|
Lipstick
Management LLC
|
|
LRSA
|
|
La
Rural S.A.
|
|
Metropolitan
|
|
Metropolitan
885 Third Avenue Leasehold LLC
|
|
NASDAQ
|
|
National
Association of Securities Dealers Automated Quotation
|
|
NCN
|
|
Non-convertible
Notes
|
|
NFSA
|
|
Nuevas
Fronteras S.A.
|
|
New
Lipstick
|
|
New
Lipstick LLC
|
|
NIS
|
|
New
Israeli Shekel
|
|
NPSF
|
|
Nuevo
Puerto Santa Fe S.A.
|
|
NYSE
|
|
New York Stock
Exchange
|
|
Ombú
|
|
Ombú
Agropecuaria S.A.
|
|
PAMSA
|
|
Panamerican
Mall S.A.
|
|
PBC
|
|
Property
& Building Corporation Ltd.
|
|
PBEL
|
|
PBEL
Real Estate Ltd.
|
|
Puerto
Retiro
|
|
Puerto
Retiro S.A.
|
|
Quality
|
|
Quality
Invest S.A.
|
|
Rigby
|
|
Rigby
183 LLC
|
|
Shufersal
|
|
Shufersal
Ltd.
|
|
SRA
|
|
Sociedad
Rural Argentina
|
|
Tarshop
|
|
Tarshop
S.A.
|
|
TASE
|
|
Tel Aviv Stock
Exchange
|
|
Tender
offers
|
|
Share repurchase
commitment
|
|
Yuchan
|
|
Yuchán
Agropecuaria S.A.
|
|
Yatay
|
|
Yatay
Agropecuaria S.A.
|
|
|
Note
|
06.30.16
|
|
06.30.15
|
|
ASSETS
|
|
|
|
|
|
Non-current
assets
|
|
|
|
|
|
Investment
properties
|
10 and Schedule
I
|
49,766
|
|
3,475
|
|
Property, plant and
equipment
|
11
|
26,300
|
|
1,977
|
|
Trading
properties
|
12
|
4,472
|
|
130
|
|
Intangible
assets
|
13
|
11,814
|
|
176
|
|
Biological
assets
|
14
|
677
|
|
459
|
|
Investments in
joint ventures and associates
|
8,9
|
16,534
|
|
2,772
|
|
Deferred income tax
assets
|
25
|
1,658
|
|
653
|
|
Income tax
credit
|
|
173
|
|
160
|
|
Restricted
assets
|
|
129
|
|
4
|
|
Trade and other
receivables
|
17
|
3,773
|
|
427
|
|
Financial assets
held for sale
|
18
|
3,346
|
|
-
|
|
Investment in
financial assets
|
16
|
2,226
|
|
623
|
|
Derivative
financial instruments
|
19
|
8
|
|
208
|
|
Employee
benefits
|
|
4
|
|
-
|
|
Total
non-current assets
|
|
120,880
|
|
11,064
|
|
Current
Assets
|
|
|
|
|
|
Trading
properties
|
12
|
241
|
|
3
|
|
Biological
assets
|
14
|
455
|
|
120
|
|
Inventories
|
15
|
3,900
|
|
511
|
|
Restricted
assets
|
|
748
|
|
607
|
|
Income tax
credit
|
|
541
|
|
31
|
|
Financial assets
held for sale
|
18
|
1,256
|
|
-
|
|
Trade and other
receivables
|
17
|
14,158
|
|
1,772
|
|
Investment in
financial assets
|
16
|
9,673
|
|
504
|
|
Derivative
financial instruments
|
19
|
53
|
|
30
|
|
Cash and cash
equivalents
|
20
|
14,096
|
|
634
|
|
Total
current assets
|
|
45,121
|
|
4,212
|
|
TOTAL
ASSETS
|
|
166,001
|
|
15,276
|
|
SHAREHOLDERS’
EQUITY
|
|
|
|
|
|
Capital
and reserves attributable to equity holders of the
parent
|
|
|
|
|
|
Share
capital
|
|
495
|
|
495
|
|
Treasury
shares
|
|
7
|
|
7
|
|
Inflation
adjustment of share capital and treasury shares
|
|
65
|
|
65
|
|
Share
premium
|
|
659
|
|
659
|
|
Additional paid-in
capital from treasury shares
|
|
16
|
|
13
|
|
Legal
reserve
|
|
83
|
|
-
|
|
Other
reserves
|
27
|
1,086
|
|
579
|
|
Accumulated
Deficit
|
|
(1,390)
|
|
(245)
|
|
Equity
attributable to equity holders of the parent
|
|
1,021
|
|
1,573
|
|
Non-controlling
interest
|
|
14,211
|
|
2,330
|
|
TOTAL
SHAREHOLDERS’ EQUITY
|
|
15,232
|
|
3,903
|
|
|
Note
|
06.30.16
|
|
06.30.15
|
|
LIABILITIES
|
|
|
|
|
|
Non-current
liabilities
|
|
|
|
|
|
Trade and other
payables
|
21
|
1,528
|
|
264
|
|
Borrowings
|
23
|
93,808
|
|
5,833
|
|
Deferred income tax
liabilities
|
25
|
7,662
|
|
151
|
|
Derivative
financial
instruments
|
19
|
121
|
|
270
|
|
Payroll and social
security
liabilities
|
|
21
|
|
5
|
|
Provisions
|
22
|
1,341
|
|
387
|
|
Employee
benefits
|
24
|
689
|
|
-
|
|
Total
non-current
liabilities
|
|
105,170
|
|
6,910
|
|
Current
liabilities
|
|
|
|
|
|
Trade and other
payables
|
21
|
18,443
|
|
1,307
|
|
Income tax and
minimum presumed income tax liabilities
|
|
624
|
|
142
|
|
Payroll and social
security
liabilities
|
|
1,856
|
|
230
|
|
Borrowings
|
23
|
23,488
|
|
2,466
|
|
Derivative
financial
instruments
|
19
|
147
|
|
263
|
|
Provisions
|
22
|
1,041
|
|
55
|
|
Total
current
liabilities
|
|
45,599
|
|
4,463
|
|
TOTAL
LIABILITIES
|
|
150,769
|
|
11,373
|
|
TOTAL
SHAREHOLDERS’ EQUITY AND LIABILITIES
|
|
166,001
|
|
15,276
|
|
|
Note
|
06.30.16
|
|
06.30.15
|
|
06.30.14
|
|
Revenues
|
28
|
35,384
|
|
5,652
|
|
4,604
|
|
Costs
|
29
|
(26,090)
|
|
(4,770)
|
|
(3,913)
|
|
Initial recognition
and changes in the fair value of biological assets and agricultural
produce at the point of harvest
|
|
1,660
|
|
1,324
|
|
1,152
|
|
Changes in the net
realizable value of agricultural produce after harvest
|
|
208
|
|
(34)
|
|
(17)
|
|
Gross
profit
|
|
11,162
|
|
2,172
|
|
1,826
|
|
Gain from disposal
of investment
properties
|
10
|
1,101
|
|
1,150
|
|
231
|
|
(Loss) / Gain from
disposal of
farmlands
|
|
(2)
|
|
550
|
|
91
|
|
General and
administrative
expenses
|
30
|
(2,244)
|
|
(618)
|
|
(533)
|
|
Selling
expenses
|
30
|
(6,279)
|
|
(474)
|
|
(354)
|
|
Other operating
results,
net
|
32
|
(44)
|
|
12
|
|
(75)
|
|
Profit
from
operations
|
|
3,694
|
|
2,792
|
|
1,186
|
|
Share of profit /
(loss) of joint ventures and associates
|
8,9
|
473
|
|
(1,026)
|
|
(410)
|
|
Profit
from operations before financing and taxation
|
|
4,167
|
|
1,766
|
|
776
|
|
Finance
income
|
33
|
1,974
|
|
241
|
|
288
|
|
Finance
cost
|
33
|
(7,719)
|
|
(1,685)
|
|
(2,852)
|
|
Other financial
results
|
33
|
(510)
|
|
156
|
|
(10)
|
|
Financial results,
net
|
33
|
(6,255)
|
|
(1,288)
|
|
(2,574)
|
|
(Loss)
/ Profit before income
tax
|
|
(2,088)
|
|
478
|
|
(1,798)
|
|
Income
tax
|
25
|
197
|
|
(303)
|
|
389
|
|
(Loss)
/ Profit for the
year
|
|
(1,891)
|
|
175
|
|
(1,409)
|
|
|
|
|
|
|
|
|
|
Attributable
to:
|
|
|
|
|
|
|
|
Equity holders of
the
parent
|
|
(1,038)
|
|
(250)
|
|
(1,068)
|
|
Non-controlling
interest
|
|
(853)
|
|
425
|
|
(341)
|
|
|
|
|
|
|
|
|
|
(Loss)
/ Profit per share attributable to equity holders of the parent
during the year:
|
|
|
|
|
|
|
|
Basic
|
|
(3.82)
|
|
0.36
|
|
(2.15)
|
|
Diluted
|
|
(i)
(3.82)
|
|
0.32
|
|
(i)
(2.15)
|
|
|
06.30.16
|
|
06.30.15
|
|
06.30.14
|
|
(Loss) / Profit for
the
year
|
(1,891)
|
|
175
|
|
(1,409)
|
|
Other
comprehensive income / (loss):
|
|
|
|
|
|
|
Items
that may be reclassified subsequently to profit or
loss:
|
|
|
|
|
|
|
Currency
translation
adjustment
|
37
|
|
(521)
|
|
1,285
|
|
Share of currency
translation adjustment of joint ventures and associates accounted
for using the equity method
|
4,818
|
|
81
|
|
(17)
|
|
Share of change in
fair value of hedging instruments net of associates and joint
ventures accounted for using the equity method
|
(93)
|
|
-
|
|
-
|
|
Items
that may not be reclassified subsequently to profit or
loss:
|
|
|
|
|
|
|
Actuarial loss from
defined benefit plans net of income taxes
|
(42)
|
|
-
|
|
-
|
|
Other
comprehensive income / (loss) for the year
(i)
|
4,720
|
|
(440)
|
|
1,268
|
|
Total
comprehensive income / (loss) for the
year
|
2,829
|
|
(265)
|
|
(141)
|
|
|
|
|
|
|
|
|
Attributable
to:
|
|
|
|
|
|
|
Equity holders of
the parent
|
(646)
|
|
(441)
|
|
(437)
|
|
Non-controlling
interest
|
3,475
|
|
176
|
|
296
|
|
|
Attributable
to equity holders of the parent
|
|
|
||||||||
|
|
Share
capital
|
Treasury
Shares
|
Inflation
adjustment
of
share capital and treasury shares (i)
|
Share
premium
|
Additional
paid-in capital from Treasury Shares
|
Legal
reserve
|
Other
reserves
(Note
27)
|
Accumulated
Deficit
|
Subtotal
|
Non-controlling
interest
|
Total
Shareholders’ equity
|
|
Balances
as of June 30,
2015
|
495
|
7
|
65
|
659
|
13
|
-
|
579
|
(245)
|
1,573
|
2,330
|
3,903
|
|
Loss for the
year
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(1,038)
|
(1,038)
|
(853)
|
(1,891)
|
|
Other comprehensive
income for the year
|
-
|
-
|
-
|
-
|
-
|
-
|
392
|
-
|
392
|
4,328
|
4,720
|
|
Total
comprehensive income / (loss) for the year
|
-
|
-
|
-
|
-
|
-
|
-
|
392
|
(1,038)
|
(646)
|
3,475
|
2,829
|
|
As
provided by Ordinary and Extraordinary Shareholders’ Meeting
held on October 30, 2015 and on November 26, 2015:
|
|
|
|
|
|
|
|
|
|
|
|
|
- Legal
reserve
|
-
|
-
|
-
|
-
|
-
|
83
|
-
|
(83)
|
-
|
-
|
-
|
|
- Reserve for
future
dividends
|
-
|
-
|
-
|
-
|
-
|
-
|
31
|
(31)
|
-
|
-
|
-
|
|
- Cash
dividends
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(75)
|
(75)
|
|
IDBD business
combination (Note
3)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
8,609
|
8,609
|
|
Reserve for
share-based compensation
|
-
|
-
|
-
|
-
|
-
|
-
|
17
|
-
|
17
|
39
|
56
|
|
Equity incentive
plan
granted
|
-
|
-
|
-
|
-
|
3
|
-
|
(4)
|
1
|
-
|
-
|
-
|
|
Transaction with
non-controlling interest
|
-
|
-
|
-
|
-
|
-
|
-
|
106
|
-
|
106
|
387
|
493
|
|
Cumulative
translation adjustment for interest held before business
combination
|
-
|
-
|
-
|
-
|
-
|
-
|
(58)
|
-
|
(58)
|
(33)
|
(91)
|
|
Acquisition of
subsidiaries
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
36
|
36
|
|
Capital
reduction
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(4)
|
(4)
|
|
Share of changes in
subsidiaries’ equity
|
-
|
-
|
-
|
-
|
-
|
-
|
23
|
-
|
23
|
51
|
74
|
|
Dividends
distribution to non-controlling interest
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(615)
|
(615)
|
|
Reimbursement
expired
dividends
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
6
|
6
|
-
|
6
|
|
Capital
contributions from non-controlling interest
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
11
|
11
|
|
Balances
as of June 30,
2016
|
495
|
7
|
65
|
659
|
16
|
83
|
1,086
|
(1,390)
|
1,021
|
14,211
|
15,232
|
|
|
Attributable
to equity holders of the parent
|
|
|
||||||||||
|
|
Share
capital
|
Treasury
shares
|
Inflation
adjustment
of
share capital and treasury shares (i)
|
Share
premium
|
Additional
paid-
in
capital from treasury shares
|
Share
warrants
|
Legal
reserve
|
Special
reserve (1)
|
Other
reserves
(Note
27)
|
Accumulated
Deficit
|
Subtotal
|
Non-controlling
interest
|
Total
Shareholders’ equity
|
|
Balances
as of June 30, 2014
|
491
|
11
|
65
|
773
|
-
|
106
|
82
|
634
|
851
|
(1,066)
|
1,947
|
2,489
|
4,436
|
|
Profit for the
year
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(250)
|
(250)
|
425
|
175
|
|
Other comprehensive
loss for the year
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(191)
|
-
|
(191)
|
(249)
|
(440)
|
|
Total
comprehensive (loss) / income for the year
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(191)
|
(250)
|
(441)
|
176
|
(265)
|
|
As
provided by Ordinary Shareholders’ Meeting held on November
14, 2014:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
- Share
distribution
|
6
|
(6)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
- Share
premium
|
|
|
|
(221)
|
-
|
-
|
-
|
-
|
-
|
221
|
-
|
-
|
-
|
|
- Legal
reserve
|
-
|
-
|
-
|
-
|
-
|
-
|
(82)
|
-
|
-
|
82
|
-
|
-
|
-
|
|
- Reserve for new
developments
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(17)
|
17
|
-
|
-
|
-
|
|
- Other
reserves
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(634)
|
-
|
634
|
-
|
-
|
-
|
|
- Reserve for
repurchase of shares
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(113)
|
113
|
-
|
-
|
-
|
|
- Exercise of
warrants
|
-
|
-
|
-
|
1
|
-
|
-
|
-
|
-
|
-
|
-
|
1
|
-
|
1
|
|
Cash
dividends
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(137)
|
(137)
|
|
Capital
reduction
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(228)
|
(228)
|
|
Reserve for
share-based compensation
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
28
|
-
|
28
|
8
|
36
|
|
Acquisition of
treasury shares
|
(3)
|
3
|
-
|
-
|
-
|
-
|
-
|
-
|
(32)
|
-
|
(32)
|
-
|
(32)
|
|
Maturity of share
warrants
|
-
|
-
|
-
|
106
|
-
|
(106)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
Equity incentive
plan granted
|
1
|
(1)
|
-
|
-
|
13
|
-
|
-
|
-
|
(16)
|
3
|
-
|
-
|
-
|
|
Transaction with
non-controlling interest
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
69
|
-
|
69
|
5
|
74
|
|
Reimbursement of
expired dividends
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1
|
1
|
-
|
1
|
|
Capital
contribution from non-controlling interest
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
17
|
17
|
|
Balances
as of June 30, 2015
|
495
|
7
|
65
|
659
|
13
|
-
|
-
|
-
|
579
|
(245)
|
1,573
|
2,330
|
3,903
|
|
|
Attributable
to equity holders of the parent
|
|
|
|||||||||
|
|
Share
capital
|
Treasury
shares
|
Inflation
adjustment
of
share capital and treasury shares (i)
|
Share
premium
|
Share
warrants
|
Legal
reserve
|
Special
reserve (1)
|
Other
reserves
(Note
27)
|
Accumulated
Deficit
|
Subtotal
|
Non-controlling
interest
|
Total
Shareholders’ equity
|
|
Balances
as of June 30,
2013
|
497
|
5
|
65
|
773
|
106
|
47
|
696
|
326
|
(27)
|
2,488
|
2,231
|
4,719
|
|
Loss for the
year
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(1,068)
|
(1,068)
|
(341)
|
(1,409)
|
|
Other comprehensive
income for the
year
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
631
|
-
|
631
|
637
|
1,268
|
|
Total
comprehensive income / (loss) for the year
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
631
|
(1,068)
|
(437)
|
296
|
(141)
|
|
As
provided by Ordinary Shareholders´ Meeting held on October 31,
2013:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
- Legal
reserve
|
-
|
-
|
-
|
-
|
-
|
35
|
(35)
|
-
|
-
|
-
|
-
|
-
|
|
- Other
reserves
|
-
|
-
|
-
|
-
|
-
|
-
|
(27)
|
-
|
27
|
-
|
-
|
-
|
|
- Cash
dividends
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(120)
|
-
|
(120)
|
(134)
|
(254)
|
|
Reserve for
share-based
compensation
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
63
|
-
|
63
|
16
|
79
|
|
Transaction with
non-controlling
interest
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
7
|
-
|
7
|
84
|
91
|
|
Acquisition of
treasury
shares
|
(6)
|
6
|
-
|
-
|
-
|
-
|
-
|
(55)
|
-
|
(55)
|
-
|
(55)
|
|
Cancellation of
Brasilagro
warrants
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(1)
|
-
|
(1)
|
-
|
(1)
|
|
Capital
reduction
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(4)
|
(4)
|
|
Release of Reserve
for new developments resolved by Ordinary Shareholders’
Meeting held on April 11, 2014
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
Reimbursement
expired
dividends
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2
|
2
|
-
|
2
|
|
Balances
as of June 30,
2014
|
491
|
11
|
65
|
773
|
106
|
82
|
634
|
851
|
(1,066)
|
1,947
|
2,489
|
4,436
|
|
|
Note
|
06.30.16
|
|
06.30.15
|
|
06.30.14
|
|
Operating
activities:
|
|
|
|
|
|
|
|
Cash generated from
operations
|
20
|
4,866
|
|
924
|
|
1,163
|
|
Income tax
paid
|
|
(811)
|
|
(430)
|
|
(280)
|
|
Net
cash generated from operating
activities
|
|
4,055
|
|
494
|
|
883
|
|
Investing
activities:
|
|
|
|
|
|
|
|
Cash incorporated
by business
combination
|
|
9,193
|
|
-
|
|
-
|
|
Acquisition of
interest in joint ventures and
associates
|
|
-
|
|
(1,242)
|
|
(1,132)
|
|
Capital
contributions to joint ventures and
associates
|
|
(207)
|
|
(126)
|
|
(60)
|
|
Sale of associates
and joint
ventures
|
|
9
|
|
-
|
|
-
|
|
Acquisition of
investment
properties
|
|
(888)
|
|
(250)
|
|
(272)
|
|
Sale of joint
ventures and
associates
|
|
-
|
|
56
|
|
23
|
|
Sale of investment
properties
|
|
1,394
|
|
2,447
|
|
402
|
|
Acquisition of
property, plant and equipment
|
|
(1,145)
|
|
(221)
|
|
(133)
|
|
Sale of property,
plant and equipment
|
|
3
|
|
12
|
|
1
|
|
Sale of
farmlands
|
|
-
|
|
316
|
|
126
|
|
Purchase of
properties
|
|
-
|
|
-
|
|
(6)
|
|
Acquisition of
intangible
assets
|
|
(137)
|
|
(10)
|
|
(15)
|
|
Acquisition of
investments in financial
instruments
|
|
(13,513)
|
|
(4,610)
|
|
(3,683)
|
|
Sale of investments
in financial
instruments
|
|
14,129
|
|
4,487
|
|
3,871
|
|
Loans granted to
joint ventures and
associates
|
|
(852)
|
|
-
|
|
(2)
|
|
Proceeds from loans
granted to joint ventures and
associates
|
|
80
|
|
10
|
|
2
|
|
Dividends
received
|
|
593
|
|
18
|
|
22
|
|
Suppliers
advances
|
|
(7)
|
|
(15)
|
|
(30)
|
|
Net
cash generated from (used in) investing
activities
|
|
8,652
|
|
872
|
|
(886)
|
|
Financing
activities:
|
|
|
|
|
|
|
|
Repurchase of
non-convertible
notes
|
|
(209)
|
|
(305)
|
|
(163)
|
|
Repurchase of
treasury
stock
|
|
-
|
|
(33)
|
|
(98)
|
|
Issuance of
non-convertible notes
|
|
8,012
|
|
693
|
|
1,052
|
|
Issuance of trust
debt titles
|
|
-
|
|
-
|
|
15
|
|
Repayment of
non-convertible
notes
|
|
(4,291)
|
|
(1,072)
|
|
(800)
|
|
Proceeds from
borrowings
|
|
7,187
|
|
1,498
|
|
793
|
|
Repayments of trust
debt
titles
|
|
-
|
|
(10)
|
|
(5)
|
|
Repayments of
seller financing of
shares
|
|
-
|
|
(106)
|
|
-
|
|
Repayment of
borrowings
|
|
(11,031)
|
|
(1,334)
|
|
(590)
|
|
Repayment of
borrowings to joint ventures and
associates
|
|
(6)
|
|
-
|
|
(2)
|
|
Proceeds from
exercise of options
granted
|
|
6
|
|
-
|
|
-
|
|
Proceeds of
borrowings from joint ventures and
associates
|
|
4
|
|
22
|
|
17
|
|
Cancellation of
Brasilagro
warrants
|
|
-
|
|
-
|
|
(1)
|
|
Repayments of
seller
financing
|
|
(72)
|
|
(3)
|
|
(1)
|
|
Acquisition of
non-controlling interest in
subsidiaries
|
|
(1,192)
|
|
(32)
|
|
(1)
|
|
Dividends
paid
|
|
(239)
|
|
(34)
|
|
(244)
|
|
Capital
distribution to non-controlling interest in
subsidiaries
|
|
(207)
|
|
(228)
|
|
(4)
|
|
Repayments of
derivative financial
instruments
|
|
(620)
|
|
(233)
|
|
(38)
|
|
Proceeds from
derivative financial
instruments
|
|
2,093
|
|
2
|
|
62
|
|
Receipts from
claims
|
|
90
|
|
-
|
|
-
|
|
Contributions from
non-controlling
interest
|
|
1
|
|
16
|
|
139
|
|
Sale of equity
interest in subsidiaries to non-controlling interest
|
|
86
|
|
182
|
|
-
|
|
Interest
paid
|
|
(4,107)
|
|
(799)
|
|
(577)
|
|
Net
cash used in financing
activities
|
|
(4,495)
|
|
(1,776)
|
|
(446)
|
|
Net
increase (decrease) in cash and cash
equivalents
|
|
8,212
|
|
(410)
|
|
(449)
|
|
Cash and cash
equivalents at beginning of
year
|
20
|
634
|
|
1,003
|
|
1,048
|
|
Foreign exchange
gain on cash and cash
equivalents
|
|
5,250
|
|
41
|
|
404
|
|
Cash
and cash equivalents at end of
year
|
20
|
14,096
|
|
634
|
|
1,003
|
|
Income
statement (summary)
|
|
June
30,
2016
(Published)
|
Increase
/ (Decrease)
|
June
30,
2016
(Adjusted)
|
June
30,
2015
(Published)
|
Increase
/ (Decrease)
|
June
30,
2015
(Adjusted)
|
June
30,
2014
(Published)
|
Increase
/ (Decrease)
|
June
30,
2014
(Adjusted)
|
|
Costs
|
|
(26,090)
|
(240)
|
(26,330)
|
(4,770)
|
(165)
|
(4,935)
|
(3,913)
|
(114)
|
(4,027)
|
|
Initial recognition
and changes in the fair value of biological assets and agricultural
produce at the point of harvest
|
|
1,660
|
108
|
1,768
|
1,324
|
95
|
1,419
|
1,152
|
48
|
1,200
|
|
Income tax
expense
|
|
197
|
6
|
203
|
(303)
|
(5)
|
(308)
|
389
|
(4)
|
385
|
|
(Loss)
/ Profit for the year
|
|
(1,891)
|
(126)
|
(2,017)
|
175
|
(75)
|
100
|
(1,409)
|
(70)
|
(1,479)
|
|
Attributable
to:
|
|
|
|
|
|
|
|
|
|
|
|
Equity holders of
the parent
|
|
(1,038)
|
(85)
|
(1,123)
|
(250)
|
(57)
|
(307)
|
(1,068)
|
(54)
|
(1,122)
|
|
Non-controlling
interests
|
|
(853)
|
(41)
|
(894)
|
425
|
(18)
|
407
|
(341)
|
(16)
|
(357)
|
|
(Loss)
/ Profit per share attributable to equity holders of the parent
during the year:
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
(3.82)
|
-
|
(3.82)
|
(0.36)
|
-
|
(0.36)
|
(2.15)
|
-
|
(2.15)
|
|
Diluted
|
|
(3.82)
|
-
|
(3.82)
|
(0.36)
|
-
|
(0.36)
|
(2.15)
|
-
|
(2.15)
|
|
Statements
of financial position (summary)
|
|
June
30,
2016
(Published)
|
Increase
/ (Decrease)
|
June
30,
2016
(Adjusted)
|
June
30,
2015
(Published)
|
Increase
/ (Decrease)
|
June
30,
2015
(Adjusted)
|
|
Biological
assets
|
|
1,132
|
(20)
|
1,112
|
579
|
(18)
|
561
|
|
Property, plant and
equipment
|
|
26,300
|
549
|
26,849
|
1,977
|
348
|
2,325
|
|
Deferred income tax
assets
|
|
2,199
|
47
|
2,246
|
684
|
19
|
703
|
|
Total
Assets
|
|
45,121
|
576
|
45,697
|
15,276
|
349
|
15,625
|
|
Retained
earnings
|
|
(1,390)
|
21
|
(1,369)
|
(245)
|
44
|
(201)
|
|
Cumulative
translation adjustment
|
|
807
|
235
|
1,042
|
443
|
87
|
530
|
|
Total
Shareholders’ Equity
|
|
15,232
|
256
|
15,488
|
3,903
|
131
|
4,034
|
|
|
|
|
June 30, 2016
|
June 30, 2015
|
June 30, 2014
|
|||
|
Name of the entity
|
Country
|
Main
activity
|
% of ownership interest held
by the Group (6)
|
% of ownership interest held
by the NCI
|
% of ownership interest held
by the Group (6)
|
% of ownership interest held
by the NCI
|
% of ownership interest held
by the Group (6)
|
% of ownership interest held
by the NCI
|
|
Direct equity interest:
|
|
|
|
|
|
|
|
|
|
Brasilagro-Companhia
Brasileira de Propiedades Agrícolas (1)
|
Brazil
|
Agricultural
|
42.18%
|
57.82%
|
39.76%
|
60.23%
|
39.63%
|
60.37%
|
|
Cactus
Argentina S.A. (2)
|
Argentina
|
Agro-industrial
|
-
|
-
|
-
|
-
|
97.13%
|
-
|
|
Sociedad
Anónima Carnes Pampeanas S.A.
|
Argentina
|
Agro-industrial
|
95.00%
|
5.00%
|
95.00%
|
-
|
39.38%
|
-
|
|
Futuros
y Opciones.Com S.A.
|
Argentina
|
Brokerage
|
59.59%
|
40.41%
|
59.59%
|
40.41%
|
59.59%
|
40.41%
|
|
FyO
Trading S.A.
|
Argentina
|
Brokerage
|
2.20%
|
97.80%
|
-
|
-
|
-
|
-
|
|
Granos
Olavarría S.A.
|
Argentina
|
Warehousing
and brokerage
|
2.20%
|
97.80%
|
-
|
-
|
-
|
-
|
|
Helmir
S.A.
|
Uruguay
|
Investment
|
100.00%
|
-
|
100.00%
|
-
|
100.00%
|
-
|
|
IRSA
Inversiones y Representaciones Sociedad Anónima
|
Argentina
|
Real
Estate
|
63.38%
|
36.23%
|
63.91%
|
35.70%
|
64.56%
|
34.55%
|
|
Doneldon
S.A.
|
Uruguay
|
Investment
|
100.00%
|
-
|
100.00%
|
-
|
100.00%
|
-
|
|
Interest indirectly held through BrasilAgro:
|
|
|
|
|
|
|
|
|
|
Araucária
Ltda.
|
Brazil
|
Agricultural
|
99.99%
|
0.01%
|
39.63%
|
60.37%
|
39.63%
|
60.37%
|
|
Cajueiro
Ltda.
|
Brazil
|
Agricultural
|
99.99%
|
0.01%
|
39.63%
|
60.37%
|
39.63%
|
60.37%
|
|
Ceibo
Ltda.
|
Brazil
|
Agricultural
|
99.99%
|
0.01%
|
39.63%
|
60.37%
|
39.63%
|
60.37%
|
|
Cremaq
Ltda.
|
Brazil
|
Agricultural
|
99.99%
|
0.01%
|
39.63%
|
60.37%
|
39.63%
|
60.37%
|
|
Engenho
de Maracajú Ltda.
|
Brazil
|
Agricultural
|
99.99%
|
0.01%
|
39.63%
|
60.37%
|
39.63%
|
60.37%
|
|
Flamboyant
Ltda.
|
Brazil
|
Agricultural
|
99.99%
|
0.01%
|
39.63%
|
60.37%
|
39.63%
|
60.37%
|
|
Jaborandi
Agrícola Ltda.
|
Brazil
|
Agricultural
|
99.99%
|
0.01%
|
39.63%
|
60.37%
|
39.63%
|
60.37%
|
|
Jaborandi
Propriedades Agrícolas S.A.
|
Brazil
|
Agricultural
|
99.99%
|
0.01%
|
39.63%
|
60.37%
|
39.63%
|
60.37%
|
|
Mogno
Ltda.
|
Brazil
|
Agricultural
|
99.99%
|
0.01%
|
39.63%
|
60.37%
|
39.63%
|
60.37%
|
|
Interest indirectly held through Futuros y Opciones.Com.
S.A.:
|
|
|
|
|
|
|
|
|
|
FyO
Trading S.A.
|
Argentina
|
Brokerage
|
96.37%
|
3.63%
|
59.63%
|
40.37%
|
59.63%
|
40.37%
|
|
Granos
Olavarría S.A.
|
Argentina
|
Warehousing
and
brokerage
|
96.37%
|
3.63%
|
59.63%
|
40.37%
|
59.63%
|
40.37%
|
|
Interest indirectly held through Helmir S.A.:
|
|
|
|
|
|
|
|
|
|
IRSA
Inversiones y Representaciones Sociedad Anónima
|
Argentina
|
Real
Estate
|
0.39%
|
99.61%
|
0.39%
|
35.70%
|
-
|
-
|
|
Sociedad
Anónima Carnes Pampeanas S.A.
|
Argentina
|
Agro-industrial
|
5.00%
|
95.00%
|
-
|
5%
|
-
|
-
|
|
Cactus
Argentina S.A. (2)
|
Argentina
|
Agro-industrial
|
-
|
-
|
-
|
-
|
2.87%
|
-
|
|
Agropecuaria
Acres del Sud S.A.
|
Bolivia
|
Agricultural
|
39.76%
|
60.24%
|
39.76%
|
-
|
39.76%
|
-
|
|
Yatay
Agropecuaria S.A.
|
Bolivia
|
Agricultural
|
30.70%
|
69.30%
|
30.70%
|
-
|
30.70%
|
-
|
|
|
|
|
June 30, 2016
|
June 30, 2015
|
June 30, 2014
|
|||
|
Name of the entity
|
Country
|
Main
activity
|
% of ownership interest held
by the Group (6)
|
% of ownership interest held
by the NCI
|
% of ownership interest held
by the Group (6)
|
% of ownership interest held
by the NCI
|
% of ownership interest held
by the Group (6)
|
% of ownership interest held
by the NCI
|
|
Interest indirectly held through Doneldon: S.A.:
|
|
|
|
|
|
|
|
|
|
Agropecuaria
Acres del Sud S.A.
|
Bolivia
|
Agricultural
|
60.24%
|
39.76%
|
59.24%
|
-
|
59.24%
|
-
|
|
Ombú
Agropecuaria S.A.
|
Bolivia
|
Agricultural
|
100.00%
|
-
|
100.00%
|
-
|
100.00%
|
-
|
|
Yatay
Agropecuaria S.A.
|
Bolivia
|
Agricultural
|
69.30%
|
30.70%
|
69.31%
|
-
|
69.31%
|
-
|
|
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%
|
-
|
|
Interest
indirectly held through IRSA:
|
|
|
|
|
|
|
|
|
|
IRSA CP
(5)
|
Argentina
|
Real
Estate
|
60.33%
|
39.67%
|
62.00%
|
37.94%
|
63.18%
|
36.82%
|
|
E-Commerce Latina
S.A. (5)
|
Argentina
|
Investment
|
63.77%
|
36.23%
|
65.00%
|
35.22%
|
66.01%
|
33.99%
|
|
Efanur
S.A.
|
Uruguay
|
Investment
|
63.77%
|
36.23%
|
65.00%
|
35.22%
|
66.01%
|
33.99%
|
|
Hoteles Argentinos
S.A.
|
Argentina
|
Hotel
|
51.02%
|
48.98%
|
52.00%
|
48.18%
|
52.81%
|
47.19%
|
|
Inversora
Bolívar S.A.
|
Argentina
|
Investment
|
63.77%
|
36.23%
|
65.00%
|
35.22%
|
66.01%
|
33.99%
|
|
Llao Llao Resorts
S.A. (3)
|
Argentina
|
Hotel
|
31.89%
|
68.11%
|
32.00%
|
67.61%
|
33.01%
|
66.99%
|
|
Nuevas Fronteras
S.A.
|
Argentina
|
Hotel
|
48.68%
|
51.32%
|
49.00%
|
50.55%
|
50.39%
|
49.61%
|
|
Palermo Invest
S.A.
|
Argentina
|
Investment
|
63.77%
|
36.23%
|
65.00%
|
35.22%
|
66.01%
|
33.99%
|
|
Ritelco
S.A.
|
Uruguay
|
Investment
|
63.77%
|
36.23%
|
65.00%
|
35.22%
|
66.01%
|
33.99%
|
|
Tyrus
S.A.
|
Uruguay
|
Investment
|
63.77%
|
36.23%
|
65.00%
|
35.22%
|
66.01%
|
33.99%
|
|
Interest
indirectly held through IRSA CP:
|
|
|
|
|
|
|
|
|
|
Arcos del Gourmet
S.A.
|
Argentina
|
Real
Estate
|
57.40%
|
42.60%
|
56.00%
|
44.15%
|
56.86%
|
43.14%
|
|
Emprendimiento
Recoleta S.A.
|
Argentina
|
Real
Estate
|
34.24%
|
65.76%
|
33.00%
|
66.69%
|
33.91%
|
66.09%
|
|
Fibesa
S.A.
|
Argentina
|
Real
Estate
|
63.77%
|
36.23%
|
62.00%
|
37.94%
|
63.18%
|
36.82%
|
|
Panamerican Mall
S.A.
|
Argentina
|
Real
Estate
|
51.02%
|
48.98%
|
50.00%
|
50.35%
|
50.54%
|
49.46%
|
|
Shopping
Neuquén S.A.
|
Argentina
|
Real
Estate
|
63.47%
|
36.53%
|
99.14%
|
0.86%
|
99.07%
|
0.93%
|
|
Torodur
S.A.
|
Uruguay
|
Investment
|
63.77%
|
36.23%
|
62.00%
|
37.94%
|
63.18%
|
36.82%
|
|
Interest
indirectly held through
Tyrus
S.A.:
|
|
|
|
|
|
|
|
|
|
Dolphin Fund Ltd.
(4)
|
Bermudas
|
Investment
|
58.00%
|
41.60%
|
55.00%
|
40.68%
|
56.88%
|
43.12%
|
|
I Madison
LLC
|
United
States
|
Investment
|
64.00%
|
36.23%
|
65.00%
|
35.22%
|
66.01%
|
33.99%
|
|
IRSA Development
LP
|
United
States
|
Investment
|
64.00%
|
36.23%
|
65.00%
|
35.22%
|
66.01%
|
33.99%
|
|
IRSA International
LLC
|
United
States
|
Investment
|
64.00%
|
36.23%
|
65.00%
|
35.22%
|
66.01%
|
33.99%
|
|
Jiwin
S.A.
|
Uruguay
|
Investment
|
64.00%
|
36.23%
|
65.00%
|
35.22%
|
66.01%
|
33.99%
|
|
Liveck
S.A.
|
Uruguay
|
Investment
|
64.00%
|
36.23%
|
65.00%
|
35.22%
|
66.01%
|
33.99%
|
|
Real Estate
Investment Group IV LP
|
Bermudas
|
Investment
|
100.00%
|
-
|
100.00%
|
-
|
100.00%
|
-
|
|
Real Estate
Investment Group V LP
|
Bermudas
|
Investment
|
100.00%
|
-
|
100.00%
|
-
|
100.00%
|
-
|
|
Real Estate
Strategies LLC
|
United
States
|
Investment
|
64.00%
|
36.23%
|
65.00%
|
35.22%
|
66.01%
|
33.99%
|
|
Interest
indirectly held through
Efanur
S.A.:
|
|
|
|
|
|
|
|
|
|
Real Estate
Strategies LP
|
United
States
|
Investment
|
43.00%
|
57.38%
|
43.00%
|
56.71%
|
44.12%
|
55.88%
|
|
Interest
indirectly held through Dolphin Fund Ltd.
|
|
|
|
|
|
|
|
|
|
IDB Development
Corporation Ltd. (7)
|
Israel
|
Investment
|
44.00%
|
56.46%
|
-
|
-
|
-
|
-
|
|
Name of the entity
|
Country
|
Main activity
|
% of ownership interest held by the Group (5)
|
% of ownership interest held by the NCI
|
|
Interest
indirectly held through IDBD:
|
|
|
|
|
|
Discount Investment
Corporation Ltd.
|
Israel
|
Investment
|
76.43%
|
23.57%
|
|
IDB Tourism (2009)
Ltd.
|
Israel
|
Holding
company in tourist services sector
|
100.00%
|
-
|
|
IDB Group
Investment Inc.
|
Israel
|
Investment
|
100.00%
|
-
|
|
Interest
indirectly held through Discount Investment Corporation
Ltd.:
|
|
|
|
|
|
Property &
Building Corporation Ltd.
|
Israel
|
Real
Estate
|
76.45%
|
23.55%
|
|
Gav
Yam Land Ltd.
|
Israel
|
Real
Estate
|
52.80%
|
47.20%
|
|
Israel
Property Rental Corporation Ltd. (ISPRO)
|
Israel
|
Real
Estate
|
76.45%
|
23.55%
|
|
MATAM
- Haifa Science Industries Center
|
Israel
|
Real
Estate
|
38.30%
|
61.70%
|
|
Neveh-Gad
Building & Development Ltd.
|
Israel
|
Real
Estate
|
76.45%
|
23.55%
|
|
Hadarim
Properties Ltd.
|
Israel
|
Real
Estate
|
76.45%
|
23.55%
|
|
PBC
USA Investment Inc.
|
United
States
|
Real
Estate
|
76.45%
|
23.55%
|
|
Shufersal
Ltd.
|
Israel
|
Supermarket
|
52.95%
|
47.05%
|
|
Shufersal
Real Estate Ltd.
|
Israel
|
Supermarket
|
52.95%
|
47.05%
|
|
Koor Industries
Ltd.(8)
|
Israel
|
Holding
company in the agrochemical sector
|
100.00%
|
-
|
|
Cellcom Israel Ltd.
(9)
|
Israel
|
Communication
services
|
41.77%
|
58.23%
|
|
Netvision
Ltd.
|
Israel
|
Communication
services
|
41.77%
|
58.23%
|
|
Elron Electronic
Industries Ltd.
|
Israel
|
Technology
development – Holding
|
50.32%
|
49.68%
|
|
Bartan Holdings and
Investment Ltd.
|
Israel
|
Holding
|
55.68%
|
44.32%
|
|
Epsilon Investment
House Ltd.
|
Israel
|
Holding
|
68.75%
|
31.25%
|
|
Shopping center
portfolio
|
Between 11 and 30
years
|
|
Offices and other
rental properties portfolio
|
Between 8 and 100
years
|
|
Buildings
and
facilities
|
Between
5 and 50 years
|
|
Machinery
and
equipment
|
Between
3 and 17 years
|
|
Communication
networks
|
Between
3 and 20 years
|
|
Others
|
Between
3 and 25 years
|
|
|
10.11.15
|
|
Fair
value of the interest in IDBD’s equity held before the
business combination and warrants
|
1,416
|
|
Total consideration
|
1,416
|
|
|
10.11.15
|
|
Fair value of identifiable assets and assumed
liabilities:
|
|
|
Investment
properties
|
29,586
|
|
Property,
plant and equipment
|
15,104
|
|
Intangible
assets
|
6,603
|
|
Investment
in joint ventures and associates
|
9,268
|
|
Financial
assets and other assets held for sale
|
5,129
|
|
Trading
properties
|
2,656
|
|
Inventories
|
1,919
|
|
Income tax credits for the
year
|
91
|
|
Trade
and other receivables
|
9,713
|
|
Investments in financial
assets
|
5,824
|
|
Cash
and cash equivalents
|
9,193
|
|
Deferred
income tax
|
(4,681)
|
|
Provisions
|
(969)
|
|
Borrowings
|
(60,306)
|
|
Derivative
financial instruments, net
|
(54)
|
|
Income tax liabilities
|
(267)
|
|
Employee
benefits
|
(405)
|
|
Trade
and other payables
|
(19,749)
|
|
Total net identifiable assets
|
8,655
|
|
Non-controlling
interest
|
(8,630)
|
|
Goodwill
|
1,391
|
|
Total
|
1,416
|
|
|
June
30,
2016
Ps.
|
|
June
30,
2015
Ps.
|
|
Carrying amount of
the non-controlling interests sold by the Group
|
(20.6)
|
|
(33.7)
|
|
Consideration
collected
|
86.4
|
|
181.8
|
|
Tax
effect
|
(25.5)
|
|
(50.4)
|
|
Reserve
recorded in equity
|
40.3
|
|
97.7
|
|
|
June
30,
2015
Ps.
|
|
Carrying amount of
group’s interest acquired of
|
12.7
|
|
Consideration paid
for non-controlling interests
|
(50.7)
|
|
Reserve
recorded in equity
|
(38.0)
|
|
|
|
Net
monetary position (Liability)/Asset (in million)
|
|
Net
monetary position (Liability)/Asset (in million)
|
|
|
|
June
30, 2016
|
|
June
30, 2015
|
|
Functional
currency
|
|
US$
|
|
US$
|
|
Argentine
Peso
|
|
(3,303)
|
|
(1,618)
|
|
Brazilian
Reais
|
|
268
|
|
153
|
|
Bolivian
Peso
|
|
(127)
|
|
(107)
|
|
Total
|
|
(3,162)
|
|
(1,572)
|
|
|
|
June 30, 2016
|
||||||||
|
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
|
|
30,500
|
|
-
|
|
-
|
|
3
|
|
(4)
|
|
Soybeans
|
|
94,271
|
|
10
|
|
-
|
|
(29)
|
|
(15)
|
|
Purchase
|
|
|
|
|
|
|
|
|
|
|
|
Corn
|
|
11,100
|
|
-
|
|
-
|
|
(1)
|
|
-
|
|
Soybeans
|
|
2,300
|
|
-
|
|
-
|
|
-
|
|
-
|
|
Wheat
|
|
5,400
|
|
-
|
|
-
|
|
1
|
|
-
|
|
Options:
|
|
|
|
|
|
|
|
|
|
|
|
Sell put
|
|
|
|
|
|
|
|
|
|
|
|
Soybeans
|
|
12,247
|
|
-
|
|
(1)
|
|
-
|
|
-
|
|
Purchase put
|
|
|
|
|
|
|
|
|
|
|
|
Soybeans
|
|
12,747
|
|
-
|
|
5
|
|
3
|
|
(2)
|
|
Sale call
|
|
|
|
|
|
|
|
|
|
|
|
Soybeans
|
|
13,347
|
|
-
|
|
(4)
|
|
(7)
|
|
(3)
|
|
Wheat
|
|
2,900
|
|
-
|
|
-
|
|
-
|
|
(1)
|
|
Total
|
|
184,812
|
|
10
|
|
-
|
|
(30)
|
|
(25)
|
|
|
|
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
|
|
1
|
|
-
|
|
(1)
|
|
(1)
|
|
Soybeans
|
|
107,727
|
|
5
|
|
-
|
|
(10)
|
|
(4)
|
|
Wheat
|
|
7,000
|
|
-
|
|
-
|
|
-
|
|
-
|
|
Purchase
|
|
|
|
|
|
|
|
|
|
|
|
Corn
|
|
1,400
|
|
-
|
|
-
|
|
-
|
|
-
|
|
Soybeans
|
|
2,200
|
|
-
|
|
-
|
|
-
|
|
-
|
|
Wheat
|
|
1,000
|
|
1
|
|
-
|
|
-
|
|
(1)
|
|
Options:
|
|
|
|
|
|
|
|
|
|
|
|
Sell put
|
|
|
|
|
|
|
|
|
|
|
|
Soybeans
|
|
9,952
|
|
(1)
|
|
-
|
|
(1)
|
|
(1)
|
|
Purchase put
|
|
|
|
|
|
|
|
|
|
|
|
Soybeans
|
|
20,412
|
|
-
|
|
3
|
|
1
|
|
(2)
|
|
Sale call
|
|
|
|
|
|
|
|
|
|
|
|
Soybeans
|
|
44,124
|
|
-
|
|
(3)
|
|
(7)
|
|
(4)
|
|
Total
|
|
202,415
|
|
6
|
|
-
|
|
(18)
|
|
(13)
|
|
|
|
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
|
|
-
|
|
1
|
|
1
|
|
Soybeans
|
|
197,428
|
|
1
|
|
-
|
|
3
|
|
1
|
|
Wheat
|
|
1,100
|
|
-
|
|
-
|
|
-
|
|
-
|
|
Purchase
|
|
|
|
|
|
|
|
|
|
|
|
Corn
|
|
2,400
|
|
-
|
|
-
|
|
-
|
|
-
|
|
Soybeans
|
|
4,300
|
|
-
|
|
-
|
|
-
|
|
-
|
|
Wheat
|
|
1,700
|
|
-
|
|
-
|
|
-
|
|
-
|
|
Options:
|
|
|
|
|
|
|
|
|
|
|
|
Sell put
|
|
|
|
|
|
|
|
|
|
|
|
Soybeans
|
|
16,204
|
|
-
|
|
-
|
|
1
|
|
4
|
|
Total
|
|
243,357
|
|
2
|
|
-
|
|
5
|
|
6
|
|
As of June 30, 2016
|
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
|
614
|
-
|
-
|
-
|
-
|
614
|
|
Borrowings
(Excluding finance lease liabilities)
|
1,028
|
1,271
|
1,604
|
250
|
45
|
4,198
|
|
Finance lease
obligations
|
9
|
6
|
6
|
-
|
-
|
21
|
|
Derivative
financial
instruments
|
36
|
16
|
-
|
-
|
-
|
52
|
|
Total
|
1,687
|
1,293
|
1,610
|
250
|
45
|
4,885
|
|
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
|
|
Trade and other
payables
|
391
|
-
|
2
|
2
|
-
|
395
|
|
Borrowings
(Excluding finance lease liabilities)
|
1,342
|
474
|
699
|
575
|
608
|
3,698
|
|
Finance lease
obligations
|
11
|
7
|
3
|
3
|
-
|
24
|
|
Derivative
financial
instruments
|
33
|
5
|
-
|
-
|
-
|
38
|
|
Total
|
1,777
|
486
|
704
|
580
|
608
|
4,155
|
|
|
June
30,
2016
|
|
June
30,
2015
|
|
|
|||
|
Gearing
ratio (i)
|
65.33%
|
|
56.63%
|
|
LTV
ratio (ii)
|
56.44%
|
|
55.21%
|
|
|
Net
monetary position (Liability)/Asset
|
|||
|
Functional
currency
|
June
30, 2016
|
June
30, 2015
|
||
|
|
US$
|
NIS
|
US$
|
NIS
|
|
Argentine
Peso
|
(5,370)
|
-
|
(2,576)
|
-
|
|
Uruguayan
Peso
|
6
|
-
|
(67)
|
-
|
|
US
Dollar
|
-
|
(7)
|
-
|
(245)
|
|
Total
|
(5,364)
|
(7)
|
(2,643)
|
(245)
|
|
As
of June 30, 2016
|
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
|
627
|
204
|
1
|
-
|
-
|
832
|
|
Borrowings
(Excluding finance lease liabilities)
|
3,518
|
494
|
475
|
491
|
6,760
|
11,738
|
|
Finance lease
obligations
|
2
|
1
|
1
|
-
|
-
|
4
|
|
Derivative
financial
instruments
|
3
|
-
|
-
|
-
|
-
|
3
|
|
Total
|
4,150
|
699
|
477
|
491
|
6,760
|
12,577
|
|
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
|
|
Trade and other
payables
|
356
|
11
|
3
|
-
|
-
|
370
|
|
Borrowings
(Excluding finance lease liabilities)
|
883
|
2,822
|
32
|
143
|
1,510
|
5,390
|
|
Finance lease
obligations
|
2
|
1
|
1
|
-
|
-
|
4
|
|
Derivative
financial
instruments
|
264
|
237
|
-
|
-
|
-
|
501
|
|
Total
|
1,505
|
3,071
|
36
|
143
|
1,510
|
6,265
|
|
|
June
30,
2016
|
|
June
30,
2015
|
|
Gearing ratio
(i)
|
89.24%
|
|
63.45%
|
|
LTV ratio
(ii)
|
29.39%
|
|
20.42%
|
|
As
of June 30, 2016
|
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
|
13,046
|
234
|
561
|
54
|
4
|
13,899
|
|
Borrowings
|
20,714
|
19,328
|
29,522
|
9,435
|
52,232
|
131,231
|
|
Financial/
Operating leases
|
2,254
|
2,086
|
1,802
|
1,487
|
3,398
|
11,027
|
|
Derivative
financial
instruments
|
105
|
47
|
58
|
-
|
-
|
210
|
|
Purchase
obligations
|
1,089
|
162
|
15
|
-
|
-
|
1,266
|
|
Total
|
37,208
|
21,857
|
31,958
|
10,976
|
55,634
|
157,633
|
|
Estimation
|
Main
assumptions
|
Potential
implications
|
Main
references
|
|
Business
combination - Allocation of acquisition prices
|
Assumptions
regarding timing, amount of future revenues and expenses, revenue
growth, expected rate of return, economic conditions, discount
rate, among others.
|
Should any of the
assumptions made be inaccurate the recognized combination may not
be correct.
|
|
|
Recoverable amounts
of cash-generating units (even those including goodwill),
associates and assets.
|
The discount rate
and the expected growth rate before taxes – in connection
with cash-generating units.
The discount rate
and the expected growth rate after taxes – in connection with
associates.
Cash flows are
determined based on past experiences with the asset or with similar
assets and in accordance with the Group’s best factual
assumption relative to the economic conditions expected to
prevail.
Business continuity
and share market value of the public companies in connection with
cash-generating units.
Appraisals made by
external appraisers and valuators with relation to the
assets’ fair value, net of realization costs (including real
estate assets).
|
Should any of the
assumptions made be inaccurate, this could lead to differences in
the recoverable values of cash-generating units.
|
Note 10 -
Investment properties
Note 11 - Property,
plant and equipment
Note 13 -
Intangible assets
|
|
Control, joint
control or significant influence
|
Judgment relative
to the determination that the Group holds an interest in the shares
of investees (considering the existence and influence of
significant potential voting rights), its right to designate
members in the executive management of such companies (usually the
Board of directors) based on the investees’ bylaws; the
composition and the rights of other shareholders of such investees
and their capacity to establish operating and financial policies
for investees or to take part in the establishment
thereof.
|
Accounting
treatment of investments as subsidiaries (consolidation) or
associates (equity method).
|
Note
2.3
|
|
Estimated useful
life of intangible assets, investment properties and property,
plant and equipment
|
Estimated useful
life of assets based on their conditions.
|
Recognition of
accelerated or decelerated depreciation by comparison against final
actual earnings (losses).
|
Note 10 -
Investment properties
|
|
Fair value
valuation of investment properties
|
Fair value
valuation made by external appraisers and valuators.
|
Incorrect exposure
of investment property values.
|
|
|
Income
tax
|
The Group estimates
the income tax amount payable for transactions where the
Treasury’s Claim cannot be clearly determined.
Additionally, the
Group evaluates the recoverability of assets due to deferred taxes
considering whether some or all of the assets will not be
recoverable.
|
Upon the improper
determination of the provision for income tax, the Group will be
bound to pay additional taxes, including fines and compensatory and
punitive interest.
|
|
|
Allowance for
doubtful accounts
|
A periodic review
is conducted of receivables risks in the Group’s
clients’ portfolios. Bad debts based on the expiration of
account receivables and account receivables’ specific
conditions.
|
Improper
recognition of charges / reimbursements of the allowance for bad
debt.
|
|
|
Hybrid financial
instrument related to the non-recourse loan from Koor
(Adama)
|
●
The value of
Adama’s shares.
●
Unobserved data
underlying the binomial model applied to the determination of the
embedded derivative instruments’ value.
|
Changes in losses
or profits resulting from the variation in the fair value of the
embedded derivative, and variations in the book amount of the
primary contract recognized as revenues or expenses from
financing.
|
|
|
Level 2 and 3
financial instruments
|
Main assumptions
used by the Group are:
●
Discounted
projected income as per discount rate
●
Values determined
in accordance with the company’s shares in equity funds on
the basis of its financial statements, based on fair value or
investment assessments.
●
Comparable market
multiple (EV/GMV ratio).
●
Underlying
asset price (market price) and share price volatility (historical)
and market interest rate (Libor curve).
|
Wrong recognition
of a charge to income.
|
|
|
Probability
estimate of contingent liabilities
|
Whether more
economic resources may be spent in relation to litigation against
the Group; such estimate is based on legal advisors’
opinions.
|
Charge / reversal
of provision in relation to a claim.
|
|
|
Biological
assets
|
Main assumptions
used in valuation are: yields, operating costs, selling expenses,
future of sales prices, discount rate.
|
Wrong
recognition/valuation of biological assets. See sensitivities
modeled on these parameters in Note 14.
|
|
|
|
Agricultural
business
|
|
Urban
properties and investments business
|
|
Total
|
||||
|
|
|
|
Operations Center in Argentina
|
|
Operations Center in
Israel
|
|
Subtotal
|
|
|
|
Revenues
|
2,912
|
|
3,284
|
|
28,229
|
|
31,513
|
|
34,425
|
|
Costs
|
(3,821)
|
|
(839)
|
|
(20,481)
|
|
(21,320)
|
|
(25,141)
|
|
Initial recognition
and changes in the fair value of biological assets and agricultural
produce at the point of harvest
|
1,717
|
|
-
|
|
-
|
|
-
|
|
1,717
|
|
Changes in the net
realizable value of agricultural produce after harvest
|
208
|
|
-
|
|
-
|
|
-
|
|
208
|
|
Gross
profit
|
1,016
|
|
2,445
|
|
7,748
|
|
10,193
|
|
11,209
|
|
Gain from disposal
of investment properties
|
-
|
|
1,056
|
|
45
|
|
1,101
|
|
1,101
|
|
Loss from disposal
of farmlands
|
(2)
|
|
-
|
|
-
|
|
-
|
|
(2)
|
|
General and
administrative expenses
|
(314)
|
|
(554)
|
|
(1,387)
|
|
(1,941)
|
|
(2,255)
|
|
Selling
expenses
|
(338)
|
|
(264)
|
|
(5,686)
|
|
(5,950)
|
|
(6,288)
|
|
Other operating
results, net
|
(70)
|
|
31
|
|
-
|
|
31
|
|
(39)
|
|
Profit
from operations
|
292
|
|
2,714
|
|
720
|
|
3,434
|
|
3,726
|
|
Share of profit /
(loss) of joint ventures and associates
|
23
|
|
99
|
|
338
|
|
437
|
|
460
|
|
Segment
profit
|
315
|
|
2,813
|
|
1,058
|
|
3,871
|
|
4,186
|
|
|
|
|
|
|
|
|
|
|
|
|
Investment
properties
|
11
|
|
3,340
|
|
-
|
|
3,340
|
|
3,351
|
|
Property, plant and
equipment
|
2,736
|
|
244
|
|
-
|
|
244
|
|
2,980
|
|
Trading
properties
|
-
|
|
253
|
|
-
|
|
253
|
|
253
|
|
Goodwill
|
10
|
|
25
|
|
-
|
|
25
|
|
35
|
|
Rights to receive
future units under barter agreements
|
-
|
|
90
|
|
-
|
|
90
|
|
90
|
|
Biological
assets
|
1,144
|
|
-
|
|
-
|
|
-
|
|
1,144
|
|
Inventories
|
660
|
|
28
|
|
-
|
|
28
|
|
688
|
|
Interests in joint
ventures and associates
|
54
|
|
964
|
|
-
|
|
964
|
|
1,018
|
|
Operating assets
from Operations Center in Israel
|
-
|
|
-
|
|
146,989
|
|
146,989
|
|
146,989
|
|
Total
segment assets
|
4,615
|
|
4,944
|
|
146,989
|
|
151,933
|
|
156,548
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating
liabilities from Operations Center in Israel
|
-
|
|
-
|
|
132,865
|
|
132,865
|
|
132,865
|
|
|
Agricultural
business
|
|
Urban
properties and investments business
|
|
Total
|
|
|
|
|
Operations Center in Argentina
|
|
|
|
Revenues
|
2,395
|
|
2,547
|
|
4,942
|
|
Costs
|
(3,419)
|
|
(633)
|
|
(4,052)
|
|
Initial recognition
and changes in the fair value of biological assets and agricultural
produce at the point of harvest
|
1,347
|
|
-
|
|
1,347
|
|
Changes in the net
realizable value of agricultural produce after harvest
|
(34)
|
|
-
|
|
(34)
|
|
Gross
profit
|
289
|
|
1,914
|
|
2,203
|
|
Gain from disposal
of investment properties
|
-
|
|
1,150
|
|
1,150
|
|
Gain from disposal
of farmlands
|
570
|
|
-
|
|
570
|
|
General and
administrative expenses
|
(247)
|
|
(378)
|
|
(625)
|
|
Selling
expenses
|
(286)
|
|
(195)
|
|
(481)
|
|
Other operating
results, net
|
(19)
|
|
29
|
|
10
|
|
Profit
from operations
|
307
|
|
2,520
|
|
2,827
|
|
Share of profit /
(loss) of joint ventures and associates
|
1
|
|
(1,037)
|
|
(1,036)
|
|
Segment
profit
|
308
|
|
1,483
|
|
1,791
|
|
|
|
|
|
|
|
|
Investment
properties
|
77
|
|
3,494
|
|
3,571
|
|
Property, plant and
equipment
|
2,079
|
|
256
|
|
2,335
|
|
Trading
properties
|
-
|
|
136
|
|
136
|
|
Goodwill
|
8
|
|
25
|
|
33
|
|
Rights to receive
future units under barter agreements
|
-
|
|
90
|
|
90
|
|
Biological
assets
|
588
|
|
-
|
|
588
|
|
Inventories
|
496
|
|
23
|
|
519
|
|
Interests in joint
ventures and associates
|
33
|
|
2,382
|
|
2,415
|
|
Total
segment assets
|
3,281
|
|
6,406
|
|
9,687
|
|
|
Agricultural
business
|
|
Urban
properties and investments business
|
|
Total
|
|
|
|
|
Operations Center in Argentina
|
|
|
|
Revenues
|
1,813
|
|
2,157
|
|
3,970
|
|
Costs
|
(2,617)
|
|
(649)
|
|
(3,266)
|
|
Initial recognition
and changes in the fair value of biological assets and agricultural
produce at the point of harvest
|
1,172
|
|
-
|
|
1,172
|
|
Changes in the net
realizable value of agricultural produce after harvest
|
(17)
|
|
-
|
|
(17)
|
|
Gross
profit
|
351
|
|
1,508
|
|
1,859
|
|
Gain from disposal
of investment properties
|
-
|
|
231
|
|
231
|
|
Gain from disposal
of farmlands
|
91
|
|
-
|
|
91
|
|
General and
administrative expenses
|
(241)
|
|
(300)
|
|
(541)
|
|
Selling
expenses
|
(210)
|
|
(150)
|
|
(360)
|
|
Other operating
results, net
|
(29)
|
|
(49)
|
|
(78)
|
|
(Loss) / Profit
from operations
|
(38)
|
|
1,240
|
|
1,202
|
|
Share of profit /
(loss) of joint ventures and associates
|
11
|
|
(437)
|
|
(426)
|
|
Segment
(loss) / profit
|
(27)
|
|
803
|
|
776
|
|
|
|
|
|
|
|
|
Investment
properties
|
51
|
|
3,539
|
|
3,590
|
|
Property, plant and
equipment
|
2,417
|
|
238
|
|
2,655
|
|
Trading
properties
|
-
|
|
143
|
|
143
|
|
Goodwill
|
11
|
|
26
|
|
37
|
|
Rights to receive
future units under barter agreements
|
-
|
|
85
|
|
85
|
|
Assets held for
sale
|
-
|
|
1,358
|
|
1,358
|
|
Biological
assets
|
652
|
|
-
|
|
652
|
|
Inventories
|
433
|
|
18
|
|
451
|
|
Interests in joint
ventures and associates
|
37
|
|
1,966
|
|
2,003
|
|
Total
segment assets
|
3,601
|
|
7,373
|
|
10,974
|
|
|
June
30, 2016
|
||||||
|
|
Agricultural
production
|
|
Land
transformation
and
sales
|
|
Others
|
|
Total
Agricultural
business
(i)
|
|
Revenues
|
1,689
|
|
-
|
|
1,223
|
|
2,912
|
|
Costs
|
(2,727)
|
|
(9)
|
|
(1,085)
|
|
(3,821)
|
|
Initial recognition
and changes in the fair value of biological assets and agricultural
produce at the point of harvest
|
1,717
|
|
-
|
-
|
-
|
|
1,717
|
|
Changes in the net
realizable value of agricultural produce
after
harvest
|
208
|
|
-
|
-
|
-
|
|
208
|
|
Gross
profit / (loss)
|
887
|
|
(9)
|
|
138
|
|
1,016
|
|
Loss from disposal
of farmlands
|
-
|
|
(2)
|
|
-
|
|
(2)
|
|
General and
administrative expenses
|
(256)
|
|
(1)
|
|
(57)
|
|
(314)
|
|
Selling
expenses
|
(247)
|
|
-
|
|
(91)
|
|
(338)
|
|
Other operating
results, net
|
(72)
|
|
-
|
|
2
|
|
(70)
|
|
Profit
/ (Loss) from operations
|
312
|
|
(12)
|
|
(8)
|
|
292
|
|
Share of profit /
(loss) of associates
|
26
|
|
-
|
|
(3)
|
|
23
|
|
Segment
profit / (loss)
|
338
|
|
(12)
|
|
(11)
|
|
315
|
|
|
|
|
|
|
|
|
|
|
Investment
properties
|
-
|
-
|
-
|
|
11
|
|
11
|
|
Property, plant and
equipment
|
2,673
|
|
13
|
|
50
|
|
2,736
|
|
Goodwill
|
10
|
|
-
|
|
-
|
|
10
|
|
Biological
assets
|
1,144
|
|
-
|
|
-
|
|
1,144
|
|
Inventories
|
499
|
|
-
|
|
161
|
|
660
|
|
Investments in
associates
|
54
|
|
-
|
|
-
|
|
54
|
|
Total
segment assets (ii)
|
4,380
|
|
13
|
|
222
|
|
4,615
|
|
|
June
30, 2015
|
||||||
|
|
Agricultural
production
|
|
Land
transformation
and
sales
|
|
Others
|
|
Total
Agricultural
business
(i)
|
|
Revenues
|
1,400
|
|
-
|
|
995
|
|
2,395
|
|
Costs
|
(2,545)
|
|
(9)
|
|
(865)
|
|
(3,419)
|
|
Initial recognition
and changes in the fair value of biological assets and agricultural
produce at the point of harvest
|
1,347
|
|
-
|
|
-
|
|
1,347
|
|
Changes in the net
realizable value of agricultural produce
after
harvest
|
(34)
|
|
-
|
|
-
|
|
(34)
|
|
Gross
profit / (loss)
|
168
|
|
(9)
|
|
130
|
|
289
|
|
Gain from disposal
of farmlands
|
-
|
|
570
|
|
-
|
|
570
|
|
General and
administrative expenses
|
(210)
|
|
(2)
|
|
(35)
|
|
(247)
|
|
Selling
expenses
|
(193)
|
|
(2)
|
|
(91)
|
|
(286)
|
|
Other operating
results, net
|
(15)
|
|
(5)
|
|
1
|
|
(19)
|
|
(Loss)
/ Profit from operations
|
(250)
|
|
552
|
|
5
|
|
307
|
|
Share of profit of
associates
|
1
|
|
-
|
|
-
|
|
1
|
|
Segment
(loss) / profit
|
(249)
|
|
552
|
|
5
|
|
308
|
|
|
|
|
|
|
|
|
|
|
Investment
properties
|
-
|
|
-
|
|
77
|
|
77
|
|
Property, plant and
equipment
|
1,997
|
|
13
|
|
69
|
|
2,079
|
|
Goodwill
|
7
|
|
-
|
|
1
|
|
8
|
|
Biological
assets
|
587
|
|
-
|
|
1
|
|
588
|
|
Inventories
|
370
|
|
-
|
|
126
|
|
496
|
|
Investments in
associates
|
33
|
|
-
|
|
-
|
|
33
|
|
Total
segment assets (ii)
|
2,994
|
|
13
|
|
274
|
|
3,281
|
|
|
June
30, 2014
|
||||||
|
|
Agricultural
production
|
|
Land
transformation
and
sales
|
|
Others
|
|
Total
Agricultural
business
(i)
|
|
Revenues
|
1,105
|
|
-
|
|
708
|
|
1,813
|
|
Costs
|
(2,011)
|
|
(8)
|
|
(598)
|
|
(2,617)
|
|
Initial recognition
and changes in the fair value of biological assets and agricultural
produce at the point of harvest
|
1,172
|
|
-
|
|
-
|
|
1,172
|
|
Changes in the net
realizable value of agricultural produce
after
harvest
|
(17)
|
|
-
|
|
-
|
|
(17)
|
|
Gross
profit / (loss)
|
249
|
|
(8)
|
|
110
|
|
351
|
|
Gain from disposal
of farmlands
|
-
|
|
91
|
|
-
|
|
91
|
|
General and
administrative expenses
|
(208)
|
|
(1)
|
|
(32)
|
|
(241)
|
|
Selling
expenses
|
(139)
|
|
(4)
|
|
(67)
|
|
(210)
|
|
Other operating
results, net
|
(29)
|
|
-
|
|
-
|
|
(29)
|
|
(Loss)
/ Profit from operations
|
(127)
|
|
78
|
|
11
|
|
(38)
|
|
Share of profit of
associates
|
11
|
|
-
|
|
-
|
|
11
|
|
Segment
(loss) / profit
|
(116)
|
|
78
|
|
11
|
|
(27)
|
|
|
|
|
|
|
|
|
|
|
Investment
properties
|
-
|
|
-
|
|
51
|
|
51
|
|
Property, plant and
equipment
|
2,365
|
|
7
|
|
45
|
|
2,417
|
|
Goodwill
|
10
|
|
-
|
|
1
|
|
11
|
|
Biological
assets
|
647
|
|
-
|
|
5
|
|
652
|
|
Inventories
|
334
|
|
-
|
|
99
|
|
433
|
|
Investments in
associates
|
34
|
|
-
|
|
3
|
|
37
|
|
Total
segment assets (ii)
|
3,390
|
|
7
|
|
204
|
|
3,601
|
|
|
June
30, 2016
|
||||||||||||
|
|
Shopping
Center
|
|
Offices
and others
|
|
Sales
and developments
|
|
Hotels
|
|
International
|
|
Financial
operations
and
others
|
|
Total
|
|
Revenues
(i)
|
2,406
|
|
340
|
|
3
|
|
534
|
|
-
|
|
1
|
|
3,284
|
|
Costs
|
(403)
|
|
(53)
|
|
(20)
|
|
(362)
|
|
-
|
|
(1)
|
|
(839)
|
|
Gross
profit / (loss)
|
2,003
|
|
287
|
|
(17)
|
|
172
|
|
-
|
|
-
|
|
2,445
|
|
Gain from disposal
of investment properties
|
-
|
|
-
|
|
1,056
|
|
-
|
|
-
|
|
-
|
|
1,056
|
|
General and
administrative expenses
|
(179)
|
|
(50)
|
|
(131)
|
|
(103)
|
|
(91)
|
|
-
|
|
(554)
|
|
Selling
expenses
|
(145)
|
|
(12)
|
|
(36)
|
|
(69)
|
|
-
|
|
(2)
|
|
(264)
|
|
Other operating
results, net
|
(42)
|
|
(6)
|
|
(8)
|
|
(2)
|
|
88
|
|
1
|
|
31
|
|
Profit
/ (Loss) from operations
|
1,637
|
|
219
|
|
864
|
|
(2)
|
|
(3)
|
|
(1)
|
|
2,714
|
|
Share of profit /
(loss) of joint ventures and associates
|
-
|
|
14
|
|
5
|
|
-
|
|
(151)
|
|
231
|
|
99
|
|
Segment
profit / (loss)
|
1,637
|
|
233
|
|
869
|
|
(2)
|
|
(154)
|
|
230
|
|
2,813
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Investment
properties
|
2,282
|
|
879
|
|
173
|
|
-
|
|
-
|
|
6
|
|
3,340
|
|
Property, plant and
equipment
|
49
|
|
25
|
|
2
|
|
166
|
|
2
|
|
-
|
|
244
|
|
Trading
properties
|
1
|
|
-
|
|
252
|
|
-
|
|
-
|
|
-
|
|
253
|
|
Goodwill
|
14
|
|
6
|
|
5
|
|
-
|
|
-
|
|
-
|
|
25
|
|
Rights to receive
future units under barter agreements
|
-
|
|
-
|
|
90
|
|
-
|
|
-
|
|
-
|
|
90
|
|
Inventories
|
19
|
|
-
|
|
1
|
|
8
|
|
-
|
|
-
|
|
28
|
|
Investment in joint
ventures and associates
|
-
|
|
31
|
|
62
|
|
-
|
|
(832)
|
|
1,703
|
|
964
|
|
Total
segment assets (ii)
|
2,365
|
|
941
|
|
585
|
|
174
|
|
(830)
|
|
1,709
|
|
4,944
|
|
|
June
30, 2015
|
||||||||||||
|
|
Shopping
Center
|
|
Offices
and others
|
|
Sales
and developments
|
|
Hotels
|
|
International
|
|
Financial
operations
and
others
|
|
Total
|
|
Revenues
(i)
|
1,778
|
|
333
|
|
14
|
|
396
|
|
26
|
|
-
|
|
2,547
|
|
Costs
|
(291)
|
|
(36)
|
|
(19)
|
|
(279)
|
|
(7)
|
|
(1)
|
|
(633)
|
|
Gross
profit / (loss)
|
1,487
|
|
297
|
|
(5)
|
|
117
|
|
19
|
|
(1)
|
|
1,914
|
|
Gain from disposal
of investment properties
|
-
|
|
-
|
|
1,150
|
|
-
|
|
-
|
|
-
|
|
1,150
|
|
General and
administrative expenses
|
(135)
|
|
(59)
|
|
(50)
|
|
(78)
|
|
(56)
|
|
-
|
|
(378)
|
|
Selling
expenses
|
(113)
|
|
(21)
|
|
(9)
|
|
(52)
|
|
-
|
|
-
|
|
(195)
|
|
Other operating
results, net
|
(49)
|
|
(118)
|
|
13
|
|
-
|
|
185
|
|
(2)
|
|
29
|
|
Profit
/ (Loss) from operations
|
1,190
|
|
99
|
|
1,099
|
|
(13)
|
|
148
|
|
(3)
|
|
2,520
|
|
Share of (loss) /
profit of joint ventures and associates
|
-
|
|
(3)
|
|
(2)
|
|
1
|
|
(1,191)
|
|
158
|
|
(1,037)
|
|
Segment
profit / (loss)
|
1,190
|
|
96
|
|
1,097
|
|
(12)
|
|
(1,043)
|
|
155
|
|
1,483
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Investment
properties
|
2,321
|
|
978
|
|
188
|
|
-
|
|
-
|
|
7
|
|
3,494
|
|
Property, plant and
equipment
|
48
|
|
31
|
|
1
|
|
175
|
|
1
|
|
-
|
|
256
|
|
Trading
properties
|
1
|
|
-
|
|
135
|
|
-
|
|
-
|
|
-
|
|
136
|
|
Goodwill
|
14
|
|
6
|
|
5
|
|
-
|
|
-
|
|
-
|
|
25
|
|
Rights to receive
future units under barter agreements
|
-
|
|
-
|
|
90
|
|
-
|
|
-
|
|
-
|
|
90
|
|
Inventories
|
16
|
|
-
|
|
-
|
|
7
|
|
-
|
|
-
|
|
23
|
|
Interests in joint
ventures and associates
|
-
|
|
21
|
|
47
|
|
-
|
|
910
|
|
1,404
|
|
2,382
|
|
Total
segment assets (ii)
|
2,400
|
|
1,036
|
|
466
|
|
182
|
|
911
|
|
1,411
|
|
6,406
|
|
|
June
30, 2014
|
||||||||||||
|
|
Shopping
Center
|
|
Offices
and others
|
|
Sales
and developments
|
|
Hotels
|
|
International
|
|
Financial
operations
and
others
|
|
Total
|
|
Revenues
(i)
|
1,383
|
|
271
|
|
86
|
|
332
|
|
84
|
|
1
|
|
2,157
|
|
Costs
|
(297)
|
|
(45)
|
|
(35)
|
|
(217)
|
|
(54)
|
|
(1)
|
|
(649)
|
|
Gross
profit
|
1,086
|
|
226
|
|
51
|
|
115
|
|
30
|
|
-
|
|
1,508
|
|
Gain from disposal
of investment properties
|
-
|
|
-
|
|
231
|
|
-
|
|
-
|
|
-
|
|
231
|
|
General and
administrative expenses
|
(102)
|
|
(42)
|
|
(37)
|
|
(60)
|
|
(59)
|
|
-
|
|
(300)
|
|
Selling
expenses
|
(73)
|
|
(21)
|
|
(14)
|
|
(42)
|
|
-
|
|
-
|
|
(150)
|
|
Other operating
results, net
|
(47)
|
|
(3)
|
|
8
|
|
(3)
|
|
(1)
|
|
(3)
|
|
(49)
|
|
Profit
/ (Loss) from operations
|
864
|
|
160
|
|
239
|
|
10
|
|
(30)
|
|
(3)
|
|
1,240
|
|
Share of (loss) /
profit of joint ventures and associates
|
-
|
|
(1)
|
|
6
|
|
1
|
|
(616)
|
|
173
|
|
(437)
|
|
Segment
profit / (loss)
|
864
|
|
159
|
|
245
|
|
11
|
|
(646)
|
|
170
|
|
803
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Investment
properties
|
2,275
|
|
834
|
|
423
|
|
-
|
|
-
|
|
7
|
|
3,539
|
|
Property, plant and
equipment
|
20
|
|
36
|
|
4
|
|
176
|
|
2
|
|
-
|
|
238
|
|
Trading
properties
|
1
|
|
-
|
|
142
|
|
-
|
|
-
|
|
-
|
|
143
|
|
Goodwill
|
9
|
|
12
|
|
5
|
|
-
|
|
-
|
|
-
|
|
26
|
|
Rights to receive
future units under barter agreements
|
-
|
|
-
|
|
85
|
|
-
|
|
-
|
|
-
|
|
85
|
|
Assets held for
sale
|
-
|
|
-
|
|
-
|
|
-
|
|
1,358
|
|
-
|
|
1,358
|
|
Inventories
|
11
|
|
-
|
|
1
|
|
6
|
|
-
|
|
-
|
|
18
|
|
Interests in joint
ventures and associates
|
-
|
|
23
|
|
38
|
|
22
|
|
629
|
|
1,254
|
|
1,966
|
|
Total
segment assets (ii)
|
2,316
|
|
905
|
|
698
|
|
204
|
|
1,989
|
|
1,261
|
|
7,373
|
|
|
June
30, 2016
|
||||||||||||
|
|
Real
Estate
|
|
Supermarkets
|
|
Agrochemicals
|
|
Telecommunications
|
|
Insurance
|
|
Others
|
|
Total
|
|
Revenues
(i)
|
1,538
|
|
18,610
|
|
-
|
|
6,655
|
|
-
|
|
1,426
|
|
28,229
|
|
Costs
|
(837)
|
|
(13,925)
|
|
-
|
|
(4,525)
|
|
-
|
|
(1,194)
|
|
(20,481)
|
|
Gross
profit
|
701
|
|
4,685
|
|
-
|
|
2,130
|
|
-
|
|
232
|
|
7,748
|
|
Gain from disposal
of investment properties
|
45
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
45
|
|
General and
administrative expenses
|
(100)
|
|
(203)
|
|
-
|
|
(708)
|
|
-
|
|
(376)
|
|
(1,387)
|
|
Selling
expenses
|
(29)
|
|
(4,058)
|
|
-
|
|
(1,493)
|
|
-
|
|
(106)
|
|
(5,686)
|
|
Profit
/ (Loss) from operations
|
617
|
|
424
|
|
-
|
|
(71)
|
|
-
|
|
(250)
|
|
720
|
|
Share of profit /
(loss) of joint ventures and associates
|
97
|
|
-
|
|
334
|
|
-
|
|
-
|
|
(93)
|
|
338
|
|
Segment
profit /
(loss)
|
714
|
|
424
|
|
334
|
|
(71)
|
|
-
|
|
(343)
|
|
1,058
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating assets
(ii)
|
60,197
|
|
29,440
|
|
-
|
|
27,345
|
|
4,602
|
|
25,405
|
|
146,989
|
|
Operating
liabilities
|
(49,452)
|
|
(23,614)
|
|
-
|
|
(21,657)
|
|
-
|
|
(38,142)
|
|
(132,865)
|
|
|
10,745
|
|
5,826
|
|
-
|
|
5,688
|
|
4,602
|
|
(12,737)
|
|
14,124
|
|
|
June
30, 2016
|
|
|
|
|
|
|
Total
segment
information
|
Adjustment
for share of profit / (loss) of joint ventures
|
Expenses
and
collective promotion funds
|
Adjustment
to
income
for
elimination
of
inter-segment
transactions
|
Total
statement
of income
|
|
Revenues
|
34,425
|
(89)
|
1,194
|
(146)
|
35,384
|
|
Costs
|
(25,141)
|
111
|
(1,207)
|
147
|
(26,090)
|
|
Initial recognition
and changes in the fair value of biological assets and agricultural
produce at the point of harvest
|
1,717
|
(57)
|
-
|
-
|
1,660
|
|
Changes in the net
realizable value of agricultural produce after harvest
|
208
|
-
|
-
|
-
|
208
|
|
Gross
profit / (loss)
|
11,209
|
(35)
|
(13)
|
1
|
11,162
|
|
Gain from disposal
of investment properties
|
1,101
|
-
|
-
|
-
|
1,101
|
|
Loss from disposal
of farmlands
|
(2)
|
-
|
-
|
-
|
(2)
|
|
General and
administrative expenses
|
(2,255)
|
5
|
-
|
6
|
(2,244)
|
|
Selling
expenses
|
(6,288)
|
8
|
-
|
1
|
(6,279)
|
|
Other operating
results, net
|
(39)
|
(2)
|
-
|
(3)
|
(44)
|
|
Profit
/ (Loss) from operations before share of
Profit
/ (Loss) of joint ventures and associates
|
3,726
|
(24)
|
(13)
|
5
|
3,694
|
|
Share of (loss) /
profit of joint ventures and associates
|
460
|
13
|
-
|
-
|
473
|
|
Profit
/ (Loss) from operations before financing and
taxation
|
4,186
|
(11)
|
(13)
|
5
|
4,167
|
|
|
June
30, 2015
|
||||||||
|
|
Total
segment
information
|
|
Adjustment
for share of Profit / (Loss)
of
joint ventures
|
|
Expenses
and
collective promotion funds
|
|
Adjustment
to
income for elimination of
inter-segment
transactions
|
|
Total
statement
of income
|
|
Revenues
|
4,942
|
|
(53)
|
|
887
|
|
(124)
|
|
5,652
|
|
Costs
|
(4,052)
|
|
61
|
|
(901)
|
|
122
|
|
(4,770)
|
|
Initial recognition
and changes in the fair value of biological assets and agricultural
produce at the point of harvest
|
1,347
|
|
(23)
|
|
-
|
|
-
|
|
1,324
|
|
Changes in the net
realizable value of agricultural produce after harvest
|
(34)
|
|
-
|
|
-
|
|
-
|
|
(34)
|
|
Gross
profit /
(loss)
|
2,203
|
|
(15)
|
|
(14)
|
|
(2)
|
|
2,172
|
|
Gain from disposal
of investment properties
|
1,150
|
|
-
|
|
-
|
|
-
|
|
1,150
|
|
Gain / (Loss) from
disposal of farmlands
|
570
|
|
(20)
|
|
-
|
|
-
|
|
550
|
|
General and
administrative
expenses
|
(625)
|
|
4
|
|
-
|
|
3
|
|
(618)
|
|
Selling
expenses
|
(481)
|
|
6
|
|
-
|
|
1
|
|
(474)
|
|
Other operating
results,
net
|
10
|
|
3
|
|
-
|
|
(1)
|
|
12
|
|
Profit
/ (Loss) from operations before share of Profit / (Loss) of joint
ventures and associates
|
2,827
|
|
(22)
|
|
(14)
|
|
1
|
|
2,792
|
|
Share of (loss) /
profit of joint ventures and associates
|
(1,036)
|
|
10
|
|
-
|
|
-
|
|
(1,026)
|
|
Profit
/ (Loss) from operations before financing and
taxation
|
1,791
|
|
(12)
|
|
(14)
|
|
1
|
|
1,766
|
|
|
June
30, 2014
|
||||||||
|
|
Total
segment
information
|
|
Adjustment
for share of Profit / (Loss)
of
joint ventures
|
|
Expenses
and
collective promotion funds
|
|
Adjustment
to
income
for
elimination
of
inter-segment
transactions
|
|
Total
statement
of income
|
|
Revenues
|
3,970
|
|
(63)
|
|
736
|
|
(39)
|
|
4,604
|
|
Costs
|
(3,266)
|
|
60
|
|
(744)
|
|
37
|
|
(3,913)
|
|
Initial recognition
and changes in the fair value of biological assets and agricultural
produce at the point of harvest
|
1,172
|
|
(20)
|
|
-
|
|
-
|
|
1,152
|
|
Changes in the net
realizable value of agricultural produce after harvest
|
(17)
|
|
-
|
|
-
|
|
-
|
|
(17)
|
|
Gross
profit /
(loss)
|
1,859
|
|
(23)
|
|
(8)
|
|
(2)
|
|
1,826
|
|
Gain from disposal
of investment properties
|
231
|
|
-
|
|
-
|
|
-
|
|
231
|
|
Gain from disposal
of
farmlands
|
91
|
|
-
|
|
-
|
|
-
|
|
91
|
|
General and
administrative
expenses
|
(541)
|
|
5
|
|
-
|
|
3
|
|
(533)
|
|
Selling
expenses
|
(360)
|
|
6
|
|
-
|
|
-
|
|
(354)
|
|
Other operating
results,
net
|
(78)
|
|
4
|
|
-
|
|
(1)
|
|
(75)
|
|
Profit
/ (Loss) from operations before share of Profit / (Loss) of joint
ventures and associates
|
1,202
|
|
(8)
|
|
(8)
|
|
-
|
|
1,186
|
|
Share of (loss) /
profit of joint ventures and associates
|
(426)
|
|
16
|
|
-
|
|
-
|
|
(410)
|
|
Profit
/ (Loss) from operations before financing and
taxation
|
776
|
|
8
|
|
(8)
|
|
-
|
|
776
|
|
|
June 30, 2016
|
|
June 30, 2015
|
|
June 30, 2014
|
||||||||||||||
|
|
Agricultural
business
|
|
Urban properties
and investments business
|
|
Total
|
|
Agricultural
business
|
|
Urban properties
and investments business
|
|
Total
|
|
Agricultural
business
|
|
Urban properties
and investments business
|
|
Total
|
||
|
|
|
|
Operations Center in Argentina
|
Operations Center in
Israel
|
Subtotal
|
|
|
|
|
|
Operations
Center in
Argentina
|
|
|
|
|
|
Operations
Center in
Argentina
|
|
|
|
Total
Assets per
segment
|
4,615
|
|
4,944
|
146,989
|
151,933
|
|
156,548
|
|
3,281
|
|
6,406
|
|
9,687
|
|
3,601
|
|
7,373
|
|
10,974
|
|
Less:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Proportionate share
in reportable assets per segment of joint ventures (*)
|
(529)
|
|
(117)
|
-
|
(117)
|
|
(646)
|
|
(382)
|
|
(95)
|
|
(477)
|
|
(294)
|
|
(149)
|
|
(443)
|
|
Measurement
adjustments at fair value
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Plus:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Investments in
joint ventures (**)
|
233
|
|
203
|
-
|
203
|
|
436
|
|
177
|
|
181
|
|
358
|
|
64
|
|
308
|
|
372
|
|
Other
non-reportable assets (***)
|
3,102
|
|
6,561
|
-
|
6,561
|
|
9,663
|
|
2,794
|
|
2,914
|
|
5,708
|
|
2,606
|
|
2,275
|
|
4,881
|
|
Total
Consolidated assets as per Statement of financial
position
|
7,421
|
|
11,591
|
146,989
|
158,580
|
|
166,001
|
|
5,870
|
|
9,406
|
|
15,276
|
|
5,977
|
|
9,807
|
|
15,784
|
|
|
June 30, 2016
|
|
June 30, 2015
|
|
June 30, 2014
|
||||||||||||||
|
|
Agricultural
business
|
|
Urban properties
and investments business
|
|
Total
|
|
Agricultural
business
|
|
Urban properties
and investments business
|
|
Total
|
|
Agricultural
business
|
|
Urban properties and investments business
|
|
Total
|
||
|
|
|
|
Operations Center in Argentina
|
Operations
Center in
Israel
|
Subtotal
|
|
|
|
|
|
Operations
Center in Argentina
|
|
|
|
|
|
Operations
Center in Argentina
|
|
|
|
Investment
properties
|
2
|
|
115
|
-
|
115
|
|
117
|
|
-
|
|
96
|
|
96
|
|
-
|
|
135
|
|
135
|
|
Property, plant and
equipment
|
509
|
|
(5)
|
-
|
(5)
|
|
504
|
|
366
|
|
(9)
|
|
357
|
|
273
|
|
-
|
|
273
|
|
Trading
properties
|
-
|
|
1
|
-
|
1
|
|
1
|
|
-
|
|
3
|
|
3
|
|
-
|
|
6
|
|
6
|
|
Goodwill
|
-
|
|
5
|
-
|
5
|
|
5
|
|
-
|
|
5
|
|
5
|
|
-
|
|
7
|
|
7
|
|
Biological
assets
|
12
|
|
-
|
-
|
-
|
|
12
|
|
9
|
|
-
|
|
9
|
|
11
|
|
-
|
|
11
|
|
Inventories
|
6
|
|
1
|
-
|
1
|
|
7
|
|
7
|
|
-
|
|
7
|
|
10
|
|
1
|
|
11
|
|
Total
proportionate share in assets per segment of joint
ventures
|
529
|
|
117
|
-
|
117
|
|
646
|
|
382
|
|
95
|
|
477
|
|
294
|
|
149
|
|
443
|
|
|
June 30, 2016
|
|
June 30, 2015
|
|
June 30, 2014
|
||||||||||||||
|
|
Agricultural
business
|
|
Urban properties
and investments business
|
|
Total
|
|
Agricultural
business
|
|
Urban properties
and investments business
|
|
Total
|
|
Agricultural
business
|
|
Urban properties
and investments business
|
|
Total
|
||
|
|
|
|
Operations Center in Argentina
|
Operations
Center in
Israel
|
Subtotal
|
|
|
|
|
|
Operations
Center in
Argentina
|
|
|
|
|
|
Operations
Center in Argentina
|
|
|
|
Total
Liabilities per segment
|
-
|
|
-
|
132,865
|
132,865
|
|
132,865
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
Plus:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities
corresponding to agricultural business and urban properties and
investment business of the operations center in
Argentina
|
5,323
|
|
12,581
|
-
|
12,581
|
|
17,904
|
|
4,209
|
|
7,165
|
|
11,374
|
|
4,213
|
|
7,136
|
|
11,349
|
|
Total
Consolidated liabilities as per Statement of financial
position
|
5,323
|
|
12,581
|
132,865
|
145,446
|
|
150,769
|
|
4,209
|
|
7,165
|
|
11,374
|
|
4,213
|
|
7,136
|
|
11,349
|
|
|
As of
June 30, 2016
|
|
Year
ended June 30, 2016
|
||||||||||||||||||||||||||||||||
|
|
Non-controlling
shareholders’ interest
%
|
|
Current
assets
|
|
Non-current
assets
|
|
Current
liabilities
|
|
Non-
current
liabilities
|
|
Net
assets
|
|
Book
value of
non-controlling
shareholders
|
|
Revenues
|
|
Net
(Loss)/
Incomes
|
|
Other
comprehensive (Loss)/ Income
|
|
Total
comprehensive
Loss/
income
|
|
Profit
(loss) attributable to non-controlling shareholders
|
|
Other
comprehensive loss
attributable
to
non-controlling
shareholders
|
|
Cash
of
operating
activities
|
|
Cash of
investment activities
|
|
Cash
of
financial
activities
|
|
Net
increase (decrease) in cash and cash equivalents
|
|
Dividends
distributed to non-controlling shareholders
|
|
Elron (1)
|
49.68%
|
|
2,145
|
|
922
|
|
82
|
|
31
|
|
2,954
|
|
2,522
|
|
3
|
|
(97)
|
|
(103)
|
|
(200)
|
|
(55)
|
|
(71)
|
|
(171)
|
|
(58)
|
|
13
|
|
(216)
|
|
-
|
|
PBC (1)
|
23.55%
|
|
10,435
|
|
47,546
|
|
9,925
|
|
37,567
|
|
10,489
|
|
8,419
|
|
1,538
|
|
621
|
|
(267)
|
|
354
|
|
370
|
|
(116)
|
|
1,039
|
|
280
|
|
(2,414)
|
|
(1,095)
|
|
(322)
|
|
Cellcom (1)
|
58.23%
|
|
9,368
|
|
16,113
|
|
7,629
|
|
13,210
|
|
4,642
|
|
3,795
|
|
6,655
|
|
(64)
|
|
(3)
|
|
(67)
|
|
(39)
|
|
-
|
|
1,442
|
|
(241)
|
|
(776)
|
|
425
|
|
(6)
|
|
Shufersal (1)
|
47.05%
|
|
9,929
|
|
18,764
|
|
13,202
|
|
10,411
|
|
5,080
|
|
3,596
|
|
18,610
|
|
312
|
|
(19)
|
|
293
|
|
193
|
|
(13)
|
|
769
|
|
(483)
|
|
(2,436)
|
|
(2,150)
|
|
(151)
|
|
BrasilAgro
|
57.82%
|
|
898
|
|
2,260
|
|
415
|
|
205
|
|
2,538
|
|
1,380
|
|
467
|
|
(21)
|
|
619
|
|
598
|
|
(12)
|
|
358
|
|
(66)
|
|
353
|
|
(426)
|
|
(139)
|
|
(9)
|
|
IRSA
|
36.23%
|
|
42,763
|
|
116,237
|
|
43,600
|
|
101,899
|
|
13,501
|
|
12,386
|
|
32,675
|
|
(1,872)
|
|
3,892
|
|
2,020
|
|
(618)
|
|
3,400
|
|
4,139
|
|
8,210
|
|
(3,968)
|
|
8,381
|
|
(615)
|
|
|
As of June 30, 2015
|
|
Year ended June 30, 2015
|
||||||||||||||||||||||||||||||||
|
|
Non-controlling shareholders’ interest
%
|
|
Current assets
|
|
Non-current assets
|
|
Current liabilities
|
|
Non-
current liabilities
|
|
Net assets
|
|
Book value of non-controlling shareholders
|
|
Revenues
|
|
Net
Income / (Loss)
|
|
Other comprehensive income
|
|
Total comprehensive
income
|
|
Profit (loss) attributable to non-controlling
shareholders
|
|
Other comprehensive loss
attributable to
non-controlling shareholders
|
|
Cash of
operating activities
|
|
Cash of investment activities
|
|
Cash of
financial activities
|
|
Net increase (decrease) in cash and cash equivalents
|
|
Dividends distributed to non-controlling shareholders
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
BrasilAgro
|
64.30%
|
|
1,896
|
|
8,347
|
|
2,691
|
|
4,682
|
|
2,870
|
|
872
|
|
2,509
|
|
164
|
|
106
|
|
270
|
|
81
|
|
|
|
736
|
|
301
|
|
(1,298)
|
|
(261)
|
|
|
|
IRSA
|
39.77%
|
|
1,315
|
|
1,667
|
|
583
|
|
195
|
|
2,204
|
|
1,257
|
|
321
|
|
59
|
|
(472)
|
|
(413)
|
|
-
|
|
|
|
(161)
|
|
(46)
|
|
11
|
|
(196)
|
|
|
|
|
June 30,
2016
|
|
June 30,
2015
|
|
Beginning
of the year
|
378
|
|
395
|
|
Capital
contribution
|
77
|
|
95
|
|
Balance
incorporated by business combination (Note 3)
|
960
|
|
-
|
|
Share of
profit
|
143
|
|
5
|
|
Currency
translation adjustment
|
645
|
|
28
|
|
Cash dividends
(i)
|
(17)
|
|
(34)
|
|
Capital reduction
(ii)
|
-
|
|
(111)
|
|
End
of the year
|
2,186
|
|
378
|
|
Name of the entity
|
Place of business / Country of incorporation
|
Main activity
|
Nature
of the
relationship
|
Common shares 1 vote
|
Value of Group's interest in equity
|
|
Group's interest in
comprehensive income / (Operations)
|
|
% of ownership interest held
|
|
|||||||
|
June 30,
|
June 30,
|
|
June 30,
|
Last financial statement issued
|
|||||||||||||
|
2016
|
2015
|
|
2016
|
2015
|
2014
|
|
2016
|
2015
|
2014
|
Share Capital (nominal value)
|
(Loss) / profit for the year
|
Shareholders' equity
|
|||||
|
Cresca
S.A.
|
Paraguay
|
Agricultural
|
(1)
|
138,154
|
230
|
176
|
|
54
|
26
|
2
|
|
50%
|
50%
|
50%
|
144
|
(i)
27
|
588
|
|
Mehadrin
|
Israel
|
Agricultural
|
(2)
|
1,509,889
|
985
|
-
|
|
433
|
-
|
-
|
|
45.41%
|
-
|
-
|
(*)
3
|
(*)
70
|
(*)
499
|
|
Others joint
ventures
|
|
|
(3)
|
|
971
|
202
|
|
301
|
7
|
25
|
|
|
|
|
-
|
-
|
-
|
|
|
|
|
|
|
2,186
|
378
|
|
788
|
33
|
27
|
|
|
|
|
|
|
|
|
|
As of June 30, 2016
|
|
Year ended June 30, 2016
|
||||||||||||||||||||||||||||||||
|
|
Current assets
|
|
Non-current
assets
|
|
Current liabilities
|
|
Non-
current
liabilities
|
|
Net assets
|
|
Dividends distribution
|
|
Net assets at end of the year
|
|
% of ownership interest held
|
|
Investments in joint venture
|
|
Goodwill and others
|
|
Net book amount
|
|
Revenues
|
|
Net
Income / (loss)
|
|
Total
comprehensive income
|
|
Cash od
operating activities
|
|
Cash of investment activities
|
|
Cash of
financial activities
|
|
Changes in cash and cash equivalents
|
|
Cresca S.A.
|
144
|
|
668
|
|
325
|
|
25
|
|
462
|
|
-
|
|
462
|
|
50%
|
|
231
|
|
(1)
|
|
230
|
|
120
|
|
6
|
|
(6)
|
|
77
|
|
(60)
|
|
-
|
|
17
|
|
Mehadrin
|
2,475
|
|
2,814
|
|
2,678
|
|
673
|
|
1,938
|
|
-
|
|
1,938
|
|
45.41%
|
|
880
|
|
105
|
|
985
|
|
(*)
819
|
|
(*)
68
|
|
(*)
68
|
|
(*)
96
|
|
(*)
(4)
|
|
(*)
64
|
|
(*)
156
|
|
|
As of June 30, 2015
|
|
Year ended June 30, 2015
|
||||||||||||||||||||||||||||||||
|
|
Current assets
|
|
Non-current
assets
|
|
Current liabilities
|
|
Non-
current
liabilities
|
|
Net assets
|
|
Dividends distribution
|
|
Net assets at end of the year
|
|
% of ownership interest held
|
|
Investments in joint venture
|
|
Goodwill and others
|
|
Net book amount
|
|
Revenues
|
|
Net
Income / (loss)
|
|
Total
comprehensive income
|
|
Cash od
operating activities
|
|
Cash of investment activities
|
|
Cash of
financial activities
|
|
Changes in cash and cash equivalents
|
|
Cresca S.A.
|
71
|
|
544
|
|
54
|
|
205
|
|
356
|
|
-
|
|
356
|
|
50%
|
|
178
|
|
(1)
|
|
177
|
|
52
|
|
(3)
|
|
56
|
|
-
|
|
-
|
|
-
|
|
-
|
|
Cyrsa
|
17
|
|
43
|
|
24
|
|
1
|
|
35
|
|
31
|
|
35
|
|
50%
|
|
18
|
|
-
|
|
18
|
|
11
|
|
14
|
|
14
|
|
7
|
|
(7)
|
|
1
|
|
1
|
|
Puerto Retiro
(i)
|
1
|
|
46
|
|
4
|
|
9
|
|
34
|
|
-
|
|
34
|
|
50%
|
|
17
|
|
28
|
|
45
|
|
2
|
|
(2)
|
|
(2)
|
|
(2)
|
|
-
|
|
3
|
|
1
|
|
Quality
(ii)
|
4
|
|
150
|
|
6
|
|
2
|
|
146
|
|
-
|
|
146
|
|
50%
|
|
73
|
|
1
|
|
74
|
|
16
|
|
4
|
|
4
|
|
(16)
|
|
-
|
|
15
|
|
(1)
|
|
|
June 30,
2016
|
|
June 30,
2015
|
|
Beginning
of the year
|
2,031
|
|
1,803
|
|
Acquisition /
increase in equity interest in associates
|
157
|
|
1,257
|
|
Unrealized profit /
(loss) from investments at fair value
|
77
|
|
(1,001)
|
|
Decrease for IDBD
business combination
|
(1,047)
|
|
-
|
|
Associates
incorporated by business combination (Note 3)
|
8,308
|
|
-
|
|
Capital
contribution
|
180
|
|
31
|
|
Share of profit /
(loss)
|
311
|
|
(30)
|
|
Currency
translation adjustment
|
4,173
|
|
53
|
|
Cash dividends
(ii)
|
(518)
|
|
(18)
|
|
Sale of equity
interest in associates
|
(4)
|
|
(34)
|
|
Reclassification to
financial instruments
|
-
|
|
(30)
|
|
Hedging
instruments
|
(93)
|
|
-
|
|
Defined benefit
plans
|
(10)
|
|
-
|
|
Impairment
|
(58)
|
|
-
|
|
End
of the year (i)
|
13,507
|
|
2,031
|
|
Name of the entity
|
Place of business / country of incorporation
|
Main activity
|
Nature of the relationship
|
Common shares 1 vote
|
Value of Group's interest in equity
|
Group's interest in comprehensive income /
(operations)
|
% of ownership interest held
|
|
|
|
|||||
|
June 30,
|
June 30,
|
June 30,
|
Last financial statement issued
|
||||||||||||
|
2016
|
2015
|
2016
|
2015
|
2014
|
2016
|
2015
|
2014
|
Share capital
(nominal value)
|
Profit / (Loss)
for the year
|
Shareholders' equity
|
|||||
|
BHSA
|
Argentina
|
Financing
|
(1)
|
448,689,072
|
1,609
|
1,356
|
259
|
143
|
184
|
29.91%
|
29.99%
|
29.77%
|
1,500
|
837
|
5,234
|
|
IDBD
|
Israel
|
Investment
|
(2)
|
324,445,664
|
-
|
908
|
137
|
(917)
|
(508)
|
N/A
|
49.00%
|
26.65%
|
-
|
-
|
-
|
|
Adama
|
Israel
|
Agrochemical
|
(3)
|
55,196,352
|
10,847
|
-
|
4,141
|
-
|
-
|
40%
|
N/A
|
N/A
|
(**)
138
|
(**)
319
|
(**)
6,155
|
|
PBEL
|
India
|
Real
Estate
|
(4)
|
450,000
|
864
|
-
|
194
|
-
|
-
|
45.40%
|
N/A
|
N/A
|
(**)
1
|
(**)
(29)
|
(**)
(523)
|
|
Agro-Uranga
S.A.
|
Argentina
|
Agricultural
|
|
893,069
|
54
|
30
|
26
|
1
|
11
|
35.72%
|
35.72%
|
35.72%
|
3
|
74
|
119
|
|
Others
associates
|
|
|
(5)
|
|
133
|
(263)
|
(254)
|
(205)
|
(145)
|
N/A
|
N/A
|
N/A
|
-
|
-
|
-
|
|
|
|
|
|
|
13,507
|
2,031
|
4,503
|
(978)
|
(458)
|
|
|
|
|
|
|
|
|
As of June 30, 2016
|
|
Year ended June 30, 2016
|
||||||||||||||||||||||||||||||||
|
|
Current assets
|
|
Non-current
assets
|
|
Current liabilities
|
|
Non-
current
liabilities
|
|
Net assets
|
|
Dividends distribution
|
|
Net assets at end of the year (i)
|
|
% of ownership interest held
|
|
Interest in associates
|
|
Goodwill and others
|
|
Net book amount
|
|
Revenues
|
|
Net
income /
(loss)
|
|
Total
comprehensive income
|
|
Cash on
operating activities
|
|
Cash of investment activities
|
|
Cash
financial activities
|
|
Changes in cash and cash equivalents
|
|
BHSA
|
20,307
|
|
20,544
|
|
28,255
|
|
7,244
|
|
5,352
|
|
-
|
|
5,234
|
|
(ii)
30.66%
|
|
1,605
|
|
4
|
|
1,609
|
|
6,821
|
|
837
|
|
837
|
|
(9,462)
|
|
(410)
|
|
4,099
|
|
(2,756)
|
|
Adama
|
41,879
|
|
25,470
|
|
23,018
|
|
20,336
|
|
23,995
|
|
495
|
|
23,995
|
|
40.00%
|
|
9,598
|
|
1,249
|
|
10,847
|
|
5,854
|
|
328
|
|
265
|
|
87
|
|
(337)
|
|
(825)
|
|
(1,075)
|
|
PBEL
|
1,510
|
|
257
|
|
354
|
|
3,456
|
|
(2,043)
|
|
-
|
|
(2,043)
|
|
45.40%
|
|
(928)
|
|
1,792
|
|
864
|
|
-
|
|
(*)
(30)
|
|
(*)
(28)
|
|
(*)
45
|
|
(*)
(18)
|
|
(*)
(28)
|
|
(*)
(1)
|
|
|
As of June 30, 2015
|
|
Year ended June 30, 2015
|
||||||||||||||||||||||||||||||||
|
|
Current assets
|
|
Non-current
assets
|
|
Current liabilities
|
|
Non-
current
liabilities
|
|
Net assets
|
|
Dividends distribution
|
|
Net assets at end of the year (i)
|
|
% of ownership interest held
|
|
Interest in associates (iii)
|
|
Goodwill and others
|
|
Net book amount
|
|
Revenues
|
|
Net
income /
(loss)
|
|
Total
comprehensive income
|
|
Cash on
operating activities
|
|
Cash of investment activities
|
|
Cash
financial activities
|
|
Changes in cash and cash equivalents
|
|
BHSA
|
24,850
|
|
10,234
|
|
26,893
|
|
3,725
|
|
4,466
|
|
13
|
|
4,398
|
|
(ii)
30.74%
|
|
1,352
|
|
4
|
|
1,356
|
|
4,500
|
|
461
|
|
461
|
|
(3,334)
|
|
(46)
|
|
1,515
|
|
193
|
|
IDBD
(iii)
|
30,344
|
|
64,935
|
|
24,209
|
|
61,684
|
|
9,386
|
|
-
|
|
9,386
|
|
49%
|
|
N/A
|
|
N/A
|
|
1,529
|
|
43,296
|
|
713
|
|
151
|
|
2,909
|
|
1,389
|
|
(4,505)
|
|
(207)
|
|
|
Leased-out
farmland
|
|
Rental
properties (iii)
|
|
Undeveloped
parcels
of land
|
|
Properties
under
development
|
|
Total
(iv)
|
|
At
July 1, 2014
|
|
|
|
|
|
|
|
|
|
|
Costs
|
53
|
|
4,244
|
|
422
|
|
364
|
|
5,083
|
|
Accumulated
depreciation
|
(2)
|
|
(1,626)
|
|
-
|
|
-
|
|
(1,628)
|
|
Net book
amount
|
51
|
|
2,618
|
|
422
|
|
364
|
|
3,455
|
|
Year
ended June 30, 2015:
|
|
|
|
|
|
|
|
|
|
|
Opening net book
amount
|
51
|
|
2,618
|
|
422
|
|
364
|
|
3,455
|
|
Additions
|
8
|
|
66
|
|
2
|
|
186
|
|
262
|
|
Reclassifications
to trading properties
|
-
|
|
(3)
|
|
-
|
|
-
|
|
(3)
|
|
Reclassification of
property, plant and equipment
|
41
|
|
20
|
|
-
|
|
-
|
|
61
|
|
Reclassification to
property, plant and equipment
|
(12)
|
|
(8)
|
|
-
|
|
(9)
|
|
(29)
|
|
Transfers
(ii)
|
-
|
|
514
|
|
25
|
|
(539)
|
|
-
|
|
Disposals
|
-
|
|
(103)
|
|
(3)
|
|
(2)
|
|
(108)
|
|
Depreciation
charges (i)
|
(5)
|
|
(152)
|
|
-
|
|
-
|
|
(157)
|
|
Currency
translation adjustment
|
(6)
|
|
-
|
|
-
|
|
-
|
|
(6)
|
|
Closing
net book amount
|
77
|
|
2,952
|
|
446
|
|
-
|
|
3,475
|
|
At
June 30, 2015
|
|
|
|
|
|
|
|
|
|
|
Costs
|
84
|
|
4,599
|
|
446
|
|
-
|
|
5,129
|
|
Accumulated
depreciation
|
(7)
|
|
(1,647)
|
|
-
|
|
-
|
|
(1,654)
|
|
Net book
amount
|
77
|
|
2,952
|
|
446
|
|
-
|
|
3,475
|
|
Year
ended June 30, 2016:
|
|
|
|
|
|
|
|
|
|
|
Opening net book
amount
|
77
|
|
2,952
|
|
446
|
|
-
|
|
3,475
|
|
Assets incorporated
by business combination (Note 3)
|
-
|
|
25,256
|
|
1,439
|
|
2,891
|
|
29,586
|
|
Currency
translation adjustment
|
8
|
|
14,437
|
|
805
|
|
1,512
|
|
16,762
|
|
Additions
|
-
|
|
260
|
|
11
|
|
919
|
|
1,190
|
|
Reclassification to
trading properties
|
-
|
|
(4)
|
|
(67)
|
|
-
|
|
(71)
|
|
Transfers
|
-
|
|
1,330
|
|
(67)
|
|
(1,263)
|
|
-
|
|
Reclassification to
property, plant and equipment
|
(74)
|
|
63
|
|
-
|
|
(1)
|
|
(12)
|
|
Reclassification of
property, plant and equipment
|
(1)
|
|
-
|
|
-
|
|
-
|
|
(1)
|
|
Impairment (Note
33)
|
-
|
|
(182)
|
|
(77)
|
|
(80)
|
|
(339)
|
|
Disposals
|
(1)
|
|
(272)
|
|
(7)
|
|
-
|
|
(280)
|
|
Depreciation
charges (i)
|
-
|
|
(538)
|
|
(6)
|
|
-
|
|
(544)
|
|
Closing
net book amount
|
9
|
|
43,302
|
|
2,477
|
|
3,978
|
|
49,766
|
|
At
June 30, 2016
|
|
|
|
|
|
|
|
|
|
|
Costs
|
14
|
|
45,517
|
|
2,485
|
|
3,978
|
|
51,994
|
|
Accumulated
depreciation
|
(5)
|
|
(2,215)
|
|
(8)
|
|
-
|
|
(2,228)
|
|
Net book
amount
|
9
|
|
43,302
|
|
2,477
|
|
3,978
|
|
49,766
|
|
|
June 30,
2016
|
|
June 30,
2015
|
|
June 30,
2014
|
|
Rental and services
income
|
5,264
|
|
2,995
|
|
2,449
|
|
Cost of rental and
services
|
(2,396)
|
|
(1,234)
|
|
(1,142)
|
|
Development
expenses
|
(11)
|
|
(4)
|
|
(2)
|
|
Gain from disposal
of investment properties
|
1,101
|
|
1,150
|
|
231
|
|
|
Owner
occupied farmland
(iii)
|
|
Buildings
and facilities
|
|
Machinery
and
equipment
|
|
Communication
networks
|
|
Others
(i)
|
|
Total
|
|
At
July 1, 2014
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost
|
2,261
|
|
545
|
|
37
|
|
-
|
|
192
|
|
3,035
|
|
Accumulated
depreciation
|
(204)
|
|
(302)
|
|
(20)
|
|
-
|
|
(127)
|
|
(653)
|
|
Net book
amount
|
2,057
|
|
243
|
|
17
|
|
-
|
|
65
|
|
2,382
|
|
Year
ended June 30, 2015:
|
|
|
|
|
|
|
|
|
|
|
|
|
Opening net book
amount
|
2,057
|
|
243
|
|
17
|
|
-
|
|
65
|
|
2,382
|
|
Currency
translation adjustment
|
(223)
|
|
(6)
|
|
-
|
|
-
|
|
(7)
|
|
(236)
|
|
Additions
|
144
|
|
40
|
|
23
|
|
-
|
|
17
|
|
224
|
|
Reclassifications
of investment properties
|
12
|
|
8
|
|
5
|
|
-
|
|
4
|
|
29
|
|
Reclassifications
to investment properties
|
(41)
|
|
(20)
|
|
-
|
|
-
|
|
|
|
(61)
|
|
Disposals
|
(255)
|
|
(7)
|
|
|
|
-
|
|
(4)
|
|
(266)
|
|
Depreciation charge
(ii)
|
(54)
|
|
(19)
|
|
(9)
|
|
-
|
|
(13)
|
|
(95)
|
|
Closing
net book amount
|
1,640
|
|
239
|
|
36
|
|
-
|
|
62
|
|
1,977
|
|
At
June 30, 2015
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost
|
1,833
|
|
560
|
|
125
|
|
-
|
|
140
|
|
2,658
|
|
Accumulated
depreciation
|
(193)
|
|
(321)
|
|
(89)
|
|
-
|
|
(78)
|
|
(681)
|
|
Net book
amount
|
1,640
|
|
239
|
|
36
|
|
-
|
|
62
|
|
1,977
|
|
Year
ended June 30, 2016:
|
|
|
|
|
|
|
|
|
|
|
|
|
Opening net book
amount
|
1,640
|
|
239
|
|
36
|
|
-
|
|
62
|
|
1,977
|
|
Incorporated by
business combination (Note 3)
|
-
|
|
8,224
|
|
1,719
|
|
3,536
|
|
1,625
|
|
15,104
|
|
Currency
translation adjustment
|
401
|
|
4,840
|
|
1,018
|
|
2,034
|
|
901
|
|
9,194
|
|
Additions
|
64
|
|
392
|
|
291
|
|
310
|
|
203
|
|
1,260
|
|
Reclassifications
of investment properties
|
84
|
|
(72)
|
|
-
|
|
-
|
|
-
|
|
12
|
|
Reclassifications
to investment properties
|
1
|
|
-
|
|
-
|
|
-
|
|
-
|
|
1
|
|
Disposals
|
-
|
|
-
|
|
-
|
|
-
|
|
(1)
|
|
(1)
|
|
Impairments (Note
33)
|
-
|
|
(10)
|
|
-
|
|
(3)
|
|
-
|
|
(13)
|
|
Depreciation charge
(ii)
|
(52)
|
|
(278)
|
|
(251)
|
|
(467)
|
|
(186)
|
|
(1,234)
|
|
Closing
net book amount
|
2,138
|
|
13,335
|
|
2,813
|
|
5,410
|
|
2,604
|
|
26,300
|
|
At
June 30, 2016
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost
|
1,957
|
|
13,970
|
|
3,203
|
|
5,974
|
|
2,852
|
|
27,956
|
|
Accumulated
depreciation
|
181
|
|
(635)
|
|
(390)
|
|
(564)
|
|
(248)
|
|
(1,656)
|
|
Net book
amount
|
2,138
|
|
13,335
|
|
2,813
|
|
5,410
|
|
2,604
|
|
26,300
|
|
|
Completed
properties
|
|
Properties
under development (i)
|
|
Undeveloped
sites (ii)
|
|
Total
|
|
At
July 1, 2014
|
7
|
|
119
|
|
11
|
|
137
|
|
Additions
|
-
|
|
1
|
|
-
|
|
1
|
|
Currency
translation adjustment
|
-
|
|
(6)
|
|
-
|
|
(6)
|
|
Reclassifications
of investment properties
|
-
|
|
-
|
|
3
|
|
3
|
|
Disposals
|
(2)
|
|
-
|
|
-
|
|
(2)
|
|
At
June 30, 2015
|
5
|
|
114
|
|
14
|
|
133
|
|
Additions
|
51
|
|
291
|
|
13
|
|
355
|
|
Currency
translation adjustment
|
73
|
|
1,120
|
|
457
|
|
1,650
|
|
Reclassifications
of investment properties
|
-
|
|
67
|
|
4
|
|
71
|
|
Disposals
|
(1)
|
|
(151)
|
|
-
|
|
(152)
|
|
Transfers
|
-
|
|
142
|
|
(142)
|
|
-
|
|
Assets incorporated
by business combination (see Note 3)
|
108
|
|
1,724
|
|
824
|
|
2,656
|
|
At
June 30, 2016
|
236
|
|
3,307
|
|
1,170
|
|
4,713
|
|
|
June 30,
2016
|
|
June 30,
2015
|
|
Non-current
|
4,472
|
|
130
|
|
Current
|
241
|
|
3
|
|
Total
|
4,713
|
|
133
|
|
|
Goodwill
|
|
Trademarks
|
|
Licenses
|
|
Customer
relations
|
|
Information
systems
and
software
|
|
Contracts
and
others
(ii)
(iii)
|
|
Total
|
|
At
July 1, 2014
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost
|
30
|
|
-
|
|
-
|
|
-
|
|
36
|
|
137
|
|
203
|
|
Accumulated
amortization
|
-
|
|
-
|
|
-
|
|
-
|
|
(27)
|
|
(2)
|
|
(29)
|
|
Net book
amount
|
30
|
|
-
|
|
-
|
|
-
|
|
9
|
|
135
|
|
174
|
|
Year
ended June 30, 2015
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Opening net book
amount
|
30
|
|
-
|
|
-
|
|
-
|
|
9
|
|
135
|
|
174
|
|
Currency
translation adjustment
|
(2)
|
|
-
|
|
-
|
|
-
|
|
(1)
|
|
-
|
|
(3)
|
|
Additions
|
-
|
|
-
|
|
-
|
|
-
|
|
7
|
|
5
|
|
12
|
|
Amortization charge
(i)
|
-
|
|
-
|
|
-
|
|
-
|
|
(5)
|
|
(2)
|
|
(7)
|
|
Closing
net book amount
|
28
|
|
-
|
|
-
|
|
-
|
|
10
|
|
138
|
|
176
|
|
At
June 30, 2015
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost
|
28
|
|
-
|
|
-
|
|
-
|
|
41
|
|
142
|
|
211
|
|
Accumulated
amortization
|
-
|
|
-
|
|
-
|
|
-
|
|
(31)
|
|
(4)
|
|
(35)
|
|
Net book
amount
|
28
|
|
-
|
|
-
|
|
-
|
|
10
|
|
138
|
|
176
|
|
Year
ended June 30, 2016
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Opening net book
amount
|
28
|
|
-
|
|
-
|
|
-
|
|
10
|
|
138
|
|
176
|
|
Assets incorporated
by business combination (Note 3)
|
1,391
|
|
2,131
|
|
515
|
|
2,474
|
|
635
|
|
848
|
|
7,994
|
|
Currency
translation adjustment
|
819
|
|
1,243
|
|
292
|
|
1,327
|
|
363
|
|
455
|
|
4,499
|
|
Additions
|
-
|
|
-
|
|
-
|
|
-
|
|
137
|
|
-
|
|
137
|
|
Disposals
|
-
|
|
-
|
|
-
|
|
-
|
|
(1)
|
|
-
|
|
(1)
|
|
Amortization charge
(i)
|
-
|
|
(19)
|
|
(48)
|
|
(582)
|
|
(187)
|
|
(155)
|
|
(991)
|
|
Closing
net book amount
|
2,238
|
|
3,355
|
|
759
|
|
3,219
|
|
957
|
|
1,286
|
|
11,814
|
|
At
June 30, 2016
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost
|
2,238
|
|
3,378
|
|
817
|
|
3,923
|
|
1,202
|
|
1,478
|
|
13,036
|
|
Accumulated
amortization
|
-
|
|
(23)
|
|
(58)
|
|
(704)
|
|
(245)
|
|
(192)
|
|
(1,222)
|
|
Net book
amount
|
2,238
|
|
3,355
|
|
759
|
|
3,219
|
|
957
|
|
1,286
|
|
11,814
|
|
Agricultural
business
|
|||||||
|
|
Crops
fields
|
Sugarcane
fields
|
Cattle
|
Dairy
|
Other
cattle
|
Others
|
Total
|
|
At
June 30, 2014
|
147
|
143
|
303
|
37
|
6
|
5
|
641
|
|
Purchases
|
-
|
-
|
14
|
-
|
1
|
-
|
15
|
|
Initial recognition
and changes in fair value of biological assets (i)
|
897
|
162
|
162
|
13
|
-
|
1
|
1,235
|
|
Decrease due to
harvest
|
(960)
|
(198)
|
-
|
-
|
-
|
-
|
(1,158)
|
|
Sales
|
-
|
-
|
(118)
|
(10)
|
-
|
-
|
(128)
|
|
Addition from lease
agreement
|
-
|
22
|
-
|
-
|
-
|
-
|
22
|
|
Consume
|
-
|
-
|
(1)
|
-
|
-
|
(1)
|
(2)
|
|
Currency
translation adjustment
|
(30)
|
(16)
|
-
|
-
|
-
|
-
|
(46)
|
|
At
June 30, 2015
|
54
|
113
|
360
|
40
|
7
|
5
|
579
|
|
Purchases
|
-
|
-
|
31
|
-
|
4
|
-
|
35
|
|
Initial recognition
and changes in fair value of biological assets (i)
|
1,016
|
341
|
244
|
20
|
3
|
3
|
1,627
|
|
Decrease due to
harvest
|
(749)
|
(296)
|
-
|
-
|
-
|
-
|
(1,045)
|
|
Sales
|
-
|
-
|
(125)
|
(11)
|
(3)
|
-
|
(139)
|
|
Consume
|
-
|
-
|
(1)
|
-
|
-
|
(1)
|
(2)
|
|
Currency
translation adjustment
|
57
|
22
|
(2)
|
-
|
-
|
-
|
77
|
|
At
June 30, 2016
|
378
|
180
|
507
|
49
|
11
|
7
|
1,132
|
|
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 (beginning of
seed filling)
|
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 (beginning of
seed filling)
|
From 90 to
100
|
95
|
|
Cotton
|
From 130 to
180
|
155
|
3 (end of flowering
stage)
|
From 90 to
120
|
105
|
|
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 at node)
|
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 at node)
|
From 75 to
90
|
82.5
|
|
|
|
June
30, 2016
|
||||||
|
|
Classification
|
Level
1
|
|
Level
2
|
|
Level
3
|
|
Total
|
|
Dairy
|
Production
|
-
|
|
49
|
|
-
|
|
49
|
|
Cattle
|
Production
|
-
|
|
432
|
|
-
|
|
432
|
|
Sugarcane
fields
|
Production
|
-
|
|
-
|
|
180
|
|
180
|
|
Other
cattle
|
Production
|
-
|
|
9
|
|
-
|
|
9
|
|
Others biological
assets
|
Production
|
7
|
|
-
|
|
-
|
|
7
|
|
Total
non-current biological assets
|
|
7
|
|
490
|
|
180
|
|
677
|
|
Cattle and cattle
for sale
|
Consumable
|
-
|
|
75
|
|
-
|
|
75
|
|
Other
cattle
|
Consumable
|
-
|
|
2
|
|
-
|
|
2
|
|
Crops
fields
|
Consumable
|
23
|
|
-
|
|
355
|
|
378
|
|
Total
current biological assets
|
|
23
|
|
77
|
|
355
|
|
455
|
|
Total
biological assets
|
|
30
|
|
567
|
|
535
|
|
1,132
|
|
|
|
June
30, 2015
|
||||||
|
|
Classification
|
Level
1
|
|
Level
2
|
|
Level
3
|
|
Total
|
|
Dairy
|
Production
|
-
|
|
40
|
|
-
|
|
40
|
|
Cattle
|
Production
|
-
|
|
295
|
|
-
|
|
295
|
|
Sugarcane
fields
|
Production
|
-
|
|
-
|
|
113
|
|
113
|
|
Other
cattle
|
Production
|
-
|
|
6
|
|
-
|
|
6
|
|
Others biological
assets
|
Production
|
5
|
|
-
|
|
-
|
|
5
|
|
Total
non-current biological assets
|
|
5
|
|
341
|
|
113
|
|
459
|
|
Cattle and cattle
for sale
|
Consumable
|
-
|
|
65
|
|
-
|
|
65
|
|
Other
cattle
|
Consumable
|
-
|
|
1
|
|
-
|
|
1
|
|
Crops
fields
|
Consumable
|
14
|
|
-
|
|
40
|
|
54
|
|
Total
current biological assets
|
|
14
|
|
66
|
|
40
|
|
120
|
|
Total
biological assets
|
|
19
|
|
407
|
|
153
|
|
579
|
|
|
Crops
fields with significant biological growth
|
|
Sugarcane
fields
|
|
At
June 30, 2014
|
137
|
|
143
|
|
Initial recognition
and changes in the fair value of biological
assets
|
462
|
|
162
|
|
Harvest
|
(558)
|
|
(198)
|
|
Lease
contract
|
-
|
|
22
|
|
Currency
translation adjustment
|
(1)
|
|
(16)
|
|
At
June 30, 2015
|
40
|
|
113
|
|
Initial recognition
and changes in the fair value of biological
assets
|
836
|
|
341
|
|
Harvest
|
(522)
|
|
(296)
|
|
Currency
translation adjustment
|
1
|
|
22
|
|
At
June 30, 2016
|
355
|
|
180
|
|
|
|
Pricing model
|
|
|
|
|
|
Sensitivity (i)
|
|||||
|
|
|
|
|
|
|
|
2016
|
2015
|
2014
|
||||
|
Description
|
|
|
Parameters
|
|
Range
|
|
Increase
|
Decrease
|
Increase
|
Decrease
|
Increase
|
Decrease
|
|
|
Cattle (Level
2)
|
|
Comparable
market prices
|
|
Price
per livestock head/kg and per category
|
|
|
|
|
|
|
|
|
|
|
Crops fields (Level
3)
|
|
Discounted
cash flows
|
|
Yields
– Operating costs –Selling expenses - Future of sale
prices
|
|
Argentina
|
|
|
|
|
|
|
|
|
Yields:
0.0 - 11.5 tn./ha.
|
|
42
|
(42)
|
8
|
(8)
|
19
|
(19)
|
||||||
|
Future
of sale prices: 2,587 - 12,861 Ps./tn.
|
|
59
|
(59)
|
17
|
(17)
|
26
|
(26)
|
||||||
|
Operating
cost: 833 - 7,659 Ps./ha.
|
|
(24)
|
24
|
(11)
|
11
|
(14)
|
14
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sugarcane
fields
(Level
3)
|
|
Discounted
cash flows
|
|
Yields
– Operating costs –Selling expenses - Future of sale
prices
Discount
rate
|
|
Brazil:
|
|
|
|
|
|
|
|
|
Yields:
86.06 tn./ha.
|
|
32
|
(32)
|
21
|
(21)
|
23
|
(23)
|
||||||
|
|
|
|
Future
of sale prices: 79.51 Rs./tn.
|
|
92
|
(92)
|
12
|
(12)
|
7
|
(7)
|
|||
|
|
|
|
Operating
cost: 59.23 Rs./tn.
|
|
(43)
|
43
|
(31)
|
31
|
(25)
|
25
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
|
|
|
Bolivia:
|
|
|
|
|
|
|
|
|||
|
|
|
|
Yields:
51 - 116 tn./ha.
|
|
7
|
(7)
|
5
|
(5)
|
4
|
(4)
|
|||
|
|
|
|
Future
of sale prices: 23.50 - 23.40 US$/tn.
|
|
13
|
(13)
|
8
|
(8)
|
6
|
(6)
|
|||
|
|
|
|
Operating
cost: 275 - 500 US$/ha.
|
|
(9)
|
9
|
(5)
|
5
|
(3)
|
3
|
|||
|
|
|
|
|
|
|
Others:
|
|
|
|
|
|
|
|
|
|
June 30,
2016
|
|
June 30,
2015
|
|
Crops
|
325
|
|
270
|
|
Materials and
inputs
|
250
|
|
154
|
|
Seeds and
fodders
|
109
|
|
61
|
|
Beef
|
31
|
|
19
|
|
Hotel
supplies
|
9
|
|
7
|
|
Goods for resale
and supplies
|
2,849
|
|
-
|
|
Telephones and
others communication equipment
|
327
|
|
-
|
|
Total
inventories
|
3,900
|
|
511
|
|
|
Financial
assets at amortized cost
|
|
Financial
assets
at
fair value through profit or loss
|
|
Subtotal
financial
assets
|
|
Non-financial
assets
|
|
Total
|
||
|
|
|
|
Level
1
|
Level
2
|
Level
3
|
|
|
|
|
|
|
|
June
30, 2016
|
|
|
|
|
|
|
|
|
|
|
|
|
Assets
as per statement of financial position
|
|
|
|
|
|
|
|
|
|
|
|
|
Trade and other
receivables (excluding the allowance for doubtful accounts and
other receivables) (Note 17)
|
13,211
|
|
102
|
-
|
1,931
|
|
15,244
|
|
2,878
|
|
18,122
|
|
Investment in
financial assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
-
Public companies´ securities
|
-
|
|
1,400
|
-
|
499
|
|
1,899
|
|
-
|
|
1,899
|
|
-
Private companies´ securities
|
-
|
|
-
|
15
|
1,324
|
|
1,339
|
|
-
|
|
1,339
|
|
-
Deposits
|
1,172
|
|
49
|
-
|
-
|
|
1,221
|
|
-
|
|
1,221
|
|
-
Bonds
|
(i)
121
|
|
4,169
|
-
|
-
|
|
4,290
|
|
-
|
|
4,290
|
|
- Mutual
funds
|
-
|
|
2,920
|
-
|
-
|
|
2,920
|
|
-
|
|
2,920
|
|
-
Others
|
-
|
|
90
|
-
|
140
|
|
230
|
|
-
|
|
230
|
|
Derivative
financial instruments (Note 19)
|
-
|
|
20
|
41
|
-
|
|
61
|
|
-
|
|
61
|
|
Financial assets
held for sale (Note 18)
|
|
|
4,602
|
-
|
-
|
|
4,602
|
|
-
|
|
4,602
|
|
Restricted
assets
|
(i)
877
|
|
-
|
-
|
-
|
|
877
|
|
-
|
|
877
|
|
Cash and cash
equivalents (excluding bank overdrafts) (Note 20)
|
6,359
|
|
7,737
|
-
|
-
|
|
14,096
|
|
-
|
|
14,096
|
|
Total
assets
|
21,740
|
|
21,089
|
56
|
3,894
|
|
46,779
|
|
2,878
|
|
49,657
|
|
|
Financial
liabilities at amortized cost
|
|
Financial
liabilities at fair value
|
|
Subtotal
financial
liabilities
|
|
Non-financial
liabilities
|
|
Total
|
||
|
|
|
|
Level
1
|
Level
2
|
Level
3
|
|
|
|
|
|
|
|
June
30, 2016
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities
as per statement of financial position
|
|
|
|
|
|
|
|
|
|
|
|
|
Trade and other
payables (Note 21)
|
18,917
|
|
-
|
-
|
-
|
|
18,917
|
|
1,054
|
|
19,971
|
|
Borrowings
(excluding finance lease liabilities) (Note 23)
|
106,271
|
|
-
|
-
|
10,999
|
|
117,270
|
|
-
|
|
117,270
|
|
Derivative
financial instruments (Note 19)
|
-
|
|
265
|
3
|
-
|
|
268
|
|
-
|
|
268
|
|
Total
liabilities
|
125,188
|
|
265
|
3
|
10,999
|
|
136,455
|
|
1,054
|
|
137,509
|
|
|
Financial
assets at amortized cost
|
|
Financial
assets at fair value through profit or loss
|
|
Subtotal
financial
assets
|
|
Non-financial
assets
|
|
Total
|
||
|
|
|
|
Level
1
|
Level
2
|
Level
3
|
|
|
|
|
|
|
|
June
30, 2015
|
|
|
|
|
|
|
|
|
|
|
|
|
Assets
as per statement of financial position
|
|
|
|
|
|
|
|
|
|
|
|
|
IDBD
(i)
|
-
|
|
907
|
-
|
-
|
|
907
|
|
-
|
|
907
|
|
Trade and other
receivables (excluding the allowance for doubtful accounts and
other receivables) (Note 17)
|
1,807
|
|
56
|
-
|
-
|
|
1,863
|
|
456
|
|
2,319
|
|
Investment in
financial assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
-
Equity securities in public companies
|
-
|
|
88
|
-
|
349
|
|
437
|
|
-
|
|
437
|
|
- Equity
securities in private companies
|
-
|
|
102
|
-
|
-
|
|
102
|
|
-
|
|
102
|
|
-
Mutual funds
|
-
|
|
384
|
-
|
-
|
|
384
|
|
-
|
|
384
|
|
-
Bonds
|
(ii)
100
|
|
104
|
-
|
-
|
|
204
|
|
-
|
|
204
|
|
Derivative
financial instruments (Note 19)
|
-
|
|
231
|
-
|
7
|
|
238
|
|
-
|
|
238
|
|
Restricted
assets
|
611
|
|
-
|
-
|
-
|
|
611
|
|
-
|
|
611
|
|
Cash and cash
equivalents (excluding bank overdrafts) (Note 20)
|
521
|
|
113
|
-
|
-
|
|
634
|
|
-
|
|
634
|
|
Total
assets
|
3,039
|
|
1,985
|
-
|
356
|
|
5,380
|
|
456
|
|
5,836
|
|
|
Financial
liabilities at amortized cost
|
|
Financial
liabilities
at
fair value
|
|
Subtotal
financial
liabilities
|
|
Non-financial
liabilities
|
|
Total
|
||
|
|
|
|
Level
1
|
Level
2
|
Level
3
|
|
|
|
|
|
|
|
June
30, 2015
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities
as per statement of financial position
|
|
|
|
|
|
|
|
|
|
|
|
|
Trade and other
payables (Note 21)
|
763
|
|
-
|
-
|
-
|
|
763
|
|
808
|
|
1,571
|
|
Borrowings
(excluding finance lease liabilities)(Note 23)
|
8,259
|
|
-
|
15
|
-
|
|
8,274
|
|
-
|
|
8,274
|
|
Derivative
financial instruments (Note 19)
|
|
|
|
|
|
|
|
|
|
|
|
|
- Commitment
to tender offer shares in IDBD
|
-
|
|
-
|
-
|
503
|
|
503
|
|
-
|
|
503
|
|
-
Foreign-currency contracts
|
-
|
|
-
|
10
|
-
|
|
10
|
|
-
|
|
10
|
|
- Crops
futures
|
-
|
|
11
|
-
|
-
|
|
11
|
|
-
|
|
11
|
|
- Crops
options
|
-
|
|
9
|
-
|
-
|
|
9
|
|
-
|
|
9
|
|
Total
liabilities
|
9,022
|
|
20
|
25
|
503
|
|
9,570
|
|
808
|
|
10,378
|
|
|
As
of June 30, 2016
|
|
||||
|
|
Gross
amounts recognized
|
|
Gross amounts offset
|
|
Net
amount presented
|
|
|
June
30, 2016
|
|
|
|
|
|
|
|
Financial
assets
|
|
|
|
|
|
|
|
Trade and other
receivables (excluding the allowance for doubtful accounts and
other receivables) (Note 17)
|
16,779
|
|
(1,296)
|
|
15,483
|
|
|
Financial
Liabilities
|
|
|
|
|
|
|
|
Trade and other
payables (Note 21)
|
(15,546)
|
|
1,296
|
|
(14,250)
|
|
|
|
As
of June 30, 2015
|
|
||||
|
|
Gross
amounts recognized
|
|
Gross amounts offset
|
|
Net
amount presented
|
|
|
June
30, 2015
|
|
|
|
|
|
|
|
Financial
assets
|
|
|
|
|
|
|
|
Trade and other
receivables (excluding the allowance for doubtful accounts and
other receivables) (Note 17)
|
1,961
|
|
(98)
|
|
1,863
|
|
|
Financial
Liabilities
|
|
|
|
|
|
|
|
Trade and other
payables (Note 21)
|
(859)
|
|
98
|
|
(761)
|
|
|
|
Financial
assets / liabilities at
amortized
cost
|
|
Financial
assets / liabilities at
fair
value through profit or loss
|
|
|
Total
|
|
June
30, 2016
|
|
|
|
|
|
|
|
Interest
income
|
689
|
|
116
|
|
|
805
|
|
Interest
expense
|
(2,716)
|
|
(23)
|
|
|
(2,739)
|
|
Foreign exchange
losses
|
(2,908)
|
|
6
|
|
|
(2,902)
|
|
Dividends
income
|
-
|
|
72
|
|
|
72
|
|
Fair value loss in
financial assets at fair value through profit or loss
(i))
|
-
|
|
(1,241)
|
|
|
(1,241)
|
|
Gain on the
revaluation of receivables arising from the sale of
farmland
|
-
|
|
33
|
|
|
33
|
|
Gain from
derivative financial instruments (except commodities)
|
-
|
|
1,089
|
|
|
1,089
|
|
Fair value gain on
associates
|
-
|
|
77
|
|
|
77
|
|
Loss from
repurchase of non-convertibles notes
|
(39)
|
|
-
|
|
|
(39)
|
|
Other financial
results
|
(875)
|
|
(106)
|
|
|
(981)
|
|
Net
result
|
(5,849)
|
|
23
|
|
|
(5,826)
|
|
|
Financial
assets / liabilities at
amortized
cost
|
|
Financial
assets / liabilities at
fair
value through profit or loss
|
|
|
Total
|
|
June
30, 2015
|
|
|
|
|
|
|
|
Interest
income
|
100
|
|
-
|
|
|
100
|
|
Interest
expense
|
(874)
|
|
-
|
|
|
(874)
|
|
Foreign exchange
losses
|
(562)
|
|
-
|
|
|
(562)
|
|
Dividends
income
|
17
|
|
-
|
|
|
17
|
|
Fair value gains
financial assets at fair value through profit or loss
|
-
|
|
188
|
|
|
188
|
|
Gain on the
revaluation of receivables arising from the sale of
farmland
|
-
|
|
53
|
|
|
53
|
|
Loss from
derivative financial instruments (except commodities)
|
-
|
|
(83)
|
|
|
(83)
|
|
Fair value gain on
associates
|
-
|
|
(1,001)
|
|
|
(1,001)
|
|
Loss from
repurchase of Non-convertible notes
|
(2)
|
|
-
|
|
|
(2)
|
|
Other financial
results
|
(125)
|
|
-
|
|
|
(125)
|
|
Net
result
|
(1,446)
|
|
(843)
|
|
|
(2,289)
|
|
|
Financial
assets / liabilities at
amortized
cost
|
|
Financial
assets / liabilities at
fair
value through profit or loss
|
|
|
Total
|
|
June
30, 2014
|
|
|
|
|
|
|
|
Interest
income
|
119
|
|
-
|
|
|
119
|
|
Interest
expense
|
(715)
|
|
-
|
|
|
(715)
|
|
Foreign exchange
losses
|
(1,900)
|
|
-
|
|
|
(1,900)
|
|
Dividends
income
|
15
|
|
-
|
|
|
15
|
|
Fair value gains in
financial assets at fair value through profit or loss
|
-
|
|
379
|
|
|
379
|
|
Loss from
repurchase of Non-convertible Notes
|
(45)
|
|
-
|
|
|
(45)
|
|
Loss from
derivative financial instruments (except commodities)
|
-
|
|
(365)
|
|
|
(365)
|
|
Gain on the
revaluation of receivables arising from the sale of
farmland
|
-
|
|
21
|
|
|
21
|
|
Other financial
results
|
(83)
|
|
-
|
|
|
(83)
|
|
Net
result
|
(2,609)
|
|
35
|
|
|
(2,574)
|
|
|
Equity securities in public companies
|
|
Equity securities in private companies
|
|
Others
|
|
Warrants
of Condor
|
|
Investment in associate IDBD
|
|
Commitment
to
tender offer shares in IDBD
|
|
Trade and other receivables - Cellcom
|
|
Non-recourse loans
|
|
Total
|
|
Total as of June 30, 2014
|
211
|
|
-
|
|
-
|
|
-
|
|
-
|
|
(321)
|
|
-
|
|
-
|
|
(110)
|
|
Currency
translation adjustment
|
-
|
|
-
|
|
-
|
|
-
|
|
83
|
|
(45)
|
|
-
|
|
19
|
|
57
|
|
Transfer to Level
3
|
-
|
|
-
|
|
-
|
|
-
|
|
1,826
|
|
-
|
|
-
|
|
(86)
|
|
1,740
|
|
Transfer from
associates
|
-
|
|
30
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
30
|
|
Gains or losses for
the year (Note 33)
|
138
|
|
72
|
|
-
|
|
7
|
|
(1,001)
|
|
(137)
|
|
-
|
|
52
|
|
(869)
|
|
Balance as of June 30, 2015
|
349
|
|
102
|
|
-
|
|
7
|
|
908
|
|
(503)
|
|
-
|
|
(15)
|
|
848
|
|
Additions and
acquisitions
|
50
|
|
27
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
77
|
|
Write
off
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
500
|
|
-
|
|
-
|
|
500
|
|
Currency
translation adjustment
|
-
|
|
291
|
|
52
|
|
-
|
|
60
|
|
(18)
|
|
705
|
|
(3,610)
|
|
(2,520)
|
|
Obtainment of
control over IDBD
|
-
|
|
861
|
|
88
|
|
-
|
|
(1,047)
|
|
-
|
|
1,187
|
|
(7,336)
|
|
(6,247)
|
|
Gains and losses
for the year (Note 33)
|
100
|
|
43
|
|
-
|
|
(7)
|
|
79
|
|
21
|
|
39
|
|
(38)
|
|
237
|
|
Balance as of June 30, 2016
|
499
|
|
1,324
|
|
140
|
|
-
|
|
-
|
|
-
|
|
1,931
|
|
(10,999)
|
|
(7,105)
|
|
Description
|
|
Pricing model
|
|
Pricing method
|
|
Parameters
|
|
Range
|
|
Investment
in financial assets – Public companies securities - Preferred
shares of Condor
|
|
Binomial
tree
|
|
Theoretical
price
|
|
Underlying
asset price (Market price); share price volatility (historical) and
market interest-rate (Libor rate curve).
|
|
Underlying
asset price 1.4 to 1.7
Share
price volatility 58% to 78%
Money
market interest-rate
1.0%
to 1.3%
|
|
Investment
in financial assets – Public companies securities -
Promissory note
|
|
Discounted
cash flow
|
|
Theoretical
price
|
|
Market
interest-rate (Libor rate curve)
|
|
Money
market interest-rate
1.0%
to 1.3%
|
|
Derivative
financial instruments - Warrants of Condor
|
|
Black-Scholes
|
|
Theoretical
price
|
|
Underlying
asset price (Market price); share price volatility (historical) and
interest-rate curve (Libor rate).
|
|
Underlying
asset price 1.4 to 1.7
Share
price volatility 58% to 78%
Money
market interest-rate
1.0%
to 1.3%
|
|
Interest
rate swaps
|
|
Cash
flow
|
|
Theoretical
price
|
|
Interest
rate futures contract and cash flow
|
|
-
|
|
Call
option of Arcos
|
|
Discounted
cash flow
|
|
-
|
|
Projected
revenues and discounting rate.
|
|
-
|
|
Investments
in financial assets - Private companies - Avenida Inc.
|
|
Market
multiples
|
|
Theoretical
price
|
|
Comparable
market multiple (EV/GMV ratio)
|
|
Comparable
market multiple (EV/GMV ratio) 2.94x to 3.59x
|
|
Investments
in financial assets - Private companies - Others
|
|
Discounted
cash flows / NAV
|
|
Theoretical
price
|
|
Projected revenue
discounted at the discount rate / The value is calculated in
accordance with the company’s shares in the equity funds on
the basis of their financial statements, based on fair value or
investment assessments.
|
|
1 -
3.5
|
|
Investments
in financial assets - Others
|
|
Discounted
cash flows / NAV
|
|
Theoretical
price
|
|
Projected revenue
discounted at the discount rate / The value is calculated in
accordance with the company’s shares in the equity funds on
the basis of its financial statements, based on fair value or
investment assessments
|
|
1 -
3.5
|
|
Borrowings
- Non-recourse loan
|
|
Binomial
tree
|
|
Theoretical
price
|
|
Underlying
asset price (obtained by discounted cash flow valuation), capital
cost, market rate; control premium, underlying asset
volatility.
|
|
Underlying
asset price US$ 760MM to US$ 940MM, capital cost 11.8% to 14.4%,
discounted market interest rate 7.9% to 12.9%, control premium 3.3%
to 6.6%, underlying asset volatility 25.7% to 33.1%.
|
|
|
June 30,
2016
|
|
June 30,
2015
|
|
Non-current
|
|
|
|
|
Trade
receivables
|
|
|
|
|
Trade, leases and
services receivable
|
2,015
|
|
63
|
|
Trade receivables
related to agricultural properties
|
54
|
|
104
|
|
Less: allowance for
doubtful accounts
|
(2)
|
|
(2)
|
|
Non-current
trade receivables
|
2,067
|
|
165
|
|
Other
receivables
|
|
|
|
|
Tax
credits
|
119
|
|
73
|
|
Guarantee
deposits
|
24
|
|
17
|
|
Prepayments
|
1,320
|
|
11
|
|
VAT
receivables
|
-
|
|
27
|
|
Loans
|
239
|
|
116
|
|
Others
|
4
|
|
18
|
|
Non-current
other receivables
|
1,706
|
|
262
|
|
Non-current
trade and other receivables
|
3,773
|
|
427
|
|
Current
|
|
|
|
|
Trade
receivables
|
|
|
|
|
Trade, leases and
services receivable
|
921
|
|
695
|
|
Receivables from
sale of agricultural products and farmlands leases
|
362
|
|
268
|
|
Trade receivables
related to agricultural properties
|
22
|
|
88
|
|
Deferred checks
received
|
304
|
|
-
|
|
Trade
receivables
|
5,970
|
|
-
|
|
Credit card
receivables
|
3,872
|
|
-
|
|
Less: allowance for
doubtful accounts
|
(189)
|
|
(118)
|
|
Current
trade receivables
|
11,262
|
|
933
|
|
Other
receivables
|
|
|
|
|
Tax
credits
|
180
|
|
117
|
|
Guarantee
deposits
|
78
|
|
39
|
|
Prepayments
|
681
|
|
145
|
|
VAT credit to be
transferred
|
11
|
|
-
|
|
Borrowings granted,
deposits, and other balances
|
1,243
|
|
392
|
|
Advance
payments
|
328
|
|
105
|
|
Others
|
375
|
|
41
|
|
Current
other receivables
|
2,896
|
|
839
|
|
Current
trade and other receivables
|
14,158
|
|
1,772
|
|
Total
trade and other receivables
|
17,931
|
|
2,199
|
|
|
June 30,
2016
|
|
June 30,
2015
|
|
June 30, 2014
|
|
Beginning
of the year
|
120
|
|
90
|
|
87
|
|
Recovery
|
(53)
|
|
21
|
|
(14)
|
|
Used during the
year
|
(4)
|
|
(14)
|
|
(9)
|
|
Creation
|
113
|
|
21
|
|
24
|
|
Currency
translation adjustment
|
15
|
|
2
|
|
2
|
|
End
of the year
|
191
|
|
120
|
|
90
|
|
|
Expired
|
|
|
|
|
|
|||
|
|
Up
to 3 months
|
3
to 6
months
|
Over
6 months
|
Not
past due
|
Allowance
|
Total
|
%
of representation
|
Additions
(reversals) for bad debts
|
|
|
Agricultural
products
|
60
|
7
|
8
|
256
|
18
|
349
|
2.6%
|
1
|
|
|
Shopping leases and
services
|
50
|
5
|
3
|
776
|
78
|
912
|
6.7%
|
12
|
|
|
Office leases and
services
|
1
|
3
|
7
|
18
|
6
|
35
|
0.3%
|
(6)
|
|
|
Hotel leases and
services
|
16
|
12
|
23
|
312
|
27
|
390
|
2.9%
|
1
|
|
|
Consumer
financing
|
-
|
-
|
-
|
-
|
15
|
15
|
0.1%
|
1
|
|
|
Hotel
operations
|
1
|
-
|
-
|
48
|
1
|
50
|
0.4%
|
-
|
|
|
Disposal of
properties
|
-
|
-
|
16
|
99
|
-
|
115
|
0.9%
|
-
|
|
|
Sale of
communication equipment
|
2,250
|
-
|
-
|
1,714
|
66
|
4,030
|
29.8%
|
-
|
|
|
Telecommunication
services
|
1,763
|
356
|
672
|
19
|
672
|
3,482
|
25.8%
|
61
|
|
|
Tourism
activities
|
16
|
12
|
20
|
219
|
51
|
318
|
2.3%
|
(3)
|
|
|
Sale of products
(supermarkets)
|
27
|
19
|
55
|
3,665
|
58
|
3,824
|
28.3%
|
4
|
|
|
Total
as of June 30, 2016
|
4,184
|
414
|
804
|
7,126
|
992
|
13,520
|
100%
|
71
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Agricultural
products
|
4
|
1
|
3
|
199
|
16
|
223
|
18.3%
|
16
|
|
|
Shopping leases and
services
|
42
|
10
|
14
|
562
|
70
|
698
|
57.3%
|
14
|
|
|
Office leases and
services
|
40
|
4
|
2
|
12
|
9
|
67
|
5.5%
|
-
|
|
|
Hotel leases and
services
|
1
|
-
|
-
|
16
|
1
|
18
|
1.5%
|
-
|
|
|
Consumer
financing
|
-
|
-
|
-
|
5
|
15
|
20
|
1.6%
|
-
|
|
|
Disposal of
properties
|
-
|
-
|
-
|
183
|
9
|
192
|
15.8%
|
-
|
|
|
Total
as of June 30, 2015
|
87
|
15
|
19
|
977
|
120
|
1,218
|
100%
|
30
|
|
|
|
June 30,
2016
|
|
June 30,
2015
|
|
Non-current
|
|
|
|
|
Clal
|
3,346
|
|
-
|
|
Non-current
financial assets held for sale
|
3,346
|
|
-
|
|
|
|
|
|
|
Current
|
|
|
|
|
Clal
|
1,256
|
|
-
|
|
Current
financial assets held for sale
|
1,256
|
|
-
|
|
Total
Financial assets held for sale
|
4,602
|
|
-
|
|
|
June 30,
2016
|
|
June 30,
2015
|
|
Assets
|
|
|
|
|
Non-current
|
|
|
|
|
Crops
options
|
-
|
|
2
|
|
Warrants IDBD (Note
3)
|
-
|
|
199
|
|
Warrant
Condor
|
-
|
|
7
|
|
Others
|
8
|
|
-
|
|
Total
non-current
|
8
|
|
208
|
|
Current
|
|
|
|
|
Foreign-currency
futures contracts
|
25
|
|
-
|
|
Crops
futures
|
-
|
|
1
|
|
Crops
options
|
7
|
|
-
|
|
Foreign-currency
options
|
2
|
|
-
|
|
Warrants IDBD (Note
3)
|
-
|
|
29
|
|
Interest-rate
swaps
|
4
|
|
-
|
|
Others
|
15
|
|
-
|
|
Total
current
|
53
|
|
30
|
|
Total
assets
|
61
|
|
238
|
|
Liabilities
|
|
|
|
|
Non-current
|
|
|
|
|
Crops
options
|
16
|
|
2
|
|
Foreign-currency
futures contracts
|
-
|
|
3
|
|
Commitment to
tender offer shares in IDBD (Note 3)
|
-
|
|
265
|
|
Forward
contracts
|
105
|
|
-
|
|
Total
non-current
|
121
|
|
270
|
|
Current
|
|
|
|
|
Foreign-currency
futures contracts
|
31
|
|
7
|
|
Foreign-currency
options
|
1
|
|
-
|
|
Crops
options
|
5
|
|
7
|
|
Crops
futures
|
17
|
|
11
|
|
Commitment to
tender offer shares in IDBD (Note 3)
|
-
|
|
238
|
|
Forward
contracts
|
93
|
|
-
|
|
Total
current
|
147
|
|
263
|
|
Total
liabilities
|
268
|
|
533
|
|
|
June 30,
2016
|
|
June 30,
2015
|
|
Cash at bank and in
hand
|
6,259
|
|
438
|
|
Short-term bank in
deposits
|
100
|
|
84
|
|
Mutual
funds
|
7,737
|
|
112
|
|
Total
cash and cash equivalents
|
14,096
|
|
634
|
|
|
|
June
30,
2016
|
|
June
30,
2015
|
|
June
30,
2014
|
|
(Loss)
Profit for the year
|
|
(1,891)
|
|
175
|
|
(1,409)
|
|
Adjustments for
:
|
|
|
|
|
|
|
|
Income tax
expense
|
|
(197)
|
|
303
|
|
(389)
|
|
Depreciation and
amortization
|
|
2,769
|
|
259
|
|
297
|
|
Gain from disposal
of investment properties
|
|
(1,101)
|
|
(1,150)
|
|
(231)
|
|
Loss / (Gain) from
disposal of farmlands
|
|
2
|
|
(550)
|
|
(91)
|
|
Gain on the
revaluation of receivables arising from the sale of
farmland
|
|
(33)
|
|
(53)
|
|
(21)
|
|
(Gain) / Loss from
disposal of property, plant and equipment
|
|
(6)
|
|
1
|
|
-
|
|
Release of
investment property and property, plant and equipment
|
|
-
|
|
2
|
|
2
|
|
Impairment of
investment property
|
|
352
|
|
-
|
|
-
|
|
Dividends
income
|
|
(72)
|
|
(17)
|
|
(15)
|
|
Share based
payments
|
|
54
|
|
31
|
|
69
|
|
Unrealized (Gain) /
Loss on derivative financial instruments
|
|
(1,064)
|
|
131
|
|
350
|
|
Changes in fair
value of financial assets
|
|
1,286
|
|
(187)
|
|
(379)
|
|
Unrealized initial
recognition and changes in fair value of biological assets and
agricultural produce at the point of harvest
|
|
(615)
|
|
(105)
|
|
(406)
|
|
Changes in the net
realizable value of agricultural produce after harvest
|
|
(208)
|
|
34
|
|
17
|
|
Provisions
|
|
255
|
|
90
|
|
113
|
|
Financial results,
net
|
|
6,038
|
|
1,418
|
|
2,542
|
|
Share of loss of
joint ventures and associates
|
|
(473)
|
|
1,026
|
|
409
|
|
Reversal of
currency translation adjustment
|
|
(96)
|
|
(189)
|
|
-
|
|
Gain from disposal
of subsidiaries and joint ventures
|
|
(4)
|
|
(22)
|
|
-
|
|
Loss from
repurchase of Non-convertible notes
|
|
39
|
|
2
|
|
45
|
|
Changes
in operating assets and liabilities:
|
|
|
|
|
|
|
|
Decrease in
biological assets
|
|
135
|
|
115
|
|
287
|
|
Increase in
inventories
|
|
(79)
|
|
(132)
|
|
(197)
|
|
Decrease in trading
properties
|
|
229
|
|
-
|
|
7
|
|
(Increase) Decrease
in trade and other receivables
|
|
(487)
|
|
(480)
|
|
268
|
|
(Increase) Decrease
in derivative financial instruments
|
|
(46)
|
|
4
|
|
(6)
|
|
Increase (Decrease)
in trade and other payables
|
|
182
|
|
145
|
|
(170)
|
|
Increase in
employee benefits
|
|
52
|
|
85
|
|
72
|
|
Decrease in
provisions
|
|
(155)
|
|
(12)
|
|
(1)
|
|
Net
cash generated from operating activities before income tax
paid
|
|
4,866
|
|
924
|
|
1,163
|
|
|
June 30,
2016
|
|
June 30,
2015
|
|
June 30,
2014
|
|
Increase in
restricted funds from the sale of farmlands
|
-
|
|
590
|
|
-
|
|
Reimbursement of
expired dividends
|
6
|
|
1
|
|
3
|
|
Dividends
payable
|
64
|
|
48
|
|
57
|
|
Dividends not
collected
|
4
|
|
-
|
|
-
|
|
Acquisition of
non-controlling interest
|
139
|
|
-
|
|
-
|
|
Payment of
non-convertible notes through a decrease in trade and other
receivables
|
22
|
|
-
|
|
-
|
|
Decrease in
borrowings through a decrease in investment in joint ventures and
associates
|
9
|
|
137
|
|
-
|
|
Increase in
financial assets through a decrease in trade and other
receivables
|
71
|
|
-
|
|
-
|
|
Increase in
financial assets through a decrease in investment in joint ventures
and associates
|
-
|
|
30
|
|
-
|
|
Increase in
financial assets through an increase in trade and other
payables
|
180
|
|
-
|
|
-
|
|
Increase in
property, plant and equipment through an increase in trade and
other payables and borrowings
|
116
|
|
2
|
|
1
|
|
Decrease in
property, plant and equipment and investment properties through an
increase in trade and other receivables
|
-
|
|
-
|
|
24
|
|
Decrease in
intangible assets through an increase in assets held for
sale
|
-
|
|
-
|
|
77
|
|
Increase in trading
properties through a decrease in intangible assets
|
-
|
|
-
|
|
7
|
|
Increase in trading
properties through a decrease in investment properties
|
71
|
|
-
|
|
-
|
|
Decrease in trading
properties through a decrease in trade and other
payables
|
-
|
|
1
|
|
-
|
|
Increase in
investment properties through an increase in
borrowings
|
302
|
|
-
|
|
-
|
|
Increase in
investment properties through a decrease in property, plant and
equipment
|
1
|
|
-
|
|
-
|
|
Decrease in
investment properties through an increase in property, plant and
equipment
|
-
|
|
-
|
|
12
|
|
Decrease in
investment properties through an increase in intangible
assets
|
-
|
|
-
|
|
1
|
|
Decrease in
investment properties through an increase in assets held for
sale
|
-
|
|
-
|
|
1,099
|
|
Decrease in trade
and other receivables through an increase in assets held for
sale
|
-
|
|
-
|
|
18
|
|
Decrease in trade
and other payables through an increase in liabilities directly
associated with assets classified as held for sale
|
-
|
|
-
|
|
170
|
|
Decrease in
borrowings through an increase in liabilities directly associated
with assets classified as held for sale
|
-
|
|
-
|
|
603
|
|
Decrease in
deferred income tax liabilities through an increase in liabilities
directly associated with assets classified as held for
sale
|
-
|
|
-
|
|
33
|
|
Increase in
restricted assets through a decrease in trade and other
payables
|
-
|
|
-
|
|
146
|
|
Stock plan
granted
|
(4)
|
|
(16)
|
|
-
|
|
Distribution of
treasury stock
|
-
|
|
(55)
|
|
-
|
|
Options
expired
|
-
|
|
106
|
|
-
|
|
Increase in
non-controlling interest hrough a decrease in assets from
derivative financial instruments
|
128
|
|
-
|
|
-
|
|
Decrease in
restricted assets through an increase in assets held for
sale
|
-
|
|
9
|
|
164
|
|
Decrease in
borrowings trough an increase of investment in associates, and
joint ventures
|
-
|
|
-
|
|
24
|
|
|
June
30,
2016
|
|
June
30,
2015
|
|
June
30,
2014
|
|
Investment
properties
|
29,586
|
|
-
|
|
-
|
|
Property,
plant and equipment
|
15,104
|
|
-
|
|
-
|
|
Trading
properties
|
2,656
|
|
-
|
|
-
|
|
Intangible
assets
|
6,603
|
|
-
|
|
-
|
|
Investments
in joint ventures and associates
|
9,268
|
|
-
|
|
-
|
|
Deferred
income tax
|
(4,681)
|
|
-
|
|
-
|
|
Trade
and other receivables
|
9,713
|
|
-
|
|
-
|
|
Investment
in financial assets
|
5,824
|
|
-
|
|
-
|
|
Derivative
financial instruments, net
|
(54)
|
|
-
|
|
-
|
|
Inventories
|
1,919
|
|
-
|
|
-
|
|
Income
tax credits
|
91
|
|
-
|
|
-
|
|
Financial
assets and other assets held for sale
|
5,129
|
|
-
|
|
-
|
|
Trade
and other payables
|
(19,749)
|
|
-
|
|
-
|
|
Borrowings
|
(60,306)
|
|
-
|
|
-
|
|
Provisions
|
(969)
|
|
-
|
|
-
|
|
Income
tax liabilities
|
(267)
|
|
-
|
|
-
|
|
Employee
benefits
|
(405)
|
|
-
|
|
-
|
|
Total
|
(538)
|
|
-
|
|
-
|
|
Non-controlling
interest
|
(8,630)
|
|
-
|
|
-
|
|
Goodwill
|
1,391
|
|
-
|
|
-
|
|
Total assets incorporated by business combination, net of cash and
cash equivalents
|
(7,777)
|
|
-
|
|
-
|
|
Cash incorporated by business combination
|
9,193
|
|
-
|
|
-
|
|
|
June 30,
2016
|
|
June 30,
2015
|
|
Non-current
|
|
|
|
|
Trade
payables
|
|
|
|
|
Trade
payables
|
525
|
|
216
|
|
Total
non-current trade payables
|
525
|
|
216
|
|
Other
payables
|
|
|
|
|
Payment plan for
payable taxes
|
-
|
|
24
|
|
Deferred
income
|
65
|
|
7
|
|
Taxes
payable
|
8
|
|
7
|
|
Others
|
930
|
|
10
|
|
Total
non-current other payables
|
1,003
|
|
48
|
|
Total
non-current trade and other payables
|
1,528
|
|
264
|
|
Current
|
|
|
|
|
Trade
payables
|
|
|
|
|
Admission
rights
|
188
|
|
143
|
|
Trade
payables
|
11,180
|
|
316
|
|
Accrued
invoices
|
612
|
|
223
|
|
Leases and services
payments received in advance
|
4,594
|
|
226
|
|
Guarantee
deposits
|
24
|
|
-
|
|
Total
current trade payables
|
16,598
|
|
908
|
|
Other
payables
|
|
|
|
|
Deferred
incomes
|
2
|
|
24
|
|
Taxes
payable
|
333
|
|
220
|
|
Dividends payable
to non-controlling shareholders
|
435
|
|
124
|
|
Others
|
1,075
|
|
31
|
|
Total
current other payables
|
1,845
|
|
399
|
|
Total
current trade and other payables
|
18,443
|
|
1,307
|
|
Total
trade and other payables
|
19,971
|
|
1,571
|
|
|
Legal
claims (i)
|
|
Investments
in
associates
and
joint ventures (ii)
|
|
Sited
dismantling and remediation (iii)
|
|
Onerous
contracts (iv)
|
|
Guarantees
and
other provisions (v)
|
|
Total
|
|
At
July 1, 2014
|
65
|
|
177
|
|
-
|
|
-
|
|
-
|
|
242
|
|
Additions
|
48
|
|
159
|
|
-
|
|
-
|
|
-
|
|
207
|
|
Unused amounts
reversed
|
(34)
|
|
-
|
|
-
|
|
-
|
|
-
|
|
(34)
|
|
Contributions
|
-
|
|
(2)
|
|
-
|
|
-
|
|
-
|
|
(2)
|
|
Currency
translation adjustment
|
-
|
|
29
|
|
-
|
|
-
|
|
-
|
|
29
|
|
As
of June 30, 2015
|
79
|
|
363
|
|
-
|
|
-
|
|
-
|
|
442
|
|
Additions
|
17
|
|
234
|
|
39
|
|
(16)
|
|
(10)
|
|
264
|
|
Unused amounts
reversed
|
(64)
|
|
-
|
|
-
|
|
-
|
|
(6)
|
|
(70)
|
|
Contributions
|
-
|
|
(18)
|
|
-
|
|
-
|
|
-
|
|
(18)
|
|
Liabilities
incorporated by business combination (Note 3)
|
424
|
|
-
|
|
47
|
|
199
|
|
299
|
|
969
|
|
Currency
translation adjustment
|
248
|
|
262
|
|
28
|
|
113
|
|
144
|
|
795
|
|
As
of June 30, 2016
|
704
|
|
841
|
|
114
|
|
296
|
|
427
|
|
2,382
|
|
|
June 30,
2016
|
|
June 30,
2015
|
|
Non-current
|
1,341
|
|
387
|
|
Current
|
1,041
|
|
55
|
|
Total
|
2,382
|
|
442
|
|
|
June 30,
2016
|
|
June 30,
2015
|
|
Non-current
|
|
|
|
|
Non-convertible
notes
|
69,997
|
|
5,427
|
|
Bank loans and
others
|
6,836
|
|
406
|
|
Non-recourse
loan
|
16,975
|
|
-
|
|
Non-current
borrowings
|
93,808
|
|
5,833
|
|
Current
|
|
|
|
|
Non-convertible
notes
|
15,595
|
|
636
|
|
Bank loans and
others
|
4,662
|
|
524
|
|
Bank
overdrafts
|
1,397
|
|
1,291
|
|
Other
borrowings
|
1,834
|
|
15
|
|
Current
borrowings
|
23,488
|
|
2,466
|
|
Total
borrowings
|
117,296
|
|
8,299
|
|
|
|
|
Agricultural business
|
|
Urban
properties and investments business
|
|
|
|||||||||||||||
|
|
|
|
|
|
Operations Center in Argentina
|
|
Operations Center in Israel
|
|
|
|
|
|||||||||||
|
Debt
|
|
Cresud
|
BrasilAgro
|
Others
|
Subtotal
|
|
IRSA
|
IRSA CP
|
Others
|
Subtotal
Operations Center in Argentina
|
|
IDBD
|
DIC
|
Shufersal
|
Cellcom
|
PBC
|
Others
|
Subtotal
Operations Center in Israel
|
|
Subtotal
|
|
Total
|
|
Non-convertible
notes
|
|
3,283
|
-
|
-
|
3,283
|
|
2,287
|
5,799
|
-
|
8,086
|
|
7,807
|
12,436
|
10,037
|
15,277
|
28,666
|
-
|
74,223
|
|
82,309
|
|
85,592
|
|
Bank loans and
others
|
|
452
|
452
|
15
|
919
|
|
16
|
55
|
130
|
201
|
|
2,214
|
1,171
|
16
|
779
|
2,003
|
4,195
|
10,378
|
|
10,579
|
|
11,498
|
|
Non-recourse
loan
|
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
|
-
|
(i)
10,999
|
-
|
-
|
5,976
|
-
|
16,975
|
|
16,975
|
|
16,975
|
|
Bank
overdrafts
|
|
114
|
-
|
47
|
161
|
|
859
|
40
|
45
|
944
|
|
-
|
-
|
-
|
-
|
-
|
292
|
292
|
|
1,236
|
|
1,397
|
|
Other
borrowings
|
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
1,834
|
1,834
|
|
1,834
|
|
1,834
|
|
Total
debt
|
|
3,849
|
452
|
62
|
4,363
|
|
3,162
|
5,894
|
175
|
9,231
|
|
10,021
|
24,606
|
10,053
|
16,056
|
36,645
|
6,321
|
103,702
|
|
112,933
|
|
117,296
|
|
|
Agricultural business
|
||||||||||||||||||||
|
|
Company
|
|
Secure
/ Unsecure
|
|
Series
|
|
Currency
|
|
Rate
|
|
Adjustment factor
|
|
Payment date of principal
|
|
Interest
rate %
|
|
Capital nominal value in million
Issue currency
|
|
Value as of
June 30,
2016
|
|
Value as of
June 30,
2015
|
|
Non-convertible notes
|
Cresud
|
|
Unsecured
|
|
XIV
|
|
US$
|
|
Fixed
|
|
N/A
|
|
2018
|
|
1.50%
|
|
64
|
|
482
|
|
290
|
|
|
Cresud
|
|
Unsecured
|
|
XV
|
|
Ps.
|
|
Floating
|
|
N/A
|
|
2015
|
|
23.63%
|
|
176
|
|
-
|
|
121
|
|
|
Cresud
|
|
Unsecured
|
|
XVI
|
|
US$
|
|
Fixed
|
|
N/A
|
|
2018
|
|
1.50%
|
|
218
|
|
1,446
|
|
1,004
|
|
|
Cresud
|
|
Unsecured
|
|
XVII
|
|
Ps.
|
|
Floating
|
|
N/A
|
|
2016
|
|
Badlar
+ 375 bp.
|
|
171
|
|
-
|
|
172
|
|
|
Cresud
|
|
Unsecured
|
|
XVIII
|
|
US$
|
|
Fixed
|
|
N/A
|
|
2019
|
|
4.00%
|
|
68
|
|
512
|
|
309
|
|
|
Cresud
|
|
Unsecured
|
|
XIX
|
|
Ps.
|
|
Fixed
|
|
N/A
|
|
2016
|
|
27.50%
|
|
187
|
|
189
|
|
187
|
|
|
Cresud
|
|
Unsecured
|
|
XX
|
|
US$
|
|
Fixed
|
|
N/A
|
|
2019
|
|
2.50%
|
|
36
|
|
123
|
|
56
|
|
|
Cresud
|
|
Unsecured
|
|
XXI
|
|
Ps.
|
|
Floating
|
|
N/A
|
|
2017
|
|
Badlar
+ 375 bp.
|
|
384
|
|
197
|
|
-
|
|
|
Cresud
|
|
Unsecured
|
|
XXII
|
|
US$
|
|
Fixed
|
|
N/A
|
|
2019
|
|
4.00%
|
|
44
|
|
334
|
|
-
|
|
Subtotal
Non-convertible notes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3,283
|
|
2,139
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Bank
loans and others
|
Cresud
|
|
Unsecured
|
|
-
|
|
US$
|
|
Floating
|
|
N/A
|
|
2022
|
|
Libor
+ 300 BP or 6% (the higher)
|
|
30
|
|
200
|
|
128
|
|
|
Cresud
|
|
Unsecured
|
|
-
|
|
Ps.
|
|
Fixed
|
|
N/A
|
|
2016
|
|
15.01%
|
|
31
|
|
17
|
|
7
|
|
|
Cresud
|
|
Unsecured
|
|
-
|
|
Ps.
|
|
Floating
|
|
TEPF
|
|
2017
|
|
Rate
Survey PF 30-59 days
|
|
40
|
|
11
|
|
19
|
|
|
Cresud
|
|
Unsecured
|
|
-
|
|
US$
|
|
Fixed
|
|
N/A
|
|
-
|
|
3.50%
|
|
15
|
|
225
|
|
-
|
|
|
Cresud
|
|
Secured
|
|
-
|
|
US$
|
|
Fixed
|
|
N/A
|
|
2020
|
|
10.75%
- 7.14% to 14.5%
|
|
6
|
|
1
|
|
1
|
|
|
BrasilAgro
|
|
Secured
|
|
-
|
|
Rs.
|
|
Floating
|
|
TJLP
|
|
-
|
|
TJLP
+ 3 to 4.40
|
|
-
|
|
7
|
|
10
|
|
|
BrasilAgro
|
|
Secured
|
|
-
|
|
Rs.
|
|
Floating
|
|
TJLP
|
|
-
|
|
TJLP
+ 3.45 to 4.45 SELIC + 3.45
|
|
-
|
|
211
|
|
184
|
|
|
BrasilAgro
|
|
Secured
|
|
-
|
|
Rs.
|
|
Floating
|
|
N/A
|
|
-
|
|
7.51
to 15.12
|
|
-
|
|
130
|
|
75
|
|
|
BrasilAgro
|
|
Secured
|
|
-
|
|
Rs.
|
|
Floating
|
|
TJLP
|
|
-
|
|
TJLP
+ 5.50 to 8.70
|
|
-
|
|
-
|
|
3
|
|
|
BrasilAgro
|
|
Unsecured
|
|
-
|
|
Rs.
|
|
Fixed
|
|
N/A
|
|
-
|
|
6.92%
|
|
-
|
|
21
|
|
22
|
|
|
BrasilAgro
|
|
Secured
|
|
-
|
|
Rs.
|
|
Floating
|
|
N/A
|
|
-
|
|
100%
CDI
|
|
-
|
|
82
|
|
86
|
|
|
BrasilAgro
|
|
Secured
|
|
-
|
|
Rs.
|
|
Floating
|
|
N/A
|
|
-
|
|
1.6905
+ Exchange rate variation
|
|
-
|
|
-
|
|
29
|
|
|
BrasilAgro
|
|
Secured
|
|
-
|
|
Rs.
|
|
Floating
|
|
N/A
|
|
-
|
|
IGP-M
|
|
-
|
|
-
|
|
58
|
|
|
Doneldon
|
|
Secured
|
|
-
|
|
Bol.
|
|
Fixed
|
|
N/A
|
|
-
|
|
6%
annual
|
|
-
|
|
11
|
|
-
|
|
|
Doneldon
|
|
Secured
|
|
-
|
|
Bol.
|
|
Fixed
|
|
N/A
|
|
-
|
|
7%
- 10.19%
|
|
14
|
|
-
|
|
3
|
|
|
Carnes
Pampeanas
|
|
Secured
|
|
-
|
|
Ps.
|
|
Floating
|
|
N/A
|
|
-
|
|
6%
annual
|
|
-
|
|
3
|
|
-
|
|
Subtotal
bank loans and others
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
919
|
|
625
|
|
Bank
overdrafts
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
161
|
|
609
|
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4,363
|
|
3,373
|
|
|
Operations Center in Argentina
|
|||||||||||||||||
|
|
Company
|
|
Secure
/ Unsecure
|
|
Series / Class
|
|
Currency
|
|
Rate
|
|
Payment date of principal
|
|
Interest
rate %
|
|
Capital nominal value in million
Issue currency
|
|
Value as of
June 30,
2016
|
Value as of
June 30,
2015
|
|
Non-convertible notes
|
IRSA
CP
|
|
Unsecured
|
|
Class
I
|
|
Ps.
|
|
Fixed
/ Floating
|
|
2017
|
|
Badlar
+ 4 bp.
|
|
407
|
|
409
|
-
|
|
|
IRSA
CP
|
|
Unsecured
|
|
Class
II
|
|
US$
|
|
Fixed
|
|
2023
|
|
8.75%
|
|
360
|
|
5,273
|
-
|
|
|
IRSA
CP
|
|
Unsecured
|
|
Series
I
|
|
US$
|
|
Fixed
|
|
2017
|
|
7.88%
|
|
-
|
|
-
|
1,034
|
|
|
IRSA
|
|
Unsecured
|
|
Class
I
|
|
US$
|
|
Fixed
|
|
2017
|
|
8.50%
|
|
75
|
|
1,159
|
1,401
|
|
|
IRSA
|
|
Unsecured
|
|
Class
VI
|
|
Ps.
|
|
Floating
|
|
2017
|
|
Badlar
+ 450bps
|
|
11
|
|
127
|
11
|
|
|
IRSA
|
|
Unsecured
|
|
Class
V
|
|
Ps.
|
|
Floating
|
|
2015
|
|
Badlar
+ 395ps
|
|
-
|
|
-
|
214
|
|
|
IRSA
|
|
Unsecured
|
|
Class
II
|
|
US$
|
|
Fixed
|
|
2020
|
|
11.50%
|
|
75
|
|
1,118
|
1,265
|
|
Total
Non-convertible notes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
8,086
|
3,925
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Bank
loans
|
IRSA
|
|
Secured
|
|
-
|
|
US$
|
|
Fixed
|
|
2020
|
|
3.2%
to 14.3%
|
|
1
|
|
1
|
-
|
|
and
others
|
IRSA
|
|
Unsecured
|
|
-
|
|
Ps.
|
|
Floating
|
|
2017
|
|
Badlar
|
|
15
|
|
14
|
14
|
|
|
IRSA
CP
|
|
Secured
|
|
-
|
|
US$
|
|
Fixed
|
|
2020
|
|
3.2%
to 14.3%
|
|
-
|
|
5
|
3
|
|
|
IRSA
CP
|
|
Unsecured
|
|
-
|
|
Ps.
|
|
Fixed
|
|
2016
|
|
15.25%
|
|
1
|
|
1
|
4
|
|
|
IRSA
CP
|
|
Unsecured
|
|
-
|
|
Ps.
|
|
Fixed
|
|
2017
|
|
26.50%
|
|
7
|
|
7
|
10
|
|
|
IRSA
CP
|
|
Unsecured
|
|
-
|
|
Ps.
|
|
Fixed
|
|
2016
|
|
23%
|
|
36
|
|
36
|
106
|
|
|
IRSA
CP
|
|
Unsecured
|
|
-
|
|
Ps.
|
|
Fixed
|
|
2015
/ 2016
|
|
15.25%
/ 15.01%
|
|
-
|
|
-
|
75
|
|
|
IRSA
CP
|
|
Unsecured
|
|
-
|
|
Ps.
|
|
Fixed
/ Floating
|
|
2016
|
|
Badlar
/ 8.50%
|
|
6
|
|
6
|
8
|
|
|
HASA
|
|
Unsecured
|
|
-
|
|
Ps.
|
|
Fixed
|
|
2016
|
|
15.25%
|
|
6
|
|
6
|
4
|
|
|
LLAO
LLAO
|
|
Unsecured
|
|
-
|
|
Ps.
|
|
Fixed
|
|
2016
|
|
15.25%
|
|
1
|
|
1
|
3
|
|
|
NFSA
|
|
Unsecured
|
|
-
|
|
Ps.
|
|
Fixed
|
|
2016
|
|
24%
|
|
6
|
|
6
|
7
|
|
|
LIVECK
|
|
Secured
|
|
-
|
|
US$
|
|
Fixed
|
|
2017
|
|
n/a
|
|
2
|
|
35
|
21
|
|
|
LIVECK
|
|
Secured
|
|
-
|
|
US$
|
|
Fixed
|
|
n/a
|
|
3.50%
|
|
5
|
|
83
|
50
|
|
Total
bank loans and others
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
201
|
305
|
|
Other
borrowings
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
15
|
|
Bank
overdrafts
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
944
|
682
|
|
Subtotal
Operations Center in Argentina
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
9,231
|
4,927
|
|
|
Operations Center in Israel
|
||||||||||||||||||
|
|
Company
|
|
Secure
/ Unsecure
|
|
Series
|
|
Currency
|
|
Rate
|
|
Adjustment factor
|
|
Payment date of principal
|
|
Interest
rate %
|
|
Capital nominal value in million
Issue currency
|
|
Value as of
June 30,
2016
|
|
|
IDBD
|
|
Unsecured
|
|
G
|
|
NIS
|
|
Fixed
|
|
CPI
|
|
2016
– 2018
|
|
4.50%
|
|
802
|
|
3,534
|
|
Non-convertible notes
|
IDBD
|
|
Unsecured
|
|
I
|
|
NIS
|
|
Fixed
|
|
CPI
|
|
2020
– 2025
|
|
4.95%
|
|
1,013
|
|
3,164
|
|
|
IDBD
|
|
Unsecured
|
|
J
|
|
NIS
|
|
Fixed
|
|
N/A
|
|
2015
– 2018
|
|
6.60%
|
|
309
|
|
1,109
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
DIC
|
|
Unsecured
|
|
D
|
|
NIS
|
|
Fixed
|
|
CPI
|
|
2012
– 2016
|
|
5.00%
|
|
103
|
|
510
|
|
|
DIC
|
|
Unsecured
|
|
F
|
|
NIS
|
|
Fixed
|
|
CPI
|
|
2017
– 2025
|
|
4.95%
|
|
2,719
|
|
9,427
|
|
|
DIC
|
|
Unsecured
|
|
G
|
|
NIS
|
|
Fixed
|
|
N/A
|
|
2012
– 2016
|
|
6.35%
|
|
8
|
|
31
|
|
|
DIC
|
|
Unsecured
|
|
H
|
|
NIS
|
|
Fixed
|
|
CPI
|
|
2014
– 2019
|
|
4.45%
|
|
124
|
|
541
|
|
|
DIC
|
|
Unsecured
|
|
I
|
|
NIS
|
|
Fixed
|
|
N/A
|
|
2010
– 2018
|
|
6.70%
|
|
513
|
|
1,927
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shufersal
|
|
Unsecured
|
|
B
|
|
NIS
|
|
Fixed
|
|
CPI
|
|
2015
– 2019
|
|
5.20%
|
|
1,024
|
|
5,161
|
|
|
Shufersal
|
|
Unsecured
|
|
C
|
|
NIS
|
|
Fixed
|
|
N/A
|
|
2010
– 2017
|
|
5.45%
|
|
114
|
|
459
|
|
|
Shufersal
|
|
Unsecured
|
|
D
|
|
NIS
|
|
Fixed
|
|
CPI
|
|
2014
– 2029
|
|
2.99%
|
|
413
|
|
1,584
|
|
|
Shufersal
|
|
Unsecured
|
|
G
|
|
NIS
|
|
Fixed
|
|
N/A
|
|
2014
– 2029
|
|
5.09%
|
|
392
|
|
1,580
|
|
|
Shufersal
|
|
Unsecured
|
|
F
|
|
NIS
|
|
Fixed
|
|
CPI
|
|
2020
– 2028
|
|
4.30%
|
|
317
|
|
1,253
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cellcom
|
|
Unsecured
|
|
B
|
|
NIS
|
|
Fixed
|
|
CPI
|
|
2013
– 2017
|
|
5.30%
|
|
185
|
|
880
|
|
|
Cellcom
|
|
Unsecured
|
|
D
|
|
NIS
|
|
Fixed
|
|
CPI
|
|
2013
– 2017
|
|
5.19%
|
|
599
|
|
2,865
|
|
|
Cellcom
|
|
Unsecured
|
|
E
|
|
NIS
|
|
Fixed
|
|
N/A
|
|
2012
– 2017
|
|
6.25%
|
|
164
|
|
673
|
|
|
Cellcom
|
|
Unsecured
|
|
F
|
|
NIS
|
|
Fixed
|
|
CPI
|
|
2017
– 2020
|
|
4.60%
|
|
715
|
|
3,032
|
|
|
Cellcom
|
|
Unsecured
|
|
G
|
|
NIS
|
|
Fixed
|
|
N/A
|
|
2017
– 2019
|
|
6.99%
|
|
285
|
|
1,230
|
|
|
Cellcom
|
|
Unsecured
|
|
H
|
|
NIS
|
|
Fixed
|
|
CPI
|
|
2018
– 2024
|
|
1.98%
|
|
950
|
|
3,483
|
|
|
Cellcom
|
|
Unsecured
|
|
I
|
|
NIS
|
|
Fixed
|
|
N/A
|
|
2018
– 2025
|
|
4.14%
|
|
804
|
|
3,114
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
PBC
|
|
Unsecured
|
|
C
|
|
NIS
|
|
Fixed
|
|
CPI
|
|
2009
– 2017
|
|
5%
|
|
550
|
|
2,666
|
|
|
PBC
|
|
Unsecured
|
|
D
|
|
NIS
|
|
Fixed
|
|
CPI
|
|
2020
– 2025
|
|
4.95%
|
|
1,317
|
|
6,641
|
|
|
PBC
|
|
Unsecured
|
|
F
|
|
NIS
|
|
Fixed
|
|
CPI
|
|
2015
– 2023
|
|
4.95%
|
|
974
|
|
4,195
|
|
|
PBC
|
|
Unsecured
|
|
G
|
|
NIS
|
|
Fixed
|
|
N/A
|
|
2015
– 2025
|
|
7.05%
|
|
669
|
|
3,054
|
|
|
PBC
|
|
Unsecured
|
|
Gav-Yam
Series E
|
|
NIS
|
|
Fixed
|
|
CPI
|
|
2014
– 2018
|
|
4.55%
|
|
283
|
|
1,375
|
|
|
PBC
|
|
Unsecured
|
|
Gav-Yam
Series F
|
|
NIS
|
|
Fixed
|
|
CPI
|
|
2021
– 2026
|
|
4.75%
|
|
1,226
|
|
8,535
|
|
|
PBC
|
|
Unsecured
|
|
Gav-Yam
Series G
|
|
NIS
|
|
Fixed
|
|
N/A
|
|
2013
– 2017
|
|
6.41%
|
|
215
|
|
907
|
|
|
PBC
|
|
Unsecured
|
|
Ispro
Series B
|
|
NIS
|
|
Fixed
|
|
CPI
|
|
2007
– 2021
|
|
5.40%
|
|
255
|
|
1,293
|
|
Total
Non-convertible notes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
74,223
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Bank
loans
|
IDBD
|
|
Unsecured
(1)
|
|
-
|
|
NIS
|
|
Floating
|
|
Prime
interest rate
|
|
2015
– 2018
|
|
Prime
+ 1.3%
|
|
333
|
|
1,117
|
|
and
others
|
IDBD
|
|
Unsecured
(1)
|
|
-
|
|
NIS
|
|
Floating
|
|
Prime
interest rate
|
|
2015
– 2019
|
|
Prime
+ 1%
|
|
80
|
|
265
|
|
|
IDBD
|
|
Unsecured
|
|
-
|
|
NIS
|
|
Floating
|
|
Prime
interest rate
|
|
2015
– 2020
|
|
Prime
+ 0.65%
|
|
63
|
|
198
|
|
|
IDBD
|
|
Secured
(2)
|
|
-
|
|
NIS
|
|
Fixed
|
|
CPI
|
|
2015
– 2018
|
|
6.90%
|
|
150
|
|
634
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
DIC
|
|
Unsecured
|
|
-
|
|
NIS
|
|
Fixed
|
|
N/A
|
|
2015
– 2017
|
|
5.39%
|
|
45
|
|
167
|
|
|
DIC
|
|
Unsecured
|
|
-
|
|
NIS
|
|
Floating
|
|
Prime
interest rate
|
|
2015
– 2018
|
|
2.12%
|
|
111
|
|
397
|
|
|
DIC
|
|
Unsecured
|
|
-
|
|
NIS
|
|
Fixed
|
|
N/A
|
|
2015
– 2018
|
|
5.90%
|
|
86
|
|
311
|
|
|
DIC
|
|
Unsecured
|
|
-
|
|
NIS
|
|
Fixed
|
|
Prime
interest rate
|
|
2015
– 2018
|
|
2.20%
|
|
86
|
|
296
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shufersal
|
|
Secured
|
|
-
|
|
NIS
|
|
Fixed
|
|
CPI
|
|
2015
– 2017
|
|
4.95%
|
|
1
|
|
4
|
|
|
Shufersal
|
|
Secured
|
|
-
|
|
NIS
|
|
Fixed
|
|
CPI
|
|
2015
– 2017
|
|
4.95%
|
|
1
|
|
3
|
|
|
Shufersal
|
|
Secured
|
|
|
|
NIS
|
|
Fixed
|
|
CPI
|
|
2015
– 2017
|
|
4.75%
|
|
-
|
|
2
|
|
|
Shufersal
|
|
Secured
|
|
-
|
|
NIS
|
|
Fixed
|
|
CPI
|
|
2015
– 2017
|
|
4.40%
|
|
-
|
|
2
|
|
|
Shufersal
|
|
Secured
|
|
-
|
|
NIS
|
|
Fixed
|
|
CPI
|
|
2015
– 2017
|
|
3.25%
|
|
1
|
|
5
|
|
|
Company
|
|
Secure
/ Unsecure
|
|
Series
|
|
Currency
|
|
Rate
|
|
Adjustment factor
|
|
Payment date of principal
|
|
Interest rate %
|
|
Capital nominal value in million
Issue currency
|
|
Value as of
June 30,
2016
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
PBC
|
|
Unsecured
|
|
-
|
|
NIS
|
|
Floating
|
|
CPI
|
|
2015
– 2020
|
|
1.97%
|
|
40
|
|
154
|
|
|
PBC
|
|
Unsecured
|
|
-
|
|
NIS
|
|
Floating
|
|
CPI
|
|
2020
|
|
2.65%
|
|
83
|
|
311
|
|
|
PBC
|
|
Unsecured
|
|
-
|
|
NIS
|
|
Fixed
|
|
N/A
|
|
2015
– 2020
|
|
3.07%
|
|
19
|
|
76
|
|
|
PBC
|
|
Unsecured
|
|
-
|
|
NIS
|
|
Fixed
|
|
N/A
|
|
2016
|
|
1.70%
|
|
301
|
|
1,176
|
|
|
PBC
|
|
Secured
|
|
-
|
|
NIS
|
|
Floating
|
|
CPI
|
|
2011
– 2018
|
|
1.55%
|
|
69
|
|
286
|
|
|
PBC
|
|
Unsecured
|
|
-
|
|
NIS
|
|
Floating
|
|
CPI
|
|
2002
– 2019
|
|
1.73%
|
|
62
|
|
327
|
|
|
PBC
|
|
Secured
|
|
-
|
|
NIS
|
|
Floating
|
|
CPI
|
|
2008
– 2016
|
|
1.95%
|
|
7
|
|
32
|
|
|
PBC
|
|
Secured
|
|
-
|
|
NIS
|
|
Floating
|
|
CPI
|
|
2015
– 2023
|
|
1.87%
|
|
106
|
|
409
|
|
|
PBC
|
|
Secured
|
|
-
|
|
NIS
|
|
Floating
|
|
CPI
|
|
2014
– 2022
|
|
1.77%
|
|
83
|
|
323
|
|
|
PBC
|
|
Secured
|
|
-
|
|
NIS
|
|
Floating
|
|
CPI
|
|
2013
– 2021
|
|
1.87%
|
|
55
|
|
219
|
|
|
PBC
|
|
Secured
|
|
-
|
|
NIS
|
|
Floating
|
|
CPI
|
|
2015
– 2022
|
|
1.86%
|
|
42
|
|
165
|
|
|
PBC
|
|
Secured
|
|
-
|
|
NIS
|
|
Floating
|
|
CPI
|
|
2011
– 2019
|
|
1.26%
|
|
36
|
|
149
|
|
|
PBC
|
|
Secured
|
|
-
|
|
NIS
|
|
Floating
|
|
CPI
|
|
2009
– 2017
|
|
1.80%
|
|
8
|
|
36
|
|
|
PBC
|
|
Secured
|
|
-
|
|
NIS
|
|
Floating
|
|
CPI
|
|
2022
|
|
1.88%
|
|
93
|
|
366
|
|
|
PBC
|
|
Secured
|
|
-
|
|
NIS
|
|
Fixed
|
|
N/A
|
|
2016
– 2016
|
|
1.26%
|
|
40
|
|
156
|
|
|
PBC
|
|
Secured
|
|
-
|
|
NIS
|
|
Floating
|
|
CPI
|
|
2015
– 2020
|
|
1.57%
|
|
22
|
|
85
|
|
|
PBC
|
|
Secured
|
|
-
|
|
NIS
|
|
Floating
|
|
CPI
|
|
2020
|
|
2.14%
|
|
50
|
|
188
|
|
|
PBC
|
|
Unsecured
|
|
-
|
|
NIS
|
|
Floating
|
|
CPI
|
|
2009
– 2016
|
|
12.16%
|
|
3
|
|
11
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Bartan
|
|
Unsecured
|
|
-
|
|
NIS
|
|
Floating
|
|
Prime
interest rate
|
|
2015
– 2022
|
|
2.35%
|
|
2
|
|
8
|
|
|
Bartan
|
|
Secured
|
|
|
|
NIS
|
|
Floating
|
|
Prime
interest rate
|
|
2022
|
|
2.89%
|
|
5
|
|
19
|
|
|
Bartan
|
|
Secured
|
|
-
|
|
NIS
|
|
Floating
|
|
Prime
interest rate
|
|
2022
|
|
2.95%
|
|
4
|
|
16
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
IDB
Tourism
|
|
Unsecured
|
|
-
|
|
US$
|
|
Floating
|
|
Libor
interest rate
|
|
2020
|
|
5.66%
|
|
13
|
|
51
|
|
|
IDB
Tourism
|
|
Unsecured
|
|
-
|
|
US$
|
|
Floating
|
|
Libor
interest rate
|
|
2015
– 2018
|
|
5.21%
|
|
197
|
|
767
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
IDBG
|
|
Unsecured
|
|
-
|
|
US$
|
|
Floating
|
|
Libor
interest rate
|
|
2015
- 2015
|
|
Libor
+ 5%
|
|
223
|
|
869
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cellcom
|
|
Unsecured
|
|
-
|
|
NIS
|
|
Fixed
|
|
-
|
|
2016
– 2021
|
|
4.60%
|
|
200
|
|
778
|
|
Total
bank loans and others
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10,378
|
|
Bank
overdrafts
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
292
|
|
Non-recourse
loans
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
16,975
|
|
Others
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,834
|
|
Subtotal
Operations Center in Israel
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
103,702
|
|
|
June 30, 2016
|
|
June 30, 2015
|
||||||||||
|
|
Agricultural
business
|
|
Urban properties
and investments
|
|
Total
|
|
Agricultural
business
|
|
Urban properties
and investments
|
|
Total
|
||
|
|
|
|
Operations Center in Argentina
|
Operations Center in
Israel
|
Subtotal
|
|
|
|
|
|
Operations
Center in Argentina
|
|
|
|
Do
accrue interest:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Less than one
year
|
1,195
|
|
2,573
|
18,172
|
20,745
|
|
21,940
|
|
1,202
|
|
1,051
|
|
2,253
|
|
Between 1 and 2
years
|
1,205
|
|
16
|
16,826
|
16,842
|
|
18,047
|
|
417
|
|
2,415
|
|
2,832
|
|
Between 2 and 3
years
|
500
|
|
1
|
19,535
|
19,536
|
|
20,036
|
|
848
|
|
(113)
|
|
735
|
|
Between 3 and 4
years
|
1,332
|
|
14
|
4,643
|
4,657
|
|
5,989
|
|
710
|
|
-
|
|
710
|
|
Between 4 and 5
years
|
40
|
|
1,063
|
7,092
|
8,155
|
|
8,195
|
|
218
|
|
-
|
|
218
|
|
More than 5
years
|
34
|
|
5,303
|
36,169
|
41,472
|
|
41,506
|
|
40
|
|
1,274
|
|
1,314
|
|
|
4,306
|
|
8,970
|
102,437
|
111,407
|
|
115,713
|
|
3,435
|
|
4,627
|
|
8,062
|
|
Do
not accrue interest:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Less than one
year
|
31
|
|
240
|
1,265
|
1,505
|
|
1,536
|
|
21
|
|
180
|
|
201
|
|
Between 1 and 2
years
|
5
|
|
3
|
-
|
3
|
|
8
|
|
4
|
|
1
|
|
5
|
|
Between 2 and 3
years
|
-
|
|
-
|
-
|
-
|
|
-
|
|
4
|
|
-
|
|
4
|
|
Between 3 and 4
years
|
-
|
|
3
|
-
|
3
|
|
3
|
|
1
|
|
-
|
|
1
|
|
Between 4 and 5
years
|
-
|
|
10
|
-
|
10
|
|
10
|
|
-
|
|
-
|
|
-
|
|
|
36
|
|
256
|
1,265
|
1,521
|
|
1,557
|
|
30
|
|
181
|
|
211
|
|
|
4,342
|
|
9,226
|
103,702
|
112,928
|
|
117,270
|
|
3,465
|
|
4,808
|
|
8,273
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June
30, 2016
|
|
June
30, 2015
|
||||||||
|
|
|
Urban
properties
|
|
|
|
Urban
properties
|
|
||||
|
|
Agricultural
Business
|
Operation
Center in Argentina
|
Operation
Center in Israel
|
Subtotal
|
Total
|
|
Agricultural
Business
|
Operation
Center in Argentina
|
Subtotal
|
Total
|
|
|
NCN
|
3,247
|
8,764
|
75,804
|
84,568
|
87,815
|
|
|
4,369
|
4,369
|
6,606
|
|
|
Bank loans and
others
|
997
|
269
|
13,597
|
13,866
|
14,863
|
|
2,237
|
340
|
340
|
943
|
|
|
Bank
overdrafts
|
161
|
944
|
292
|
1,236
|
1,397
|
|
603
|
682
|
682
|
1,291
|
|
|
Non-recourse
loan
|
-
|
-
|
16,976
|
16,976
|
16,976
|
|
609
|
-
|
-
|
-
|
|
|
Other
borrowings
|
-
|
-
|
1,834
|
1,834
|
1,834
|
|
-
|
15
|
15
|
15
|
|
|
Total
borrowings
|
4,405
|
9,977
|
108,503
|
118,480
|
122,885
|
|
3,449
|
5,406
|
5,406
|
8,855
|
|
|
|
June
30,
2016
|
|
June
30,
2015
|
|
At
the beginning
|
7,613,638
|
|
10,033,785
|
|
Additions
|
-
|
|
308,426
|
|
Granted
|
(1,028,766)
|
|
(1,883,077)
|
|
Disposals
|
(260,135)
|
|
(845,496)
|
|
At
the end
|
6,324,737
|
|
7,613,638
|
|
Grant
date
|
|
Second
tranche
|
|
Third
tranche
|
|
Expected
volatility
|
|
41.62%
|
|
40.50%
|
|
Expected
life
|
|
5
years
|
|
5
years
|
|
Risk free
rate
|
|
9.37%
|
|
9.12%
|
|
Expected dividend
yield
|
|
0.50%
|
|
0.50%
|
|
Option’s fair
value
|
|
Rs. 3.6 (Ps.
13.32)
|
|
Rs. 4.08 (Ps.
15.10)
|
|
Exercise
price
|
|
Rs. 8.25 (Ps.
30.53)
|
|
Rs. 8.52 (Ps.
31.52)
|
|
Due
date
|
|
07/03/2017
|
|
09/04/2017
|
|
|
June
30, 2016
|
||||||||
|
|
First
tranche
|
Second
tranche
|
Third
tranche
|
||||||
|
|
Exercise
price
Options
|
|
Options
|
Exercise
price
Options
|
|
Options
|
Exercise
price
Options
|
|
Options
|
|
At the
beginning
|
Ps.
8.97
|
|
233,689
|
Ps.
8.25
|
|
206,425
|
Ps.
8.52
|
|
206,425
|
|
Granted
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
|
Cancelled
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
|
Exercised
|
-
|
|
(233,689)
|
-
|
|
-
|
-
|
|
-
|
|
Expired
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
|
At the
end
|
-
|
|
-
|
Ps.
8.25
|
|
206,425
|
Ps.
8.52
|
|
206,425
|
|
|
June
30, 2015
|
||||||||
|
|
First
tranche
|
Second
tranche
|
Third
tranche
|
||||||
|
|
Exercise
price
Options
|
|
Options
|
Exercise
price
Options
|
|
Options
|
Exercise
price
Options
|
|
Options
|
|
At the
beginning
|
Ps.
8.97
|
|
301,848
|
Ps.
8.25
|
|
260,952
|
Ps.
8.52
|
|
260,952
|
|
Granted
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
|
Cancelled
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
|
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
|
|
|
|
Exercise
price per share
|
|
Shares
(i)
|
||
|
Expiry:
|
|
|
June
30,
2016
|
|
June
30,
2015
|
|
|
April 27,
2021
|
|
Rs
18.20
|
|
256,000
|
|
256,000
|
|
|
June
30,
2016
|
|
Present value of
unfunded obligations
|
572
|
|
Present value of
funded obligations
|
1,070
|
|
Total
Present value of defined benefits obligations
|
1,642
|
|
Fair value of plan
assets
|
(1,101)
|
|
Recognized
liability for defined benefits obligations
|
541
|
|
Liability for other
long-term benefits
|
148
|
|
Total
recognized liabilities
|
689
|
|
Assets designed for
payment of benefits for employees
|
(4)
|
|
Net position from employee benefits
|
685
|
|
|
June 30,
2016
|
|
June 30,
2015
|
|
June 30,
2014
|
|
Current income
tax
|
(673)
|
|
(687)
|
|
(268)
|
|
Deferred income
tax
|
853
|
|
391
|
|
676
|
|
MPIT
|
17
|
|
(7)
|
|
(19)
|
|
Income
tax expense
|
197
|
|
(303)
|
|
389
|
|
Tax
jurisdiction
|
|
Income
tax rate
|
|
Argentina
|
|
35%
|
|
Brazil
|
|
between 25% -
34%
|
|
Uruguay
|
|
between 0% -
25%
|
|
Bolivia
|
|
25%
|
|
United
States
|
|
between 0% -
45%
|
|
Bermudas
|
|
0%
|
|
Israel
|
|
26.5%
|
|
|
June 30,
2016
|
|
June 30,
2015
|
|
June 30,
2014
|
|
Gain / (loss) for
the year calculated at the tax rate prevailing in the respective
countries
|
90
|
|
(858)
|
|
550
|
|
Permanent
differences:
|
|
|
|
|
|
|
Share of profit /
(loss) of joint ventures and associates
|
475
|
|
543
|
|
(154)
|
|
Gain from disposal
of joint ventures and associates
|
-
|
|
-
|
|
9
|
|
Capital indexation
of foreign companies
|
-
|
|
-
|
|
1
|
|
Unrecognized tax
losses
|
(158)
|
|
(21)
|
|
(43)
|
|
Non-deductible
items
|
(253)
|
|
(8)
|
|
3
|
|
Adjustment of share
capital
|
-
|
|
4
|
|
-
|
|
Tax on personal
assets
|
(2)
|
|
-
|
|
-
|
|
Change in tax
rate
|
(357)
|
|
-
|
|
-
|
|
Unrecognized tax
losses carryforwards
|
(4)
|
|
-
|
|
-
|
|
Non-taxable
income
|
109
|
|
57
|
|
-
|
|
Others
|
297
|
|
(20)
|
|
23
|
|
Income
tax expense
|
197
|
|
(303)
|
|
389
|
|
|
June 30,
2016
|
|
June 30,
2015
|
|
Deferred income tax
assets to be recovered after more than 12 months
|
5,138
|
|
1,101
|
|
Deferred income tax
assets to be recovered within 12 months
|
1,969
|
|
374
|
|
Deferred
income tax assets
|
7,107
|
|
1,475
|
|
|
June 30,
2016
|
|
June 30,
2015
|
|
Deferred income tax
liabilities to be recovered after more than 12 months
|
(12,705)
|
|
(798)
|
|
Deferred income tax
liabilities to be recovered within 12 months
|
(406)
|
|
(175)
|
|
Deferred
income tax liabilities
|
(13,111)
|
|
(973)
|
|
Deferred
income tax assets
|
|
Tax
loss carry-forwards
|
|
Advanced
payments from customers
|
|
Investments
|
|
Trade
and otherr receivables
|
|
Investment
properties and property, plant and equipment
|
|
Provisions
|
|
Inventories
|
|
Trading
properties
|
|
Others
|
|
Total
|
|
June
30, 2014
|
|
1,019
|
|
103
|
|
6
|
|
-
|
|
-
|
|
2
|
|
-
|
|
18
|
|
91
|
|
1,239
|
|
Charged/ (Credited)
to the statement of income
|
|
162
|
|
220
|
|
72
|
|
1
|
|
-
|
|
(1)
|
|
1
|
|
7
|
|
25
|
|
487
|
|
Changes of
non-controlling interest
|
|
(50)
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
(50)
|
|
Use of tax loss
carryforwards
|
|
(157)
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
(157)
|
|
Cumulative
translation adjustment
|
|
(41)
|
|
2
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
(5)
|
|
(44)
|
|
June
30, 2015
|
|
933
|
|
325
|
|
78
|
|
1
|
|
-
|
|
1
|
|
1
|
|
25
|
|
111
|
|
1,475
|
|
(Credited)/ Charged
to the statement of income
|
|
(16)
|
|
(161)
|
|
-
|
|
1
|
|
(4)
|
|
-
|
|
1
|
|
(8)
|
|
3
|
|
(184)
|
|
Changes of
non-controlling interest
|
|
(88)
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
(88)
|
|
Use of tax loss
carryforwards
|
|
(366)
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
(366)
|
|
Business
combinations
|
|
2,261
|
|
1,025
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
442
|
|
3,728
|
|
Cumulative
translation adjustment
|
|
1,661
|
|
598
|
|
-
|
|
-
|
|
6
|
|
1
|
|
-
|
|
-
|
|
276
|
|
2,542
|
|
June
30, 2016
|
|
4,385
|
|
1,787
|
|
78
|
|
2
|
|
2
|
|
2
|
|
2
|
|
17
|
|
832
|
|
7,107
|
|
Deferred income tax liabilities
|
|
Investment properties
|
|
Properties, plant and equipment
|
|
Biological assets
|
|
Intangible assets
|
|
Investments
|
|
Inventories
|
|
Trade and other receivables
|
|
Others
|
|
Total
|
|
June
30, 2014
|
|
(514)
|
|
(121)
|
|
(157)
|
|
-
|
|
7
|
|
-
|
|
(73)
|
|
24
|
|
(834)
|
|
Charged/ (Credited)
to the statement of income
|
|
495
|
|
20
|
|
27
|
|
-
|
|
(20)
|
|
(2)
|
|
(611)
|
|
(30)
|
|
(121)
|
|
Reclassifications
from trading properties
|
|
(33)
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
(33)
|
|
Cumulative
translation adjustment
|
|
(1)
|
|
12
|
|
2
|
|
-
|
|
-
|
|
-
|
|
2
|
|
-
|
|
15
|
|
Junio
30, 2015
|
|
(53)
|
|
(89)
|
|
(128)
|
|
-
|
|
(13)
|
|
(2)
|
|
(682)
|
|
(6)
|
|
(973)
|
|
Charged/ (Credited)
to the statement of income
|
|
938
|
|
23
|
|
(117)
|
|
247
|
|
(837)
|
|
(17)
|
|
572
|
|
227
|
|
1,036
|
|
Business
combinations
|
|
(5,630)
|
|
-
|
|
-
|
|
(2,031)
|
|
-
|
|
-
|
|
(20)
|
|
(728)
|
|
(8,409)
|
|
Cumulative
translation adjustment
|
|
(3,205)
|
|
7
|
|
(1)
|
|
(1,076)
|
|
-
|
|
(35)
|
|
(13)
|
|
(442)
|
|
(4,765)
|
|
June
30, 2016
|
|
(7,950)
|
|
(59)
|
|
(246)
|
|
(2,860)
|
|
(850)
|
|
(54)
|
|
(143)
|
|
(949)
|
|
(13,111)
|
|
Jurisdiction
|
|
Tax
loss carry-forward
|
|
Due
date
|
|
Argentina
|
|
117
|
|
2017
|
|
Argentina
|
|
250
|
|
2018
|
|
Argentina
|
|
914
|
|
2019
|
|
Argentina
|
|
173
|
|
2020
|
|
Argentina
|
|
1,263
|
|
2021
|
|
Uruguay
|
|
16
|
|
2017
|
|
Uruguay
|
|
10
|
|
2018
|
|
Uruguay
|
|
18
|
|
2019
|
|
Uruguay
|
|
7
|
|
2020
|
|
Uruguay
|
|
5
|
|
2021
|
|
Bolivia
|
|
15
|
|
2017
|
|
Bolivia
|
|
9
|
|
2018
|
|
Bolivia
|
|
13
|
|
2019
|
|
Israel
|
|
68,049
|
|
Do not
expires
|
|
|
|
70,859
|
|
|
|
|
June 30, 2016
|
|
June 30, 2015
|
|
June 30, 2014
|
|
No
later than one year
|
3,907
|
|
38
|
|
44
|
|
Later
than one year not later than five years
|
6,859
|
|
48
|
|
84
|
|
More
than five years
|
2,254
|
|
84
|
|
102
|
|
|
13,020
|
|
170
|
|
230
|
|
|
June 30, 2016
|
|
June
30, 2015
|
|
June
30, 2014
|
|
No
later than one year
|
11
|
|
12
|
|
2
|
|
Later
than one year not later than five years
|
17
|
|
15
|
|
1
|
|
|
28
|
|
27
|
|
3
|
|
Future
finance charges
|
(2)
|
|
(2)
|
|
-
|
|
Present value of finance lease liabilities
|
26
|
|
25
|
|
3
|
|
|
June 30, 2016
|
|
June 30, 2015
|
|
June 30, 2014
|
|
No
later than one year
|
12
|
|
12
|
|
2
|
|
Later
than one year and not later than five years
|
14
|
|
13
|
|
1
|
|
Present value of finance lease liabilities
|
26
|
|
25
|
|
3
|
|
|
June 30, 2016
|
|
June 30, 2015
|
|
June 30, 2014
|
|
2015
|
-
|
|
-
|
|
732
|
|
2016
|
-
|
|
982
|
|
523
|
|
2017
|
3,137
|
|
690
|
|
221
|
|
2018
|
3,237
|
|
323
|
|
59
|
|
2019
|
2,564
|
|
83
|
|
18
|
|
2020
|
1,988
|
|
24
|
|
14
|
|
Later
than 2020
|
5,577
|
|
-
|
|
-
|
|
|
16,503
|
|
2,102
|
|
1,567
|
|
|
June 30, 2016
|
|
June 30, 2015
|
|
June 30, 2014
|
|
No
later than one year
|
14
|
|
5
|
|
9
|
|
Later
than one year and not later than five years
|
-
|
|
1
|
|
1
|
|
More
than five years
|
-
|
|
-
|
|
2
|
|
|
14
|
|
6
|
|
12
|
|
|
Cost
of treasury shares
|
Transactions
with non-controlling interest
|
Reserve
for
cumulative
translation adjustment
|
Reserve
for
share
based compensation
|
Reserve
for future dividends
|
Hedging
instruments
|
Reserve
for new developments
|
Reserve
for defined benefit plans
|
Reserve
for the acquisition of securities issued by the
Company
|
Other
subsidiaries
reserves
|
Total
other
reserves
|
|
Balance
as of June 30, 2013
|
-
|
(22)
|
3
|
8
|
-
|
-
|
337
|
-
|
-
|
-
|
326
|
|
Other comprehensive
income for the year
|
-
|
|
631
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
631
|
|
Total
comprehensive income for the year
|
-
|
-
|
631
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
631
|
|
Cash
dividends
|
-
|
-
|
-
|
-
|
-
|
-
|
(120)
|
-
|
-
|
-
|
(120)
|
|
Equity settled
compensation
|
-
|
-
|
-
|
63
|
-
|
-
|
-
|
-
|
-
|
-
|
63
|
|
Cancellation of
BrasilAgro warrants
|
-
|
-
|
-
|
(1)
|
-
|
-
|
-
|
-
|
-
|
-
|
(1)
|
|
Acquisition of
treasury shares
|
(55)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(55)
|
|
Release of reserve
for new developments resolved by Shareholders’ Meeting held
on April 11, 2014
|
-
|
-
|
-
|
-
|
-
|
-
|
(200)
|
-
|
200
|
-
|
-
|
|
Transaction with
non-controlling interest
|
-
|
7
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
7
|
|
Balance
as of June 30, 2014
|
(55)
|
(15)
|
634
|
70
|
-
|
-
|
17
|
-
|
200
|
-
|
851
|
|
Other comprehensive
loss for the year
|
-
|
-
|
(191)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(191)
|
|
Total
comprehensive loss for the year
|
-
|
-
|
(191)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(191)
|
|
Appropriation
of retained earnings resolved by Shareholders’ Meeting held
on November 14, 2014:
|
|
|
|
|
|
|
|
|
|
|
|
|
- Share
distribution
|
55
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(55)
|
-
|
-
|
|
- Reserve for new
developments
|
-
|
-
|
-
|
-
|
-
|
-
|
(17)
|
-
|
|
-
|
(17)
|
|
- Reserve for
repurchase of share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(113)
|
-
|
(113)
|
|
Equity settled
compensation
|
-
|
-
|
-
|
28
|
-
|
-
|
-
|
-
|
-
|
-
|
28
|
|
Acquisition of
treasury shares
|
(32)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(32)
|
|
Awards granted
under equity incentive plan
|
-
|
-
|
-
|
(16)
|
-
|
-
|
-
|
-
|
-
|
-
|
(16)
|
|
Transaction with
non-controlling interest
|
-
|
69
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
69
|
|
Balance
as of June 30, 2015
|
(32)
|
54
|
443
|
82
|
-
|
-
|
-
|
-
|
32
|
-
|
579
|
|
Other comprehensive
income / (loss) for the year
|
-
|
-
|
422
|
-
|
-
|
(24)
|
-
|
(6)
|
-
|
-
|
392
|
|
Total
comprehensive income / (loss) for the year
|
-
|
-
|
422
|
-
|
-
|
(24)
|
-
|
(6)
|
-
|
-
|
392
|
|
Appropriation
of retained earnings resolved by Shareholders’ Meeting held
on October 30 and November 26, 2015:
|
|
|
|
|
|
|
|
|
|
|
|
|
- Reserve for
future dividends
|
-
|
-
|
-
|
-
|
31
|
-
|
-
|
-
|
-
|
-
|
31
|
|
Equity settled
compensation
|
-
|
-
|
-
|
17
|
-
|
-
|
-
|
-
|
-
|
-
|
17
|
|
Equity incentive
plan granted
|
-
|
-
|
-
|
(4)
|
-
|
-
|
-
|
-
|
-
|
-
|
(4)
|
|
Transaction with
non-controlling interest
|
-
|
106
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
106
|
|
Cumulative
translation adjustment before business combination
|
-
|
-
|
(58)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(58)
|
|
Share of changes in
subsidiaries’ equity
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
23
|
23
|
|
Balance
as of June 30, 2016
|
(32)
|
160
|
807
|
95
|
31
|
(24)
|
-
|
(6)
|
32
|
23
|
1,086
|
|
|
June
30,
2016
|
|
June
30,
2015
|
|
June
30,
2014
|
|
Sale of trading
properties
|
191
|
|
10
|
|
63
|
|
Crops
|
1,015
|
|
950
|
|
818
|
|
Cattle
|
80
|
|
57
|
|
62
|
|
Dairy
|
65
|
|
72
|
|
54
|
|
Sugarcane
|
294
|
|
198
|
|
124
|
|
Supplies
|
63
|
|
55
|
|
70
|
|
Beef
|
966
|
|
806
|
|
549
|
|
Sale of
communication equipment
|
1,844
|
|
-
|
|
-
|
|
Revenue from
supermarkets
|
18,536
|
|
-
|
|
-
|
|
Revenues
from sales
|
23,054
|
|
2,148
|
|
1,740
|
|
Consignment
revenues
|
119
|
|
32
|
|
|
|
Rental and
services
|
5,264
|
|
2,995
|
|
2,449
|
|
Hotel
services
|
557
|
|
396
|
|
332
|
|
Communication
services
|
4,956
|
|
-
|
|
-
|
|
Tourism
services
|
1,152
|
|
-
|
|
-
|
|
Leases and
agricultural services
|
40
|
|
37
|
|
29
|
|
Commissions
|
66
|
|
38
|
|
47
|
|
Consumer
financing
|
171
|
|
-
|
|
-
|
|
Others
|
5
|
|
6
|
|
7
|
|
Revenue
from services
|
12,330
|
|
3,504
|
|
2,864
|
|
Total
revenues
|
35,384
|
|
5,652
|
|
4,604
|
|
|
June
30,
2016
|
|
June
30,
2015
|
|
June
30,
2014
|
|
Cost of leases and
services
|
13
|
|
12
|
|
9
|
|
Other operative
costs
|
10
|
|
9
|
|
8
|
|
Cost
of property operations
|
23
|
|
21
|
|
17
|
|
Crops
|
1,707
|
|
1,753
|
|
1,508
|
|
Cattle
|
254
|
|
220
|
|
151
|
|
Dairy
|
135
|
|
133
|
|
104
|
|
Sugarcane
|
494
|
|
368
|
|
207
|
|
Supplies
|
49
|
|
43
|
|
56
|
|
Beef
|
837
|
|
655
|
|
446
|
|
Leases and
agricultural services
|
7
|
|
7
|
|
15
|
|
Consignment
costs
|
6
|
|
3
|
|
-
|
|
Commissions
|
11
|
|
12
|
|
8
|
|
Brokerage
operations
|
55
|
|
32
|
|
29
|
|
Others
|
9
|
|
7
|
|
8
|
|
Costs
of agricultural sales and services
|
3,564
|
|
3,233
|
|
2,532
|
|
Costs of leases and
services
|
2,432
|
|
1,224
|
|
1,129
|
|
Costs of trading
properties and developments
|
15
|
|
14
|
|
19
|
|
Costs from hotel
operations
|
381
|
|
278
|
|
216
|
|
Costs of sale of
communication equipment
|
1,304
|
|
-
|
|
-
|
|
Costs of
communication services
|
3,304
|
|
-
|
|
-
|
|
Costs of tourism
services
|
1,049
|
|
-
|
|
-
|
|
Costs of
supermarkets
|
13,867
|
|
-
|
|
-
|
|
Costs of sale and
developments
|
151
|
|
-
|
|
-
|
|
Total
costs
|
26,090
|
|
4,770
|
|
3,913
|
|
|
June
30,
2016
|
|
June
30,
2015
|
|
June
30,
2014
|
|
Leases, services
charges and vacant property costs
|
142
|
|
45
|
|
54
|
|
Depreciation and
amortization
|
2,769
|
|
259
|
|
297
|
|
Doubtful
accounts
|
71
|
|
30
|
|
10
|
|
Advertising,
publicity and other selling expenses
|
964
|
|
238
|
|
184
|
|
Taxes, rates and
contributions
|
723
|
|
304
|
|
243
|
|
Maintenance and
repairs
|
1,135
|
|
436
|
|
336
|
|
Fees and payments
for services
|
2,092
|
|
286
|
|
252
|
|
Director´s
fees
|
207
|
|
134
|
|
124
|
|
Payroll and social
security liabilities
|
5,057
|
|
1,041
|
|
890
|
|
Cost of sale of
goods and services
|
14,861
|
|
63
|
|
61
|
|
Changes in
biological assets and agricultural produce
|
1,810
|
|
1,609
|
|
1,241
|
|
Supplies and
labor
|
1,135
|
|
1,113
|
|
886
|
|
Freights
|
159
|
|
138
|
|
90
|
|
Commissions and
expenses
|
21
|
|
28
|
|
19
|
|
Conditioning and
clearance
|
30
|
|
20
|
|
15
|
|
Travel expenses and
stationery
|
36
|
|
55
|
|
25
|
|
Management
fees
|
-
|
|
11
|
|
-
|
|
Export
expenses
|
25
|
|
-
|
|
-
|
|
Others
|
3,376
|
|
52
|
|
73
|
|
Total
|
34,613
|
|
5,862
|
|
4,800
|
|
|
Group
costs
|
|
|
|
||||||||||
|
|
Cost
of agricultural sales and services
|
Cost
of agriculture production
|
Other
agricultural operative costs
|
Cost
of leases and services
|
Cost
of trading properties and developments
|
Cost
of
hotel
operations
|
Cost
of sale of communication equipment
|
Cost
of communication services
|
Cost
of tourism services
|
Cost
of
supermarkets
|
Total
costs
|
General
and administrative expenses
|
Selling
expenses
|
Total
|
|
Leases, services
charges and vacant property costs
|
33
|
1
|
-
|
47
|
1
|
2
|
-
|
-
|
45
|
-
|
129
|
9
|
4
|
142
|
|
Depreciation and
amortization
|
49
|
13
|
3
|
578
|
-
|
11
|
-
|
683
|
68
|
45
|
1,450
|
291
|
1,028
|
2,769
|
|
Doubtful
accounts
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
61
|
10
|
71
|
|
Advertising,
publicity and other selling expenses
|
-
|
-
|
-
|
282
|
-
|
-
|
-
|
-
|
-
|
-
|
282
|
-
|
682
|
964
|
|
Taxes, rates and
contributions
|
3
|
13
|
-
|
219
|
4
|
1
|
-
|
-
|
-
|
-
|
240
|
20
|
463
|
723
|
|
Maintenance and
repairs
|
17
|
24
|
1
|
611
|
8
|
57
|
-
|
-
|
61
|
-
|
779
|
79
|
277
|
1,135
|
|
Fees and payments
for services
|
173
|
5
|
1
|
17
|
-
|
15
|
-
|
675
|
-
|
-
|
886
|
456
|
750
|
2,092
|
|
Director´s
fees
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
207
|
-
|
207
|
|
Payroll and social
security liabilities
|
149
|
90
|
4
|
560
|
1
|
220
|
-
|
405
|
90
|
518
|
2,037
|
831
|
2,189
|
5,057
|
|
Cost of sale of
goods and services
|
-
|
-
|
-
|
40
|
152
|
48
|
1,304
|
13
|
-
|
13,304
|
14,861
|
-
|
-
|
14,861
|
|
Changes in
biological assets and agricultural produce
|
1,808
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,808
|
-
|
2
|
1,810
|
|
Supplies and
labor
|
78
|
1,056
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,134
|
-
|
1
|
1,135
|
|
Freights
|
1
|
13
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
14
|
-
|
145
|
159
|
|
Bank commissions
and expenses
|
10
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
10
|
7
|
4
|
21
|
|
Conditioning and
clearance
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
30
|
30
|
|
Travel and library
expenses
|
14
|
14
|
1
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
29
|
6
|
1
|
36
|
|
Export
expenses
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
25
|
25
|
|
Others
|
13
|
-
|
-
|
79
|
-
|
26
|
-
|
1,528
|
785
|
-
|
2,431
|
277
|
668
|
3,376
|
|
Total
expenses by nature
|
2,348
|
1,229
|
10
|
2,433
|
166
|
380
|
1,304
|
3,304
|
1,049
|
13,867
|
26,090
|
2,244
|
6,279
|
34,613
|
|
|
Group
costs
|
|
|
|
|
|
|
||||||||||||
|
|
Cost
of
agricultural
sales and services
|
|
Cost
of agriculture production
|
|
Other
agricultural operative costs
|
|
Cost
of property operations
|
|
Cost
of trading properties and developments
|
|
Cost
of
hotel
operations
|
|
Total
costs
|
|
General
and administrative expenses
|
|
Selling
expenses
|
|
Total
|
|
Leases, services
charges and vacant property costs
|
14
|
|
-
|
|
-
|
|
17
|
|
1
|
|
-
|
|
32
|
|
10
|
|
3
|
|
45
|
|
Depreciation and
amortization
|
56
|
|
11
|
|
3
|
|
163
|
|
-
|
|
12
|
|
245
|
|
13
|
|
1
|
|
259
|
|
Doubtful
accounts
|
1
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
1
|
|
-
|
|
29
|
|
30
|
|
Advertising,
publicity and other selling expenses
|
-
|
|
-
|
|
-
|
|
173
|
|
-
|
|
7
|
|
180
|
|
-
|
|
58
|
|
238
|
|
Taxes, rates and
contributions
|
3
|
|
11
|
|
-
|
|
109
|
|
3
|
|
-
|
|
126
|
|
16
|
|
162
|
|
304
|
|
Maintenance and
repairs
|
13
|
|
21
|
|
-
|
|
326
|
|
7
|
|
34
|
|
401
|
|
32
|
|
3
|
|
436
|
|
Fees and payments
for services
|
151
|
|
6
|
|
-
|
|
9
|
|
1
|
|
1
|
|
168
|
|
110
|
|
8
|
|
286
|
|
Director´s
fees
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
134
|
|
-
|
|
134
|
|
Payroll and social
security liabilities
|
119
|
|
65
|
|
5
|
|
404
|
|
-
|
|
162
|
|
755
|
|
239
|
|
47
|
|
1,041
|
|
Cost of sale of
goods and services
|
-
|
|
-
|
|
-
|
|
-
|
|
2
|
|
61
|
|
63
|
|
-
|
|
-
|
|
63
|
|
Changes in
biological assets and agricultural produce
|
1,609
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
1,609
|
|
-
|
|
-
|
|
1,609
|
|
Supplies and
labor
|
14
|
|
1,094
|
|
1
|
|
-
|
|
-
|
|
-
|
|
1,109
|
|
-
|
|
4
|
|
1,113
|
|
Freights
|
2
|
|
12
|
|
-
|
|
-
|
|
-
|
|
-
|
|
14
|
|
-
|
|
124
|
|
138
|
|
Commissions and
expenses
|
9
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
9
|
|
15
|
|
4
|
|
28
|
|
Conditioning and
clearance
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
20
|
|
20
|
|
Travel and library
expenses
|
15
|
|
11
|
|
-
|
|
12
|
|
-
|
|
-
|
|
38
|
|
14
|
|
3
|
|
55
|
|
Management
fees
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
11
|
|
-
|
|
11
|
|
Others
|
7
|
|
-
|
|
-
|
|
12
|
|
-
|
|
1
|
|
20
|
|
24
|
|
8
|
|
52
|
|
Total
expenses by nature
|
2,013
|
|
1,231
|
|
9
|
|
1,225
|
|
14
|
|
278
|
|
4,770
|
|
618
|
|
474
|
|
5,862
|
|
|
Group
costs
|
|
|
|
|
|
|
||||||||||||
|
|
Cost
of
agricultural
sales and services
|
|
Cost
of agriculture production
|
|
Other
agricultural operative costs
|
|
Cost
of property operations
|
|
Cost
of trading properties and developments
|
|
Cost
of
hotel
operations
|
|
Total
costs
|
|
General
and administrative expenses
|
|
Selling
expenses
|
|
Total
|
|
Leases, services
charges and vacant property costs
|
15
|
|
1
|
|
-
|
|
17
|
|
1
|
|
-
|
|
34
|
|
15
|
|
5
|
|
54
|
|
Depreciation and
amortization
|
46
|
|
8
|
|
3
|
|
217
|
|
1
|
|
11
|
|
286
|
|
9
|
|
2
|
|
297
|
|
Doubtful
accounts
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
10
|
|
10
|
|
Advertising,
publicity and other selling expenses
|
-
|
|
-
|
|
-
|
|
145
|
|
-
|
|
5
|
|
150
|
|
-
|
|
34
|
|
184
|
|
Taxes, rates and
contributions
|
2
|
|
9
|
|
-
|
|
87
|
|
2
|
|
-
|
|
100
|
|
14
|
|
129
|
|
243
|
|
Maintenance and
repairs
|
11
|
|
15
|
|
-
|
|
255
|
|
4
|
|
26
|
|
311
|
|
24
|
|
1
|
|
336
|
|
Fees and payments
for services
|
120
|
|
5
|
|
-
|
|
29
|
|
-
|
|
2
|
|
156
|
|
86
|
|
10
|
|
252
|
|
Director´s
fees
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
124
|
|
-
|
|
124
|
|
Payroll and social
security liabilities
|
93
|
|
56
|
|
6
|
|
362
|
|
-
|
|
121
|
|
638
|
|
213
|
|
39
|
|
890
|
|
Cost of sale of
goods and services
|
-
|
|
-
|
|
-
|
|
-
|
|
11
|
|
50
|
|
61
|
|
-
|
|
-
|
|
61
|
|
Changes in
biological assets and agricultural produce
|
1,240
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
1,240
|
|
-
|
|
1
|
|
1,241
|
|
Supplies and
labor
|
24
|
|
860
|
|
-
|
|
-
|
|
-
|
|
-
|
|
884
|
|
-
|
|
2
|
|
886
|
|
Freights
|
1
|
|
7
|
|
1
|
|
-
|
|
-
|
|
-
|
|
9
|
|
-
|
|
81
|
|
90
|
|
Commissions and
expenses
|
6
|
|
-
|
|
1
|
|
-
|
|
-
|
|
-
|
|
7
|
|
6
|
|
6
|
|
19
|
|
Conditioning and
clearance
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
15
|
|
15
|
|
Travel and library
expenses
|
13
|
|
7
|
|
-
|
|
-
|
|
-
|
|
-
|
|
20
|
|
4
|
|
1
|
|
25
|
|
Others
|
2
|
|
-
|
|
1
|
|
14
|
|
-
|
|
-
|
|
17
|
|
38
|
|
18
|
|
73
|
|
Total
expenses by nature
|
1,573
|
|
968
|
|
12
|
|
1,126
|
|
19
|
|
215
|
|
3,913
|
|
533
|
|
354
|
|
4,800
|
|
|
June 30,
2016
|
|
June 30,
2015
|
|
June 30,
2014
|
|
Salaries, bonuses
and social security costs
|
4,880
|
|
999
|
|
785
|
|
Share-based
payments
|
48
|
|
31
|
|
95
|
|
Defined
contribution plan costs
|
17
|
|
11
|
|
10
|
|
Other costs and
employee benefits
|
112
|
|
-
|
|
-
|
|
Total
employee costs
|
5,057
|
|
1,041
|
|
890
|
|
|
June 30,
2016
|
|
June 30,
2015
|
|
June 30,
2014
|
|
(Loss) / Gain from
commodity derivative financial instruments
|
(77)
|
|
8
|
|
(15)
|
|
Tax on personal
assets
|
(6)
|
|
(15)
|
|
(14)
|
|
Gain from disposal
of interest in associates
|
4
|
|
22
|
|
-
|
|
Reversal of
currency translation adjustment (i)
|
97
|
|
188
|
|
-
|
|
Consulting
fees
|
1
|
|
4
|
|
-
|
|
Contingencies
(ii)
|
(5)
|
|
(29)
|
|
(18)
|
|
Donations
|
(58)
|
|
(40)
|
|
(34)
|
|
Project analysis
and assessment
|
-
|
|
-
|
|
(3)
|
|
Unrecoverable
VAT
|
-
|
|
(1)
|
|
|
|
Expenses related to
transfers of investment properties to subsidiaries
(iii)
|
-
|
|
(119)
|
|
-
|
|
Remediation income
at fair value from the interest held in an associate before
takeover
|
26
|
|
-
|
|
-
|
|
Others
|
(26)
|
|
(6)
|
|
9
|
|
Total
other operating results, net
|
(44)
|
|
12
|
|
(75)
|
|
|
June 30,
2016
|
|
June 30,
2015
|
|
June 30,
2014
|
|
Financial
income
|
|
|
|
|
|
|
Interest
income
|
805
|
|
100
|
|
119
|
|
Foreign exchange
gains
|
1,097
|
|
124
|
|
154
|
|
Dividends
income
|
72
|
|
17
|
|
15
|
|
Financial
income
|
1,974
|
|
241
|
|
288
|
|
Financial
costs
|
|
|
|
|
|
|
Interest
expense
|
(2,739)
|
|
(874)
|
|
(715)
|
|
Foreign exchange
losses
|
(3,999)
|
|
(686)
|
|
(2,054)
|
|
Other financial
costs
|
(981)
|
|
(125)
|
|
(83)
|
|
Total
financial costs
|
(7,719)
|
|
(1,685)
|
|
(2,852)
|
|
Other
financial results:
|
|
|
|
|
|
|
Fair value (loss) /
gain on financial assets and liabilities at fair value through
profit or loss
|
(1,241)
|
|
188
|
|
379
|
|
Loss from
repurchase of Non-convertible Notes
|
(39)
|
|
(2)
|
|
(45)
|
|
Gain / (Loss) on
derivative financial instruments (except commodities)
|
1,089
|
|
(83)
|
|
(365)
|
|
Gain on the
revaluation of receivables arising from the sale of
farmland
|
33
|
|
53
|
|
21
|
|
Impairment of
investment properties and property, plant and
equipment
|
(352)
|
|
-
|
|
-
|
|
Total
other financial results
|
(510)
|
|
156
|
|
(10)
|
|
Total
financial results, net
|
(6,255)
|
|
(1,288)
|
|
(2,574)
|
|
|
June
30,
2016
|
June
30,
2015
|
June
30,
2014
|
|
(Loss) / Gain
attributable to equity holders of the parent
|
(1,892)
|
(176)
|
(1,068)
|
|
Weighted average
number of ordinary shares in issue (in million)
|
495
|
492
|
496
|
|
Basic
earnings per share
|
(3.82)
|
0.36
|
(2.15)
|
|
|
June
30,
2015
|
|
Gain attributable
to equity holders of the parent
|
176
|
|
Weighted average
number of ordinary shares in issue (in million)
|
554
|
|
Diluted
earnings per share
|
0.32
|
|
Name
|
Date
of birth
|
Position
|
Actual
position since
|
|
Alejandro G.
Elsztain
|
03/31/1966
|
General
Manager
|
1994
|
|
Carlos
Blousson
|
09/21/1963
|
General Manager of
Operations in Argentina and Bolivia
|
2008
|
|
Matías I.
Gaivironsky
|
02/23/1976
|
Administrative and
Financial Manager
|
2011
|
|
Alejandro
Casaretto
|
10/15/1952
|
Regional
Agricultural Manager
|
2008
|
|
Name
|
Date
of birth
|
Position
|
Current
position held since
|
|
Sholem
Lapidot
|
10/22/1979
|
Chief Executive
Officer
|
2016
|
|
Gil
Kotler
|
04/10/1966
|
Chief Financial
Officer
|
2016
|
|
Aaron
Kaufman
|
03/03/1970
|
VP & General
Counsel
|
2015
|
|
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 Current
|
|
Borrowings
Non-current
|
|
Borrowings
Current
|
|
Associates
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tarshop
|
|
Reimbursement of
expenses
|
|
-
|
|
-
|
|
-
|
|
1
|
|
-
|
|
-
|
|
-
|
|
|
|
Leases and/or
rights of use
|
|
-
|
|
-
|
|
-
|
|
-
|
|
(1)
|
|
-
|
|
-
|
|
New
Lipstick
|
|
Reimbursement of
expenses
|
|
-
|
|
-
|
|
-
|
|
4
|
|
-
|
|
-
|
|
-
|
|
Lipstick
|
|
Reimbursement of
expenses
|
|
-
|
|
-
|
|
-
|
|
1
|
|
-
|
|
-
|
|
-
|
|
Metropolitan
|
|
Reimbursement of
expenses
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
Agro-Uranga
S.A
|
|
Dividends
receivables
|
|
-
|
|
-
|
|
-
|
|
1
|
|
-
|
|
-
|
|
-
|
|
|
Brokerage
|
|
-
|
|
-
|
|
-
|
|
-
|
|
(1)
|
|
-
|
|
-
|
|
|
Agrofy
S.A.
|
|
Other
receivables
|
|
-
|
|
-
|
|
-
|
|
17
|
|
-
|
|
-
|
|
-
|
|
BHSA
|
|
Reimbursement of
expenses
|
|
-
|
|
-
|
|
-
|
|
1
|
|
(1)
|
|
-
|
|
-
|
|
|
Borrowings
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
(2)
|
|
(10)
|
|
|
BACS
|
|
Reimbursement of
expenses
|
|
-
|
|
-
|
|
-
|
|
1
|
|
-
|
|
-
|
|
-
|
|
|
|
Non-convertible
notes
|
|
100
|
|
21
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
Total
Associates
|
|
|
|
100
|
|
21
|
|
-
|
|
26
|
|
(3)
|
|
(2)
|
|
(10)
|
|
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 Current
|
|
Borrowings
Non-current
|
|
Borrowings
Current
|
|
Joint
Ventures
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cresca
S.A.
|
|
Loans
granted
|
|
-
|
|
-
|
|
162
|
|
-
|
|
-
|
|
-
|
|
-
|
|
Puerto
Retiro
|
|
Borrowings
|
|
-
|
|
-
|
|
-
|
|
3
|
|
-
|
|
-
|
|
-
|
|
NPSF
|
|
Reimbursement of
expenses
|
|
-
|
|
-
|
|
-
|
|
2
|
|
-
|
|
-
|
|
-
|
|
|
Borrowings
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
(6)
|
|
|
|
Share-based
payments
|
|
-
|
|
-
|
|
-
|
|
1
|
|
-
|
|
-
|
|
-
|
|
|
|
Management
fees
|
|
-
|
|
-
|
|
-
|
|
4
|
|
-
|
|
-
|
|
-
|
|
|
Quality
|
|
Reimbursement of
expenses
|
|
-
|
|
-
|
|
-
|
|
1
|
|
-
|
|
-
|
|
-
|
|
Cyrsa
|
|
Credit due to
capital reduction
|
|
-
|
|
-
|
|
-
|
|
3
|
|
-
|
|
-
|
|
-
|
|
Total
Joint Ventures
|
|
|
|
-
|
|
-
|
|
162
|
|
14
|
|
-
|
|
-
|
|
(6)
|
|
Other
related parties
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CAMSA
|
|
Reimbursement of
expenses
|
|
-
|
|
-
|
|
-
|
|
9
|
|
-
|
|
-
|
|
-
|
|
Estudio Zang,
Bergel & Viñes
|
|
Legal
services
|
|
-
|
|
-
|
|
-
|
|
-
|
|
(1)
|
|
-
|
|
-
|
|
IFISA
|
|
Reimbursement of
expenses
|
|
-
|
|
-
|
|
-
|
|
1,074
|
|
-
|
|
-
|
|
-
|
|
|
|
Financial
operations
|
|
-
|
|
-
|
|
-
|
|
12
|
|
-
|
|
-
|
|
-
|
|
Museo de los
Niños
|
|
Leases and/or
rights of use
|
|
-
|
|
-
|
|
-
|
|
2
|
|
-
|
|
-
|
|
-
|
|
Boulevard Norte
S.A.
|
|
Reimbursement of
expenses
|
|
-
|
|
-
|
|
-
|
|
1
|
|
-
|
|
-
|
|
-
|
|
Ogden Argentina
S.A.
|
|
Borrowings
|
|
-
|
|
-
|
|
-
|
|
1
|
|
-
|
|
-
|
|
-
|
|
Consultores Venture
Capital Uruguay
|
|
Management
fees
|
|
-
|
|
-
|
|
-
|
|
2
|
|
-
|
|
-
|
|
-
|
|
Total
Other related parties
|
|
|
|
-
|
|
-
|
|
-
|
|
1,101
|
|
(1)
|
|
-
|
|
-
|
|
Directors
and Senior Management
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Directors and
Senior Management
|
|
Fees
|
|
-
|
|
-
|
|
-
|
|
-
|
|
(29)
|
|
-
|
|
-
|
|
|
Advances
|
|
-
|
|
-
|
|
-
|
|
4
|
|
-
|
|
-
|
|
-
|
|
|
Total
Directors and Senior Management
|
|
|
|
-
|
|
-
|
|
-
|
|
4
|
|
(29)
|
|
-
|
|
-
|
|
Total
|
|
|
|
100
|
|
21
|
|
162
|
|
1,145
|
|
(33)
|
|
(2)
|
|
(16)
|
|
Related
party
|
|
Description of
transaction
|
|
Investment in
financial assets
Non-current
|
|
Trade and other
receivables Non-current
|
|
Trade and other
receivables Current
|
|
Trade and other
payables Current
|
|
Borrowings
Non-current
|
|
Borrowings
Current
|
|
Associates
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tarshop
|
|
Reimbursement of
expenses
|
|
-
|
|
-
|
|
2
|
|
-
|
|
-
|
|
-
|
|
|
|
Leases and/or
rights of use
|
|
-
|
|
-
|
|
-
|
|
(1)
|
|
-
|
|
-
|
|
New
Lipstick
|
|
Reimbursement of
expenses
|
|
-
|
|
-
|
|
3
|
|
-
|
|
-
|
|
-
|
|
Condor
|
|
Financial
operations
|
|
-
|
|
-
|
|
29
|
|
-
|
|
-
|
|
-
|
|
Lipstick
|
|
Reimbursement of
expenses
|
|
|
|
|
|
1
|
|
|
|
|
|
|
|
Agro-Uranga
S.A
|
|
Purchase of goods
and/or services
|
|
-
|
|
-
|
|
-
|
|
(1)
|
|
-
|
|
-
|
|
|
Sale of
inputs
|
|
-
|
|
-
|
|
1
|
|
-
|
|
-
|
|
-
|
|
|
BHSA
|
|
Advances
|
|
-
|
|
-
|
|
-
|
|
(1)
|
|
-
|
|
-
|
|
|
Borrowings
|
|
-
|
|
-
|
|
-
|
|
-
|
|
(8)
|
|
(22)
|
|
|
|
Leases and/or
rights of use
|
|
-
|
|
-
|
|
1
|
|
-
|
|
-
|
|
-
|
|
|
BACS
|
|
Reimbursement of
expenses
|
|
-
|
|
-
|
|
2
|
|
-
|
|
-
|
|
-
|
|
|
|
Non-convertible
notes
|
|
100
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
Total
Associates
|
|
|
|
100
|
|
-
|
|
39
|
|
(3)
|
|
(8)
|
|
(22)
|
|
Related
party
|
|
Description of
transaction
|
|
Investment in
financial assets
Non-current
|
|
Trade and other
receivables Non-current
|
|
Trade and other
receivables Current
|
|
Trade and other
payables Current
|
|
Borrowings
Non-current
|
|
Borrowings
Current
|
|
Joint
Ventures
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cresca
S.A.
|
|
Loans
granted
|
|
-
|
|
114
|
|
-
|
|
-
|
|
-
|
|
-
|
|
Puerto
Retiro
|
|
Borrowings
|
|
-
|
|
-
|
|
2
|
|
-
|
|
-
|
|
-
|
|
NPSA
|
|
Reimbursement of
expenses
|
|
-
|
|
-
|
|
1
|
|
-
|
|
-
|
|
-
|
|
|
Borrowings
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
(8)
|
|
|
|
Leases and/or
rights of use
|
|
-
|
|
-
|
|
-
|
|
(1)
|
|
-
|
|
-
|
|
|
|
Management
fees
|
|
-
|
|
-
|
|
3
|
|
-
|
|
-
|
|
-
|
|
|
Baicom
|
|
Borrowings
|
|
-
|
|
1
|
|
-
|
|
-
|
|
-
|
|
-
|
|
|
|
Reimbursement of
expenses
|
|
-
|
|
-
|
|
1
|
|
-
|
|
-
|
|
-
|
|
Cyrsa
|
|
Credit due to
capital reduction
|
|
-
|
|
-
|
|
9
|
|
-
|
|
-
|
|
-
|
|
|
|
Borrowings
|
|
-
|
|
-
|
|
-
|
|
-
|
|
(14)
|
|
-
|
|
Total
Joint Ventures
|
|
|
|
-
|
|
115
|
|
16
|
|
(1)
|
|
(14)
|
|
(8)
|
|
Other
related parties
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CAMSA
|
|
Management
fees
|
|
-
|
|
-
|
|
-
|
|
(7)
|
|
-
|
|
-
|
|
|
|
Reimbursement of
expenses
|
|
-
|
|
-
|
|
7
|
|
-
|
|
-
|
|
-
|
|
Estudio Zang,
Bergel & Viñes
|
|
Legal
services
|
|
-
|
|
-
|
|
-
|
|
(1)
|
|
-
|
|
-
|
|
IFISA
|
|
Financial
operations
|
|
-
|
|
-
|
|
323
|
|
-
|
|
-
|
|
-
|
|
Museo de los
Niños
|
|
Leases and/or
rights of use
|
|
-
|
|
-
|
|
1
|
|
-
|
|
-
|
|
-
|
|
Boulevard Norte
S.A.
|
|
Reimbursement of
expenses
|
|
-
|
|
-
|
|
1
|
|
-
|
|
-
|
|
-
|
|
Ogden Argentina
S.A.
|
|
Borrowings
|
|
-
|
|
-
|
|
1
|
|
-
|
|
-
|
|
-
|
|
Consultores Venture
Capital Uruguay
|
|
Management
fees
|
|
-
|
|
-
|
|
2
|
|
-
|
|
-
|
|
-
|
|
Total
Other related parties
|
|
|
|
-
|
|
-
|
|
335
|
|
(8)
|
|
-
|
|
-
|
|
Directors
and Senior Management
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Directors and
Senior Management
|
|
Fees
|
|
|
|
|
|
|
|
(42)
|
|
-
|
|
-
|
|
Total
Directors and Senior Management
|
|
|
|
-
|
|
-
|
|
-
|
|
(42)
|
|
-
|
|
-
|
|
Total
|
|
|
|
100
|
|
115
|
|
390
|
|
(54)
|
|
(22)
|
|
(30)
|
|
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.
|
|
-
|
|
-
|
|
3
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
Tarshop
|
|
12
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
BACS
|
|
6
|
|
-
|
|
-
|
|
-
|
|
-
|
|
21
|
|
-
|
|
-
|
|
BHSA
|
|
3
|
|
-
|
|
-
|
|
-
|
|
-
|
|
(5)
|
|
-
|
|
-
|
|
Total
Associates
|
|
21
|
|
-
|
|
3
|
|
-
|
|
-
|
|
16
|
|
-
|
|
-
|
|
Joint
Ventures
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cyrsa
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
(3)
|
|
-
|
|
-
|
|
NPSA
|
|
-
|
|
3
|
|
-
|
|
-
|
|
-
|
|
(2)
|
|
-
|
|
-
|
|
Puerto
Retiro
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
1
|
|
-
|
|
-
|
|
Adama
|
|
-
|
|
-
|
|
16
|
|
|
|
|
|
|
|
|
|
|
|
ISPRO
|
|
-
|
|
-
|
|
9
|
|
|
|
|
|
|
|
|
|
|
|
Mehadrin
|
|
-
|
|
-
|
|
48
|
|
|
|
|
|
|
|
|
|
|
|
Total
Joint Ventures
|
|
-
|
|
3
|
|
73
|
|
-
|
|
-
|
|
(4)
|
|
-
|
|
-
|
|
Other
related parties
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
San Bernardo de
Córdoba S.A.
|
|
(1)
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
Fundación
IRSA
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
(8)
|
|
Hamonet
S.A.
|
|
(1)
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
Estudio Zang,
Bergel & Viñes
|
|
-
|
|
-
|
|
-
|
|
-
|
|
(6)
|
|
-
|
|
-
|
|
-
|
|
Isaac Elsztain e
Hijos S.C.A.
|
|
(1)
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
Condor
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
122
|
|
-
|
|
-
|
|
IFISA
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
39
|
|
-
|
|
-
|
|
Total
Other related parties
|
|
(3)
|
|
-
|
|
-
|
|
-
|
|
(6)
|
|
161
|
|
-
|
|
(8)
|
|
Directors
and Senior Management
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Directors
|
|
-
|
|
-
|
|
-
|
|
(156)
|
|
-
|
|
-
|
|
-
|
|
-
|
|
Senior
Management
|
|
-
|
|
-
|
|
-
|
|
(16)
|
|
-
|
|
-
|
|
-
|
|
-
|
|
Total
Directors and Senior Management
|
|
-
|
|
-
|
|
-
|
|
(172)
|
|
-
|
|
-
|
|
-
|
|
-
|
|
Total
|
|
18
|
|
3
|
|
76
|
|
(172)
|
|
(6)
|
|
173
|
|
-
|
|
(8)
|
|
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.
|
|
-
|
|
-
|
|
8
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
Tarshop
|
|
9
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
BACS
|
|
4
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
BHSA
|
|
2
|
|
-
|
|
-
|
|
-
|
|
-
|
|
(15)
|
|
-
|
|
-
|
|
Total
Associates
|
|
15
|
|
-
|
|
8
|
|
-
|
|
-
|
|
(15)
|
|
-
|
|
-
|
|
Joint
Ventures
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cyrsa
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
(9)
|
|
-
|
|
-
|
|
NPSF
|
|
(1)
|
|
2
|
|
-
|
|
-
|
|
-
|
|
(1)
|
|
-
|
|
-
|
|
Puerto
Retiro
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
1
|
|
-
|
|
-
|
|
Total
Joint Ventures
|
|
(1)
|
|
2
|
|
-
|
|
-
|
|
-
|
|
(9)
|
|
-
|
|
-
|
|
Other
related parties
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CAMSA
|
|
-
|
|
(11)
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
|
|
Fundación
IRSA
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
(5)
|
|
Estudio Zang,
Bergel & Viñes
|
|
-
|
|
-
|
|
-
|
|
-
|
|
(5)
|
|
-
|
|
-
|
|
-
|
|
Isaac Elsztain e
Hijos S.C.A.
|
|
(1)
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
Condor
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
161
|
|
-
|
|
-
|
|
IFISA
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
227
|
|
-
|
|
-
|
|
Total
Other related parties
|
|
(1)
|
|
(11)
|
|
-
|
|
-
|
|
(5)
|
|
388
|
|
-
|
|
(5)
|
|
Directors
and Senior Management
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Directors
|
|
-
|
|
-
|
|
-
|
|
(134)
|
|
-
|
|
-
|
|
-
|
|
-
|
|
Senior
Management
|
|
-
|
|
-
|
|
-
|
|
(11)
|
|
-
|
|
-
|
|
-
|
|
-
|
|
Total
Directors and Senior Management
|
|
-
|
|
-
|
|
-
|
|
(145)
|
|
-
|
|
-
|
|
-
|
|
-
|
|
Total
|
|
13
|
|
(9)
|
|
8
|
|
(145)
|
|
(5)
|
|
364
|
|
-
|
|
(5)
|
|
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
|
|
-
|
|
-
|
|
-
|
|
-
|
|
Tarshop
|
|
8
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
BACS
|
|
2
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
BHSA
|
|
1
|
|
-
|
|
-
|
|
-
|
|
-
|
|
26
|
|
-
|
|
Total
Associates
|
|
11
|
|
-
|
|
8
|
|
-
|
|
-
|
|
26
|
|
-
|
|
Joint
Ventures
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cyrsa
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
(21)
|
|
-
|
|
Cresca
S.A.
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
2
|
|
-
|
|
NPSF
|
|
(1)
|
|
1
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
Puerto
Retiro
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
1
|
|
-
|
|
Total
Joint Ventures
|
|
(1)
|
|
1
|
|
-
|
|
-
|
|
-
|
|
(18)
|
|
-
|
|
Other
related parties
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fundación
IRSA
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
(3)
|
|
Estudio Zang,
Bergel & Viñes
|
|
-
|
|
-
|
|
-
|
|
-
|
|
(4)
|
|
-
|
|
-
|
|
Isaac Elsztain e
Hijos S.C.A.
|
|
(1)
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
IFISA
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
22
|
|
-
|
|
Total
Other related parties
|
|
(1)
|
|
-
|
|
-
|
|
-
|
|
(4)
|
|
22
|
|
(3)
|
|
Directors
and Senior Management
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Directors
|
|
-
|
|
-
|
|
-
|
|
(124)
|
|
-
|
|
-
|
|
-
|
|
Senior
Management
|
|
-
|
|
-
|
|
-
|
|
(30)
|
|
-
|
|
-
|
|
-
|
|
Total
Directors and Senior Management
|
|
-
|
|
-
|
|
-
|
|
(154)
|
|
-
|
|
-
|
|
-
|
|
Total
|
|
9
|
|
1
|
|
8
|
|
(154)
|
|
(4)
|
|
30
|
|
(3)
|
|
Description
|
Biological assets
|
Inventories
|
Agricultural services
|
Services and other operating costs
|
Trading properties
|
Hotels
|
Mobile phones
|
Supermarkets
|
Properties
|
Others
|
Total as of 06.30.16
|
Total as of 06.30.15
|
Total as of 06.30.14
|
|
Inventories as of 06.30.15
|
407
|
485
|
-
|
-
|
133
|
7
|
-
|
-
|
-
|
-
|
1,032
|
(i)
909
|
(ii)
583
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Acquisition
for business combination
|
-
|
-
|
-
|
-
|
-
|
-
|
220
|
1,675
|
2,680
|
-
|
4,575
|
-
|
-
|
|
Initial
recognition and changes in the fair value of biological assets and
agricultural produce at the point of harvest
|
267
|
(95)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
172
|
182
|
140
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Changes
in the net realizable value of agricultural produce after
harvest
|
-
|
208
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
208
|
(34)
|
(17)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Decrease
due to harvest
|
-
|
1,247
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,247
|
1,228
|
1,029
|
|
Acquisitions
and classifications
|
32
|
1,501
|
-
|
-
|
-
|
-
|
1,233
|
13,304
|
191
|
-
|
16,261
|
1,255
|
1,144
|
|
Consume
|
(1)
|
(617)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(618)
|
(605)
|
(517)
|
|
Additions
|
-
|
-
|
-
|
-
|
71
|
-
|
-
|
-
|
354
|
-
|
425
|
1
|
13
|
|
Impairments
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(158)
|
-
|
(158)
|
-
|
-
|
|
Disposals
|
-
|
-
|
-
|
-
|
(2)
|
1
|
-
|
-
|
-
|
-
|
(1)
|
(1)
|
(12)
|
|
Transfers
|
|
|
|
|
|
|
|
|
|
|
|
3
|
-
|
|
Expenses
incurred
|
-
|
118
|
81
|
1,645
|
15
|
361
|
3,292
|
621
|
644
|
1,224
|
8,001
|
1,666
|
1,495
|
|
Exchange
difference
|
-
|
(68)
|
-
|
-
|
49
|
-
|
107
|
1,214
|
1,580
|
4
|
2,886
|
(46)
|
(11)
|
|
Inventories as of 06.30.16
|
(567)
|
(650)
|
-
|
-
|
(251)
|
(8)
|
(327)
|
(2,888)
|
(4,462)
|
(27)
|
(9,180)
|
(iv)
(1,030)
|
(907)
|
|
Costs as of 06.30.16
|
138
|
2,129
|
81
|
1,645
|
15
|
361
|
4,525
|
13,926
|
829
|
1,201
|
24,850
|
-
|
-
|
|
Costs as of 06.30.15
|
128
|
1,825
|
59
|
1,224
|
14
|
278
|
|
|
|
-
|
-
|
3,528
|
-
|
|
Costs as of 06.30.14
|
76
|
1,444
|
54
|
1,130
|
19
|
216
|
|
|
|
1
|
-
|
|
2,940
|
|
Items
(3)
|
|
Amount
of foreign currency (2)
|
|
Prevailing
exchange rate (1)
|
|
Total
as of 06.30.16
|
|
Amount
of foreign currency (2)
|
|
Prevailing
exchange rate (1)
|
|
Total
as of 06.30.15
|
|
Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Trade and other receivables
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Uruguayan
Peso
|
|
3
|
|
0.334
|
|
1
|
|
-
|
|
0.335
|
|
-
|
|
US
Dollar
|
|
43
|
|
14.940
|
|
637
|
|
29
|
|
8.988
|
|
263
|
|
Euros
|
|
12
|
|
16.492
|
|
195
|
|
-
|
|
10.005
|
|
-
|
|
Trade and other receivables related parties
|
|
|
|
|
|
|
|
|
|
|
|
|
|
US
Dollar
|
|
42
|
|
15.040
|
|
635
|
|
10
|
|
9.088
|
|
93
|
|
Total trade and other receivables
|
|
|
|
|
|
1,468
|
|
|
|
|
|
356
|
|
Investment in financial assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
US
Dollar
|
|
166
|
|
14.940
|
|
2,477
|
|
27
|
|
8.988
|
|
240
|
|
New
Israel Shekel
|
|
-
|
|
-
|
|
-
|
|
3
|
|
2.407
|
|
6
|
|
Pounds
|
|
1
|
|
19.763
|
|
19
|
|
1
|
|
14.134
|
|
10
|
|
Investment in financial assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
US
Dollar
|
|
33
|
|
14.940
|
|
499
|
|
|
|
|
|
-
|
|
Total Investment in financial assets
|
|
|
|
|
|
2,995
|
|
|
|
|
|
256
|
|
Derivative financial instruments
|
|
|
|
|
|
|
|
|
|
|
|
|
|
US
Dollar
|
|
1
|
|
14.940
|
|
15
|
|
1
|
|
8.988
|
|
10
|
|
New
Israel Shekel
|
|
-
|
|
-
|
|
-
|
|
95
|
|
2.407
|
|
228
|
|
Financial instruments related parties
|
|
|
|
|
|
|
|
|
|
|
|
|
|
US
Dollar
|
|
-
|
|
-
|
|
-
|
|
3
|
|
9.088
|
|
29
|
|
Total derivative financial instruments
|
|
|
|
|
|
15
|
|
|
|
|
|
267
|
|
Cash and cash equivalents
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Uruguayan
Peso
|
|
-
|
|
-
|
|
-
|
|
-
|
|
0.335
|
|
-
|
|
US
Dollar
|
|
84
|
|
14.940
|
|
1,260
|
|
39
|
|
8.988
|
|
349
|
|
Euros
|
|
4
|
|
16.492
|
|
60
|
|
-
|
|
10.005
|
|
1
|
|
New
Israel Shekel
|
|
-
|
|
-
|
|
-
|
|
1
|
|
2.407
|
|
2
|
|
Total Cash and cash equivalents
|
|
|
|
|
|
1,320
|
|
|
|
|
|
352
|
|
Items
(3)
|
|
Amount
of foreign currency (2)
|
|
Prevailing
exchange rate (1)
|
|
Total
as of 06.30.16
|
|
Total
as of 06.30.15
|
|
Prevailing
exchange rate (1)
|
|
Amount
of foreign currency (2)
|
|
Liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Trade and other payables
|
|
|
|
|
|
|
|
|
|
|
|
|
|
New
Israel Shekel
|
|
2
|
|
3.892
|
|
7
|
|
-
|
|
-
|
|
-
|
|
US
Dollar
|
|
100
|
|
15.040
|
|
1,502
|
|
13
|
|
9.088
|
|
118
|
|
Euros
|
|
3
|
|
16.640
|
|
54
|
|
-
|
|
-
|
|
-
|
|
Trade and other payables related parties
|
|
|
|
|
|
|
|
|
|
|
|
|
|
US
Dollar
|
|
2
|
|
15.040
|
|
31
|
|
-
|
|
-
|
|
-
|
|
Total trade and other payables
|
|
|
|
|
|
1,594
|
|
|
|
|
|
118
|
|
Borrowings
|
|
|
|
|
|
|
|
|
|
|
|
|
|
US
Dollar
|
|
1,945
|
|
15.040
|
|
29,246
|
|
616
|
|
9.088
|
|
5,598
|
|
Total borrowings
|
|
|
|
|
|
29,246
|
|
|
|
|
|
5,598
|
|
Derivative financial instruments
|
|
|
|
|
|
|
|
|
|
|
|
|
|
US
Dollar
|
|
1
|
|
15.040
|
|
19
|
|
1
|
|
9.088
|
|
9
|
|
New
Israel Shekel
|
|
-
|
|
-
|
|
-
|
|
210
|
|
2.3809
|
|
500
|
|
Total derivative financial instruments
|
|
|
|
|
|
19
|
|
|
|
|
|
509
|
|
|
|
|
|
Initial Costs
|
|
Subsequent Costs
|
|
Costs at year - end
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Name
|
|
Encumbrances
|
|
Plot of land
|
|
Buildings, facilities and improvements (i)
|
|
Improvements / Additions / Disposals / Transfers Plot
|
|
Plot of land
|
|
Buildings, facilities and improvements (i)
|
|
Total
|
|
Accumulated depreciation
|
|
Net book value
|
|
Date of construction
|
|
Date of acquisition
|
|
Useful life as of 06.30.016
|
|
Shopping Center Properties:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Centro operaciones Argentina
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Abasto
de Buenos Aires
|
|
-
|
|
10
|
|
455
|
|
16
|
|
10
|
|
471
|
|
481
|
|
(222)
|
|
259
|
|
nov-1998
|
|
Jul-1994
|
|
16
|
|
Alto
Palermo Shopping
|
|
-
|
|
9
|
|
583
|
|
14
|
|
9
|
|
597
|
|
606
|
|
(397)
|
|
209
|
|
oct-1990
|
|
Nov-1997
|
|
14
|
|
Alto
Avellaneda
|
|
-
|
|
18
|
|
312
|
|
31
|
|
18
|
|
343
|
|
361
|
|
(233)
|
|
128
|
|
oct-1995
|
|
Dec-1997
|
|
11
|
|
Alcorta
Shopping
|
|
-
|
|
11
|
|
213
|
|
16
|
|
11
|
|
229
|
|
240
|
|
(117)
|
|
123
|
|
jun-1992
|
|
Jun-1997
|
|
15
|
|
Alto
Noa
|
|
-
|
|
-
|
|
71
|
|
8
|
|
-
|
|
79
|
|
79
|
|
(46)
|
|
33
|
|
sep-1994
|
|
Mar-1995
|
|
13
|
|
Buenos
Aires Design
|
|
-
|
|
-
|
|
74
|
|
9
|
|
-
|
|
83
|
|
83
|
|
(77)
|
|
6
|
|
nov-1993
|
|
Nov-1997
|
|
2
|
|
Patio
Bullrich
|
|
-
|
|
10
|
|
206
|
|
11
|
|
10
|
|
217
|
|
227
|
|
(124)
|
|
103
|
|
sep-1988
|
|
Oct-1998
|
|
16
|
|
Alto
Rosario
|
|
-
|
|
26
|
|
140
|
|
21
|
|
26
|
|
161
|
|
187
|
|
(58)
|
|
129
|
|
nov-2004
|
|
Nov-2004
|
|
18
|
|
Mendoza
Plaza
|
|
-
|
|
11
|
|
174
|
|
12
|
|
11
|
|
186
|
|
197
|
|
(104)
|
|
93
|
|
jun-1994
|
|
Dec-1994
|
|
15
|
|
Dot
Baires Shopping
|
|
-
|
|
85
|
|
331
|
|
96
|
|
85
|
|
427
|
|
512
|
|
(138)
|
|
374
|
|
may-2009
|
|
Nov-2006
|
|
24
|
|
Córdoba
Shopping
|
|
Antichresis
|
|
1
|
|
104
|
|
1
|
|
1
|
|
105
|
|
106
|
|
(57)
|
|
49
|
|
mar-1990
|
|
Dec-2006
|
|
14
|
|
Distrito
Arcos
|
|
-
|
|
-
|
|
-
|
|
305
|
|
-
|
|
305
|
|
305
|
|
(26)
|
|
279
|
|
-
|
|
Nov-2009
|
|
15
|
|
Alto
Comahue
|
|
-
|
|
1
|
|
12
|
|
328
|
|
1
|
|
340
|
|
341
|
|
(22)
|
|
319
|
|
-
|
|
May-2006
|
|
30
|
|
Patio
Olmos
|
|
-
|
|
12
|
|
22
|
|
1
|
|
12
|
|
23
|
|
35
|
|
(9)
|
|
26
|
|
may-1995
|
|
Sep-2007
|
|
17
|
|
Soleil
Premium Outlet
|
|
-
|
|
23
|
|
56
|
|
38
|
|
23
|
|
94
|
|
117
|
|
(37)
|
|
80
|
|
-
|
|
Jul-2010
|
|
14
|
|
Total Shopping Center Properties
|
|
-
|
|
217
|
|
2,753
|
|
907
|
|
217
|
|
3,660
|
|
3,877
|
|
(1,667)
|
|
2,210
|
|
|
|
|
|
|
|
Office buildings and Other Rental Properties
Portfolio:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Centro operaciones Argentina
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Alto
Palermo Shopping Annex
|
|
-
|
|
-
|
|
38
|
|
-
|
|
-
|
|
38
|
|
38
|
|
(8)
|
|
30
|
|
-
|
|
|
|
|
|
Dot
Building
|
|
-
|
|
13
|
|
75
|
|
56
|
|
13
|
|
131
|
|
144
|
|
(23)
|
|
121
|
|
sep-2010
|
|
Nov-2006
|
|
28
|
|
Anchorena
559
|
|
-
|
|
1
|
|
6
|
|
-
|
|
1
|
|
6
|
|
7
|
|
(4)
|
|
3
|
|
n/a
|
|
n/a
|
|
n/a
|
|
Anchorena
665
|
|
-
|
|
2
|
|
9
|
|
-
|
|
2
|
|
9
|
|
11
|
|
(1)
|
|
10
|
|
n/a
|
|
n/a
|
|
n/a
|
|
Zelaya
3102
|
|
-
|
|
1
|
|
-
|
|
-
|
|
1
|
|
-
|
|
1
|
|
-
|
|
1
|
|
n/a
|
|
n/a
|
|
n/a
|
|
Bouchard
710
|
|
-
|
|
40
|
|
49
|
|
2
|
|
40
|
|
51
|
|
91
|
|
(12)
|
|
79
|
|
-
|
|
Jun-2005
|
|
24
|
|
Bouchard
551
|
|
-
|
|
5
|
|
6
|
|
1
|
|
5
|
|
7
|
|
12
|
|
(3)
|
|
9
|
|
-
|
|
Mar-2007
|
|
28
|
|
Dique
IV
|
|
-
|
|
-
|
|
6
|
|
(6)
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
n/a
|
|
n/a
|
|
n/a
|
|
Intercontinental
Plaza (i)
|
|
-
|
|
2
|
|
120
|
|
(82)
|
|
2
|
|
38
|
|
40
|
|
(28)
|
|
12
|
|
jun-1996
|
|
Nov-1997
|
|
23
|
|
Libertador
498
|
|
-
|
|
1
|
|
6
|
|
1
|
|
1
|
|
7
|
|
8
|
|
(4)
|
|
4
|
|
n/a
|
|
n/a
|
|
n/a
|
|
|
|
|
|
Initial Costs
|
|
Subsequent Costs
|
|
Costs at year - end
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Name
|
|
Encumbrances
|
|
Plot of land
|
|
Buildings, facilities and improvements (i)
|
|
Improvements / Additions / Disposals / Transfers Plot
|
|
Plot of land
|
|
Buildings, facilities and improvements (i)
|
|
Total
|
|
Accumulated depreciation
|
|
Net book value
|
|
Date of construction
|
|
Date of acquisition
|
|
Useful life as of 06.30.016
|
|
Office buildings and Other Rental Properties
Portfolio:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Maipú
1300
|
|
-
|
|
2
|
|
15
|
|
(5)
|
|
2
|
|
10
|
|
12
|
|
(6)
|
|
6
|
|
n/a
|
|
n/a
|
|
n/a
|
|
Suipacha
664
|
|
-
|
|
3
|
|
12
|
|
2
|
|
3
|
|
14
|
|
17
|
|
(5)
|
|
12
|
|
n/a
|
|
n/a
|
|
n/a
|
|
Bank
Boston Tower
|
|
-
|
|
78
|
|
56
|
|
-
|
|
78
|
|
56
|
|
134
|
|
(4)
|
|
130
|
|
-
|
|
Aug-2007
|
|
25
|
|
República
Building
|
|
-
|
|
111
|
|
87
|
|
1
|
|
111
|
|
89
|
|
200
|
|
(9)
|
|
191
|
|
-
|
|
Apr-2008
|
|
24
|
|
Constitución
1111
|
|
-
|
|
-
|
|
1
|
|
-
|
|
-
|
|
1
|
|
1
|
|
(1)
|
|
-
|
|
n/a
|
|
n/a
|
|
n/a
|
|
Santa
María del Plata
|
|
-
|
|
13
|
|
-
|
|
-
|
|
13
|
|
-
|
|
13
|
|
-
|
|
13
|
|
n/a
|
|
n/a
|
|
n/a
|
|
Paseo
del Sol
|
|
-
|
|
-
|
|
7
|
|
-
|
|
-
|
|
7
|
|
7
|
|
-
|
|
7
|
|
n/a
|
|
n/a
|
|
n/a
|
|
Centro operaciones Israel:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tivoli
|
|
-
|
|
171
|
|
1,241
|
|
-
|
|
124
|
|
1,969
|
|
2,093
|
|
(46)
|
|
2,047
|
|
apr-2011
|
|
Oct-2015
|
|
35
|
|
Kiryat
Ono Mall
|
|
-
|
|
316
|
|
696
|
|
8
|
|
502
|
|
1,115
|
|
1,617
|
|
(19)
|
|
1,598
|
|
nov-2007
|
|
Oct-2015
|
|
72
|
|
Shopping
Center Modi’in A
|
|
-
|
|
223
|
|
289
|
|
-
|
|
354
|
|
459
|
|
813
|
|
(8)
|
|
805
|
|
aug-2005
|
|
Oct-2015
|
|
81
|
|
HSBC
|
|
-
|
|
5,471
|
|
2,148
|
|
(370)
|
|
8,337
|
|
2,962
|
|
11,299
|
|
(74)
|
|
11,225
|
|
1927-1984
|
|
Oct-2015
|
|
35
|
|
Matam
park - Haifa
|
|
-
|
|
544
|
|
2,685
|
|
480
|
|
910
|
|
4,842
|
|
5,752
|
|
(90)
|
|
5,662
|
|
1979-2015
|
|
Oct-2015
|
|
63
|
|
Caesarea
- Maichaley Carmel
|
|
-
|
|
142
|
|
230
|
|
-
|
|
226
|
|
365
|
|
591
|
|
(8)
|
|
583
|
|
jun-1905
|
|
Oct-2015
|
|
76
|
|
Herzeliya
North
|
|
-
|
|
777
|
|
1,025
|
|
856
|
|
1,498
|
|
2,662
|
|
4,160
|
|
(35)
|
|
4,125
|
|
1996-2015
|
|
Oct-2015
|
|
89
|
|
Gav-Yam
Center - Herzeliya
|
|
-
|
|
748
|
|
817
|
|
-
|
|
1,187
|
|
1,297
|
|
2,484
|
|
(35)
|
|
2,449
|
|
1997-2006
|
|
Oct-2015
|
|
64
|
|
Neyar
Hadera Modi’in
|
|
-
|
|
186
|
|
248
|
|
-
|
|
295
|
|
393
|
|
688
|
|
(8)
|
|
680
|
|
jun-1905
|
|
Oct-2015
|
|
84
|
|
Gav
yam park - Beer Sheva
|
|
-
|
|
34
|
|
402
|
|
16
|
|
54
|
|
658
|
|
712
|
|
(12)
|
|
700
|
|
jul-1905
|
|
Oct-2015
|
|
97
|
|
Hazomet
Kfar Saba
|
|
-
|
|
-
|
|
74
|
|
-
|
|
-
|
|
117
|
|
117
|
|
-
|
|
117
|
|
jun-1905
|
|
Oct-2015
|
|
50
|
|
Bilu
|
|
-
|
|
-
|
|
54
|
|
-
|
|
-
|
|
86
|
|
86
|
|
-
|
|
86
|
|
jun-1905
|
|
Oct-2015
|
|
35
|
|
Mazkeret
Batia
|
|
-
|
|
-
|
|
69
|
|
-
|
|
-
|
|
109
|
|
109
|
|
-
|
|
109
|
|
jul-1905
|
|
Oct-2015
|
|
50
|
|
Netania
|
|
-
|
|
-
|
|
525
|
|
23
|
|
-
|
|
861
|
|
861
|
|
(12)
|
|
849
|
|
jun-1905
|
|
Oct-2015
|
|
31
|
|
Rishon
Le Zion
|
|
-
|
|
-
|
|
44
|
|
-
|
|
-
|
|
70
|
|
70
|
|
-
|
|
70
|
|
may-1905
|
|
Oct-2015
|
|
35
|
|
Rehovot
|
|
-
|
|
-
|
|
69
|
|
13
|
|
-
|
|
125
|
|
125
|
|
-
|
|
125
|
|
jun-1905
|
|
Oct-2015
|
|
35
|
|
Mizpe
Sapir
|
|
-
|
|
-
|
|
88
|
|
(10)
|
|
-
|
|
128
|
|
128
|
|
(4)
|
|
124
|
|
jun-1905
|
|
Oct-2015
|
|
35
|
|
Holon
|
|
-
|
|
191
|
|
15
|
|
-
|
|
303
|
|
24
|
|
327
|
|
-
|
|
327
|
|
jan-1969
|
|
Oct-2015
|
|
25
|
|
Haifa
|
|
-
|
|
15
|
|
-
|
|
-
|
|
24
|
|
-
|
|
24
|
|
-
|
|
24
|
|
jan-1970
|
|
Oct-2015
|
|
25
|
|
Others
|
|
-
|
|
1,781
|
|
3,938
|
|
195
|
|
3,018
|
|
5,830
|
|
8,848
|
|
(89)
|
|
8,759
|
|
n/a
|
|
Oct-2015
|
|
n/a
|
|
Total Office buildings and Other Rental Properties
Portfolio:
|
|
|
|
10,871
|
|
15,150
|
|
1,181
|
|
17,104
|
|
24,536
|
|
41,640
|
|
(548)
|
|
41,092
|
|
|
|
|
|
|
|
|
|
|
|
Initial Costs
|
|
Subsequent Costs
|
|
Costs at year - end
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Name
|
|
Encumbrances
|
|
Plot of land
|
|
Buildings, facilities and improvements (i)
|
|
Improvements / Additions / Disposals / Transfers Plot
|
|
Plot of land
|
|
Buildings, facilities and improvements (i)
|
|
Total
|
|
Accumulated depreciation
|
|
Net book value
|
|
Date of construction
|
|
Date of acquisition
|
|
Useful life as of 06.30.016
|
|
Undeveloped parcels of lands:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Centro operaciones Argentina:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Building
Annexed to Dot
|
|
-
|
|
25
|
|
-
|
|
-
|
|
25
|
|
-
|
|
25
|
|
-
|
|
25
|
|
-
|
|
Nov-2006
|
|
-
|
|
Lujan
plot of land
|
|
-
|
|
42
|
|
(18)
|
|
-
|
|
42
|
|
(18)
|
|
24
|
|
-
|
|
24
|
|
-
|
|
May-2012
|
|
-
|
|
Caballito
- Ferro
|
|
-
|
|
46
|
|
4
|
|
-
|
|
46
|
|
4
|
|
50
|
|
-
|
|
50
|
|
-
|
|
Nov-1997
|
|
-
|
|
Intercontinental
plot of land Tower B
|
|
-
|
|
2
|
|
-
|
|
-
|
|
2
|
|
-
|
|
2
|
|
-
|
|
2
|
|
-
|
|
-
|
|
-
|
|
Santa
María del Plata
|
|
-
|
|
159
|
|
64
|
|
-
|
|
159
|
|
64
|
|
223
|
|
-
|
|
223
|
|
-
|
|
Jul-1997
|
|
-
|
|
Pilar
|
|
-
|
|
2
|
|
1
|
|
-
|
|
2
|
|
1
|
|
3
|
|
-
|
|
3
|
|
-
|
|
-
|
|
-
|
|
Otros
|
|
-
|
|
3
|
|
2
|
|
-
|
|
3
|
|
2
|
|
5
|
|
-
|
|
5
|
|
-
|
|
-
|
|
-
|
|
Centro operaciones Israel:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tivoli
|
|
-
|
|
15
|
|
-
|
|
-
|
|
24
|
|
-
|
|
24
|
|
-
|
|
24
|
|
apr-2011
|
|
Oct-2015
|
|
-
|
|
Queensridge
Towers
|
|
-
|
|
294
|
|
-
|
|
(71)
|
|
467
|
|
(201)
|
|
266
|
|
-
|
|
266
|
|
apr-2011
|
|
Oct-2015
|
|
-
|
|
Zarchini
Raanana
|
|
-
|
|
-
|
|
49
|
|
-
|
|
-
|
|
78
|
|
78
|
|
-
|
|
78
|
|
-
|
|
Oct-2015
|
|
-
|
|
Kurdani
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
Oct-2015
|
|
-
|
|
Others
|
|
-
|
|
1,076
|
|
5
|
|
(20)
|
|
1,801
|
|
(16)
|
|
1,785
|
|
(8)
|
|
1,777
|
|
n/a
|
|
Oct-2015
|
|
n/a
|
|
Total Undeveloped parcels of lands:
|
|
-
|
|
1,664
|
|
107
|
|
(91)
|
|
2,571
|
|
(86)
|
|
2,485
|
|
(8)
|
|
2,477
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Properties under development
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Centro operaciones Argentina:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
PH
Office Park
|
|
-
|
|
-
|
|
-
|
|
7
|
|
-
|
|
7
|
|
7
|
|
-
|
|
7
|
|
in
progress
|
|
-
|
|
-
|
|
Catalinas
Norte
|
|
-
|
|
42
|
|
-
|
|
6
|
|
42
|
|
6
|
|
48
|
|
-
|
|
48
|
|
in
progress
|
|
Dec-1999
|
|
-
|
|
Centro operaciones Israel:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tivoli
|
|
-
|
|
-
|
|
1,170
|
|
103
|
|
-
|
|
1,981
|
|
1,981
|
|
-
|
|
1,981
|
|
in
progress
|
|
Oct-2015
|
|
-
|
|
Ispro
Planet – Beer Sheva – Phase 1
|
|
-
|
|
154
|
|
294
|
|
296
|
|
245
|
|
817
|
|
1,062
|
|
-
|
|
1,062
|
|
in
progress
|
|
Oct-2015
|
|
-
|
|
Others
|
|
-
|
|
149
|
|
1,124
|
|
(879)
|
|
191
|
|
689
|
|
880
|
|
-
|
|
880
|
|
in
progress
|
|
Oct-2015
|
|
n/a
|
|
Total Properties under development
|
|
-
|
|
345
|
|
2,588
|
|
(467)
|
|
478
|
|
3,500
|
|
3,978
|
|
-
|
|
3,978
|
|
|
|
|
|
|
|
Total
|
|
-
|
|
13,097
|
|
20,598
|
|
1,530
|
|
20,370
|
|
31,610
|
|
51,980
|
|
(2,223)
|
|
49,757
|
|
|
|
|
|
|
|
|
|
IDBD
(in
millions of pesos)
|
|
|
|
|
June
30,
2015
|
June
30,
2014
|
|
Assets
|
|
|
|
|
Non-
Current Assets
|
|
|
|
|
Investment 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 and other
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 loan 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 loan and other
financial liabilities
|
|
5,338
|
6,340
|
|
Trade
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 company
|
|
860
|
(789)
|
|
|
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 Profit for the
period
|
713
|
565
|
|
Other comprehensive
income
|
(562)
|
221
|
|
Total comprehensive
income for the period
|
151
|
786
|
|
Profit attributable
to non-controlling interest
|
140
|
833
|
|
|
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 period
|
8,480
|
11,870
|
|
Foreign exchange
gain on cash and cash equivalents
|
107
|
2,846
|
|
Changes in cash
included in assets classified as held for sale
|
(5)
|
344
|
|
Cash and cash
equivalents at end of year
|
8,375
|
10,829
|
|
|
06.30.16
|
|
06.30.15
|
|
ASSETS
|
|
|
|
|
Non-current
assets
|
|
|
|
|
Investment
properties
|
9
|
|
11
|
|
Property, plant and
equipment
|
488
|
|
471
|
|
Intangible
assets
|
17
|
|
18
|
|
Biological
assets
|
477
|
|
346
|
|
Investments in
subsidiaries, associates and joint ventures
|
2,560
|
|
2,501
|
|
Deferred income tax
assets
|
757
|
|
447
|
|
Income tax
credit
|
50
|
|
52
|
|
Total
Non-current assets
|
4,358
|
|
3,846
|
|
Current
assets
|
|
|
|
|
Biological
assets
|
442
|
|
113
|
|
Inventories
|
491
|
|
337
|
|
Income tax
credit
|
34
|
|
8
|
|
Trade and other
receivables
|
388
|
|
410
|
|
Derivative
financial instruments
|
15
|
|
-
|
|
Investment in
financial assets
|
22
|
|
53
|
|
Cash and cash
equivalents
|
11
|
|
18
|
|
Total
Current assets
|
1,403
|
|
939
|
|
TOTAL
ASSETS
|
5,761
|
|
4,785
|
|
SHAREHOLDERS’
EQUITY
|
|
|
|
|
Share
capital
|
495
|
|
495
|
|
Treasury
stock
|
7
|
|
7
|
|
Inflation
adjustment of share capital and treasury stock
|
65
|
|
65
|
|
Share
premium
|
659
|
|
659
|
|
Additional paid-in
capital from treasury stock
|
16
|
|
13
|
|
Legal
reserve
|
83
|
|
-
|
|
Other
reserves
|
1,086
|
|
579
|
|
Accumulated
deficit
|
(1,390)
|
|
(245)
|
|
TOTAL
SHAREHOLDERS’ EQUITY
|
1,021
|
|
1,573
|
|
LIABILITIES
|
|
|
|
|
Non-current
liabilities
|
|
|
|
|
Trade and other
payables
|
1
|
|
1
|
|
Borrowings
|
3,150
|
|
2,078
|
|
Provisions
|
10
|
|
10
|
|
Total
Non-current liabilities
|
3,161
|
|
2,089
|
|
Current
liabilities
|
|
|
|
|
Trade and other
payables
|
305
|
|
149
|
|
Payroll and social
security liabilities
|
85
|
|
58
|
|
Borrowings
|
1,166
|
|
911
|
|
Derivative
financial instruments
|
23
|
|
3
|
|
Provisions
|
-
|
|
2
|
|
Total
Current liabilities
|
1,579
|
|
1,123
|
|
TOTAL
LIABILITIES
|
4,740
|
|
3,212
|
|
TOTAL
SHAREHOLDERS’ EQUITY AND LIABILITIES
|
5,761
|
|
4,785
|
|
|
06.30.16
|
|
06.30.15
|
|
06.30.14
|
|
|
Revenues
|
1,079
|
|
754
|
|
609
|
|
|
Costs
|
(1,543)
|
|
(1,282)
|
|
(985)
|
|
|
Initial recognition
and changes in the fair value of biological assets and agricultural
produce at the point of harvest
|
1,164
|
|
697
|
|
662
|
|
|
Changes in net
realizable value of agricultural produce after harvest
|
207
|
|
(29)
|
|
(5)
|
|
|
Gross
profit
|
907
|
|
140
|
|
281
|
|
|
General and
administrative expenses
|
(151)
|
|
(109)
|
|
(116)
|
|
|
Selling
expenses
|
(214)
|
|
(149)
|
|
(93)
|
|
|
Other operating
results, net
|
(53)
|
|
(3)
|
|
(6)
|
|
|
Profit
/ (Loss) from operations
|
489
|
|
(121)
|
|
66
|
|
|
Share of (loss) /
profit of subsidiaries, associates and joint ventures
|
(429)
|
|
121
|
|
(528)
|
|
|
Profit
/ (Loss) before financing and
taxation
|
60
|
|
-
|
|
(462)
|
|
|
Finance
income
|
102
|
|
31
|
|
132
|
|
|
Finance
costs
|
(1,766)
|
|
(490)
|
|
(1,109)
|
|
|
Other financial
results
|
237
|
|
14
|
|
101
|
|
|
Financial results,
net
|
(1,427)
|
|
(445)
|
|
(876)
|
|
|
Loss
before Income tax
|
(1,367)
|
|
(445)
|
|
(1,338)
|
|
|
Income tax
gain
|
329
|
|
195
|
|
270
|
|
|
Loss
for the year
|
(1,038)
|
|
(250)
|
|
(1,068)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Loss)
/ Profit per share for the year:
|
|
|
|
|
|
|
|
Basic
|
(3.82)
|
|
0.36
|
|
(2.15)
|
|
|
Diluted
|
(3.82)
|
(i)
|
0.32
|
|
(2.15)
|
(i)
|
|
|
06.30.16
|
|
06.30.15
|
|
06.30.14
|
|
Loss for the
year
|
(1,038)
|
|
(250)
|
|
(1,068)
|
|
Other
comprehensive income:
|
|
|
|
|
|
|
Items
that may be reclassified subsequently to profit or
loss:
|
|
|
|
|
|
|
Currency
translation adjustment from subsidiaries, associates and joint
ventures…
|
422
|
|
(191)
|
|
631
|
|
Other comprehensive
loss from share of changes in subsidiaries’
equity
|
(30)
|
|
-
|
|
-
|
|
Other
comprehensive income for the year (i)
|
392
|
|
(191)
|
|
631
|
|
Total
comprehensive income for the year
|
(646)
|
|
(441)
|
|
(437)
|
|
|
Share
capital
|
Treasury
shares
|
Inflation
adjustment of share capital and treasury shares (i)
|
Share
premium
|
Additional
paid-in capital from Treasury Shares
|
Legal
reserve
|
Other
reserves
|
Accumulated
deficit
|
Total
Shareholders’ equity
|
|
|
|||||||||
|
|
|||||||||
|
Balance
as of June 30, 2015
|
495
|
7
|
65
|
659
|
13
|
-
|
579
|
(245)
|
1,573
|
|
Loss for the
year
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(1,038)
|
(1,038)
|
|
Other comprehensive
income for the year
|
-
|
-
|
-
|
-
|
-
|
-
|
392
|
-
|
392
|
|
Total
comprehensive income for the year
|
-
|
-
|
-
|
-
|
-
|
-
|
392
|
(1,038)
|
(646)
|
|
As
provided by Ordinary and Extraordinary Shareholders’ Meeting
held on October 30, 2015 and on November 26, 2015:
|
|
|
|
|
|
|
|
|
|
|
- Reserve for
future dividends
|
-
|
-
|
-
|
-
|
-
|
-
|
31
|
(31)
|
-
|
|
- Legal
reserve
|
-
|
-
|
-
|
-
|
-
|
83
|
-
|
(83)
|
-
|
|
Equity-settled
compensation
|
-
|
-
|
-
|
-
|
-
|
-
|
17
|
-
|
17
|
|
Equity incentive
plan granted
|
-
|
-
|
-
|
-
|
3
|
-
|
(4)
|
1
|
-
|
|
Changes in interest
in subsidiaries
|
-
|
-
|
-
|
-
|
-
|
-
|
106
|
-
|
106
|
|
Cumulative
translation adjustment for interest held before business
combination
|
-
|
-
|
-
|
-
|
-
|
-
|
(58)
|
-
|
(58)
|
|
Share of changes in
subsidiaries’ equity
|
-
|
-
|
-
|
-
|
-
|
-
|
23
|
-
|
23
|
|
Reimbursement of
expired dividends
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
6
|
6
|
|
Balance
as of June 30, 2016
|
495
|
7
|
65
|
659
|
16
|
83
|
1,086
|
(1,390)
|
1,021
|
|
|
Share
capital
|
Treasury
shares
|
Inflation
adjustment of share capital and treasury shares (i)
|
Share
premium
|
Additional
paid-in capital from Treasury Shares
|
Share
warrants
|
Legal
reserve
|
Special
reserve
|
Other
reserves
|
Accumulated
deficit
|
Total
Shareholders’ equity
|
|
Balance
as of June 30, 2014
|
491
|
11
|
65
|
773
|
-
|
106
|
82
|
634
|
851
|
(1,066)
|
1,947
|
|
Profit for the
year
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(250)
|
(250)
|
|
Other comprehensive
loss for the year
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(191)
|
-
|
(191)
|
|
Total
comprehensive income for the year
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(191)
|
(250)
|
(441)
|
|
As
provided by Shareholders’ Meeting held on November 14,
2014:
|
|
|
|
|
|
|
|
|
|
|
|
|
- Share
Distribution
|
6
|
(6)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
- Share
premium
|
|
|
|
(221)
|
-
|
-
|
-
|
-
|
-
|
221
|
-
|
|
- Legal
reserve
|
-
|
-
|
-
|
-
|
-
|
-
|
(82)
|
-
|
-
|
82
|
-
|
|
- Reserve for new
developments
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(17)
|
17
|
-
|
|
- Other
reserves
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(634)
|
-
|
634
|
-
|
|
- Reserve for
repurchase of shares
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(113)
|
113
|
-
|
|
- Exercise of
warrants
|
-
|
-
|
-
|
1
|
-
|
-
|
-
|
-
|
-
|
-
|
1
|
|
Equity-settled
compensation
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
28
|
-
|
28
|
|
Purchase of
treasury shares
|
(3)
|
3
|
-
|
-
|
-
|
-
|
-
|
-
|
(32)
|
-
|
(32)
|
|
Maturity of share
warrants
|
-
|
-
|
-
|
106
|
-
|
(106)
|
-
|
-
|
-
|
-
|
-
|
|
Equity incentive
plan granted
|
1
|
(1)
|
-
|
-
|
13
|
-
|
-
|
-
|
(16)
|
3
|
-
|
|
Changes in interest
in subsidiaries
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
69
|
-
|
69
|
|
Reimbursement of
expired dividends
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1
|
1
|
|
Balance
as of June 30, 2015
|
495
|
7
|
65
|
659
|
13
|
-
|
-
|
-
|
579
|
(245)
|
1,573
|
|
|
Share
capital
|
Treasury
shares
|
Inflation
adjustment of share capital and treasury shares (i)
|
Share
premium
|
Share
warrants
|
Legal
reserve
|
Special
reserve
|
Other
reserves
|
Accumulated
deficit
|
Total
Shareholders’ equity
|
|
Balance
as of June 30, 2013
|
497
|
5
|
65
|
773
|
106
|
47
|
696
|
326
|
(27)
|
2,488
|
|
Loss for the
year
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(1,068)
|
(1,068)
|
|
Other comprehensive
income for the year
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
631
|
-
|
631
|
|
Total
comprehensive income for the year
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
631
|
(1,068)
|
(437)
|
|
As
provided by Shareholders’ Meeting held on October 31,
2013:
|
|
|
|
|
|
|
|
|
|
|
|
- Legal
reserve
|
-
|
-
|
-
|
-
|
-
|
35
|
(35)
|
-
|
-
|
-
|
|
- Other
reserves
|
-
|
-
|
-
|
-
|
-
|
-
|
(27)
|
-
|
27
|
-
|
|
- Cash
dividends
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(120)
|
-
|
(120)
|
|
Equity-settled
compensation
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
63
|
-
|
63
|
|
Changes in interest
in subsidiaries
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
7
|
-
|
7
|
|
Purchase of
treasury shares
|
(6)
|
6
|
-
|
-
|
-
|
-
|
-
|
(55)
|
-
|
(55)
|
|
Cancellation of
BrasilAgro warrants
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(1)
|
-
|
(1)
|
|
Reimbursement of
expired dividends
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2
|
2
|
|
Balance
as of June 30, 2014
|
491
|
11
|
65
|
773
|
106
|
82
|
634
|
851
|
(1,066)
|
1,947
|
|
|
06.30.16
|
|
06.30.15
|
|
06.30.14
|
|
Operating
activities:
|
|
|
|
|
|
|
Cash used in
operations
|
(97)
|
|
(232)
|
|
(158)
|
|
Net
cash used in operating activities
|
(97)
|
|
(232)
|
|
(158)
|
|
Investing
activities:
|
|
|
|
|
|
|
Acquisition of
subsidiaries, associates and joint ventures
|
-
|
|
(20)
|
|
-
|
|
Capital
contribution to subsidiaries, associates and joint
ventures
|
(20)
|
|
(1)
|
|
(7)
|
|
Proceeds from sale
of interest in companies
|
86
|
|
183
|
|
-
|
|
Purchases of
investment properties
|
(1)
|
|
(4)
|
|
(2)
|
|
Purchases of
property, plant and equipment
|
(33)
|
|
(60)
|
|
(38)
|
|
Proceeds from sale
of investment properties
|
1
|
|
-
|
|
-
|
|
Proceeds from sale
of property, plant and equipment
|
1
|
|
2
|
|
1
|
|
Proceeds from sale
of farmlands
|
-
|
|
162
|
|
-
|
|
Purchase of
investment in financial assets
|
(1,227)
|
|
(1,778)
|
|
(2,200)
|
|
Proceeds from
disposals of Investment in financial assets
|
1,340
|
|
2,145
|
|
2,238
|
|
Loans granted to
subsidiaries, associates and joint ventures
|
(3)
|
|
(8)
|
|
(52)
|
|
Proceeds from loans
granted to subsidiaries, associates and joint ventures
|
80
|
|
55
|
|
243
|
|
Cash incorporated
by merger net of cash paid
|
-
|
|
1
|
|
-
|
|
Dividends
received
|
85
|
|
43
|
|
15
|
|
Net
cash generated from investing activities
|
309
|
|
720
|
|
198
|
|
Financing
activities:
|
|
|
|
|
|
|
Repurchase of
equity interest
|
-
|
|
(32)
|
|
(55)
|
|
Proceeds from
issuance of non-convertible notes
|
390
|
|
803
|
|
834
|
|
Payment of
non-convertible notes
|
(186)
|
|
(1,079)
|
|
(603)
|
|
Repurchase of
non-convertible notes
|
(88)
|
|
(305)
|
|
(24)
|
|
Dividend
payments
|
-
|
|
-
|
|
(120)
|
|
Borrowings
|
852
|
|
523
|
|
118
|
|
Proceeds from
derivative financial instruments
|
142
|
|
(122)
|
|
-
|
|
Borrowings from
subsidiaries, associates and joint ventures
|
102
|
|
-
|
|
23
|
|
Payments of
borrowings
|
(1,114)
|
|
(102)
|
|
(12)
|
|
Payments of
borrowings from subsidiaries, associates and joint
ventures
|
(8)
|
|
-
|
|
-
|
|
Payment of seller
financing
|
(1)
|
|
-
|
|
-
|
|
Payments of
warrants
|
-
|
|
-
|
|
(1)
|
|
Proceeds from
warrants
|
-
|
|
1
|
|
-
|
|
Interest
paid
|
(310)
|
|
(210)
|
|
(185)
|
|
Net
Cash flows used in financing activities
|
(221)
|
|
(523)
|
|
(25)
|
|
Net
(decrease) / increase in cash and cash equivalents
|
(9)
|
|
(35)
|
|
15
|
|
Cash and cash
equivalents at beginning of the year
|
18
|
|
53
|
|
37
|
|
Currency
translation adjustment on cash and cash equivalents
|
2
|
|
-
|
|
1
|
|
Cash
and cash equivalents at end of the year
|
11
|
|
18
|
|
53
|
|
|
June
30,
2016
|
|
June
30,
2015
|
|
|
Beginning
of the year
|
2,493
|
|
2,901
|
|
|
Balance
incorporated by merger with Cactus
|
-
|
|
(63)
|
|
|
Acquisition of
subsidiaries (i)
|
66
|
|
(5)
|
|
|
Capital
contribution
|
127
|
|
1
|
|
|
Disposal of
interest in subsidiaries
|
(22)
|
|
(34)
|
|
|
Share of (loss) /
profit
|
(429)
|
|
121
|
|
|
Other comprehensive
loss from share of changes in subsidiaries’
equity
|
(30)
|
|
-
|
|
|
Currency
translation adjustment
|
364
|
|
(191)
|
|
|
Equity-settled
compensation
|
10
|
|
14
|
|
|
Dividends
distributed
|
(55)
|
|
(53)
|
|
|
Reimbursement of
expired dividends
|
6
|
|
1
|
|
|
Intergroup
transactions
|
3
|
|
(199)
|
|
|
Share of changes in
subsidiaries’ equity
|
24
|
|
-
|
|
|
End
of the year
|
2,557
|
(ii)
|
2,493
|
(ii)
|
|
|
|
|
|
|
|
|
|
|
|
|
Value
as of
|
||
|
|
Secured
/ unsecured
|
|
Currency
|
|
Fixed
/ Floating
|
|
Effective
interest
rate %
|
|
Nominal
value
(in
millions)
|
|
June
30,
2016
|
|
June
30,
2015
|
|
Non-current
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CRESUD NCN Class
XIV due 2018 (i)
|
Unsecured
|
|
US$
|
|
Fixed
|
|
1.50 %
|
|
32
|
|
481
|
|
290
|
|
CRESUD NCN Class
XVI due 2018 (ii)
|
Unsecured
|
|
US$
|
|
Fixed
|
|
1.50 %
|
|
109
|
|
1,649
|
|
999
|
|
CRESUD NCN Class
XVIII due 2019 (iii)
|
Unsecured
|
|
US$
|
|
Fixed
|
|
4.00%
|
|
34
|
|
510
|
|
308
|
|
CRESUD NCN Class
XIX due 2016
|
Unsecured
|
|
Ps.
|
|
Floating
|
|
Badlar + % + 350
bps
|
|
187
|
|
-
|
|
186
|
|
CRESUD NCN Class XX
due 2017 (iv)
|
Unsecured
|
|
US$
|
|
Fixed
|
|
2.5 %
|
|
18.2
|
|
-
|
|
168
|
|
CRESUD NCN Class
XXII due 2019 (v)
|
Unsecured
|
|
US$
|
|
Fixed
|
|
4.00%
|
|
22
|
|
335
|
|
-
|
|
Loan from Banco
Ciudad
|
Unsecured
|
|
US$
|
|
Floating
|
|
Libor + 300 bps or
6% (the higher)
|
|
15
|
|
172
|
|
117
|
|
Loan from Banco de
La Pampa
|
Unsecured
|
|
Ps.
|
|
Floating
|
|
Rate Survey PF
30-59 days
|
|
20
|
|
3
|
|
10
|
|
Non-current
borrowings
|
|
|
|
|
|
|
|
|
|
|
3,150
|
|
2,078
|
|
|
|
|
|
|
|
|
|
|
|
|
Value
as of
|
||
|
|
Secured
/ unsecured
|
|
Currency
|
|
Fixed
/ Floating
|
|
Effective
interest
rate %
|
|
Nominal
value
(in
millions)
|
|
June
30,
2016
|
|
June
30,
2015
|
|
Current
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CRESUD NCN Class XV
due 2015
|
Unsecured
|
|
Ps.
|
|
Floating
|
|
23.67
%
|
|
176
|
|
-
|
|
121
|
|
CRESUD NCN Class
XVI due 2018 (ii)
|
Unsecured
|
|
US$
|
|
Fixed
|
|
1.50 %
|
|
109
|
|
10
|
|
5
|
|
CRESUD NCN Class
XVII due 2016
|
Unsecured
|
|
Ps.
|
|
Floating
|
|
Badlar + 250
bps
|
|
176
|
|
-
|
|
173
|
|
CRESUD NCN Class
XVIII due 2019 (iii)
|
Unsecured
|
|
US$
|
|
Fixed
|
|
4.00%
|
|
34
|
|
2
|
|
1
|
|
CRESUD NCN Class
XIX due 2016
|
Unsecured
|
|
Ps.
|
|
Floating
|
|
Badlar + 250
bps
|
|
187
|
|
189
|
|
1
|
|
CRESUD NCN Class XX
due 2017 (iv)
|
Unsecured
|
|
US$
|
|
Fixed
|
|
2.50%
|
|
18
|
|
278
|
|
3
|
|
CRESUD NCN Class
XXI due 2017
|
Unsecured
|
|
Ps.
|
|
Floating
|
|
Badlar + 375
bps
|
|
192
|
|
197
|
|
-
|
|
Loan from Banco
Ciudad
|
Unsecured
|
|
US$
|
|
Floating
|
|
Libor + 300 bps or
6% (the higher)
|
|
15
|
|
28
|
|
10
|
|
Loan from Banco de
La Pampa
|
Unsecured
|
|
Ps.
|
|
Floating
|
|
Rate Survey PF
30-59 days
|
|
20
|
|
7
|
|
7
|
|
Loan from Banco de
la Provincia de Buenos Aires
|
Unsecured
|
|
Ps.
|
|
Fixed
|
|
15.01%
|
|
24
|
|
17
|
|
7
|
|
Loan from Banco de
la Provincia de Buenos Aires
|
Unsecured
|
|
US$
|
|
Fixed
|
|
3.50%
|
|
15
|
|
225
|
|
-
|
|
Related parties
borrowings (Note 32)
|
Unsecured
|
|
US$
|
|
Fixed
|
|
4.21%
|
|
5
|
|
99
|
|
-
|
|
Bank
overdrafts
|
Unsecured
|
|
Ps.
|
|
Fixed
|
|
29.17%
|
|
-
|
|
114
|
|
583
|
|
Current
borrowings
|
|
|
|
|
|
|
|
|
|
|
1,166
|
|
911
|
|
Total
borrowings
|
|
|
|
|
|
|
|
|
|
|
4,316
|
|
2,989
|
|
|
June
30,
2016
|
|
June
30,
2015
|
|
Do
accrue interest:
|
|
|
|
|
Less than one
year
|
1,135
|
|
890
|
|
Between 1 and 2
years
|
1,339
|
|
373
|
|
Between 2 and 3
years
|
458
|
|
810
|
|
Between 3 and 4
years
|
1,291
|
|
670
|
|
Between 4 and 5
years
|
23
|
|
181
|
|
More than 5
years
|
34
|
|
35
|
|
|
4,280
|
|
2,959
|
|
Do
not accrued interest
|
|
|
|
|
Less than one
year
|
31
|
|
21
|
|
Between 1 and 2
years
|
5
|
|
4
|
|
Between 2 and 3
years
|
-
|
|
4
|
|
Between 3 and 4
years
|
-
|
|
1
|
|
|
36
|
|
30
|
|
|
4,316
|
|
2,989
|
|
|
June
30,
2016
|
|
June
30,
2015
|
|
CRESUD Class XIV
NCN due 2018
|
481
|
|
261
|
|
CRESUD Class XV NCN
due 2015
|
-
|
|
121
|
|
CRESUD Class XVI
NCN due 2018
|
1,649
|
|
889
|
|
CRESUD Class XVII
NCN due 2016
|
-
|
|
173
|
|
CRESUD Class XVIII
NCN due 2019
|
510
|
|
-
|
|
CRESUD Class XIX
NCN due 2016
|
189
|
|
189
|
|
CRESUD Class XX NCN
due 2017
|
278
|
|
166
|
|
CRESUD Class XXI
NCN due 2017
|
197
|
|
-
|
|
CRESUD Class XXII
NCN due 2019
|
335
|
|
-
|
|
Bank
loans
|
452
|
|
151
|
|
Bank
overdrafts
|
114
|
|
583
|
|
Related
parties
|
99
|
|
-
|
|
Total
|
4,304
|
|
2,533
|
|
|
|
|
|
||||
|
Buenos
Aires, Argentina
|
|
|
|
|
|||
|
August 10, 2016, except for notes 37 and 39 as to
which the date is October
31
, 2016
|
|
|
|
|
|||
|
|
|
|
|
|
|||
|
|
|
|
|
|
|||
|
|
|
|
|
||||
|
Price Waterhouse & Co S.R.L.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
By:/s/
Diego Sisto
|
|
|
|
|
|
||
|
Diego
Sisto
|
|
|
|
|
|
|
|
|
Partner
|
|
|
|
|
|
|
|
|
|
June 30,
|
||||
|
|
2016
|
|
2015
|
||
|
ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash
and due from
banks…………………………………………...
|
Ps.
|
607,656
|
|
Ps.
|
492,233
|
|
Banks
and
correspondents…………………………………………..
|
|
2,694,184
|
|
|
2,709,342
|
|
|
|
3,301,840
|
|
|
3,201,575
|
|
|
|
|
|
|
|
|
Government
and corporate securities (Note
4)……………………..
|
|
5,269,499
|
|
|
5,271,583
|
|
|
|
|
|
|
|
|
Loans
(Note 5)
|
|
|
|
|
|
|
Mortgage
loans…………………………………………………...
|
|
2,429,322
|
|
|
2,413,401
|
|
Credit
card
loans………………………………………………….
|
|
10,573,083
|
|
|
8,500,601
|
|
Other
loans………………………………………………………..
|
|
9,203,915
|
|
|
8,334,879
|
|
|
|
22,206,320
|
|
|
19,248,881
|
|
Plus:
Accrued interest
receivable…………………………………
|
|
240,885
|
|
|
218,089
|
|
Less:
Allowance for loan losses (Note
6)……………………..….
|
|
(493,536)
|
|
|
(433,825)
|
|
|
|
21,953,669
|
|
|
19,033,145
|
|
|
|
|
|
|
|
|
Other
receivables from financial transactions (Note 7)
|
|
|
|
|
|
|
Collateral
receivable under repurchase
agreements………………
|
|
75,695
|
|
|
35,621
|
|
Amounts
receivable under derivative financial
instruments..……
|
|
54,281
|
|
|
4,785
|
|
Loans
in trust pending securitization
…………………………….
|
|
8,390
|
|
|
10,301
|
|
Amounts
receivable under reverse repurchase agreements of government and
corporate securities
…………..……...………..
|
|
541,283
|
|
|
94,597
|
|
Other
(Note
7)..……………….………………………….……….
|
|
6,177,987
|
|
|
3,247,013
|
|
|
|
6,857,636
|
|
|
3,392,317
|
|
Plus:
Accrued interest
receivable………………………………...
|
|
7,577
|
|
|
8,440
|
|
Less:
Allowance for Other receivables from financial
transactions…………………………………………….……….
|
|
(23,624)
|
|
|
(22,611)
|
|
|
|
6,841,589
|
|
|
3,378,146
|
|
|
|
|
|
|
|
|
Assets
under financial
leases………………………………………..
|
|
135,302
|
|
|
125,461
|
|
|
|
|
|
|
|
|
Investments
in other
companies…………………………………….
|
|
129,698
|
|
|
70,806
|
|
|
|
|
|
|
|
|
Miscellaneous
receivables (Note
8)..………..…….………………..
|
|
1,748,707
|
|
|
1,559,217
|
|
|
|
|
|
|
|
|
Bank
premises and equipment (Note
9)..……..….…………………
|
|
317,098
|
|
|
186,320
|
|
|
|
|
|
|
|
|
Miscellaneous
assets (Note
10)……..…………….………………...
|
|
253,467
|
|
|
60,413
|
|
|
|
|
|
|
|
|
Intangible
assets (Note
11)…….…………………..………………..
|
|
552,755
|
|
|
426,148
|
|
|
|
|
|
|
|
|
Items
pending
allocation……………………………………...…….
|
|
23,705
|
|
|
8,542
|
|
|
|
|
|
|
|
|
Total Assets
…………………...……..………………………….
|
Ps.
|
40,527,329
|
|
Ps.
|
33,321,356
|
|
|
June 30
|
||||
|
|
2016
|
|
2015
|
||
|
|
|
|
|
|
|
|
LIABILITIES AND SHAREHOLDERS' EQUITY
|
|
|
|
|
|
|
LIABILITIES
|
|
|
|
|
|
|
Deposits
|
|
|
|
|
|
|
Checking
accounts…………………………………………………
|
Ps.
|
1,564,438
|
|
Ps.
|
3,151,296
|
|
Saving
accounts……………………………………………………
|
|
2,848,403
|
|
|
2,953,065
|
|
Time
deposits………………………………………………………
|
|
12,908,292
|
|
|
11,898,186
|
|
Other
deposit
accounts……………………………………………..
|
|
178,137
|
|
|
188,604
|
|
|
|
17,499,270
|
|
|
18,191,151
|
|
Plus:
Accrued interest
payable…………………………………….
|
|
294,263
|
|
|
237,680
|
|
|
|
17,793,533
|
|
|
18,428,831
|
|
Other
liabilities from financial transactions
|
|
|
|
|
|
|
Other
banks and international entities (Note
14)…………………..
|
|
276,006
|
|
|
297,357
|
|
Bonds
(Note
15)……………………………………………………
|
|
9,270,847
|
|
|
4,926,694
|
|
Argentine
Central
Bank……………………………………………
|
|
113
|
|
|
115
|
|
Amounts payable
under derivative financial
instruments.……..…
|
|
669,472
|
|
|
334,874
|
|
Borrowings under
repurchase agreements collateralized by government
securities……...…………………………………….
|
|
66,973
|
|
|
93,660
|
|
Obligation to
return securities acquired under reverse repurchase agreements of
government and corporate securities (Note 13)….
|
|
590,154
|
|
|
34,481
|
|
Other……….………………………………………………….…...
|
|
3,216,262
|
|
|
1,867,191
|
|
|
|
14,089,827
|
|
|
7,554,372
|
|
Plus:
Accrued interest
payable…………………………………….
|
|
358,364
|
|
|
135,471
|
|
|
|
14,448,191
|
|
|
7,689,843
|
|
|
|
|
|
|
|
|
Miscellaneous
liabilities
|
|
|
|
|
|
|
Taxes………………………………………………………………
|
|
511,106
|
|
|
326,154
|
|
Sundry
creditors (Note
20)………………………………………...
|
|
945,888
|
|
|
1,468,191
|
|
Other
(Note
20)…………………………………………………….
|
|
384,410
|
|
|
272,415
|
|
|
|
1,841,404
|
|
|
2,066,760
|
|
|
|
|
|
|
|
|
Reserve
for contingencies (Note
12)………………………………...
|
|
300,059
|
|
|
221,950
|
|
|
|
|
|
|
|
|
Subordinated
bonds (Note
16)……………………..……………….
|
|
121,245
|
|
|
100,452
|
|
|
|
|
|
|
|
|
Items
pending
allocation………………………………………..…...
|
|
76,448
|
|
|
44,847
|
|
|
|
|
|
|
|
|
Non-controlling
interest
…………………………………………….
|
|
130,207
|
|
|
67,957
|
|
|
|
|
|
|
|
|
Total
Liabilities
………………..……………………………….
|
|
34,711,087
|
|
|
28,620,640
|
|
|
|
|
|
|
|
|
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……………………………………………………………...
|
|
2,059,361
|
|
|
1,842,198
|
|
Retained
earnings…………………….....………………...………….
|
|
1,538,932
|
|
|
640,569
|
|
Total Shareholders'
Equity
…………….……………………...
|
|
5,816,242
|
|
|
4,700,716
|
|
Total Liabilities and
Shareholders' Equity
………………..…
|
Ps.
|
40,527,329
|
|
Ps.
|
33,321,356
|
|
|
|
June 30,
|
||||
|
|
|
2016
|
|
2015
|
|
2014
|
|
Financial
income
|
|
|
|
|
|
|
|
Interest
on loans and other receivables from financial
transactions………………………….
|
Ps.
|
6,520,816
|
Ps.
|
4,326,324
|
Ps.
|
3,779,073
|
|
Income
from government and corporate securities.
|
|
2,584,524
|
|
1,191,396
|
|
904,985
|
|
Other……………………………………….……..
|
|
13,177
|
|
6,250
|
|
12,186
|
|
|
|
9,118,517
|
|
5,523,970
|
|
4,696,244
|
|
Financial
expenses
|
|
|
|
|
|
|
|
Interest
on deposits and other liabilities from financial
transactions.…………………………
|
|
5,008,083
|
|
2,801,201
|
|
2,063,512
|
|
Contributions
and taxes on financial income….….
|
|
682,258
|
|
442,814
|
|
339,676
|
|
|
|
5,690,341
|
|
3,244,015
|
|
2,403,188
|
|
|
|
|
|
|
|
|
|
Gross brokerage
margin
…….....................................
|
Ps.
|
3,428,176
|
Ps.
|
2,279,955
|
Ps.
|
2,293,056
|
|
|
|
|
|
|
|
|
|
Provision
for loan losses (Note
6)……..…..….…….
|
|
356,492
|
|
375,270
|
|
303,348
|
|
Income
from services
|
|
|
|
|
|
|
|
Insurance
premiums………………..……………..
|
|
1,831,371
|
|
1,255,436
|
|
895,129
|
|
Commissions
(Note
21)……………..……………
|
|
1,783,121
|
|
1,295,325
|
|
866,616
|
|
Other
(Note
21)……………………..…………….
|
|
824,753
|
|
733,262
|
|
356,153
|
|
|
|
4,439,245
|
|
3,284,023
|
|
2,117,898
|
|
Expenses
for services
|
|
|
|
|
|
|
|
Insurance
claims………………………………….
|
|
59,077
|
|
149,871
|
|
174,715
|
|
Commissions
(Note
21)…………………………..
|
|
917,622
|
|
540,542
|
|
446,257
|
|
Contributions
and taxes on income from
services………………………………………..
|
|
112,991
|
|
78,457
|
|
61,666
|
|
|
|
1,089,690
|
|
768,870
|
|
682,638
|
|
Administrative
expenses
|
|
|
|
|
|
|
|
Salaries
and social security
contributions….…..….
|
|
2,337,388
|
|
1,775,548
|
|
1,284,840
|
|
Advertising
expenses……………………….…..…
|
|
167,040
|
|
179,542
|
|
118,277
|
|
Value
added tax and other
taxes…………………..
|
|
242,738
|
|
167,249
|
|
113,917
|
|
Directors’
and Syndics’
fees……………….…..….
|
|
102,926
|
|
65,788
|
|
71,027
|
|
Fees
for administrative
services…………………..
|
|
622,664
|
|
406,690
|
|
258,668
|
|
Maintenance
and
repairs..………………….……...
|
|
135,876
|
|
96,821
|
|
53,981
|
|
Electricity
and
communications...………………...
|
|
177,198
|
|
116,907
|
|
71,942
|
|
Depreciation
of bank premises and equipment…...
|
|
59,031
|
|
35,267
|
|
20,992
|
|
Rent……………………..………………….……...
|
|
132,311
|
|
97,482
|
|
69,774
|
|
Other……………………………………….…..….
|
|
514,293
|
|
425,595
|
|
277,361
|
|
|
|
4,491,465
|
|
3,366,889
|
|
2,340,779
|
|
|
|
|
|
|
|
|
|
Net
income from financial
transactions…….............
|
Ps.
|
1,929,774
|
Ps.
|
1,052,949
|
Ps.
|
1,084,189
|
|
|
|
June 30,
|
||||
|
|
|
2016
|
|
2015
|
|
2014
|
|
|
|
|
|
|
|
|
|
Miscellaneous
income
|
|
|
|
|
|
|
|
Penalty
interest….……………………………………
|
|
96,964
|
|
86,874
|
|
59,281
|
|
Loans
recoveries.…….………………………………
|
|
320,934
|
|
171,781
|
|
82,104
|
|
Other
(Note
22)……………….……………………...
|
|
128,645
|
|
58,875
|
|
47,543
|
|
|
|
546,543
|
|
317,530
|
|
188,928
|
|
Miscellaneous
expenses
|
|
|
|
|
|
|
|
Provision
for other contingencies and miscellaneous
receivables………………………………………...
|
|
290,563
|
|
132,614
|
|
67,564
|
|
Other
(Note
22)…………………………………….....
|
|
377,835
|
|
336,720
|
|
220,430
|
|
|
|
668,398
|
|
469,334
|
|
287,994
|
|
|
|
|
|
|
|
|
|
Income
before income taxes and Non-controlling
interest..…………………………………………......
|
Ps.
|
1,807,919
|
Ps.
|
901,145
|
Ps.
|
985,123
|
|
|
|
|
|
|
|
|
|
Income
taxes (Note
24)……………………………..….
|
|
698,387
|
|
377,613
|
|
369,127
|
|
Non-controlling
interest………………………..…….....
|
|
5,998
|
|
13,658
|
|
11,031
|
|
Net
income for the
period……..………………….
|
Ps.
|
1,115,530
|
Ps.
|
537,190
|
Ps.
|
627,027
|
|
|
|
Common
stock
(Note
26)
|
|
Paid
in capital (Note 26)
|
|
Treasury
stock (Note 26)
|
|
Inflation
adjustment of common stock
(Note
26)
|
Reserves
|
|
Retained
earnings
|
|
Total
shareholders’ equity
|
|||
|
|
Legal
(Note
26)
|
|
Voluntary
(Note
26)
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Distribution of
retained earnings
approved by the
General Shareholders’ Meeting held on
04/13/16
|
|
-
|
|
-
|
|
-
|
|
-
|
|
217,163
|
|
-
|
|
(217,163)
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net
income for the period
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
1,115,530
|
|
1,115,530
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance as of June 30,
2016……………...
|
Ps.
|
1,463,365
|
Ps.
|
834
|
Ps.
|
54,149
|
Ps.
|
699,601
|
Ps.
|
1,006,896
|
Ps.
|
1,052,465
|
Ps.
|
1,538,936
|
Ps.
|
5,816,242
|
|
|
|
2016
|
|
2015
|
|
2014
|
|
Cash flows from operating activities:
|
|
|
|
|
|
|
|
Net
income..……...………………………….………………………
|
Ps
.
|
1,115,530
|
Ps
.
|
537,190
|
Ps.
|
627,027
|
|
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………………………………...……..
|
|
326,121
|
|
258,567
|
|
273,423
|
|
Net
gain on investment government
securities………………...…....
|
|
(642,081)
|
|
(179,430)
|
|
(89,484)
|
|
Gain
/ (loss) on derivative financial
instruments……..……..………
|
|
-
|
|
(63)
|
|
-
|
|
(Gain)
/ loss on equity
investments………........................................
|
|
(34,644)
|
|
(6,641)
|
|
-
|
|
Depreciation
and
amortization……………………………………...
|
|
191,298
|
|
114,799
|
|
66,103
|
|
Net
gain on sale of premises and equipment and miscellaneous
assets………………………………….…………………………...
|
|
(3,562)
|
|
(578)
|
|
(2,944)
|
|
Net
Indexing (CER and CVS) and interest of loans and deposits incurred
but not
paid…………………………………..……..……...
|
|
(318,632)
|
|
(177,558)
|
|
(19,112)
|
|
Non-controlling
interest…………………………………………......
|
|
(5,998)
|
|
(13,658)
|
|
(11,031)
|
|
Net
change in trading
securities………………………………….....
|
|
(756,478)
|
|
1,269,136
|
|
(858,189)
|
|
Net
change in other
assets……………..……………………………
|
|
(2,981,939)
|
|
(2,843,858)
|
|
(661,376)
|
|
Net
change in other
liabilities………….……………………………
|
|
1,939,825
|
|
1,179,439
|
|
1,391,036
|
|
Net cash (used in) operating
activities
…………………………....
|
|
(1,170,560)
|
|
137,345
|
|
715,453
|
|
|
|
|
|
|
|
|
|
Cash flows from investing activities:
|
|
|
|
|
|
|
|
(Increase)/Decrease
in loans,
net………………….………………...
|
|
(4,403,465)
|
|
(4,502,150)
|
|
(5,780,425)
|
|
Proceeds
from securitization of consumer
loans…………………....
|
|
894,363
|
|
401,331
|
|
749,589
|
|
Proceeds
from maturities of available for sale
securities.…...….......
|
|
417,797
|
|
808,876
|
|
81,100
|
|
Purchases
of investments in other companies, net of
sales…………
|
|
(19,500)
|
|
(45,000)
|
|
(10,013)
|
|
Proceeds
from sales, net of payments for purchases, of available for sale
securities……………………………………………………
|
|
657,857
|
|
(2,082,693)
|
|
(1,166,729)
|
|
Proceeds
from sale of premises and
equipment…………………….
|
|
(3,890)
|
|
8,491
|
|
1,874
|
|
Purchases
of premises and equipment, miscellaneous and intangible
assets……………………………………………….......
|
|
(637,847)
|
|
(350,659)
|
|
(212,026)
|
|
Net cash provided by investing
activities
……………………........
|
|
(3,094,685)
|
|
(5,761,804)
|
|
(6,336,630)
|
|
|
|
|
|
|
|
|
|
Cash flows from financing activities:
|
|
|
|
|
|
|
|
Increase
in deposits,
net…………………...………………………...
|
|
(691,881)
|
|
4,499,808
|
|
4,792,123
|
|
Principal
payments on bonds, notes, and other
debts……………….
|
|
(3,737,599)
|
|
(626,754)
|
|
(853,108)
|
|
Proceeds
from issuance of bonds, notes and other
debts……………
|
|
8,103,404
|
|
1,934,019
|
|
1,435,183
|
|
Payments
of debt issuance
cost……………………………………..
|
|
(90,494)
|
|
(19,406)
|
|
(12,855)
|
|
Distribution
of
dividends……………………………………...…….
|
|
-
|
|
(41,817)
|
|
(29,968)
|
|
(Decrease)/Increase
in borrowings,
net……………………………..
|
|
68,283
|
|
(23,518)
|
|
806,185
|
|
Net cash provided by financing
activities
………………………...
|
|
3,651,713
|
|
5,722,332
|
|
6,137,560
|
|
|
|
|
|
|
|
|
|
Net
increase/(decrease) in cash and cash
equivalents………………
|
|
(613,532)
|
|
97,873
|
|
516,383
|
|
Cash
and cash equivalents at the beginning of the
period…………..
|
|
3,201,575
|
|
3,008,168
|
|
2,217,327
|
|
Effect
of foreign exchange changes on cash and cash
equivalents....
|
|
713,797
|
|
95,534
|
|
274,458
|
|
Cash and cash equivalents at
the end of the period
……………
|
Ps.
|
3,301,840
|
Ps.
|
3,201,575
|
Ps.
|
3,008,168
|
|
|
|
|
|
|
|
|
|
Supplemental
disclosure of cash flow information:
|
|
|
|
|
|
|
|
Cash
paid for
interest…………………………………………..…
|
Ps.
|
4,078,196
|
Ps.
|
2,525,829
|
Ps.
|
1,555,976
|
|
Cash
paid for presumptive minimum income tax and income
tax.
|
|
523,373
|
|
343,504
|
|
113,576
|
|
Non-cash
transactions involving
securitizations………………....
|
|
372,198
|
|
151,576
|
|
165,249
|
|
Issuing Company
|
June 30,
|
|
|
2016
|
2015
|
|
|
BHN
Sociedad de Inversión Sociedad Anónima
|
99.99%
|
99.99%
|
|
BHN
Seguros Generales Sociedad Anónima (a)
|
99.99%
|
99.99%
|
|
BHN
Vida Sociedad Anónima (a)
|
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. (b)
|
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,
|
||||
|
|
2016
|
|
2015
|
||
|
|
|
|
|
|
|
|
BACS Banco de
Crédito y Securitización
SA………………….
|
Ps.
|
42,228
|
|
Ps.
|
32,610
|
|
Tarshop
S.A………………………….……..………………….
|
|
87,979
|
|
|
35,347
|
|
Total
|
Ps.
|
130,207
|
|
Ps.
|
67,957
|
|
|
June
30,
|
|||
|
|
2016
|
2015
|
||
|
Banco
Hipotecario S.A.
|
|
|
|
|
|
Securities issued
by the BCRA as collateral for OCT
transactions………………….…………………………………..
|
Ps.
|
138,376
|
Ps.
|
70,464
|
|
Government
securities as collateral for OCT
transactions………
|
|
335,135
|
|
40,200
|
|
Deposits in pesos
as collateral for visa credit card transactions...
|
|
289,199
|
|
117,723
|
|
Securities issued
by the BCRA as collateral for the custody of
securities……………………………………………………….
|
|
-
|
|
162,759
|
|
Government
securities as collateral for the custody of
securities.
|
|
14,350
|
|
-
|
|
Deposits in pesos
and in U$S as collateral for
leases…………...
|
|
1,316
|
|
754
|
|
Other
collaterals………………………………………………...
|
|
810
|
|
2
|
|
Ps.
|
779,186
|
Ps.
|
391,902
|
|
|
|
|
|
|
|
|
Tarshop
S.A.
|
|
|
|
|
|
Deposits in pesos
and in U$S as collateral for
leases…………...
|
Ps.
|
686
|
Ps.
|
505
|
|
Certificates of
participation in Financial Trusts granted as commercial pledge for
a loan
received………………………….
|
|
32,202
|
|
32,203
|
|
Time deposits
pledged for tax obligations arising from Financial
Trusts…………………………………………………………….
|
|
6,531
|
|
4,891
|
|
Deposits in pesos
related to Financial Trusts
transactions………
|
|
149,578
|
|
16,182
|
|
Receivables in
trust to secure an overdraft facility
received…….
|
|
79,069
|
|
|
|
Loans to secure the
future issuance of Financial
Trust….....…….
|
|
70,747
|
|
|
|
Deposits in pesos
as collateral for visa credit card transactions...
|
|
9,679
|
|
512
|
|
Government
securities as collateral for visa credit card
transactions……………………………………………………...
|
|
9,930
|
|
1,038
|
|
Ps.
|
358,422
|
Ps.
|
55,331
|
|
|
|
|
|
|
|
|
BACS
Banco de Crédito y Securitización S.A.
|
|
|
|
|
|
Receivables in
pledge loans to secure a loan
received……….…..
|
Ps.
|
39,889
|
Ps.
|
-
|
|
Securities and
pesos as collateral for OTC
transactions…………
|
|
15,713
|
|
-
|
|
Ps.
|
55,602
|
Ps.
|
-
|
|
|
|
|
|
|
|
|
BH
Valores S.A.
|
|
|
|
|
|
Mercado de Valores
de Buenos Aires SA’s share pledged on behalf of Chubb
Argentina de Seguros
SA……………………
|
Ps.
|
20,900
|
Ps.
|
4,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
Ps.
|
1,214,110
|
Ps.
|
451,233
|
|
|
June 30,
|
||
|
|
2016
|
|
2015
|
|
Holding
booked at fair value
|
|
|
|
|
Governmentsecurities
inpesos…………………….Ps.
|
666,815
|
Ps.
|
1,581,383
|
|
Government
securities in US$..............................
|
1,835,746
|
|
340,053
|
|
Government
securities in Euros..............................
|
292,729
|
|
-
|
|
Bills
issued by Provincial Governments in US$.....
|
263,586
|
|
297,137
|
|
Bills
issued by Provincial Governments in pesos.....
|
25,890
|
|
7,133
|
|
|
Ps.
|
3,084,766
|
|
Ps.
|
2,225,706
|
|
|
|
|
|
|
|
|
Holding
booked at cost plus return
|
|
|
|
|
|
|
Bills
issued by Provincial Governments in pesos...
|
Ps.
|
166,342
|
|
Ps.
|
66,916
|
|
Bills
issued by Provincial Governments in US$.…...
|
|
240,995
|
|
|
125,862
|
|
|
Ps.
|
407,337
|
|
Ps.
|
192,778
|
|
|
|
|
|
|
|
|
Investment
in listed corporate securities
|
|
|
|
|
|
|
Corporate
securities denominated in pesos….......…
|
Ps.
|
490,538
|
|
Ps.
|
430,855
|
|
|
Ps.
|
490,538
|
|
Ps.
|
430,855
|
|
|
|
|
|
|
|
|
Securities
issued by the BCRA
|
|
|
|
|
|
|
Quoted
bills and notes issued by the
BCRA………..
|
Ps.
|
278,519
|
|
Ps.
|
672,239
|
|
Unquoted
bills and notes issued by the BCRA……..
|
|
1,017,050
|
|
|
1,750,005
|
|
|
Ps.
|
1,295,569
|
|
Ps.
|
2,422,244
|
|
|
|
|
|
|
|
|
Allowances
|
Ps.
|
(8,711)
|
|
Ps.
|
-
|
|
|
|
|
|
|
|
|
Total
|
Ps.
|
5,269,499
|
|
Ps.
|
5,271,583
|
|
|
June
30,
|
||||
|
|
2016
|
|
2015
|
||
|
|
|
|
|
|
|
|
Non-financial
public
sector………………………………………
|
Ps.
|
160,847
|
|
Ps.
|
89,132
|
|
Financial
sector…………………………………………………..
|
|
462,776
|
|
|
348,549
|
|
Non-financial
private sector
|
|
|
|
|
|
|
With preferred
guarantees
(a)………………………………….
|
|
2,429,322
|
|
|
2,413,401
|
|
Without preferred
guarantees
...………………………………
|
|
|
|
|
|
|
Personal
loans………………………………………………
|
|
3,149,503
|
|
|
2,650,127
|
|
Credit Card Loans
…..………………………………………
|
|
10,573,083
|
|
|
8,500,601
|
|
Overdraft
facilities………………………………………….
|
|
890,819
|
|
|
685,978
|
|
Other loans
(b)………………………………………………
|
|
4,539,970
|
|
|
4,561,093
|
|
Accrued interest
receivable………………………………………
|
|
240,885
|
|
|
218,089
|
|
Reserve for loan
losses (see note
6)..……………………………
|
|
(493,536)
|
|
|
(433,825)
|
|
Total
|
Ps.
|
21,953,669
|
|
Ps.
|
19,033,145
|
|
|
June
30,
|
||||
|
|
2016
|
|
2015
|
||
|
|
|
|
|
|
|
|
Short term loans in
pesos
…..…………………………....
|
Ps.
|
2,464,250
|
|
Ps.
|
2,729,892
|
|
Short term loans in
US
dollars…………………………
|
|
646,036
|
|
|
692,190
|
|
Loans for the
financing of
manufacturers………………..
|
|
89,944
|
|
|
61,234
|
|
Export prefinancing
…………………….……………….
|
|
581,880
|
|
|
406,621
|
|
Other
loans….…………………...………………………
|
|
757,860
|
|
|
671,156
|
|
Total
|
Ps.
|
4,539,970
|
|
Ps.
|
4,561,093
|
|
|
June
30,
|
||||
|
|
2016
|
|
2015
|
||
|
|
|
|
|
|
|
|
Balance at
beginning of
period…………………………………..
|
Ps.
|
433,825
|
|
Ps.
|
356,267
|
|
Provision charged
to income
……………………………………
|
|
356,492
|
|
|
375,270
|
|
Loans charged
off………………………………………………...
|
|
(296,781)
|
|
|
(297,712)
|
|
Balance at end of
period………………………………………….
|
Ps.
|
493,536
|
|
Ps.
|
433,825
|
|
|
June
30,
|
||||
|
|
2016
|
|
2015
|
||
|
Preferred
guarantees, including deposits with the
|
|
|
|
|
|
|
Argentine Central
Bank……….……………………………..
|
Ps.
|
766,485
|
|
Ps.
|
434,689
|
|
Unsecured
guarantees
(a)………………………………………
|
|
6,098,728
|
|
|
2,966,068
|
|
Subtotal
|
|
6,865,213
|
|
|
3,400,757
|
|
Less: Allowance for
losses……....………………………………
|
|
(23,624)
|
|
|
(22,611)
|
|
Total
|
Ps.
|
6,841,589
|
|
Ps.
|
3,378,146
|
|
|
June
30,
|
||||
|
|
2016
|
|
2015
|
||
|
|
|
|
|
|
|
|
Subordinated bonds
(a)…….……………….………………….
|
Ps.
|
2,651,744
|
|
Ps.
|
1,452,436
|
|
Certificates of
participation (see note
19)………………………
|
|
946,515
|
|
|
388,250
|
|
Bonds held in the
Bank’s portfolio
(b).……..………………….
|
|
42,384
|
|
|
-
|
|
Bonds
unquoted………………………………………………....
|
|
215,149
|
|
|
192,621
|
|
Collateral for OTC
transactions…………………………………
|
|
488,237
|
|
|
114,034
|
|
Amounts receivable
from spot and forward sales pending
settlement………………………………………………………..
|
|
780,400
|
|
|
524,785
|
|
Other…………………………………………………………….
|
|
1,053,558
|
|
|
574,887
|
|
Total
|
Ps.
|
6,177,987
|
|
Ps.
|
3,247,013
|
|
|
June
30,
|
||||
|
|
2016
|
|
2015
|
||
|
|
|
|
|
|
|
|
Withholdings,
credits and prepaid income
tax…………………
|
Ps.
|
45,503
|
|
Ps.
|
33,812
|
|
Recoverable
expenses, taxes, and advances to third
parties……
|
|
62,291
|
|
|
60,935
|
|
Attachments for
non-restructured
ON………………………….
|
|
23,484
|
|
|
7,526
|
|
Guarantee deposit
(*)…………………………………………..
|
|
32,293
|
|
|
171,891
|
|
Guarantee deposit
for credit card
transactions…………………..
|
|
289,199
|
|
|
117,723
|
|
Presumptive minimum
income – Credit tax (see note
25)……...
|
|
77,041
|
|
|
61,561
|
|
Receivables from
master servicing
activities…………………..
|
|
838
|
|
|
787
|
|
Other Directors
fees…………………………………………….
|
|
36,379
|
|
|
13,749
|
|
Loans to Bank
staff……………………………………………..
|
|
188,177
|
|
|
179,588
|
|
Other……………………………………………………………
|
|
1,004,313
|
|
|
925,623
|
|
Subtotal
|
|
1,759,518
|
|
|
1,573,195
|
|
Less: Allowance for
collection
risks……………………………
|
|
(10,811)
|
|
|
(13,978)
|
|
Total
|
Ps.
|
1,748,707
|
|
Ps.
|
1,559,217
|
|
|
June
30,
|
||||
|
|
2016
|
|
2015
|
||
|
|
|
|
|
|
|
|
Land and
buildings……………………………………………….
|
Ps.
|
186,599
|
|
Ps.
|
117,090
|
|
Furniture and
fixtures…………………………………………….
|
|
79,259
|
|
|
63,915
|
|
Machinery and
equipment………………………………………..
|
|
278,772
|
|
|
185,369
|
|
Other……………………………………………………………...
|
|
50,059
|
|
|
40,106
|
|
Accumulated
depreciation………………………………………..
|
|
(277,591)
|
|
|
(220,160)
|
|
Total
|
Ps.
|
317,098
|
|
Ps.
|
186,320
|
|
|
June
30,
|
||||
|
|
2016
|
|
2015
|
||
|
|
|
|
|
|
|
|
Properties held for
sale…………………………………………...
|
Ps.
|
40,884
|
|
Ps.
|
33,587
|
|
Assets leased to
others…………………………………………...
|
|
26,339
|
|
|
22,656
|
|
Stationery and
supplies…………………………………………..
|
|
30,848
|
|
|
23,349
|
|
Advances for
purchase of goods
(*)……………………………
|
|
176,551
|
|
|
|
|
Other……………………………………………………………...
|
|
1,949
|
|
|
1,688
|
|
Accumulated
depreciation………………………………………..
|
|
(23,104)
|
|
|
(20,867)
|
|
Total
|
Ps.
|
253,467
|
|
Ps.
|
60,413
|
|
|
June
30,
|
|||||
|
|
2016
|
|
2015
|
|||
|
|
|
|
|
|
|
|
|
Third parties fees,
re-engineering, restructuring and capitalized software
costs.................................................................................
|
Ps.
|
187,204
|
|
Ps.
|
131,714
|
|
|
Goodwill
(*)………………......………………………………….
|
|
15,078
|
|
|
18,508
|
|
|
Mortgage loan
origination expenses related to Pro.Cre.Ar (see note
31)…………………………………………………………
|
|
350,473
|
|
|
275,926
|
|
|
Total
|
Ps.
|
552,755
|
|
Ps.
|
426,148
|
|
|
|
June
30,
|
||||
|
|
2016
|
|
2015
|
||
|
|
|
|
|
|
|
|
Legal Contingencies
(a)…………………………………………
|
Ps.
|
172,264
|
|
Ps.
|
78,863
|
|
Incurred but not
reported and pending insurance claims (b)..…...
|
|
-
|
|
|
1,181
|
|
Contingency risks
…..……………………………………………
|
|
93,494
|
|
|
112,043
|
|
Tax
Provision…………………………………………….……...
|
|
9,238
|
|
|
11,401
|
|
Bonds subject to
lawsuits
(c)…..………..……………….…….
|
|
24,463
|
|
|
14,290
|
|
Allowance for
administrative-disciplinary-criminal penalties ......
|
|
600
|
|
|
4,172
|
|
Total
|
Ps.
|
300,059
|
|
Ps.
|
221,950
|
|
|
June
30,
|
||||
|
|
2016
|
|
2015
|
||
|
|
|
|
|
|
|
|
Reverse repurchase
agreements collateralized by securities issued by the BCRA
(*)………………………………………………………………..
|
Ps.
|
126,200
|
|
Ps.
|
11,114
|
|
Reverse repurchase
agreements collateralized by other government securities
(*)………………………….………….………………………
|
|
463,954
|
|
|
23,367
|
|
Total
|
Ps.
|
590,154
|
|
Ps.
|
34,481
|
|
Description
|
Average
Annual
interest
rate
|
Average
Maturity date
|
|
2016
|
|
|
2015
|
|
|
|
|
|
|
|
|
|
|
Interbank loans in
pesos…...….……...
|
38.11%
|
August,
2016
|
Ps.
|
276,006
|
|
Ps.
|
297,357
|
|
Total
|
|
|
Ps
|
276,006
|
|
Ps.
|
297,357
|
|
|
|
|
|
June
30,
|
|
|
|
Issue
date
|
Maturity
date
|
Annual interest rate
(a)
|
2016
|
2015
|
|
Banco
Hipotecario S.A.
|
|
|
|
|
|
|
Series 5 (US$
250,000 thousand)
|
04/27/06
|
04/27/16
|
9.750
%
|
-
|
1,914,484
|
|
Series XII (US$.
44,508 thousand)
|
08/14/13
|
08/14/17
|
3.95
%
|
439,845
|
358,989
|
|
Series XIV (Ps.
115,400)
|
11/11/13
|
11/11/15
|
Badlar
+375bp
|
-
|
115,400
|
|
Series XVI (Ps.
89,683)
|
01/31/14
|
01/31/16
|
Badlar
+425bp
|
-
|
89,683
|
|
Series XIX (Ps.
275,830)
|
05/16/14
|
11/16/15
|
Badlar
+375bp
|
-
|
275,830
|
|
Series XXI (Ps.
222,345)
|
07/30/14
|
01/30/16
|
Badlar
+275bp
|
-
|
222,345
|
|
Series XXII (Ps.
253,152)
|
11/05/14
|
08/05/15
|
LEBACx0.95
|
-
|
253,152
|
|
Series XXIII (Ps.
119,386)
|
11/05/14
|
05/08/16
|
Badlar
+325bp
|
-
|
119,386
|
|
Series XXIV (Ps.
27,505)
|
02/05/15
|
01/31/16
|
LEBACx0.95
|
-
|
27,505
|
|
Series XXV (Ps.
308,300)
|
02/05/15
|
08/05/16
|
9 months 27.5% and
then Badlar +450bp
|
298,413
|
298,496
|
|
Series XXVII (Ps.
281,740)
|
05/22/15
|
11/22/16
|
9 months 28.0% and
then Badlar +450bp
|
260,111
|
260,096
|
|
Series XXIX (US$
200,000 thousand)
|
11/30/15
|
11/30/20
|
9.75
%
|
2,984,000
|
-
|
|
Series XXIX
-Tranche II (US$ 150,000 thousand)
|
05/23/16
|
11/30/20
|
9.75
%
|
2,228,480
|
-
|
|
Series XXX (Ps.
314,611)
|
09/04/15
|
03/04/17
|
9 months 28.25% and
then Badlar +450bp
|
314,611
|
-
|
|
Series XXXI (US$
14,730 thousand)
|
09/04/15
|
09/04/18
|
2.00
%
|
219,772
|
-
|
|
Series XXXII (Ps.
265,770)
|
11/30/15
|
05/30/17
|
3 months 27.0% and
then Badlar +475bp
|
265,770
|
-
|
|
Series XXXIV (Ps.
264,030)
|
02/10/16
|
08/10/17
|
Badlar
+400bp
|
264,030
|
-
|
|
Series XXXV (Ps.
235,970)
|
02/10/16
|
02/10/19
|
Badlar
+499bp
|
235,970
|
-
|
|
Series XXXVI (Ps.
469,750)
|
05/18/16
|
11/18/17
|
Badlar
+425bp
|
469,750
|
-
|
|
|
|
|
|
||
|
Tarshop
S.A.
|
|
|
|
|
|
|
Series XI (Ps.
10,837)
|
05/23/13
|
05/23/16
|
Badlar+580bp
|
-
|
10,775
|
|
Series XII (Ps.
83,588)
|
08/09/13
|
08/09/15
|
15.0
%
|
-
|
83,112
|
|
Series XV (Ps.
119,755)
|
04/21/14
|
10/21/15
|
Badlar+490bp
|
-
|
113,967
|
|
Series XVII (Ps.
41,066)
|
11/26/14
|
08/26/15
|
LEBACx0.95
|
-
|
40,832
|
|
Series XVIII (Ps.
69,291)
|
11/26/14
|
05/26/16
|
Badlar+425bp
|
-
|
68,896
|
|
Series XIX (Ps.
6,314)
|
11/26/14
|
11/26/17
|
Badlar+525bp
|
3,950
|
6,280
|
|
Series XX (Ps.
69,100)
|
04/24/15
|
01/24/16
|
27.5
%
|
-
|
68,707
|
|
Series XXI (Ps.
80,500)
v
|
04/24/14
|
10/24/16
|
28.5
%
|
79,932
|
80,043
|
|
Series XXII (Ps.
126,667)
v
|
07/30/15
|
01/30/17
|
29.0
%
|
125,772
|
-
|
|
Series XXIII (Ps.
160,000)
v
|
11/16/15
|
05/16/17
|
Badlar+600bp
|
158,870
|
-
|
|
Series XXVI (Ps.
156,972)
v
|
01/26/16
|
07/26/17
|
Badlar+650bp
|
155,863
|
-
|
|
Series XXVII (Ps.
147,288)
|
05/04/16
|
11/04/17
|
Badlar+600bps
|
146,248
|
-
|
|
|
|
|
|
||
|
BACS
Banco de Crédito y Securitización S.A.
|
|
|
|
|
|
|
Series I (Ps.
130,435)
|
02/19/14
|
08/19/15
|
Badlar+450bp
|
-
|
130,435
|
|
Series III (Ps.
132,726)
|
08/19/14
|
05/19/16
|
Badlar
+275bp
|
-
|
132,726
|
|
Series IV (Ps.
105,555)
|
11/21/14
|
08/21/16
|
Badlar
+350bp
|
35,192
|
105,555
|
|
Series V (Ps.
150,000)
|
04/17/15
|
01/17/17
|
9 months 27.48% and
then Badlar +450bp
|
150,000
|
150,000
|
|
Series VI (Ps.
141,666)
|
07/23/15
|
04/24/17
|
9 months 27.5% and
then Badlar +450bp
|
141,666
|
-
|
|
Series VII (Ps.
142,602)
|
02/18/16
|
11/18/17
|
Badlar
+475bp
|
142,602
|
-
|
|
Series VIII (Ps.
150,000)
|
05/24/16
|
11/24/17
|
Badlar
+439bp
|
150,000
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
9,270,847
|
|
4,926,694
|
|
June 30,
2017……………………………..
|
Ps.
|
1,830,337
|
|
June 30,
2018……………………………..
|
|
1,772,288
|
|
June 30,
2019……………………………..
|
|
455,742
|
|
Thereafter………………………………...
|
|
5,212,480
|
|
Total
|
Ps.
|
9,270,847
|
|
Type
of Contract
|
|
Notional
amount
|
|
Net
Book Value Asset/(Liabilities)
|
|
Fair
Value
|
|||
|
|
|
2016
|
2015
|
|
2016
|
2015
|
|
2016
|
2015
|
|
|
|
|
|
|
|
|
|
|
|
|
Forwards
(1)(a)
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
Futures
(2)
|
|
|
|
|
|
|
|
|
|
|
Purchases
(a)
|
|
9,671,321
|
2,405,951
|
|
12,773
|
(505)
|
|
12,773
|
(505)
|
|
Sales
(a)
|
|
(7,020,174)
|
(1,519,307)
|
|
|
||||
|
Interest rate swaps
(3)(b)
|
|
-
|
30,000
|
|
-
|
63
|
|
-
|
63
|
|
|
|
|
|
|
12,773
|
(442)
|
|
12,773
|
(442)
|
|
|
Debt
Securities
Class
A1/AV
|
Debt
Securities
Class
A2/AF
|
Debt
Securities
Class
B
|
Certificates
of
Participation
|
Total
|
|
|
|
|
|
|
|
|
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
|
|
|
|
|
|
|
|
|
|
|
Debt
Securities
|
Certificates
of
Participation
|
Total
|
|
|
|
|
|
|
Series
LXXXIII– Issued on 05.27.15
|
I
|
|
|
|
Face value in
Ps.
|
111,222
|
42,591
|
153,813
|
|
|
|
|
|
|
Series
LXXXIV– Issued on 03.12.15
|
|
|
|
|
Face value in
Ps.
|
104,865
|
39,019
|
143,884
|
|
|
|
|
|
|
Series LXXXV–
Issued on 05.20.15
|
|
|
|
|
Face value in
Ps.
|
128,500
|
47,800
|
176,300
|
|
|
|
|
|
|
Series
LXXXVI– Issued on 06.29.15
|
|
|
|
|
Face value in
Ps.
|
126,050
|
48,168
|
174,218
|
|
|
|
|
|
|
Series
LXXXVII– Issued on 10.01.15
|
|
|
|
|
Face value in
Ps.
|
141,066
|
57,091
|
198,157
|
|
|
|
|
|
|
Series
LXXXVIII– Issued on 04.01.16
|
|
|
|
|
Face value in
Ps.
|
148,489
|
65,472
|
213,961
|
|
|
|
|
|
|
Series
LXXXIX–Issued on 05.17.16
|
|
|
|
|
Face value in
Ps.
|
143,530
|
63,282
|
206,812
|
|
|
|
|
|
|
Series XC–
Issued on 06.28.16
|
|
|
|
|
Face value in
Ps.
|
150,025
|
66,162
|
216,187
|
|
|
|
|
|
|
Series XCI–
Privately issued on 05.15.16
|
|
|
|
|
Face value in
Ps.
|
102,581
|
39,893
|
142,474
|
|
|
|
|
|
|
Series XCII–
Privately issued on 06.15.16
|
|
|
|
|
Face value in
Ps.
|
82,622
|
32,131
|
114,753
|
|
|
|
|
|
|
Tarshop Privado
Series 1 - Privately issued on 08.21.15
|
|
|
|
|
Face value in
Ps.
|
1,162,400
|
329,362
|
1,491,762
|
|
|
|
|
|
|
Tarshop Privado
Series 1I - Privately issued on 12.23.15
|
|
|
|
|
Face value in
Ps.
|
1,396,300
|
535,571
|
1,931,871
|
|
|
|
|
|
|
Tarshop Series 1 -
Privately issued on 09.15.15
|
|
|
|
|
Face value in
Ps.
|
77,799
|
27,201
|
105,000
|
|
|
|
|
|
|
|
June
30,
|
||||
|
|
2016
|
|
2015
|
||
|
|
|
|
|
|
|
|
Class B debt
securities – BHN II
|
Ps.
|
-
|
|
Ps.
|
7,000
|
|
Class B debt
securities – BHN III
|
|
-
|
|
|
7,203
|
|
Class B debt
securities – BHN IV
|
|
-
|
|
|
79,351
|
|
Class A debt
securities – BHN IV
|
|
-
|
|
|
44
|
|
Class A debt
securities – CHA VI to CHA XIV
|
|
103,829
|
|
|
75,417
|
|
Class A debt
securities – BACS I
|
|
-
|
|
|
20,234
|
|
Class B debt
securities – BACS I
|
|
-
|
|
|
1,081
|
|
Debt securities
– BACS III
|
|
14,411
|
|
|
15,768
|
|
Debt securities
– Tarshop Series LXXIX
|
|
-
|
|
|
2,042
|
|
Debt securities
– Tarshop Series LXXXII
|
|
-
|
|
|
7,198
|
|
Debt securities
– Tarshop Series LXXXIII
|
|
998
|
|
|
13,530
|
|
Debt securities
– Tarshop Series LXXXIV
|
|
-
|
|
|
20,927
|
|
Debt securities
– Tarshop Series LXXXV
|
|
-
|
|
|
19,448
|
|
Debt securities
– Tarshop Series LXXXVII
|
|
27,260
|
|
|
-
|
|
Debt securities
– Tarshop Series XC
|
|
14,796
|
|
|
-
|
|
Debt securities
– Tarshop Series XCI
|
|
19,525
|
|
|
-
|
|
Debt securities
– Tarshop Privado Series I
|
|
98,453
|
|
|
-
|
|
Debt securities
– Tarshop Privado Series II
|
|
656,071
|
|
|
-
|
|
Debt securities
– Tarshop Series I
|
|
1,222,787
|
|
|
-
|
|
Subtotal
|
Ps.
|
2,158,130
|
|
Ps.
|
269,243
|
|
|
June
30,
|
||||
|
|
2016
|
|
2015
|
||
|
|
|
|
|
|
|
|
Certificates of
participation – BHN II
|
Ps.
|
-
|
|
Ps.
|
41,722
|
|
Certificates of
participation – BHN III
|
|
-
|
|
|
14,970
|
|
Certificates of
participation – CHA VI
|
|
13,737
|
|
|
13,592
|
|
Certificates of
participation – CHA VII
|
|
-
|
|
|
953
|
|
Certificates of
participation – CHA IX
|
|
10,181
|
|
|
10,677
|
|
Certificates of
participation – CHA X
|
|
26,578
|
|
|
26,085
|
|
Certificates of
participation – CHA XI
|
|
11,935
|
|
|
14,488
|
|
Certificates of
participation – CHA XII
|
|
14,440
|
|
|
18,298
|
|
Certificates of
participation – CHA XIII
|
|
4,277
|
|
|
5,330
|
|
Certificates of
participation – CHA XIV
|
|
4,173
|
|
|
5,401
|
|
Certificates of
participation – BHSA I
|
|
8,949
|
|
|
9,192
|
|
Certificates of
participation – BACS III
|
|
1,003
|
|
|
1,003
|
|
Certificates of
Participation – Tarshop Series LXXIX
|
|
-
|
|
|
48,523
|
|
Certificates of
Participation – Tarshop Series LXXX
|
|
-
|
|
|
47,053
|
|
Certificates of
Participation – Tarshop Series LXXXI
|
|
-
|
|
|
23,782
|
|
Certificates of
Participation – Tarshop Series LXXXII
|
|
-
|
|
|
24,551
|
|
Certificates of
Participation – Tarshop Series LXXXIII
|
|
22,045
|
|
|
34,032
|
|
Certificates of
Participation – Tarshop Series LXXXIV
|
|
19,797
|
|
|
23,486
|
|
Certificates of
Participation – Tarshop Series LXXXV
|
|
23,094
|
|
|
25,112
|
|
Certificates of
Participation – Tarshop Series LXXXVI
|
|
24,817
|
|
|
-
|
|
Certificates of
Participation – Tarshop Series LXXXVII
|
|
32,074
|
|
|
-
|
|
Certificates of
Participation – Tarshop Series LXXXVIII
|
|
42,178
|
|
|
-
|
|
Certificates of
Participation – Tarshop Series LXXXIX
|
|
41,048
|
|
|
-
|
|
Certificates of
Participation – Tarshop Series XC
|
|
48,088
|
|
|
-
|
|
Certificates of
Participation – Tarshop Series XCI
|
|
33,284
|
|
|
-
|
|
Certificates of
Participation – Tarshop Series XCII
|
|
(920)
|
|
|
-
|
|
Certificates of
Participation – Tarshop Privado Series I
|
|
8,288
|
|
|
-
|
|
Certificates of
Participation – Tarshop Privado Series II
|
|
175,214
|
|
|
-
|
|
Certificates of
Participation – Tarshop Series I
|
|
382,235
|
|
|
-
|
|
Subtotal
|
Ps.
|
946,515
|
|
Ps.
|
388,250
|
|
Total
|
Ps.
|
3,105,151
|
|
Ps.
|
657,493
|
|
|
June
30,
|
||||
|
|
2016
|
|
2015
|
||
|
Sundry
creditors:
|
|
|
|
|
|
|
Accrued fees and
expenses payable
…….…………….……...
|
Ps.
|
857,251
|
|
Ps.
|
1,291,772
|
|
Summary proceedings
in financial matters N° 1320 (*)……
|
|
-
|
|
|
53,632
|
|
Unallocated
collections……………………………………….
|
|
12,116
|
|
|
9,464
|
|
Withholdings and
taxes
payable……………………………...
|
|
57,288
|
|
|
96,350
|
|
Other………………………………………………………….
|
|
19,233
|
|
|
16,973
|
|
Total
|
Ps.
|
945,888
|
|
Ps.
|
1,468,191
|
|
|
June
30,
|
||||
|
|
2016
|
|
2015
|
||
|
Other:
|
|
|
|
|
|
|
Directors and
Syndics accrued fees
payable………………….
|
Ps.
|
57,109
|
|
Ps.
|
47,829
|
|
Payroll
withholdings and
contributions……………………....
|
|
99,962
|
|
|
91,217
|
|
Gratifications………………………………………………....
|
|
180,553
|
|
|
68,810
|
|
Salaries and social
securities………………………………….
|
|
46,786
|
|
|
64,559
|
|
Total
|
Ps.
|
384,410
|
|
Ps.
|
272,415
|
|
|
June
30,
|
|||||||
|
|
2016
|
|
2015
|
|
2014
|
|||
|
|
|
|
|
|
|
|
|
|
|
Loan servicing fees
from third
parties…..………….
|
Ps.
|
50,844
|
|
Ps.
|
37,240
|
|
Ps.
|
30,854
|
|
Commissions for
credit
cards……...…………………
|
|
1,573,624
|
|
|
1,048,855
|
|
|
705,143
|
|
Other
…..……………………………………………
|
|
158,653
|
|
|
209,230
|
|
|
130,619
|
|
Total
|
Ps.
|
1,783,121
|
|
Ps.
|
1,295,325
|
|
Ps.
|
866,616
|
|
|
June
30,
|
|
|
2016
|
|
2015
|
|
2014
|
|||
|
|
|
|
|
|
|
|
|
|
|
Reimbursement of
loan expenses paid by third
parties………………………………………..………
|
Ps.
|
26,088
|
|
Ps.
|
19,547
|
|
Ps.
|
37,289
|
|
Income from
services from PROCREAR (note 31)…
|
|
244,130
|
|
|
106,619
|
|
|
30,947
|
|
Other
(*)….…………………………………………
|
|
554,535
|
|
|
607,096
|
|
|
287,917
|
|
Total
|
Ps.
|
824,753
|
|
Ps.
|
733,262
|
|
Ps.
|
356,153
|
|
|
June
30,
|
|||||||
|
|
2016
|
|
2015
|
|
2014
|
|||
|
|
|
|
|
|
|
|
|
|
|
Structuring and
underwriting
fees…………………..
|
Ps.
|
54,879
|
|
Ps.
|
16,466
|
|
Ps.
|
14,254
|
|
Retail bank
originations……………………………...
|
|
12,073
|
|
|
7,690
|
|
|
6,327
|
|
Collections…………………………………………...
|
|
303
|
|
|
181
|
|
|
159
|
|
Aerolíneas
Argentinas
co-branding…………………
|
|
50,952
|
|
|
27,329
|
|
|
11,398
|
|
Services on
loans……………………………………..
|
|
754,359
|
|
|
452,188
|
|
|
373,412
|
|
Commissions paid to
real estate agents…………….
|
|
45,056
|
|
|
36,688
|
|
|
40,707
|
|
Total
|
Ps.
|
917,622
|
|
Ps.
|
540,542
|
|
Ps.
|
446,257
|
|
|
June
30,
|
|||||||
|
|
2016
|
|
2015
|
|
2014
|
|||
|
|
|
|
|
|
|
|
|
|
|
Income on
operations with premises and equipment and miscellaneous
assets…………......................
|
Ps.
|
3,592
|
|
Ps.
|
578
|
|
Ps.
|
2,944
|
|
Rental
income…………….………………………..
|
|
2,976
|
|
|
2,267
|
|
|
2,290
|
|
Interest on loans
to bank
staff..…………………….
|
|
35,581
|
|
|
31,447
|
|
|
26,601
|
|
Income from equity
investments.…………………….
|
|
34,644
|
|
|
6,641
|
|
|
-
|
|
Other…..…………………………………………….
|
|
51,852
|
|
|
17,942
|
|
|
15,708
|
|
Total
|
Ps.
|
128,645
|
|
Ps.
|
58,875
|
|
Ps.
|
47,543
|
|
|
June
30,
|
|||||||
|
|
2016
|
|
2015
|
|
2014
|
|||
|
|
|
|
|
|
|
|
|
|
|
Depreciation of
miscellaneous
assets………………..
|
Ps.
|
310
|
|
Ps.
|
340
|
|
Ps.
|
388
|
|
Gross revenue
tax……………………………………
|
|
9,206
|
|
|
7,126
|
|
|
4,395
|
|
Other
taxes…………………………………………...
|
|
178,828
|
|
|
117,464
|
|
|
78,784
|
|
Debit card
discounts…………………………………
|
|
24,718
|
|
|
20,624
|
|
|
14,285
|
|
Credit card and
others
discounts…………………….
|
|
59,807
|
|
|
40,577
|
|
|
43,422
|
|
Benefits
prepayments………………………………..
|
|
2,856
|
|
|
9,268
|
|
|
6,008
|
|
Donations……………………………………………
|
|
51,026
|
|
|
39,842
|
|
|
24,325
|
|
Amortization of
goodwill……………………………
|
|
3,430
|
|
|
3,430
|
|
|
3,430
|
|
|
Payment Summary
proceedings in financial matters N° 1320
(*)………………………………………….
|
|
-
|
|
|
53,632
|
|
|
-
|
|
|
Other
…..……………………………………………
|
|
47,654
|
|
|
44,417
|
|
|
45,393
|
|
|
Total
|
Ps.
|
377,835
|
|
Ps.
|
336,720
|
|
Ps.
|
220,430
|
|
|
|
US$
|
Euro
|
Yen
|
Total
|
|
|
(in
Pesos)
|
|||
|
Assets:
|
|
|
|
|
|
Cash and due from
banks…..………..………..
|
1,222,421
|
28,210
|
10
|
1,250,641
|
|
Government and
corporate securities..………..
|
2,351,646
|
292,729
|
-
|
2,644,375
|
|
Loans………………..………………………...
|
1,435,021
|
-
|
-
|
1,435,021
|
|
Other receivables
from financial transactions...
|
1,011,013
|
-
|
-
|
1,011,013
|
|
Miscellaneous
receivables………………….…
|
136,909
|
65
|
-
|
136,974
|
|
Items pending
allocation………………..….…
|
541
|
-
|
-
|
541
|
|
Total as of June
30, 2016
|
6,157,550
|
321,004
|
10
|
6,478,565
|
|
Total as of June
30, 2015
|
3,253,549
|
18,591
|
5
|
3,272,145
|
|
|
|
|
|
|
|
Liabilities:
|
|
|
|
|
|
Deposits………………………………………
|
2,458,279
|
-
|
-
|
2,458,279
|
|
Other liabilities
from financial transactions….
|
6,585,111
|
49
|
-
|
6,585,160
|
|
Miscellaneous
liabilities………………………
|
12,667
|
20
|
-
|
12,687
|
|
Items
pending
allocation……………………..
|
496
|
31
|
-
|
527
|
|
Total as of June
30, 2016
|
9,056,553
|
100
|
-
|
9,056,653
|
|
Total as of June
30, 2015
|
3,082,324
|
101,490
|
-
|
3,183,814
|
|
Shareholder
|
Class
of
Shares
|
Number
of
Shares
|
|
Total
%
Ownership
|
Voting
Rights
|
|
Argentine
government (through FFFRI) (b)
|
A
|
665,499,426
|
|
44.4%
|
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
|
702,491,295
|
|
46.8%
|
3
votes
|
|
|
|
1,500,000,000
|
|
100.0%
|
|
|
|
June
30,
|
||||
|
|
2016
|
|
2015
|
||
|
Commitments to
extend credit
|
|
|
|
|
|
|
Mortgage loans and
other loans
(a)….……………...
|
Ps.
|
165,636
|
|
Ps.
|
291,342
|
|
Credit card loans
(b)…..……………………..…….
|
|
22,947,873
|
|
|
14,049,429
|
|
Clearing items in
process
(c)..…………………………
|
|
234,515
|
|
|
137,944
|
|
Other guarantees
(d)………………………………….
|
|
483,644
|
|
|
57,739
|
|
|
|
June
30,
|
||
|
2016
|
2015
|
2014
|
||
|
Net
income as reported under Argentine Banking GAAP
|
Ps.
|
1,115,530
|
537,190
|
627,027
|
|
U.S.
GAAP adjustments:
|
|
|
|
|
|
- Loan origination
fees and
costs………………….
|
(a)
|
(131,794)
|
(19,325)
|
27,525
|
|
- Loan loss reserve
...………………………………
|
(b)
|
(30,165)
|
(30,703)
|
(29,677)
|
|
- Derivative
financial
instruments...……………….
|
(c)
|
-
|
876
|
(941)
|
|
- Government
securities
…………………………...
|
(d)
|
(12,429)
|
18,230
|
(17,669)
|
|
- Financial
liabilities……….………………………
|
(e)
|
77,581
|
2,709
|
4,136
|
|
-
Securitizations…………………..………………..
|
(f)
|
(41,251)
|
16,434
|
(10,725)
|
|
- Intangible
assets………………………………….
|
|
|
|
|
|
Software
costs……………………………..…
|
(g)
|
1,522
|
(26,525)
|
(18,396)
|
|
Other intangible
assets……………………….
|
(g)
|
59
|
(3,156)
|
(4,793)
|
|
Business
combinations………...………...…..
|
(g)
|
990
|
991
|
989
|
|
- Impairment of
fixed and foreclosed assets.……...
|
(h)
|
1,116
|
944
|
983
|
|
- Miscellaneous
assets.………………………..…...
|
(n)
|
(30,848)
|
-
|
-
|
|
- Vacation
provision..……………………………..
|
(j)
|
(17,010)
|
(17,302)
|
(18,955)
|
|
- Insurance
technical
reserve..…………………….
|
(k)
|
(960)
|
2,780
|
1,398
|
|
- Capitalization of
interest
cost…….………………
|
(l)
|
(4,001)
|
775
|
301
|
|
- Financial
guarantees
issued...…….………………
|
(m)
|
(1,209)
|
-
|
-
|
|
- Deferred income
tax……………………………..
|
(o)
|
94,028
|
44,673
|
55,122
|
|
- Non-Controlling
interest..………………………..
|
(i)
|
(5,998)
|
(13,658)
|
(11,031)
|
|
Net
income in accordance with U.S. GAAP
|
Ps.
|
1,015,161
|
514,933
|
605,294
|
|
- Less Net (Gain) /
Loss attributable to the Non-Controlling
interest……………………………..….
|
(i)
|
18,311
|
4,369
|
10,284
|
|
Net
income attributable to Controlling interest in accordance with U.S.
GAAP
|
Ps.
|
1,033,472
|
519,302
|
615,578
|
|
Basic and diluted
net income per share in accordance with U.S. GAAP
|
|
6.937
|
3.519
|
4.136
|
|
Average number of
shares outstanding (in
thousands)………………………………………….
|
|
1,463,365
|
1,463,365
|
1,463,365
|
|
|
|
June
30,
|
|
|
|
|
2016
|
2015
|
|
Total
shareholders' equity under Argentine Banking GAAP
|
Ps.
|
5,816,242
|
4,700,716
|
|
U.S.
GAAP adjustments:
|
|
|
|
|
- Loan origination
fees and
costs..…………………...
|
(a)
|
(222,687)
|
(90,893)
|
|
- Loan loss reserve
…………………………………..
|
(b)
|
(250,706)
|
(220,541)
|
|
- Government
securities…..………….………………
|
(d)
|
(4,697)
|
37,759
|
|
- Financial
liabilities…...…………………………….
|
(e)
|
87,863
|
10,282
|
|
-
Securitizations…………………...…………………
|
(f)
|
(56,693)
|
(15,442)
|
|
- Intangible
assets………………………………….…
|
|
|
|
|
Software
costs………………………….………
|
(g)
|
(62,366)
|
(63,888)
|
|
Other intangible
assets……………………...….
|
(g)
|
-
|
(59)
|
|
Business
combinations….………...………..…..
|
(g)
|
(186)
|
(1,176)
|
|
- Impairment of
fixed and foreclosed
assets…………
|
(h)
|
(36,263)
|
(37,379)
|
|
- Miscellaneous
assets
……………………….………
|
(n)
|
(30,848)
|
-
|
|
- Vacation
provision…………………………………
|
(j)
|
(74,644)
|
(57,634)
|
|
- Insurance
technical
reserve…………………………
|
(k)
|
(1,299)
|
(339)
|
|
- Capitalization of
interest
cost………………………
|
(l)
|
-
|
4,001
|
|
- Financial
guarantees
issued...…….………………
|
(m)
|
(1,209)
|
-
|
|
- Deferred income
Tax……………………….………
|
(o)
|
352,931
|
258,903
|
|
- Non-Controlling
interest..…………………………..
|
(i)
|
130,207
|
67,957
|
|
Total
Shareholders’ Equity under U.S. GAAP
|
Ps.
|
5,645,645
|
4,592,267
|
|
- Non-Controlling
Interest under U.S. GAAP…..…..
|
(i)
|
(118,063)
|
(68,126)
|
|
Consolidated
Parent Company Shareholders’ Equity under U.S.
GAAP
|
Ps.
|
5,527,582
|
4,524,141
|
|
|
Total
Shareholders’ Equity
|
|
|
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
|
|
Other Comprehensive
Income
|
|
(30,031)
|
|
Net income for the
twelve-month period in accordance with U.S. GAAP
|
|
1,033,472
|
|
Balance as of June
30, 2016
|
Ps.
|
5,527,582
|
|
|
2016
|
2015
|
|||||
|
|
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
(*)
|
412,693
|
606,408
|
(193,715)
|
346,797
|
476,665
|
(129,868)
|
|
|
ASC
310-10
|
84,157
|
23,583
|
60,574
|
91,365
|
51,612
|
39,753
|
|
|
Reinstated
loans
|
-
|
48,146
|
(48,146)
|
-
|
62,502
|
(62,502)
|
|
|
Subtotal
|
496,850
|
678,137
|
(181,287)
|
438,162
|
590,779
|
(152,617)
|
|
|
|
2016
|
2015
|
|||||
|
|
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
|
196,202
|
265,621
|
(69,419)
|
76,232
|
144,156
|
(67,924)
|
|
|
Subtotal
|
196,202
|
265,621
|
(69,419)
|
76,232
|
144,156
|
(67,924)
|
|
|
|
|
|
|
|
|||
|
Total
|
693,052
|
943,758
|
(250,706)
|
514,394
|
734,935
|
(220,541)
|
|
|
|
June 30,
|
||||
|
|
2016
|
|
2015
|
||
|
|
|
|
|
|
|
|
Discount
Bonds
|
Ps.
|
-
|
|
Ps.
|
(534)
|
|
Unquoted Securities
issued by the BCRA
|
|
1,525
|
|
|
1,352
|
|
Bills issued by
Provincial Governments
|
|
(10,167)
|
|
|
8,472
|
|
Other National
Government Bonds
|
|
3,945
|
|
|
28,469
|
|
Total
|
Ps.
|
(4,697)
|
|
Ps.
|
37,759
|
|
|
2015
|
||||
|
|
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)
|
|
|
2016
|
2015
|
||||||||
|
|
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
|
1,251,461
|
1,251,461
|
1,252,986
|
1,525
|
1,525
|
1,719,856
|
1,719,856
|
1,721,208
|
1,352
|
1,352
|
|
Bills
issued by Provincial Governments
|
503,200
|
503,200
|
493,033
|
2,259
|
(10,167)
|
539,172
|
539,172
|
547,644
|
8,472
|
8,472
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other
National Government Bonds
|
377,990
|
377,990
|
381,935
|
3,945
|
3,945
|
648,921
|
648,921
|
677,390
|
28,469
|
28,465
|
|
|
June
30,
|
||||
|
|
2016
|
|
2015
|
||
|
|
|
|
|
|
|
|
Cash and due from
banks
|
Ps.
|
224,
065
|
|
Ps.
|
88,236
|
|
Loans (net of
allowances)
|
|
4,425,255
|
|
|
2,235,655
|
|
Other
assets
|
|
1,181,403
|
|
|
1,149,023
|
|
Total
Assets
|
Ps.
|
5,830,723
|
|
Ps.
|
3,472,914
|
|
|
|
|
|
|
|
|
Debt
Securities
|
Ps.
|
4,575,569
|
|
Ps.
|
2,868,064
|
|
Certificates of
Participation
|
|
1,062,201
|
|
|
451,365
|
|
Other
liabilities
|
|
192,953
|
|
|
153,485
|
|
Total
Liabilities
|
Ps.
|
5,830,723
|
|
Ps.
|
3,472,914
|
|
|
As of June 30, 2016
|
|||||||
|
|
Maximum Potential Payments (*)
|
|
Estimated Proceeds from collateral resource
|
|
U.S. GAAP adjustment
|
|||
|
Financial
guarantees
|
Ps.
|
463,107
|
|
Ps.
|
4,398
|
|
Ps.
|
(1,209)
|
|
|
Ps.
|
463,107
|
|
Ps.
|
4,398
|
|
Ps.
|
(1,209)
|
|
Jurisdiction
|
|
Tax
year
|
|
Argentina
|
|
2011 –
2015
|
|
|
Balances
as of June 30, 2016
|
|||
|
|
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
|
2,592,155
|
2,592,155
|
-
|
-
|
|
Available for sale
securities
|
894,122
|
727,009
|
167,113
|
-
|
|
Instruments issued
by the BCRA
|
1,296,723
|
1,263,657
|
33,066
|
-
|
|
Corporate
securities
|
490,538
|
490,538
|
-
|
-
|
|
|
|
|
|
|
|
Other
receivables from financial transactions
|
|
|
|
|
|
Trading
securities
|
903,031
|
903,031
|
-
|
-
|
|
Available for sale
securities
|
260,298
|
260,298
|
-
|
-
|
|
Futures
|
50,637
|
50,637
|
-
|
-
|
|
|
|
|
|
|
|
Miscellaneous
assets
|
|
|
|
|
|
Trading
securities
|
14,350
|
14,350
|
-
|
-
|
|
|
|
|
|
|
|
TOTAL
ASSETS AT FAIR VALUE
|
6,501,854
|
6,301,675
|
200,179
|
-
|
|
|
|
|
|
|
|
LIABILITIES
|
|
|
|
|
|
|
|
|
|
|
|
Other
obligations from financial transactions
|
|
|
|
|
|
Trading
securities
|
(792,149)
|
(792,149)
|
-
|
-
|
|
Available for sale
securities
|
(71,880)
|
(53,307)
|
(18,573)
|
-
|
|
Futures
|
(37,864)
|
(37,864)
|
-
|
-
|
|
|
|
|
|
|
|
Deposits
|
|
|
|
|
|
Trading
securities
|
(776,687)
|
(776,687)
|
-
|
-
|
|
|
|
|
|
|
|
TOTAL
LIABILITIES AT FAIR VALUE
|
(1,678,580)
|
(1,660,007)
|
(18,573)
|
-
|
|
|
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)
|
-
|
-
|
|
|
As of June 30, 2016
|
|||||||
|
|
Consumer Loan Portfolio
|
|
Commercial Loan Portfolio
|
|
Total
|
|||
|
Allowance for credit losses:
|
|
|
|
|
|
|
|
|
|
Ending
balance: individually evaluated for impairment
|
Ps.
|
-
|
|
Ps.
|
19,621
|
|
Ps.
|
19,621
|
|
Ending
balance: collectively evaluated for impairment
|
|
920,175
|
|
|
3,962
|
|
|
924,137
|
|
Ending Balance
|
Ps.
|
920,175
|
|
Ps.
|
23,583
|
|
Ps.
|
943,758
|
|
Financing receivables:
|
|
|
|
|
|
|
|
|
|
Ending
balance: individually evaluated for impairment
|
Ps.
|
-
|
|
Ps.
|
21,635
|
|
Ps.
|
21,635
|
|
Ending
balance: collectively evaluated for impairment
|
|
19,821,668
|
|
|
7,646,522
|
|
|
27,468,190
|
|
Ending Balance
|
Ps.
|
19,821,668
|
|
Ps.
|
7,668,157
|
|
Ps.
|
27,489,825
|
|
|
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.
|
-
|
|
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,
|
||||
|
|
2016
|
|
2015
|
||
|
Allowance for credit losses:
|
|
|
|
|
|
|
Beginning Balance
|
Ps.
|
734,935
|
|
Ps.
|
596,656
|
|
Charge-offs
|
|
(177,834)
|
|
|
(267,694)
|
|
Provision
for loan losses
|
|
386,657
|
|
|
405,973
|
|
Ending Balance
|
Ps.
|
943,758
|
|
Ps.
|
734,935
|
|
|
As of June 30, 2016
|
|||||||
|
|
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.
|
21,635
|
|
Ps.
|
18,389
|
|
Ps.
|
19,621
|
|
Total
|
Ps.
|
21,635
|
|
Ps.
|
18,389
|
|
Ps.
|
19,621
|
|
|
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,
|
|||||
|
|
2016
|
|
2015
|
|||
|
Consumer
|
|
|
|
|
|
|
|
Advances
|
Ps.
|
342
|
|
Ps.
|
187
|
|
|
Mortgage
Loans
|
|
26,996
|
|
|
30,739
|
|
|
Personal Loans
– BHSA
|
|
100,484
|
|
|
88,514
|
|
|
Personal Loans
– Financial trusts
|
|
92,396
|
|
|
52,827
|
|
|
Personal Loans
– Tarshop
|
|
-
|
|
|
-
|
|
|
Credit Card Loans
– BHSA
|
|
152,892
|
|
|
115,792
|
|
|
Credit card Loans
– Tarshop
|
|
316,083
|
|
|
109,319
|
|
|
Total
Consumer
|
Ps.
|
689,193
|
|
Ps.
|
397,378
|
|
|
Commercial
|
|
|
|
|
|
|
|
Performing
Loans
|
Ps.
|
|
|
Ps.
|
|
|
|
Impaired
Loans
|
|
21,635
|
|
|
44,496
|
|
|
Total
Commercial
|
Ps.
|
21,635
|
|
Ps.
|
44,496
|
|
|
|
|
|
|
|
|
|
|
Total
Non accrual loans
|
Ps.
|
710,828
|
|
Ps.
|
441,874
|
|
|
|
As of June 30, 2016
|
||||||
|
|
30-90
|
91-180
|
181-360
|
|
|
|
|
|
|
Days
Past
|
Days
Past
|
Days
Past
|
Greater
|
Total
Past
|
Current
|
Total
|
|
|
Due
|
Due
|
Due
|
than
360
|
Due
|
|
Financing
|
|
Consumer
|
|
|
|
|
|
|
|
|
Advances
|
266
|
107
|
218
|
17
|
608
|
12,701
|
13,309
|
|
Mortgage
Loans
|
25,838
|
5,163
|
4,409
|
17,424
|
52,834
|
2,536,670
|
2,589,504
|
|
Personal Loans
– BHSA
|
111,179
|
46,890
|
53,051
|
543
|
211,663
|
2,916,970
|
3,128,633
|
|
Personal Loans
– Financial trusts
|
8,648
|
9,994
|
33,458
|
48,944
|
101,044
|
131,044
|
232,088
|
|
Personal Loans
– Tarshop
|
3,787
|
-
|
-
|
-
|
3,787
|
92,804
|
96,591
|
|
Credit Card Loans
– BHSA
|
111,061
|
78,226
|
74,571
|
95
|
263,953
|
9,627,352
|
9,891,305
|
|
Credit card Loans
– Tarshop
|
139,332
|
162,809
|
148,651
|
4,623
|
455,415
|
3,414,823
|
3,870,238
|
|
Total
Consumer Loans
|
400,111
|
303,189
|
314,358
|
71,646
|
1,089,304
|
18,732,364
|
19,821,668
|
|
|
|
|
|
|
|
|
|
|
Commercial:
|
|
|
|
|
|
|
|
|
Performing
Loans
|
1,763
|
-
|
-
|
-
|
1,763
|
7,644,759
|
7,646,522
|
|
Impaired
loans
|
-
|
6
|
3,673
|
17,956
|
21,635
|
-
|
21,635
|
|
Total
Commercial Loans
|
1,763
|
6
|
3,673
|
17,956
|
23,398
|
7,644,759
|
7,668,157
|
|
Total
|
401,874
|
303,195
|
318,031
|
89,602
|
1,112,702
|
26,377,123
|
27,489,825
|
|
|
As of June 30, 2015
|
||||||
|
|
30-90
|
91-180
|
181-360
|
|
|
|
|
|
|
Days
Past
|
Days
Past
|
Days
Past
|
Greater
|
Total
Past
|
Current
|
Total
|
|
|
Due
|
Due
|
Due
|
than
360
|
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, 2016
|
|||||
|
|
"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
|
12,701
|
266
|
107
|
218
|
17
|
13,309
|
|
Mortgage
Loans
|
2,536,670
|
25,838
|
5,163
|
4,409
|
17,424
|
2,589,504
|
|
Personal Loans
– BHSA
|
2,916,970
|
111,179
|
46,890
|
53,051
|
543
|
3,128,633
|
|
Personal Loans
– Financial trusts
|
131,044
|
8,648
|
3,542
|
88,854
|
-
|
232,088
|
|
Personal Loans
– Tarshop
|
92,804
|
3,787
|
-
|
-
|
-
|
96,591
|
|
Credit Card Loans
– BHSA
|
9,627,352
|
111,061
|
78,226
|
74,571
|
95
|
9,891,305
|
|
Credit card Loans
– Tarshop
|
3,414,823
|
139,332
|
162,809
|
148,651
|
4,623
|
3,870,238
|
|
Total
Consumer Loans
|
18,732,364
|
400,111
|
296,737
|
369,754
|
22,702
|
19,821,668
|
|
|
|
|
|
|
|
|
|
Commercial:
|
|
|
|
|
|
|
|
Performing
loans
|
7,644,759
|
1,763
|
-
|
-
|
-
|
7,646,522
|
|
Impaired
loans
|
-
|
-
|
6
|
3,673
|
17,956
|
21,635
|
|
Total
Commercial Loans
|
7,644,759
|
1,763
|
6
|
3,673
|
17,956
|
7,668,157
|
|
Total Financing Receivables
|
26,377,123
|
401,874
|
296,743
|
373,427
|
40,658
|
27,489,825
|
|
|
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, 2016
|
|||
|
|
Number of contracts
|
|
Post-modification Outstanding recorded investment
|
|
|
Consumer
|
|
|
|
|
|
Advances
|
35
|
|
Ps.
|
950
|
|
Mortgage
Loans
|
109
|
|
|
2,826
|
|
Personal
Loans
|
5,260
|
|
|
141,884
|
|
Credit Card Loans
– BHSA
|
12,038
|
|
|
195,570
|
|
Credit card Loans
– Tarshop
|
17,275
|
|
|
167,361
|
|
Total
Consumer
|
34,717
|
|
Ps.
|
508,591
|
|
|
|
|
|
|
|
Commercial
|
|
|
|
|
|
Performing
Loans
|
-
|
|
Ps.
|
-
|
|
Impaired
Loans
|
-
|
|
|
-
|
|
Total
Commercial
|
-
|
|
Ps.
|
-
|
|
|
|
|
|
|
|
Total
TDRs
|
34,717
|
|
Ps.
|
508,591
|
|
|
|
|||
|
|
|
|||
|
|
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,
|
||||||||
|
|
2016
|
|
2015
|
||||||
|
|
Number of contracts
|
|
Recorded investment
|
|
Number of contracts
|
|
Recorded investment
|
||
|
Consumer
|
|
|
|
|
|
|
|
|
|
|
Advances
|
8
|
|
Ps.
|
180
|
|
10
|
|
Ps.
|
197
|
|
Mortgage
Loans
|
100
|
|
|
2,203
|
|
25
|
|
|
783
|
|
Personal
Loans
|
1,176
|
|
|
26,913
|
|
1,116
|
|
|
21,602
|
|
Credit Card Loans
– BHSA
|
3,176
|
|
|
35,285
|
|
672
|
|
|
7,923
|
|
Credit card Loans
– Tarshop
|
5,574
|
|
|
36,315
|
|
5,146
|
|
|
26,253
|
|
Total
Consumer
|
10,034
|
|
Ps.
|
100,896
|
|
6,969
|
|
Ps.
|
56,758
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial
|
|
|
|
|
|
|
|
|
|
|
Performing
Loans
|
-
|
|
Ps.
|
-
|
|
-
|
|
Ps.
|
-
|
|
Impaired
Loans
|
-
|
|
|
-
|
|
-
|
|
|
-
|
|
Total
Commercial
|
-
|
|
Ps.
|
-
|
|
-
|
|
Ps.
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
TDRs that subsequently defaulted
|
10,034
|
|
Ps.
|
100,896
|
|
6,969
|
|
Ps.
|
56,758
|
|
|
|
|||||||
|
|
Argentine Banking
GAAP
|
|
U.S.
GAAP
|
|
Adjustment
|
|||
|
June 30,
2015
|
Ps.
|
514,394
|
|
Ps.
|
734,935
|
|
Ps.
|
(220,541)
|
|
|
|
|
|
|
|
|
|
|
|
Variances
|
|
178,658
|
|
|
208,823
|
|
|
(30,165)
|
|
|
|
|
|
|
|
|
|
|
|
June 30,
2016
|
Ps.
|
693,052
|
|
Ps.
|
943,758
|
|
Ps.
|
(250,706)
|
|
|
June
30,
|
|||||||
|
|
2016
|
|
2015
|
|
2014
|
|||
|
Income
Statement
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial
income
|
Ps.
|
9,063,628
|
|
Ps.
|
5,559,510
|
|
Ps.
|
4,666,910
|
|
Financial
expenses
|
|
(5,612,760)
|
|
|
(3,241,306)
|
|
|
(2,399,052)
|
|
Net financial
income
|
Ps.
|
3,450,868
|
|
Ps.
|
2,318,204
|
|
Ps.
|
2,267,858
|
|
Provision for loan
losses
|
|
(386,657)
|
|
|
(405,973)
|
|
|
(333,025)
|
|
Income from
services
|
|
4,307,451
|
|
|
3,264,698
|
|
|
2,145,423
|
|
Expenses for
services
|
|
(1,089,690)
|
|
|
(768,870)
|
|
|
(682,638)
|
|
Administrative
expenses
|
|
(4,539,637)
|
|
|
(3,411,162)
|
|
|
(2,380,651)
|
|
Net income from
financial transactions
|
Ps.
|
1,742,335
|
|
Ps.
|
996,897
|
|
Ps.
|
1,016,967
|
|
Miscellaneous
income
|
|
546,543
|
|
|
317,530
|
|
|
188,928
|
|
Miscellaneous
expenses
|
|
(669,358)
|
|
|
(466,554)
|
|
|
(286,596)
|
|
Income before
income taxes and Non-controlling
interest....………………
|
Ps.
|
1,619,520
|
|
Ps.
|
847,873
|
|
Ps.
|
919,299
|
|
Income
taxes
|
|
(604,359)
|
|
|
(332,940)
|
|
|
(314,005)
|
|
Net
income under U.S. GAAP
|
Ps.
|
1,015,161
|
|
Ps.
|
514,933
|
|
Ps.
|
605,294
|
|
Less Net (Loss)
attributable to the Non-controlling
interest…………...
|
|
18,311
|
|
|
4,369
|
|
|
10,284
|
|
Net
income attributable Controlling interest in accordance with U.S.
GAAP……………………………..…
|
Ps
|
1,033,472
|
|
Ps
|
519,302
|
|
Ps
|
615,578
|
|
|
|
|
|
|
|
|
|
|
|
Other comprehensive
income (loss):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unrealized gains
(loss) on securities
|
|
(30,031)
|
|
|
15,591
|
|
|
22,283
|
|
Other comprehensive income
(loss)
…………………………………
|
Ps
|
(30,031)
|
|
Ps
|
15,591
|
|
Ps
|
22,283
|
|
Comprehensive income
…..………..
|
Ps.
|
1,003,441
|
|
Ps.
|
534,893
|
|
Ps.
|
637,861
|
|
|
Issue
date
|
Maturity
date
|
Annual
interest rate
|
|
Banco
Hipotecario S.A.
|
|
|
|
|
Series XXXVIII (Ps.
145,200)
|
08/18/16
|
02/18/18
|
Badlar+300bp
|
|
Series XXXIX (Ps.
343,241)
|
08/18/16
|
08/18/19
|
Badlar+349bp
|
|
Series
XL (Ps. 6,078,320)
|
10/12/16
|
01/12/20
|
Badlar +
250bp
|
|
BACS
Banco de Crédito y Securitización S.A.
|
|
|
|
|
Series IX (Ps.
249,500)
|
07/27/16
|
07/27/18
|
Badlar
+345bp
|
|
|
|
|
|
|
Tarshop
S.A.
|
|
|
|
|
Class I (Ps.
204,033)
|
09/07/16
|
03/07/18
|
Badlar
+448bp
|
|
Class II (Ps.
67,360)
|
09/07/16
|
03/07/19
|
Badlar
+499bp
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Page
|
|
|
|
|
Consolidated
Financial Statements:
|
|
|
|
|
|
Independent
Auditors Report
|
F-292
|
|
|
|
|
Consolidated
Balance Sheets
As
of June 30, 2015 and 2014
|
F-293
|
|
|
|
|
Consolidated
Statements of Operations
For the
Years Ended June 30, 2015, 2014, and 2013
|
F-294
|
|
|
|
|
Consolidated
Statements of Changes in Members’ Deficit
For
the Years Ended June 30, 2015, 2014, and 2013
|
F-295
|
|
|
|
|
Consolidated
Statements of Cash Flows
For
the Years Ended June 30, 2015, 2014, and 2013
|
F-296
|
|
|
|
|
Consolidated Notes
to Financial Statements
June
30, 2015, 2014, and 2013
|
F-297
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NEW LIPSTICK LLC AND SUBSIDIARY
|
|||
|
(A LIMITED LIABILITY COMPANY)
|
|||
|
|
|
|
|
|
CONSOLIDATED BALANCE SHEETS
|
|||
|
AS OF JUNE 30,
|
|||
|
(Amounts in US dollars)
|
|||
|
|
|||
|
|
|
|
|
|
ASSETS
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
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 AND MEMBERS' DEFICIT
|
|||
|
|
|
|
|
|
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
|
|
|
|
|
|
|
See
Notes to Consolidated Financial Statements
|
|
|
|
|
|
|
|
|
|
(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)
|
||
|
|
|
|
|
|
|
||
|
NEW LIPSTICK LLC AND SUBSIDIARY
|
|||||||
|
(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)
|
||
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
||
|
NEW LIPSTICK LLC AND SUBSIDIARY
|
||||||
|
(A LIMITED LIABILITY COMPANY)
|
||||||
|
CONSOLIDATED STATEMENTS OF CASH FLOWS
|
||||||
|
|
||||||
|
FOR THE YEARS ENDED JUNE 30,
|
||||||
|
(Amounts in US dollars)
|
||||||
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
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
|
|
$
-
|
|
See
Notes to Consolidated Financial Statements
|
|
|
|
|
|
|
|
|
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
|
|
|
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
|
|
|
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 |
|---|