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
|
|
☒
|
|
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 (ADSs), each representing
ten shares of Common Stock
|
|
|
|
Nasdaq National Market of the
Nasdaq Stock Market
|
|
Common Stock, par value Ps. 1.00 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
☐
|
|
Carolina
Zang
|
|
David
Williams
|
|
|
|
Jaime
Mercado
|
|
Zang
Vergel & Viñes Abogados
|
|
Simpson
Thacher & Bartlett LLP
|
|
Florida
537 piso 18º
C1005AAK
Buenos Aires, Argentina.
|
|
425
Lexington Avenue
New
York, NY 10019
|
|
|
Page No.
|
|
|
|
|
Disclosure Regarding Forward-Looking Information
|
i
|
|
Certain Measures and Terms
|
i
|
|
Presentation of Financial and Certain Other
Information
|
ii
|
|
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
|
9
|
|
C. Reasons for the Offer and Use of Proceeds
|
9
|
|
D. Risk Factors
|
10
|
|
Item 4. Information on the Company
|
76
|
|
A. History and Development of the Company
|
76
|
|
B. Business Overview
|
87
|
|
C. Organizational Structure
|
175
|
|
D. Property, Plants and Equipment
|
176
|
|
Item 4A. Unresolved Staff Comments
|
179
|
|
Item 5. Operating and Financial Review and Prospects
|
179
|
|
A. Consolidated Operating Results
|
179
|
|
B. Liquidity and Capital Resources
|
236
|
|
C. Research and Developments, Patents and Licenses
|
242
|
|
D. Trend Information
|
243
|
|
E. Off-Balance Sheet Arrangements
|
246
|
|
F. Tabular Disclosure of Contractual Obligations
|
246
|
|
G. Safe Harbor
|
246
|
|
Item 6. Directors, Senior Management and Employees
|
247
|
|
A. Directors and Senior Management
|
247
|
|
B. Compensation
|
250
|
|
C. Board Practices
|
252
|
|
D. Employees
|
253
|
|
E. Share Ownership
|
254
|
|
Item 7. Major shareholders and related party
transactions
|
255
|
|
A. Major Shareholders
|
255
|
|
B. Related Party Transactions
|
256
|
|
C. Interests of Experts and Counsel
|
260
|
|
Item 8. Financial Information
|
260
|
|
A. Audited Consolidated Statements and Other Financial
Information
|
260
|
|
B. Significant Changes
|
268
|
|
Item 9. The Offer and Listing
|
268
|
|
A. Offer and Listing Details
|
268
|
|
B. Plan of Distribution
|
269
|
|
C. Markets
|
270
|
|
D. Selling Shareholders
|
271
|
|
E. Dilution
|
271
|
|
F. Expenses of the Issue
|
272
|
|
Item 10. Additional Information
|
272
|
|
A. Share Capital
|
272
|
|
B. Memorandum and Articles of Association
|
272
|
|
C. Material Contracts
|
277
|
|
D. EXCHANGE CONTROLS
|
277
|
|
E. Taxation
|
282
|
|
F. Dividends and Paying Agents
|
288
|
|
G. Statement by Experts
|
288
|
|
H. Documents on Display
|
288
|
|
I. Subsidiary Information
|
288
|
|
Item 11. Quantitative and Qualitative Disclosures about Market
Risk
|
288
|
|
Item 12. Description of Securities Other than Equity
Securities
|
288
|
|
Part II
|
290
|
|
Item 13. Defaults, Dividend Arrearages and
Delinquencies
|
290
|
|
Item 14. Material Modifications to the Rights of Security Holders
and Use of Proceeds
|
290
|
|
Item 15. Controls and Procedures
|
290
|
|
A. Disclosure Controls and Procedures
|
290
|
|
B. Management´s Annual Report on Internal Control Over
Financial Reporting
|
290
|
|
C. Attestation Report of the Registered Public Accounting
Firm
|
290
|
|
D. Changes in Internal Control Over Financial
Reporting
|
291
|
|
Item 16. Reserved
|
291
|
|
Item 16A. Audit Committee Financial Expert
|
291
|
|
Item 16B. Code of Ethics
|
291
|
|
Item 16C. Principal Accountant Fees and Services
|
291
|
|
Item 16D. Exemption from the Listing Standards for Audit
Committees
|
292
|
|
Item 16E. Purchases of Equity Securities by the Issuer and
Affiliated Purchasers
|
292
|
|
Item 16F. Change in Registrant’s Certifying
Accountant
|
293
|
|
Item 16G. Corporate Governance
|
293
|
|
Item 16H. Mine Safety Disclosures
|
294
|
|
Part III
|
295
|
|
Item 17. Financial Statements
|
295
|
|
Item 18. Financial Statements
|
295
|
|
Item 19. Exhibits
|
295
|
|
|
For
the fiscal year ended June 30,
|
|||||
|
|
2018
(1)
|
2018
|
2017
|
2016
|
2015
|
2014
|
|
|
(in
millions of US$)
|
(in
millions of Ps.; except per share data)
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues
|
1,351
|
38,986
|
30,746
|
15,622
|
5,652
|
4,604
|
|
Costs
|
(859
)
|
(24,780
)
|
(19,330
)
|
(9,380
)
|
(3,379
)
|
(2,746
)
|
|
Initial recognition
and changes in the fair value of biological assets and agricultural
produce at the point of harvest
|
36
|
1,042
|
204
|
401
|
111
|
220
|
|
Changes in the net
realizable value of agricultural produce after harvest
|
11
|
303
|
(74
)
|
208
|
(34
)
|
(17
)
|
|
Gross
profit
|
539
|
15,551
|
11,546
|
6,851
|
2,350
|
2,061
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
|
Net gain from fair
value adjustment of investment properties
|
784
|
22,629
|
4,888
|
17,516
|
4,055
|
4,235
|
|
Gain / (loss) from
disposal of farmlands
|
31
|
906
|
280
|
(2
)
|
550
|
90
|
|
General and
administrative expenses
|
(153
)
|
(4,414
)
|
(3,628
)
|
(1,950
)
|
(607
)
|
(534
)
|
|
Selling
expenses
|
(184
)
|
(5,306
)
|
(4,503
)
|
(2,173
)
|
(474
)
|
(352
)
|
|
Other operating
results, net
|
40
|
1,152
|
(128
)
|
(110
)
|
17
|
(88
)
|
|
Management
fees
|
(19
)
|
(554
)
|
(200
)
|
(534
)
|
(145
)
|
(70
)
|
|
Profit
from operations
|
1,038
|
29,964
|
8,255
|
19,598
|
5,746
|
5,342
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
|
Share of (loss) /
profit of associates and joint ventures
|
(21
)
|
(603
)
|
96
|
534
|
(817
)
|
(322
)
|
|
Profit
from operations before financing and taxation
|
1,017
|
29,361
|
8,351
|
20,132
|
4,929
|
5,020
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
|
Finance
income
|
69
|
1,998
|
1,055
|
1,450
|
246
|
290
|
|
Finance
cost
|
(908
)
|
(26,209
)
|
(8,936
)
|
(7,351
)
|
(1,685
)
|
(2,852
)
|
|
Other financial
results
|
13
|
384
|
3,178
|
(145
)
|
149
|
(12
)
|
|
Financial results,
net
|
(826
)
|
(23,827
)
|
(4,703
)
|
(6,046
)
|
(1,290
)
|
(2,574
)
|
|
Profit
before income tax
|
191
|
5,534
|
3,648
|
14,086
|
3,639
|
2,446
|
|
Income
tax
|
(8
)
|
(233
)
|
(2,713
)
|
(5,785
)
|
(1,396
)
|
(1,090
)
|
|
Profit
for the year from continuing
operations
|
183
|
5,301
|
935
|
8,301
|
2,243
|
1,356
|
|
Profit from
discontinued operations after income tax
|
433
|
12,479
|
4,093
|
817
|
-
|
-
|
|
Profit
for the year
|
616
|
17,780
|
5,028
|
9,118
|
2,243
|
1,356
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
Profit
/ (loss)
from continuing
operations attributable to:
|
|
|
|
|
|
|
|
Equity
holders of the parent
|
(28
)
|
(772
)
|
461
|
4,951
|
954
|
641
|
|
Non-controlling
interest
|
211
|
6,073
|
474
|
3,350
|
1,289
|
715
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
|
Profit
for the year attributable to:
|
|
|
|
|
|
|
|
Equity
holders of the parent
|
187
|
5,392
|
1,511
|
5,167
|
954
|
641
|
|
Non-controlling
interest
|
429
|
12,388
|
3,517
|
3,951
|
1,289
|
715
|
|
|
IFRS
|
|||||
|
|
For
the fiscal year ended June 30,
|
|||||
|
|
2018
(1)
|
2018
|
2017
|
2016
|
2015
|
2014
|
|
|
|
|
|
|
|
|
|
Consolidated
Statements of Comprehensive Income
|
|
|
|
|
|
|
|
Profit for
the year
|
616
|
17,780
|
5,028
|
9,118
|
2,243
|
1,356
|
|
Other
comprehensive income / (loss):
|
|
|
|
|
|
|
|
Items
that may be reclassified subsequently to profit or
loss:
|
|
|
|
|
|
|
|
Currency
translation adjustment
|
447
|
12,910
|
3,718
|
(1,715
)
|
(445
)
|
1,268
|
|
Share of
other comprehensive income of associates and joint
ventures
|
119
|
3,426
|
354
|
5,100
|
-
|
-
|
|
Revaluation
surplus
|
7
|
192
|
|
|
|
|
|
Change in the
fair value of hedging instruments net of income taxes
|
(1
)
|
(19
)
|
124
|
3
|
-
|
-
|
|
Items
that may not be reclassified subsequently to profit or
loss:
|
|
|
|
|
|
|
|
Actuarial
loss from defined benefit plans
|
-
|
(12
)
|
(10
)
|
(10
)
|
-
|
-
|
|
Other
comprehensive income for the year from continuing
operations
|
572
|
16,497
|
4,186
|
3,378
|
(445
)
|
1,268
|
|
Other
comprehensive income for the year from discontinued
operations
|
15
|
435
|
1,170
|
1,641
|
-
|
-
|
|
Total
other comprehensive income for the year
|
587
|
16,932
|
5,356
|
5,019
|
(445
)
|
1,268
|
|
Total
comprehensive income for the year
|
1,203
|
34,712
|
10,384
|
14,137
|
1,798
|
2,624
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
Total
comprehensive income from continuing operations
|
756
|
21,798
|
5,121
|
11,679
|
1,798
|
2,624
|
|
Total
comprehensive income from discontinued operations
|
447
|
12,914
|
5,263
|
2,458
|
-
|
-
|
|
Total
comprehensive income for the year
|
1,203
|
34,712
|
10,384
|
14,137
|
1,798
|
2,624
|
|
|
|
|
|
|
|
|
|
Total
comprehensive income / (loss) from continuing operations
attributable to:
|
|
|
|
|
|
|
|
Equity
holders of the parent
|
(32
)
|
(926
)
|
(753
)
|
3,257
|
760
|
997
|
|
Non-controlling
interest
|
788
|
22,724
|
5,874
|
8,422
|
1,038
|
1,627
|
|
|
|
|
|
|
|
|
|
Total
comprehensive income for the year attributable to:
|
|
|
|
|
|
|
|
Attributable
to:
|
|
|
|
|
|
|
|
Equity
holders of the parent
|
253
|
7,308
|
2,603
|
5,715
|
760
|
997
|
|
Non-controlling
interest
|
950
|
27,404
|
7,781
|
8,422
|
1,038
|
1,627
|
|
|
|
|
|
|
|
|
|
For the fiscal year ended June 30,
|
||||||
|
|
2018
(1)
|
2018
|
2017
|
2016
|
2015
|
2014
|
|
(in millions of US$)
|
(in millions of Ps.)
-
|
|||||
|
CASH
FLOW DATA
|
|
|
|
|
|
|
|
Net cash generated
from operating activities
|
477
|
13,775
|
9,252
|
4,219
|
512
|
884
|
|
Net cash generated
from (used in) investing activities
|
(415
)
|
(11,972
)
|
(2,415
)
|
8,640
|
855
|
(886
)
|
|
Net cash used in
financing activities
|
(80
)
|
(2,299
)
|
1,899
|
(4,647
)
|
(1,777
)
|
(447
)
|
|
|
As
of fiscal year ended June 30,
|
|||||
|
|
2018
(1)
|
2018
|
2017
|
2016
|
2015
|
2014
|
|
|
(in
millions of US$)
|
(in millions of Ps.)
|
||||
|
Consolidated
Statements of Financial Position
|
|
|
|
|
|
|
|
ASSETS
|
|
|
|
|
|
|
|
Non-Current
Assets
|
|
|
|
|
|
|
|
Investment
properties
|
5,668
|
163,510
|
100,189
|
82,505
|
19,306
|
16,081
|
|
Property, plant and
equipment
|
716
|
20,646
|
31,150
|
26,801
|
2,213
|
2,510
|
|
Trading
properties
|
209
|
6,020
|
4,534
|
4,733
|
143
|
134
|
|
Intangible
assets
|
429
|
12,363
|
12,443
|
11,814
|
176
|
175
|
|
Biological
assets
|
31
|
900
|
671
|
497
|
346
|
302
|
|
Other
assets
|
7
|
189
|
-
|
-
|
-
|
-
|
|
Investment in
associates and joint ventures
|
858
|
24,747
|
8,227
|
17,175
|
3,190
|
2,704
|
|
Deferred income tax
assets
|
58
|
1,679
|
1,631
|
1,249
|
654
|
516
|
|
Income tax and MPIT
credits
|
16
|
453
|
229
|
173
|
161
|
177
|
|
Restricted
assets
|
75
|
2,178
|
528
|
129
|
4
|
51
|
|
Trade and other
receivables
|
316
|
9,129
|
5,456
|
3,773
|
427
|
475
|
|
Investment in
financial assets
|
59
|
1,704
|
1,772
|
2,226
|
623
|
275
|
|
Financial assets
held for sale
|
270
|
7,788
|
6,225
|
3,346
|
-
|
-
|
|
Derivative
financial instruments
|
1
|
30
|
31
|
8
|
208
|
-
|
|
Employee
benefits
|
-
|
-
|
-
|
4
|
-
|
-
|
|
Total
Non-Current Assets
|
8,713
|
251,336
|
173,086
|
154,433
|
27,451
|
23,400
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
|
Current
Assets
|
|
|
|
|
|
|
|
Trading
properties
|
112
|
3,232
|
1,249
|
241
|
3
|
5
|
|
Biological
assets
|
32
|
913
|
559
|
552
|
180
|
266
|
|
Inventories
|
81
|
2,324
|
5,036
|
3,900
|
511
|
440
|
|
Restricted
assets
|
147
|
4,248
|
541
|
748
|
607
|
-
|
|
Income tax and MPIT
credits
|
14
|
400
|
340
|
541
|
31
|
20
|
|
Financial assets
and other assets held for sale
|
155
|
4,466
|
2,337
|
1,256
|
-
|
1,648
|
|
Groups of assets
held for sale
|
180
|
5,192
|
2,681
|
-
|
-
|
-
|
|
Trade and other
receivables
|
596
|
17,208
|
18,336
|
14,158
|
1,773
|
1,438
|
|
Investment in
financial assets
|
889
|
25,646
|
11,853
|
9,673
|
504
|
495
|
|
Derivative
financial instruments
|
5
|
155
|
65
|
53
|
30
|
33
|
|
Cash and cash
equivalents
|
1,340
|
38,650
|
25,363
|
14,096
|
634
|
1,003
|
|
Total
Current Assets
|
3,551
|
102,434
|
68,360
|
45,218
|
4,273
|
5,348
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
|
TOTAL
ASSETS
|
12,264
|
353,770
|
241,446
|
199,651
|
31,724
|
28,748
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
|
SHAREHOLDERS’
EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital
and Reserves Attributable to Equity Holders of the
Parent
|
|
|
|
|
|
|
|
Share
capital
|
17
|
482
|
499
|
495
|
495
|
491
|
|
Treasury
shares
|
1
|
20
|
3
|
7
|
7
|
11
|
|
Share
warrants
|
-
|
-
|
-
|
-
|
-
|
106
|
|
Inflation
adjustment of share capital and treasury shares
|
2
|
65
|
65
|
65
|
65
|
65
|
|
Share
premium
|
23
|
659
|
659
|
659
|
659
|
773
|
|
Additional paid-in
capital from treasury shares
|
1
|
21
|
20
|
16
|
13
|
-
|
|
Legal
reserve
|
4
|
113
|
83
|
83
|
-
|
82
|
|
Other
reserves
|
116
|
3,334
|
2,496
|
1,299
|
812
|
1,184
|
|
Special
reserve
|
53
|
1,516
|
1,516
|
1,516
|
1,516
|
2,350
|
|
Retained
earnings
|
510
|
14,715
|
11,064
|
9,521
|
4,461
|
2,436
|
|
Equity
Attributable to Equity Holders of the Parent
|
727
|
20,925
|
16,405
|
13,661
|
8,028
|
7,498
|
|
Non-controlling
interest
|
1,885
|
54,396
|
32,768
|
23,539
|
6,528
|
5,729
|
|
TOTAL
SHAREHOLDERS’ EQUITY
|
2,612
|
75,321
|
49,173
|
37,200
|
14,556
|
13,227
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
|
LIABILITIES
|
|
|
|
|
|
|
|
Non-Current
Liabilities
|
|
|
|
|
|
|
|
Trade and other
payables
|
123
|
3,577
|
3,988
|
2,464
|
666
|
485
|
|
Borrowings
|
6,498
|
187,462
|
112,025
|
93,808
|
5,833
|
5,315
|
|
Deferred income tax
liabilities
|
921
|
26,563
|
23,125
|
19,204
|
5,889
|
4,623
|
|
Derivative
financial instruments
|
1
|
40
|
86
|
120
|
270
|
321
|
|
Payroll and social
security liabilities
|
3
|
76
|
140
|
20
|
5
|
5
|
|
Provisions
|
124
|
3,567
|
955
|
547
|
42
|
43
|
|
Employee
benefits
|
4
|
110
|
763
|
689
|
-
|
-
|
|
Total
Non-Current Liabilities
|
7,674
|
221,395
|
141,082
|
116,852
|
12,705
|
10,792
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
|
Current
Liabilities
|
|
|
|
|
|
|
|
Trade and other
payables
|
620
|
17,892
|
21,970
|
18,443
|
1,307
|
1,004
|
|
Income tax and MPIT
liabilities
|
21
|
595
|
817
|
624
|
142
|
73
|
|
Payroll and social
security liabilities
|
65
|
1,868
|
2,254
|
1,856
|
230
|
202
|
|
Borrowings
|
1,112
|
32,083
|
23,287
|
23,488
|
2,466
|
2,639
|
|
Derivative
financial instruments
|
11
|
314
|
114
|
147
|
263
|
53
|
|
Provisions
|
37
|
1,059
|
894
|
1,041
|
55
|
21
|
|
Group of
liabilities held for sale
|
112
|
3,243
|
1,855
|
-
|
-
|
937
|
|
Total
Current Liabilities
|
1,978
|
57,054
|
51,191
|
45,599
|
4,463
|
4,929
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
|
TOTAL
LIABILITIES
|
9,652
|
278,449
|
192,273
|
162,451
|
17,168
|
15,721
|
|
|
|
|
|
|
|
|
|
TOTAL
SHAREHOLDERS EQUITY AND LIABILITIES
|
12,264
|
353,770
|
241,446
|
199,651
|
31,724
|
28,948
|
|
|
As
of fiscal year ended June 30,
|
|||||
|
|
2018
(1)
(1)
|
2018
|
2017
|
2016
|
2015
|
2014
|
|
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)
|
(0.05
)
|
(1.55
)
|
0.93
|
10.00
|
2.68
|
(2.15
)
|
|
Diluted net income
per share
(3)
|
(0.05
)
|
(1.50
)
|
0.92
|
9.87
|
2.38
|
(2.15
)
|
|
Basic net income
per ADS
(2)(4)
|
(0.54
)
|
(15.54
)
|
9.26
|
100.02
|
26.80
|
(21.50
)
|
|
Diluted net income
per ADS
(3)(4)
|
(0.52
)
|
(14.96
)
|
9.22
|
98.69
|
23.80
|
(21.50
)
|
|
Capital
stock
|
18
|
502
|
502
|
502
|
502
|
502
|
|
Number of common
shares
|
501,642,804
|
501,642,804
|
501,642,804
|
501,642,804
|
501,642,804
|
501,562,730
|
|
Weighted –
average number of common shares outstanding
|
496,687,276
|
496,687,276
|
497,806,965
|
494,991,778
|
492,020,463
|
496,132,488
|
|
Diluted weighted
– average number of common shares
(5)
|
516,403,816
|
516,403,816
|
500,161,805
|
554,375,631
|
554,375,631
|
558,487,656
|
|
Dividends paid
(6)
|
14,00
|
395
|
0,00
|
0,00
|
0,00
|
0,00
|
|
Dividends per
share
|
0,00
|
0,80
|
0,00
|
0,00
|
0,00
|
0,00
|
|
Dividends per ADS
(4)
|
0,00
|
7,95
|
0,00
|
0,00
|
0,00
|
0,00
|
|
Depreciation and
amortization
|
136
|
3,936
|
3,518
|
1,612
|
112
|
297
|
|
Capital
expenditure
|
274
|
7,914
|
5,196
|
1,933
|
517
|
436
|
|
Working
Capital
|
1.573
|
45.380
|
17.169
|
(381,00
)
|
(190,00
)
|
419
|
|
Gross margin
(7)
|
0.39
|
0.39
|
0.37
|
0.43
|
0.41
|
0.43
|
|
Operating margin
(8)
|
0.75
|
0.75
|
0.27
|
1.22
|
1.00
|
1.11
|
|
Net margin
(9)
|
0.44
|
0.44
|
0.16
|
0.57
|
0.39
|
0.28
|
|
Ratio of current
assets to current liabilities
(10)
|
1.80
|
1.80
|
1.34
|
0.99
|
0.96
|
1.09
|
|
Ratio of
shareholders’ equity to total liabilities
(11)
|
0.27
|
0.27
|
0.26
|
0.23
|
0.85
|
0.84
|
|
Ratio of non
current assets to total assets
(12)
|
0.71
|
0.71
|
0.72
|
0.77
|
0.87
|
0.81
|
|
Ratio of
“Return on Equity” – ROE
(13)
|
0.29
|
0.29
|
0.12
|
0.35
|
0.16
|
0.11
|
|
(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, 2018 which was Ps.28.25 =
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. The seller exchange rate quoted by Banco de la Nación
Argentina was Ps.36.7900 per US$1.00 as of October 25,
2018
|
|
(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 2017 approved the
distribution of a cash dividend for an amount of Ps.395 million for
the fiscal year ended June 30, 2017.
|
|
(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,
2014
|
8.0830
|
5.4850
|
6.9333
|
8.0830
|
|
June 30,
2015
|
9.0380
|
8.1630
|
8.5748
|
9.0380
|
|
June 30,
2016
|
15.7500
|
9.1400
|
12.2769
|
14.9900
|
|
June 30,
2017
|
16.5800
|
14.5100
|
15.4017
|
16.5800
|
|
June 30,
2018
|
28.8000
|
16.7500
|
19.4388
|
28.8000
|
|
Month
ended:
|
|
|
|
|
|
April 30,
2018
|
20.5000
|
20.0850
|
20.1834
|
20.4900
|
|
May 31,
2018
|
24.9400
|
21.1500
|
23.6783
|
24.9100
|
|
June 30,
2018
|
28.8000
|
24.8500
|
26.5665
|
28.8000
|
|
July 31,
2018
|
28.2500
|
27.1600
|
27.5241
|
27.3600
|
|
August 31,
2018
|
37.5500
|
27.2400
|
30.1129
|
36.7500
|
|
September 30,
2018
|
41.1500
|
36.8900
|
38.4341
|
41.1500
|
|
October (through
October 25, 2018)
|
39.5000
|
36.9000
|
37.0583
|
36.6900
|
|
|
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
|
|
June 30,
2015
|
3.9831
|
3.4260
|
3.8064
|
3.7747
|
|
June 30,
2016
|
3.9604
|
3.7364
|
3.8599
|
3.8596
|
|
June 30,
2017
|
3.8875
|
3.4882
|
3.6698
|
3.4882
|
|
June 30,
2018
|
3.6573
|
3.3902
|
3.5276
|
3.6573
|
|
Month
ended:
|
|
|
|
|
|
April 30,
2018
|
3.5995
|
3.5020
|
3.5380
|
3.5995
|
|
May 31,
2018
|
3.6260
|
3.5613
|
3.5881
|
3.5648
|
|
June 30,
2018
|
3.6573
|
3.5569
|
3.6064
|
3.6573
|
|
July 31,
2018
|
3.6708
|
3.6234
|
3.6439
|
3.6708
|
|
August 31,
2018
|
3.7173
|
3.6051
|
3.6606
|
3.6051
|
|
September 30,
2018
|
3.6373
|
3.5709
|
3.5893
|
3.6373
|
|
October 2018
(through October 25, 2018)
|
3.6982
|
3.6236
|
3.6483
|
3.6982
|
|
|
February 2018
|
|
|
In million of Ps.
|
|
Assets
|
941
|
|
Cash
and cash equivalents
|
1
|
|
Trade
and other receivables
|
27
|
|
Income
tax credit
|
12
|
|
Property,
plant and equipment
|
901
|
|
Liabilities
|
172
|
|
Trade
and other payables
|
11
|
|
Debts
with related parties
|
121
|
|
Taxes
payable
|
40
|
|
Equity
|
|
|
Currency
translation adjustment
|
9
|
|
Total fair value of identifiable assets and assumed
liabilities
|
778
|
|
|
December 2017
|
|
Fair value of identifiable assets and assumed
liabilities:
|
Million
of Ps.
|
|
Properties,
plant and equipment
|
200
|
|
Inventories
|
380
|
|
Trade
and other receivables
|
335
|
|
Cash
and cash equivalents
|
25
|
|
Borrowings
|
(260
)
|
|
Trade
and other payables
|
(930
)
|
|
Employee
benefits
|
(25
)
|
|
Provisions
|
(15
)
|
|
Total net identifiable assets
|
(290
)
|
|
Goodwill
(pending allocation)
|
920
|
|
Total
|
630
|
|
|
Million
of Ps.
|
|
Cash
received
|
6,420
|
|
Remediation
of the fair value of the remaining inversion
|
13,164
|
|
Total
|
19,584
|
|
Net
assets disposed including goodwill
|
(8,501
)
|
|
Gain from the sale of a subsidiary, net of taxes (*)
|
11,083
|
|
|
June 30, 2018
|
|
|
Million
of Ps.
|
|
Investment
properties
|
4,489
|
|
Properties,
plant and equipment
|
29,001
|
|
Intangible
assets
|
7,108
|
|
Investments
in associates and joint ventures
|
401
|
|
Restricted
assets
|
91
|
|
Trade
and other receivables
|
12,240
|
|
Investments
in financial assets
|
2,846
|
|
Derivative
financial instruments
|
23
|
|
Inventories
|
6,276
|
|
Cash
and cash equivalents
|
5,579
|
|
TOTAL ASSETS
|
68,054
|
|
Borrowings
|
21,310
|
|
Deferred
income tax liabilities
|
2,808
|
|
Trade
and other payables
|
23,974
|
|
Provisions
|
447
|
|
Employee
benefits
|
1,279
|
|
Salaries
and social security liabilities
|
2,392
|
|
Income
tax and MPIT liabilities
|
8
|
|
TOTAL LIABILITIES
|
52,218
|
|
Non-controlling
interest
|
7,335
|
|
Net assets disposed including goodwill
|
8,501
|
|
|
2018
(1)
|
2017
(1)
|
2016
(1)
|
2015
(1)(6)
|
2014
(1)(6)
|
|
Crops
(2)
|
194,281
|
193,106
|
178,617
|
187,438
|
201,648
|
|
Cattle
(3)
|
102,113
|
102,516
|
85,392
|
88,643
|
95,160
|
|
Milk/Dairy
|
-
|
1,036
|
2,231
|
2,864
|
2,864
|
|
Sheep
|
85,000
|
85,000
|
85,000
|
85,000
|
85,000
|
|
Land Reserves
(4)
|
461,795
|
471,437
|
473,290
|
467,568
|
467,532
|
|
Own farmlands
leased to third parties
|
9,603
|
7,733
|
2,435
|
10,026
|
13,111
|
|
Total
(5)
|
852,792
|
860,828
|
826,965
|
841,539
|
865,315
|
|
Area
under Development
|
Developed
2017/2018
|
Developed
2016/2017
|
|
|
(hectares)
|
|
|
Argentina
|
2,486
|
2,172
|
|
Brazil
|
6,190
|
9,601
|
|
Paraguay
|
2,008
|
1,553
|
|
Total
|
10,684
|
13,326
|
|
|
FY
2018
|
FY
2017
|
FY
2016
|
YoY
Var 2018 vs. 2017
|
|
|
(in
millions of Ps.)
|
%
|
||
|
Revenues
|
-
|
-
|
-
|
-
|
|
Costs
|
(12
)
|
(11
)
|
(9
)
|
9.1
|
|
Gross Loss
|
(12
)
|
(11
)
|
(9
)
|
9.1
|
|
Net
result for changes in fair value of investment
properties
|
96
|
331
|
22
|
(71.0
)
|
|
Gain
from disposition of farmlands
|
906
|
280
|
(2
)
|
223.6
|
|
Other
operating results, net
|
511
|
-
|
-
|
-
|
|
Profit from operations
|
1,500
|
599
|
10
|
150.4
|
|
Segment profit
|
1,500
|
599
|
10
|
150.4
|
|
Production
Volume (tons)
(1)
|
FY2018
|
FY2017
|
FY2016
|
|
Corn
|
381,443
|
302,513
|
220,234
|
|
Soybean
|
225,916
|
203,526
|
179,916
|
|
Wheat
|
32,297
|
29,905
|
15,578
|
|
Sorghum
|
4,131
|
4,922
|
1,051
|
|
Sunflower
|
6,221
|
3,853
|
3,053
|
|
Other
|
2,103
|
3,690
|
6,432
|
|
Total
Crops (tons)
|
652,111
|
548,409
|
426,264
|
|
Sugarcane
(tons)
|
924,776
|
1,062,860
|
1,228,830
|
|
Cattle
herd
|
10,566
|
7,626
|
7,714
|
|
Milking
cows
|
185
|
435
|
491
|
|
Cattle
(tons)
|
10,751
|
8,061
|
8,205
|
|
Milk
(liters)
|
3,891
|
13,968
|
16,273
|
|
2018
Season
|
Argentina
|
Brazil
|
Bolivia
|
Paraguay
|
Total
|
|
|
(in
tons)
|
||||
|
Corn
|
344,713
|
18,913
|
6,690
|
11,127
|
381,443
|
|
Soybean
|
99,840
|
94,031
|
14,953
|
17,092
|
225,916
|
|
Wheat
|
32,297
|
-
|
-
|
-
|
32,297
|
|
Sorghum
|
2,836
|
-
|
1,295
|
-
|
4,131
|
|
Sunflower
|
6,221
|
-
|
-
|
-
|
6,221
|
|
Other
|
2,103
|
-
|
-
|
-
|
2,103
|
|
Total Crops and Other
|
488,010
|
112,944
|
22,938
|
28,219
|
652,111
|
|
Sugarcane
|
-
|
901,274
|
23,502
|
-
|
924,776
|
|
2017
Season
|
Argentina
|
Brazil
|
Bolivia
|
Paraguay
|
Total
|
|
(in tons)
|
|||||
|
Corn
|
253,164
|
31,969
|
9,410
|
7,970
|
302,513
|
|
Soybean
|
127,532
|
53,837
|
13,178
|
8,979
|
203,526
|
|
Wheat
|
29,905
|
-
|
-
|
-
|
29,905
|
|
Sorghum
|
44
|
-
|
4,879
|
-
|
4,923
|
|
Sunflower
|
3,853
|
-
|
-
|
-
|
3,853
|
|
Other
|
3,690
|
-
|
-
|
-
|
3,690
|
|
Total Crops and Other
|
418,188
|
85,806
|
27,467
|
16,949
|
548,410
|
|
Sugarcane
|
-
|
1,015,303
|
47,557
|
-
|
1,062,860
|
|
2016
Season
|
Argentina
|
Brazil
|
Bolivia
|
Paraguay
|
Total
|
|
(in tons)
|
|||||
|
Corn
|
189,709
|
19,982
|
3,574
|
6,969
|
220,234
|
|
Soybean
|
117,744
|
26,252
|
26,415
|
9,505
|
179,916
|
|
Wheat
|
15,525
|
-
|
53
|
-
|
15,578
|
|
Sorghum
|
56
|
-
|
697
|
298
|
1,051
|
|
Sunflower
|
3,053
|
-
|
-
|
-
|
3,053
|
|
Other
|
5,367
|
1,065
|
-
|
-
|
6,432
|
|
Total Crops and Other
|
331,454
|
47,299
|
30,739
|
16,772
|
426,264
|
|
Sugarcane
|
-
|
1,075,183
|
153,648
|
-
|
1,228,831
|
|
|
FY2018
|
FY2017
|
FY2016
|
||||||
|
Volume
of Sales
(3)
|
D.M.
(1)
|
F.M.
(2)
|
Total
|
D.M.
(1)
|
F.M.
(2)
|
Total
|
D.M.
(1)
|
F.M.
(2)
|
Total
|
|
Corn
|
290.7
|
6.0
|
296.7
|
266.5
|
-
|
266.5
|
217.3
|
37.9
|
255.2
|
|
Soybean
|
172.0
|
23.4
|
195.4
|
137.8
|
28.8
|
166.6
|
182.5
|
15.8
|
198.3
|
|
Wheat
|
44.6
|
-
|
44.6
|
11.9
|
1.5
|
13.4
|
17.3
|
29.3
|
46.6
|
|
Sorghum
|
1.1
|
-
|
1.1
|
5.3
|
-
|
5.3
|
1.0
|
-
|
1.0
|
|
Sunflower
|
4.6
|
-
|
4.6
|
4.1
|
-
|
4.1
|
10.4
|
-
|
10.4
|
|
Other
|
1.6
|
-
|
1.6
|
3.6
|
-
|
3.6
|
5.9
|
-
|
5.9
|
|
Total
Grains
(tons)
|
514.6
|
29.4
|
544.0
|
429.2
|
30.3
|
459.5
|
434.4
|
83.0
|
517.4
|
|
Sugarcane
(tons)
|
1,723.0
|
-
|
1,723.0
|
906.8
|
-
|
906.8
|
1,219.7
|
-
|
1,219.7
|
|
Cattle
herd
|
13.3
|
-
|
13.3
|
6.9
|
-
|
6.9
|
8.3
|
-
|
8.3
|
|
Milking
cows
|
1.5
|
-
|
1.5
|
1.1
|
-
|
1.1
|
0.7
|
-
|
0.7
|
|
Cattle
(tons)
|
14.8
|
-
|
14.8
|
8.0
|
-
|
8.0
|
9.0
|
-
|
9.0
|
|
Milk
(in th of liters)
|
3.9
|
-
|
3.9
|
13.3
|
-
|
13.3
|
16.9
|
-
|
16.9
|
|
|
2018
(1)
|
2017
(1)
|
2016
(1)
|
|
Own
|
102,448
|
102,683
|
112,112
|
|
Under
lease
|
72,688
|
71,481
|
43,309
|
|
Under
concession
|
24,244
|
22,454
|
23,196
|
|
Leased
to third parties
|
9,533
|
7,663
|
2,365
|
|
Total
|
208,913
|
204,281
|
180,982
|
|
|
Season
|
|
|
|
Stock
|
2018
|
2017
|
Variation
|
|
|
(in
tons)
|
%
|
|
|
Corn
|
88,184
|
39,528
|
123.1
|
|
Soybean
|
109,160
|
89,499
|
22.0
|
|
Sunflower
|
2,124
|
530
|
300.5
|
|
Sorghum
|
498
|
16
|
3,089.2
|
|
Wheat
|
5,990
|
20,259
|
(70.4
)
|
|
Sugarcane
|
4,424
|
-
|
-
|
|
Other
|
6,066
|
1,620
|
274.5
|
|
Total
|
216,446
|
151,452
|
42.9
|
|
|
2018
|
2017
|
2016
|
2015
|
2013
|
|
Crops
(1)
|
66,333
|
71,481
|
43,309
|
58,167
|
58,030
|
|
Cattle
|
12,635
|
12,635
|
12,635
|
13,501
|
18,549
|
|
|
|
|
|
YoY var
|
|
|
FY 2018
|
FY 2017
|
FY 2016
|
2018 vs. 2017
|
|
|
(in
millions of Ps.)
|
%
|
||
|
Revenues
|
2,192
|
1,401
|
1,152
|
56.5
|
|
Costs
|
(1,769
)
|
(1,177
)
|
(939
)
|
50.3
|
|
Initial
recognition and changes in the fair value of biological assets and
agricultural produce
|
603
|
24
|
198
|
2,412.5
|
|
Changes
in the net realizable value of agricultural produce
|
303
|
(74
)
|
208
|
-
|
|
Gross profit
|
1,329
|
174
|
619
|
663.8
|
|
General
and administrative expenses
|
(180
)
|
(153
)
|
(124
)
|
17.6
|
|
Selling
expenses
|
(404
)
|
(329
)
|
(216
)
|
22.8
|
|
Other
operating results, net
|
20
|
79
|
(83
)
|
(74.7
)
|
|
Profit / (loss) from operations
|
765
|
(229
)
|
196
|
-
|
|
Share
of profit of associates and joint ventures
|
24
|
12
|
26
|
100.0
|
|
Activity profit / (loss)
|
789
|
(217
)
|
222
|
-
|
|
|
|
|
|
YoY var
|
|
|
FY 2018
|
FY 2017
|
FY 2016
|
2018 vs. 2017
|
|
|
(in
millions of Ps.)
|
%
|
||
|
Revenues
|
757
|
355
|
294
|
113.2
|
|
Costs
|
(754
)
|
(352
)
|
-263
|
114.2
|
|
Initial
recognition and changes in the fair value of biological assets and
agricultural produce
|
241
|
20
|
55
|
1,105.0
|
|
Gross profit
|
244
|
23
|
86
|
960.9
|
|
General
and administrative expenses
|
(104
)
|
(52
)
|
(34
)
|
100.0
|
|
Selling
expenses
|
(15
)
|
(9
)
|
(8
)
|
66.7
|
|
Other
operating results, net
|
-
|
(6
)
|
4
|
(100.0
)
|
|
Profit / (loss) from operations
|
125
|
(44
)
|
48
|
-
|
|
Activity profit / (loss)
|
125
|
(44
)
|
48
|
-
|
|
|
2018
|
2017
|
2016
|
|
Cattle
production
(1)
|
10,751
|
8,061
|
8,205
|
|
|
2018
|
2017
|
2016
|
|
Breeding
stock
|
83,151
|
69,669
|
58,747
|
|
Winter
grazing stock
|
10,440
|
9,692
|
11,126
|
|
Total Stock (heads)
|
93,591
|
79,361
|
69,873
|
|
|
FY 2018
|
FY 2017
|
FY 2016
|
YoY var 2018 vs. 2017
|
|
|
(In
millions of Ps.)
|
%
|
||
|
Revenues
|
339
|
207
|
178
|
63.8
|
|
Costs
|
(297
)
|
(169
)
|
(137
)
|
75.7
|
|
Initial
recognition and changes in the fair value of biological assets and
agricultural produce
|
98
|
91
|
124
|
7.7
|
|
Gross profit
|
140
|
129
|
165
|
8.5
|
|
Profit from operations
|
53
|
64
|
123
|
(17.2
)
|
|
Activity profit
|
53
|
64
|
123
|
(17.2
)
|
|
Milk
Production
|
FY2018
|
FY2017
|
FY2016
|
|
Average dairy cows
per day (heads)
|
880
|
1,472
|
1,951
|
|
Milk Production/
Dairy Cow/ Day (liters)
|
24.55
|
24.68
|
21.82
|
|
|
FY
2018
|
FY
2017
|
FY
2016
|
YoY
var 2018 vs. 2017
|
|
|
(In
millions of Ps.)
|
%
|
||
|
Revenues
|
91
|
97
|
65
|
(6.2
)
|
|
Costs
|
(65
)
|
(86
)
|
(61
)
|
(24.4
)
|
|
Gross
profit
|
10
|
3
|
3
|
233.3
|
|
(Loss)
from operations
|
-
|
(7
)
|
(5
)
|
(100.0
)
|
|
Activity
(loss)
|
-
|
(7
)
|
(5
)
|
(100.0
)
|
|
|
FY 2018
|
FY 2017
|
FY 2016
|
YoY
var 2018 vs. 2017
|
|
|
(in
millions of Ps.)
|
%
|
||
|
Revenues
|
224
|
137
|
76
|
63.5
|
|
Costs
|
(45
)
|
(26
)
|
(19
)
|
73.1
|
|
Gross profit
|
179
|
111
|
57
|
61.3
|
|
General
and administrative expenses
|
(15
)
|
(7
)
|
(3
)
|
114.3
|
|
Selling
expenses
|
(3
)
|
(1
)
|
(1
)
|
200.0
|
|
Other
operating results, net
|
-
|
(1
)
|
-
|
(100.0
)
|
|
Profit from operations
|
161
|
102
|
53
|
57.8
|
|
Activity profit
|
161
|
102
|
53
|
57.8
|
|
|
FY2018
|
FY2017
|
FY
2016
|
YoY
var 2018 vs. 2017
|
|
|
(in
millions of Ps.)
|
%
|
||
|
Revenues
|
1,898
|
1,324
|
966
|
43.4
|
|
Costs
|
(1,816
)
|
(1,303
)
|
(925
)
|
39.4
|
|
Gross profit
|
82
|
21
|
41
|
290.5
|
|
General
and administrative expenses
|
(58
)
|
(43
)
|
(38
)
|
34.9
|
|
Selling
expenses
|
(121
)
|
(88
)
|
(67
)
|
37.5
|
|
Other
operating results, net
|
34
|
(1
)
|
1
|
-
|
|
Loss from operations
|
(63
)
|
(111
)
|
(63
)
|
(43.2
)
|
|
Activity loss
|
(63
)
|
(111
)
|
(63
)
|
(43.2
)
|
|
|
FY2018
|
FY2017
|
FY
2016
|
YoY
var 2018 vs. 2017
|
|
|
(in
millions of Ps.)
|
%
|
||
|
Revenues
|
580
|
394
|
178
|
47.2
|
|
Costs
|
(452
)
|
(271
)
|
(140
)
|
66.8
|
|
Gross profit
|
128
|
123
|
38
|
4.1
|
|
General
and administrative expenses
|
(50
)
|
(29
)
|
(15
)
|
72.4
|
|
Selling
expenses
|
(60
)
|
(42
)
|
(23
)
|
42.9
|
|
Other
operating results, net
|
4
|
6
|
1
|
(33.3
)
|
|
Profit / (loss) from operations
|
22
|
58
|
1
|
(62.1
)
|
|
Share
of profit of associates and joint ventures
|
(1
)
|
(4
)
|
(3
)
|
(75.0
)
|
|
Activity profit / (loss)
|
21
|
54
|
(2
)
|
(61.1
)
|
|
|
FY2018
|
FY2017
|
FY 2016
|
YoY
var 2018 vs. 2017
|
|
|
(in
millions of Ps.)
|
%
|
||
|
Revenues
|
-
|
-
|
-
|
-
|
|
Costs
|
-
|
-
|
-
|
-
|
|
Gross profit
|
-
|
-
|
-
|
-
|
|
General
and administrative expenses
|
(89
)
|
(84
)
|
(76
)
|
6.0
|
|
Loss from operations
|
(89
)
|
(84
)
|
(76
)
|
6.0
|
|
Segment loss
|
(89
)
|
(84
)
|
(76
)
|
6.0
|
|
Use of farms owned and under concession as of June 30,
2018
|
|||||||||
|
|
Locality
|
Province
|
Date of
|
Surface
|
Main Business
|
Cattle
|
Sheep
|
Agriculture
|
Cattle
|
|
|
Locality
|
Province
|
Acquisition
|
Area (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
|
43,419
|
|
14,697
|
47,489
|
|
San Nicolás
(1)
|
Rosario
|
Santa
Fe
|
May
‘97
|
1,431
|
Agriculture
|
|
|
1,409
|
|
|
Las Playas
(1)
|
Idiazabal
|
Cordoba
|
May
‘97
|
1,534
|
Agriculture
|
|
|
1,534
|
|
|
La
Gramilla/ Santa Bárbara
|
Merlo
|
San
Luis
|
Nov
‘97
|
7,072
|
Agriculture
Under irrigation
|
|
|
4,711
|
|
|
La
Suiza
|
Villa
Angela
|
Chaco
|
Jun
‘98
|
26,380
|
Agriculture/
Cattle
|
17,419
|
|
3,464
|
11,354
|
|
El
Tigre
|
Trenel
|
La
Pampa
|
Apr
‘03
|
8,360
|
Agriculture
|
240
|
|
6,695
|
2,708
|
|
San
Pedro
|
Concepción
de Uruguay
|
Entre
Rios
|
Sep
‘05
|
6,022
|
Agriculture
|
|
|
4,114
|
|
|
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
|
101
|
|
|
|
|
Las Vertientes
(3)
|
Las
Vertientes
|
Cordoba
|
-
|
4
|
Silo
|
|
|
|
|
|
Las
Londras
|
Santa
Cruz
|
Bolivia
|
Nov
‘08
|
4,566
|
Agriculture
|
|
|
4,367
|
|
|
San
Rafael
|
Santa
Cruz
|
Bolivia
|
Nov
‘08
|
2,969
|
Agriculture
|
|
|
2,824
|
|
|
La
Primavera
|
Santa
Cruz
|
Bolivia
|
Jun
‘11
|
2,340
|
Agriculture
|
|
|
1,666
|
|
|
Marangatu/Udra
|
Mariscal
Estigarribia
|
Paraguay
|
Feb
‘09
|
59,490
|
Agriculture/
Natural woodlands
|
3,733
|
|
7,263
|
4,553
|
|
Finca
Mendoza
|
Lujan
de Cuyo
|
Mendoza
|
Mar
‘11
|
270
|
Natural
woodlands
|
|
|
|
|
|
Establecimiento Mendoza
(3)
|
Finca
Lavalle
|
Mendoza
|
Nov’03
|
9
|
Natural
woodlands
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
Jatoba
|
Jaborandi/BA
|
Brazil
|
|
30,981
|
Agriculture
|
5,005
|
|
15,887
|
8,319
|
|
Alto
Taquari
|
Alto
Taquari/MT
|
Brazil
|
|
5,394
|
Agriculture
|
|
|
3,687
|
|
|
Araucaria
|
Mineiros/GO
|
Brazil
|
|
5,534
|
Agriculture
|
|
|
4,124
|
|
|
Chaparral
|
Correntina/BA
|
Brazil
|
|
37,182
|
Agriculture
|
|
|
14,284
|
|
|
Nova
Buriti
|
Januária/MG
|
Brazil
|
|
24,211
|
Forestry
|
|
|
|
|
|
Preferência
|
Barreiras/BA
|
Brazil
|
|
17,799
|
Agriculture
/ Natural woodlands
|
6,376
|
|
|
8,121
|
|
São
José
|
São
Raimundo das Mangabeiras/MA
|
Brazil
|
|
17,566
|
Agriculture
|
|
|
10,222
|
|
|
Subtotal Owned
|
|
|
|
612,230
|
|
76,293
|
85,000
|
100,948
|
82,544
|
|
Agropecuaria
Anta SA
|
Las
Lajitas
|
Salta
|
|
132,000
|
|
1,404
|
|
24,244
|
6,584
|
|
Subtotal Under Concession
|
|
|
|
132,000
|
|
1,404
|
|
24,244
|
6,584
|
|
Total
|
|
|
|
744,230
|
|
77,697
|
85,000
|
125,192
|
89,128
|
|
As
of year ended June 30,
|
|||||
|
|
2018
(2)
|
2017
(2)
|
2016
(2)
|
2015
(2)
|
2014
(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
|
10,279
|
10,279
|
90,200
|
|
Total
|
25,620
|
25,620
|
25,620
|
25,620
|
105,541
|
|
Shopping
malls
|
Date
ofacquisition/development
|
Location
|
GLA(sqm)
(1)
|
Numberof
stores
|
Occupancyrate
(2)
|
Ourownershipinterest
|
Rental
revenue
|
|
|
|
|
|
|
(%)
|
(%)
|
(in
thousands of Ps.)
|
|
Alto
Palermo
|
Dec-97
|
City of Buenos
Aires
|
18,648
|
136
|
99.5
|
100.0
|
612,231
|
|
Abasto
Shopping
(3)
|
Nov-99
|
City of Buenos
Aires
|
36,796
|
170
|
99.1
|
100.0
|
619,216
|
|
Alto
Avellaneda
|
Dec-97
|
Province of Buenos
Aires
|
38,422
|
132
|
98.9
|
100.0
|
425,835
|
|
Alcorta
Shopping
|
Jun-97
|
City of Buenos
Aires
|
15,746
|
114
|
99.8
|
100.0
|
295,145
|
|
Patio
Bullrich
|
Oct-98
|
City of Buenos
Aires
|
11,397
|
86
|
97.1
|
100.0
|
169,028
|
|
Buenos Aires
Design
(4)
|
Nov-97
|
City of Buenos
Aires
|
13,735
|
62
|
96.1
|
53.68
|
63,257
|
|
Dot Baires
Shopping
|
May-09
|
City of Buenos
Aires
|
49,407
|
157
|
99.5
|
80.0
|
403,324
|
|
Soleil Premium
Outlet
|
Jul-10
|
Buenos Aires
Province
|
15,214
|
79
|
97.7
|
100.0
|
154,281
|
|
Distrito
Arcos
|
Dec-14
|
City of Buenos
Aires
|
14,169
|
68
|
99.7
|
90.0
|
158,452
|
|
Alto Noa
Shopping
|
Mar-95
|
Salta
|
19,063
|
88
|
96.8
|
100.0
|
110,981
|
|
Alto Rosario
Shopping
(5)
|
Nov-04
|
Santa
Fe
|
33,358
|
141
|
99.5
|
100.0
|
294,709
|
|
Mendoza Plaza
Shopping
|
Dec-94
|
Mendoza
|
42,867
|
141
|
98.3
|
100.0
|
177,865
|
|
Córdoba
Shopping
|
Dec-06
|
Córdoba
|
15,276
|
105
|
100.0
|
100.0
|
108,422
|
|
La Ribera
Shopping
(6)
|
Aug-11
|
Santa
Fe
|
10,530
|
68
|
94.9
|
50.0
|
36,197
|
|
Alto
Comahue
|
Mar-15
|
Neuquén
|
9,397
|
99
|
94.4
|
99.9
|
75,939
|
|
Patio
Olmos
(7)
|
Sep-07
|
Córdoba
|
—
|
—
|
—
|
—
|
—
|
|
Total
|
|
|
344,025
|
1,646
|
98.5
|
|
3,704,882
|
|
|
For
the fiscal years ended June 30,
|
||
|
|
2018
|
2017
|
2016
|
|
|
(in
millions of Ps.)
|
||
|
Alto
Palermo
|
5,034
|
4,169
|
3,499
|
|
Abasto
Shopping
|
5,674
|
4,604
|
4,043
|
|
Alto
Avellaneda
|
5,459
|
4,344
|
3,776
|
|
Alcorta
Shopping
|
2,754
|
2,207
|
1,899
|
|
Patio
Bullrich
|
1,526
|
1,236
|
1,061
|
|
Buenos Aires
Design
(1)
|
701
|
537
|
414
|
|
Dot Baires
Shopping
|
4,701
|
3,748
|
3,254
|
|
Soleil Premium
Outlet
|
2,224
|
1,726
|
1,282
|
|
Distrito
Arcos
|
1,831
|
1,455
|
962
|
|
Alto Noa
Shopping
|
1,983
|
1,587
|
1,325
|
|
Alto Rosario
Shopping
|
4,085
|
3,175
|
2,627
|
|
Mendoza Plaza
Shopping
|
3,441
|
2,734
|
2,369
|
|
Córdoba
Shopping Villa Cabrera
|
1,405
|
1,178
|
991
|
|
La Ribera
Shopping
(2)
|
1,030
|
771
|
634
|
|
Alto
Comahue
|
1,282
|
954
|
717
|
|
Total
sales
|
43,130
|
34,426
|
28,854
|
|
|
For
the fiscal years ended June 30,
|
||
|
|
2018
|
2017
|
2016
|
|
|
(in
millions of Ps.)
|
||
|
Anchor
Store
|
2,477
|
1,875
|
1,590
|
|
Clothing and
footwear
|
22,499
|
18,463
|
15,156
|
|
Entertainment
|
1,332
|
1,178
|
1,021
|
|
Home
|
1,210
|
957
|
784
|
|
Electronic
appliances
|
5,321
|
4,064
|
3,861
|
|
Restaurant
|
4,746
|
3,671
|
2,723
|
|
Miscellaneous
|
5,089
|
3,963
|
3,368
|
|
Services
|
456
|
255
|
351
|
|
Total
|
43,130
|
34,426
|
28,854
|
|
|
As
of June 30,
|
||
|
|
2018
|
2017
|
2016
|
|
|
(%)
|
||
|
Abasto
|
99.1
%
|
96.8
%
|
99.8
%
|
|
Alto
Palermo
|
99.5
%
|
99.3
%
|
99.5
%
|
|
Alto
Avellaneda
|
98.9
%
|
99.3
%
|
100.0
%
|
|
Alcorta
Shopping
|
99.8
%
|
98.1
%
|
89.1
%
|
|
Patio
Bullrich
|
97.1
%
|
97.6
%
|
99.1
%
|
|
Alto
Noa
|
96.8
%
|
99.4
%
|
100.0
%
|
|
Buenos Aires
Design
|
96.1
%
|
97.2
%
|
95.7
%
|
|
Mendoza
Plaza
|
98.3
%
|
97.1
%
|
95.2
%
|
|
Alto
Rosario
|
99.5
%
|
99.6
%
|
100.0
%
|
|
Córdoba
Shopping Villa Cabrera
|
100.0
%
|
98.1
%
|
99.2
%
|
|
Dot Baires
Shopping
|
99.5
%
|
99.9
%
|
100.0
%
|
|
Soleil Premium
Outlet
|
97.7
%
|
100.0
%
|
100.0
%
|
|
La Ribera
Shopping
|
94.9
%
|
97.6
%
|
99.3
%
|
|
Distrito
Arcos
|
99.7
%
|
100.0
%
|
97.0
%
|
|
Alto
Comahue
|
94.4
%
|
96.4
%
|
96.6
%
|
|
Porcentaje
Total
|
98.5
%
|
98.5
%
|
98.4
%
|
|
|
For
the fiscal years endedJune 30,
|
||
|
|
2018
|
2017
|
2016
|
|
|
(in
Ps.)
|
||
|
Abasto
Shopping
|
16,828
|
14,736
|
9,964
|
|
Alto
Palermo
|
32,831
|
26,765
|
21,819
|
|
Alto
Avellaneda
|
11,083
|
9,537
|
7,801
|
|
Alcorta
Shopping
|
18,744
|
15,267
|
12,217
|
|
Patio
Bullrich
|
14,831
|
12,399
|
10,473
|
|
Buenos Aires
Design
|
4,776
|
4,077
|
3,403
|
|
Dot Baires
Shopping
|
8,385
|
6,727
|
5,468
|
|
Soleil Premium
Outlet
|
10,141
|
7,583
|
6,048
|
|
Distrito
Arcos
|
14,585
|
8,192
|
7,274
|
|
Alto Noa
Shopping
|
5,822
|
4,644
|
3,977
|
|
Alto Rosario
Shopping
|
8.835
|
7,772
|
6,299
|
|
Mendoza Plaza
Shopping
|
4,149
|
3,458
|
2,952
|
|
Córdoba
Shopping Villa Cabrera
|
7,098
|
5,682
|
4,512
|
|
La Ribera
Shopping
|
3,444
|
2,814
|
2,222
|
|
Alto
Comahue
|
11,694
|
5,956
|
5,017
|
|
|
For
the fiscal years ended June 30, (1)
|
||
|
|
2018
|
2017
|
2016
|
|
|
(in
thousands of Ps.)
|
||
|
Alto
Palermo
|
612,231
|
507,048
|
413,815
|
|
Abasto
Shopping
|
619,216
|
542,219
|
403,231
|
|
Alto
Avellaneda
|
425,835
|
343,930
|
279,949
|
|
Alcorta
Shopping
|
295,145
|
238,355
|
193,959
|
|
Patio
Bullrich
|
169,028
|
145,803
|
123,395
|
|
Buenos Aires
Design(2)
|
63,257
|
55,837
|
47,160
|
|
Dot Baires
Shopping
|
403,324
|
332,968
|
271,411
|
|
Soleil Premium
Outlet
|
154,281
|
115,468
|
84,615
|
|
Distrito
Arcos
|
158,452
|
120,351
|
81,252
|
|
Alto Noa
Shopping
|
110,981
|
88,515
|
75,724
|
|
Alto Rosario
Shopping
|
294,709
|
247,190
|
189,335
|
|
Mendoza Plaza
Shopping
|
177,865
|
148,239
|
124,118
|
|
Córdoba
Shopping Villa
Cabrera
|
108,422
|
87,752
|
70,302
|
|
La Ribera
Shopping(3)
|
36,197
|
28,293
|
21,884
|
|
Alto
Comahue
|
75,939
|
58,161
|
49,611
|
|
Total
|
3,704,882
|
3,060,134
|
2,429,763
|
|
|
As
of June 30, 2018
|
||||
|
Expiration
|
Number
ofagreements/stores
(1)
|
Square
metersdue to expire
|
Due
toexpire(%)
|
Amount
of leasepayments(in million of Ps.)
(3)
|
Agreements(%)
|
|
Vacant
stores
|
48
|
5,255
|
1.5
%
|
|
|
|
As of June 30,
2018
|
498
|
102,841
|
29.9
%
|
557.6
|
28.9
%
|
|
As of June 30,
2019
|
404
|
81,323
|
23.6
%
|
553.6
|
28.7
%
|
|
As of June 30,
2020
|
454
|
109,046
|
31.7
%
|
527.5
|
27.4
%
|
|
As of June 30, 2021
and subsequent years
|
242
|
45,560
|
13.2
%
|
289.1
|
15.0
%
|
|
Total
|
1,646
|
344,025
|
100.0
%
|
1,927.8
|
100.0
%
|
|
|
Number
ofagreements
|
Annualbase
rentamount (in millions of Ps.)
|
Annual
admission rights amount
(in
millions of Ps.)
|
Average
annual baserent per sqm (Ps.)
|
Number
of non-renewed agreements
(1)
|
Non-renewed
agreements (1) annual base rent amount
(in
millions of Ps.)
|
|
|
Type
of business
|
|
|
|
New
andrenewed
|
Formeragreements
|
|
|
|
Clothing and
footwear
|
307
|
31.3
|
92.2
|
9,783.7
|
7,448.4
|
645
|
1,031.1
|
|
Restaurant
|
55
|
5.2
|
12.7
|
11,754.9
|
8,270.7
|
155
|
177.6
|
|
Miscellaneous(2)
|
54
|
5.2
|
17.2
|
8,513.9
|
5,881.7
|
173
|
199.3
|
|
Home
|
26
|
4.2
|
6.7
|
2,690.5
|
1,748.4
|
116
|
162.2
|
|
Services
|
14
|
0.6
|
1.4
|
8,496.6
|
5,378.0
|
47
|
46.5
|
|
Entertainment
|
6
|
1.3
|
1.3
|
1,281.9
|
716.3
|
22
|
51.5
|
|
Anchor
Store
|
2
|
0.8
|
0
|
1,259.0
|
119.1
|
4
|
32.2
|
|
Total
|
464
|
48.6
|
131.5
|
6,463.8
|
4,654.4
|
1,162
|
1,700.5
|
|
Entity
|
Shopping
malls
|
Location
|
GLA
|
Marketshare(1)
|
|
|
|
|
|
(%)
|
|
IRSA
CP
|
Alto
Palermo
|
City of Buenos
Aires
|
18,648
|
1.43
|
|
|
Abasto
Shopping(3)
|
City of Buenos
Aires
|
36,796
|
2.83
|
|
|
Alto
Avellaneda(2)
|
Greater Buenos
Aires, Province
|
38,422
|
2.96
|
|
|
Alcorta
Shopping(2)
|
City of Buenos
Aires
|
15,746
|
1.21
|
|
|
Patio
Bullrich
|
City of Buenos
Aires
|
11,397
|
0.88
|
|
|
Buenos Aires
Design(5)
|
City of Buenos
Aires
|
13,735
|
1.06
|
|
|
Dot Baires
Shopping(4)
|
City of Buenos
Aires
|
49,407
|
3.80
|
|
|
Soleil Premium
Outlet (2)
|
Greater Buenos
Aires, Province
|
15,214
|
1.17
|
|
|
Distrito Arcos
(6)
|
City of Buenos
Aires
|
14,169
|
1.09
|
|
|
Alto
Noa(2)
|
Salta
|
19,063
|
1.47
|
|
|
Alto Rosario(2)
(3)
|
Santa
Fe
|
33,358
|
2.57
|
|
|
Mendoza
Plaza(2)
|
Mendoza
|
42,867
|
3.30
|
|
|
Córdoba
Shopping(2)
|
Córdoba
|
15,276
|
1.18
|
|
|
La Ribera
Shopping(7)
|
Santa
Fe
|
10,530
|
0.81
|
|
|
Alto
Comahue
|
Neuquén
|
9,397
|
0.72
|
|
Subtotal
|
|
|
344,025
|
26.47
|
|
Cencosud S.A.
|
|
|
277,203
|
21.33
|
|
Other
operators
|
|
|
678,354
|
52.20
|
|
Total
|
|
|
1,299,582
|
100.00
|
|
|
|
|
|
|
|
Annual
accumulated rental income (in thousands of Ps.)
(4)
|
||
|
|
Date
of Acquisition
|
Gross
Leaseable Area (sqm)
(1)
|
Occupancy
(2)
|
IRSA’s
Effective Interest
|
Monthly
Rental Income (in thousands of Ps.)
(3)
|
2018
|
2017
|
2016
|
|
Offices
|
|
|
|
|
|
|
|
|
|
República Building
(5)
|
4/28/08
|
19,885
|
98.4
%
|
100
%
|
16,112
|
126,318
|
112,758
|
75,122
|
|
Bankboston Tower
(5)
|
8/27/07
|
14,873
|
85.6
%
|
100
%
|
10,875
|
86,825
|
79,498
|
51,690
|
|
Bouchard
551
|
3/15/07
|
-
|
-
|
100
%
|
296
|
9,486
|
3,000
|
3,000
|
|
Intercontinental Plaza Building
(5)
|
11/18/97
|
2,979
|
100.0
%
|
100
%
|
1,910
|
20,435
|
18,810
|
29,078
|
|
Bouchard 710
(5)
|
6/1/05
|
15,014
|
100.0
%
|
100
%
|
14,094
|
121,129
|
85,465
|
67,250
|
|
Dique
IV
|
12/2/97
|
-
|
-
|
100
%
|
-
|
-
|
-
|
15,000
|
|
Maipú
1300
|
9/28/95
|
-
|
-
|
100
%
|
75
|
301
|
6,000
|
6,000
|
|
Libertador
498
|
12/20/95
|
-
|
-
|
100
%
|
-
|
8,289
|
7,000
|
6,000
|
|
Suipacha 652/64
(5)
|
11/22/91
|
11,465
|
86.2
%
|
100
%
|
4,373
|
33,631
|
30,007
|
22,507
|
|
Madero
1020
|
12/21/95
|
-
|
-
|
100
%
|
5
|
57
|
44
|
-
|
|
Dot Building
(5)
|
11/28/06
|
11,242
|
100.0
%
|
80,0
%
|
7,881
|
63,913
|
50,172
|
31,229
|
|
Philips Building
(5)
|
6/5/17
|
7,755
|
69.8
%
|
100
%
|
3,416
|
16,313
|
-
|
-
|
|
Subtotal Offices
|
|
83,213
|
92.3
%
|
N/A
|
59,037
|
486,697
|
392,754
|
306,876
|
|
|
|
|
|
|
|
|
|
|
|
Other Properties
|
|
|
|
|
|
|
|
|
|
Santa
María del Plata S.A
|
10/17/97
|
116,100
|
91.4
%
|
100
%
|
1,717
|
13,790
|
11,981
|
12,000
|
|
Nobleza Piccardo
(6)
|
05/31/11
|
109,610
|
78.0
%
|
50.0
%
|
1,731
|
6,269
|
13,217
|
2,172
|
|
Other Properties
(7)
|
N/A
|
23,240
|
64.8
%
|
N/A
|
1,875
|
19,860
|
12,838
|
11,000
|
|
Subtotal Other Properties
|
|
248,950
|
83.2
%
|
N/A
|
5,323
|
39,919
|
38,036
|
25,172
|
|
|
|
|
|
|
|
|
|
|
|
Total Offices and Others
|
|
332,163
|
85.5
%
|
N/A
|
64,360
|
526,616
|
430,790
|
332,048
|
|
|
Occupancy
rate (1
)
|
||
|
|
As
of June 30,
|
||
|
|
2018
|
2017
|
2016
|
|
Offices:
|
(%)
|
||
|
República
Building
|
98.4
|
95.2
|
100.0
|
|
Bankboston
Tower
|
85.6
|
100.0
|
100.0
|
|
Intercontinental
Plaza
|
100.0
|
100.0
|
100.0
|
|
Bouchard
710
|
100.0
|
100.0
|
100.0
|
|
Suipacha
652/64
|
86.2
|
86.3
|
90.7
|
|
DOT
Building
|
100.0
|
100.0
|
100.0
|
|
Philips
|
69.8
|
—
|
—
|
|
Total
|
92.3
|
96.7
|
98.6
|
|
|
Annual
average income per square meter
(1)
|
||
|
|
2018
(1)
|
2017
(1)
|
2016
(1)
|
|
Offices
|
(Ps./sqm)
|
||
|
Intercontinental
Plaza Building
|
5,970
|
4,853
|
4,291
|
|
Bouchard
710
|
8,068
|
5,692
|
4,539
|
|
Libertador
498
|
-
|
9,739
|
10,464
|
|
Suipacha
652/64
|
2,933
|
2,617
|
1,961
|
|
Bankboston
Tower
|
5,838
|
5,345
|
3,778
|
|
República
Building
|
6,353
|
5,671
|
3,615
|
|
Dot
Building
|
5,685
|
4,463
|
2,778
|
|
Philips
Building
|
2,104
|
|
|
|
Property
|
Number
of Agreements
(1)(5)
|
Annual
Rental Income
(2)
|
Rental
income per sqm New and Renewed
(3)
|
Previous
rental income per sqm
(3)
|
No.
of non-renewed agreements
|
Non-renewed
agreements Annual rental income
(4)
|
|
Intercontinental
Plaza Building
|
-
|
-
|
-
|
-
|
3
|
13,197,994
|
|
Bouchard
710
|
5
|
77,057,758
|
588
|
570
|
-
|
-
|
|
Della Paolera
265
|
1
|
8,055,709
|
538
|
498
|
1
|
1,523,898
|
|
Republica
Building
|
6
|
51,509,863
|
581
|
578
|
-
|
-
|
|
DOT
Building
|
2
|
15,357,876
|
553
|
515
|
-
|
-
|
|
Suipacha
664
|
1
|
7,884,678
|
332
|
332
|
-
|
-
|
|
Philips
Building
(6)
|
5
|
26,373,106
|
406
|
-
|
-
|
-
|
|
Total
Offices
|
20
|
186,238,990
|
530
|
443
|
4
|
14,721,892
|
|
|
|
|
|
|
|
Fiscal
Year Sales as of June 30 (in millions)
|
||
|
Hotels
|
Date
of Acquisition
|
IRSA’s
Interest
|
Number
of rooms
|
Occupancy
(1)
|
Average
Price per Room Ps.
(2)
|
2018
|
2017
|
2016
|
|
Intercontinental
(3)
|
01/11/1997
|
76.34
%
|
309
|
74.9
%
|
2,781
|
337
|
271
|
195
|
|
Sheraton Libertador
(4)
|
01/03/1998
|
80.00
%
|
200
|
76.1
%
|
2,728
|
212
|
151
|
119
|
|
Llao Llao
(5)
|
01/06/1997
|
50.00
%
|
205
|
56.9
%
|
6,713
|
439
|
301
|
220
|
|
Total
|
|
-
|
714
|
70.1
%
|
3,682
|
988
|
723
|
534
|
|
|
IRSACP´
s Ownership
|
Date
of acquisition
|
Land
surface
|
Buildable
surface
|
GLA
|
Saleable
surface
|
Book
Value
|
|
|
|
|
|
|
|
|
|
|
|
(%)
|
|
(sqm)
|
(sqm)
|
(sqm)
|
(sqm)
|
(Ps.
millions)
|
|
RESIDENTIAL
- BARTER AGREEMENTS
|
|
|
|
|
|
|
|
|
Beruti (Astor
Palermo) - BA City
|
100
|
Jun-08
|
—
|
—
|
—
|
—
|
151
|
|
CONIL - Güemes
836 – Mz. 99 & Güemes 902 – Mz. 95 &
Commercial stores - Buenos Aires
|
100
|
Jul-96
|
—
|
—
|
847
|
—
|
46
|
|
Total
Intangibles (Residential)
|
|
|
—
|
—
|
847
|
—
|
197
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LAND
RESERVES
|
|
|
|
|
|
—
|
|
|
Polo Dot U building
- BA City
|
80
|
jun-06
|
5,273
|
32,000
|
32,000
|
—
|
1,098
|
|
Total
under Development
|
|
|
5,273
|
32,000
|
32,000
|
—
|
1,098
|
|
UOM Luján -
Buenos Aires
|
100
|
May-08
|
1,160,000
|
464,000
|
—
|
—
|
305
|
|
San Martin Plot (Ex
Nobleza Piccardo) - Buenos Aires (4)
|
50
|
May-11
|
159,995
|
500,000
|
—
|
—
|
2,812
|
|
La Plata - Greater
Buenos Aires
|
100
|
Mar-18
|
78,614
|
116,552
|
—
|
—
|
218
|
|
Subtotal
Mixed-uses
|
|
|
1,398,609
|
1,080,552
|
—
|
—
|
3,335
|
|
Coto Abasto air
space - BA City
(2)
|
100
|
Sep-97
|
—
|
21,536
|
—
|
15,831
|
6
|
|
Córdoba
Shopping Adjoining plots - Córdoba
(2)
|
100
|
Jun-15
|
8,000
|
13,500
|
—
|
2,160
|
239
|
|
Neuquén -
Residential plot - Neuquén
(2)
|
100
|
Jun-99
|
13,000
|
18,000
|
—
|
18,000
|
16
|
|
Subtotal
Residential
|
|
|
21,000
|
53,036
|
—
|
35,991
|
261
|
|
Caballito plot - BA
City
|
100
|
Jan-99
|
23,791
|
68,000
|
30,000
|
—
|
375
|
|
Tucumán plot -
Tucumán
(3)
|
100
|
Mar-10
|
18,620
|
10,000
|
10,000
|
—
|
—
|
|
Paraná plot -
Entre Ríos
(3)
|
100
|
Aug-10
|
10,022
|
5,000
|
5,000
|
—
|
—
|
|
Subtotal
Retail
|
|
|
52,433
|
83,000
|
45,000
|
—
|
375
|
|
Polo Dot - Offices
2 and 3 - BA City
|
80
|
Nov-06
|
12,800
|
44,957
|
33,485
|
—
|
1,582
|
|
Intercontinental
Plaza II - BA City
|
100
|
Feb-98
|
6,135
|
19,598
|
19,598
|
—
|
351
|
|
Córdoba
Shopping Adjoining plots - Córdoba
(2)
|
100
|
Jun-15
|
2,800
|
5,000
|
5,000
|
—
|
15
|
|
Subtotal
Offices
|
|
|
21,735
|
69,555
|
58,083
|
—
|
1,948
|
|
Total
Future Developments
|
|
|
1,493,777
|
1,286,143
|
103,083
|
35,991
|
5,919
|
|
Other
Land Reserves
(1)
|
|
|
1,899
|
182
|
7,297
|
262
|
182
|
|
Total
Land Reserves
|
|
|
1,500,949
|
1,318,325
|
142,380
|
36,253
|
7,199
|
|
Expansions
|
Ownership
interest
|
Surface
|
Locations
|
|
|
(%)
|
(sqm)
|
|
|
Alto
Rosario
|
100
|
2,000
|
Santa
Fé
|
|
Mendoza Plaza -
Sodimac Store + Falabella
|
100
|
12,800
|
Mendoza
|
|
Alto Comahue -
Movie Theatres
|
99
|
2,200
|
Neuquén
|
|
Subtotal
Current Expansions
|
|
17,000
|
|
|
Alto Palermo
Adjoining Plot
|
100
|
4,000
|
BA
City
|
|
Dot Adjoining
Plot
|
80
|
16,765
|
BA
City
|
|
Other future
Expansions
(1)
|
100
|
85,290
|
|
|
Subtotal
Future Expansiones
|
|
106,055
|
|
|
Total
Shopping Malls
|
|
123,055
|
|
|
Patio Bullrich -
Offices / Hotel
|
100
|
10,000
|
BA
City
|
|
Philips
Building
|
100
|
20,000
|
BA
City
|
|
Subtotal
Future Expansions
|
|
30,000
|
|
|
Total
Offices
|
|
30,000
|
|
|
|
|
|
|
|
Total
Expansions
|
|
153,055
|
|
|
|
IRSA´s
Interest
|
Date
of Acquisition
|
Surface
area(sqm)
|
Area
intended for contruction
(sqm)
|
Gross
Leasable Area(sqm)
|
Area
intended for sale(sqm)
|
Book
Value
(million
of Ps.)
|
|
|
|
|
|
|
|
|
|
|
INTANGIBLE
ASSETS – BARTER AGREEMENTS
|
|
|
|
|
|
|
|
|
Pereiraola
(Greenville) - Buenos Aires
|
100
%
|
4/21/10
|
-
|
-
|
-
|
35,239
|
7
|
|
Zetol -
Uruguay
|
90
%
|
6/1/09
|
147,060
|
-
|
-
|
92,817
|
80
|
|
Vista al Muelle -
Uruguay
|
90
%
|
6/1/09
|
130,688
|
-
|
-
|
89,918
|
127
|
|
Total
Intangibles (Residential)
|
|
|
277,748
|
-
|
-
|
217,974
|
214
|
|
|
|
|
|
|
|
|
|
|
LAND
RESERVES_
|
|
|
|
|
|
|
|
|
Catalinas –
CABA
(3)
|
100
%
|
05/26/10
|
3,648
|
58,100
|
35,313
|
4.896
|
1.601
|
|
Total
in development
|
|
|
3,648
|
58,100
|
35,313
|
4.896
|
1.601
|
|
La Adela - Buenos
Aires
|
100
%
|
8/1/14
|
9,871,600
|
3,951,227
|
-
|
-
|
433
|
|
Puerto Retiro
– CABA
(2)
|
50
%
|
5/18/97
|
82,051
|
246,153
|
-
|
-
|
44
|
|
Solares Santa
María - CABA
|
100
%
|
7/10/97
|
716,058
|
716,058
|
-
|
-
|
6,498
|
|
Subtotal
Mixed Uses
|
|
|
10,669,709
|
4,913,438
|
-
|
-
|
6,975
|
|
Caballito Block 35
- CABA
|
100
%
|
10/22/98
|
9,879
|
-
|
-
|
57,192
|
99
|
|
Subtotal
Residential Properties
|
|
|
9,879
|
-
|
-
|
57,192
|
99
|
|
Total
Future developments
|
|
|
10,679,588
|
4,913,438
|
-
|
57,192
|
7,074
|
|
Other
land reserves
|
|
|
6,932,987
|
-
|
-
|
4,713
|
687
|
|
Total
IRSA´s Land Reserves
|
|
|
17,616,223
|
4,971,538
|
35,313
|
61,910
|
9,362
|
|
|
As
of June 30,
|
|
|
|
Lipstick
|
2018
|
2017
|
YoY
Var
|
|
Gross Leaseable
Area (sqm)
|
58,092
|
58,094
|
-
|
|
Occupancy
|
96.9
%
|
95.2
%
|
1.7
p.p.
|
|
Rental price
(US$/sqm)
|
77.5
|
69.2
|
12.79
%
|
|
Property's
Name
|
Fair
Value
(in
million of Ps.)
|
Date
of
construction
|
Date
of acquisition by PBC
|
Banking
/ financial institution -
Encumbrances
|
|
Commercial
centers
|
|
|
|
|
|
Kiryat
Ono Mall
|
3,914
|
Nov-07
|
2007
|
-
|
|
Shopping
Center Modi’in A
|
1,767
|
Aug-05
|
-
|
Bank
|
|
Ispro planet -BeerSheva
–
Phase
1
|
2,091
|
2016
|
-
|
-
|
|
High-tech buildings, offices
and industry
|
|
|
|
|
|
HSBC
|
25,194
|
1927-1984
|
2010
|
Bank
/ Financial institution
|
|
Matam
park - Haifa
|
12,822
|
1979-2015
|
1999
|
Bank
|
|
Herzeliya
North
|
9,003
|
1996-2015
|
1970
|
-
|
|
Gav-Yam
Center - Herzeliya
|
5,176
|
1997-2006
|
-
|
Bank
|
|
Neyar
Hadera Modi’in
|
1,665
|
2010-2016
|
2010
|
-
|
|
Holon
|
1,925
|
1960-1985
|
|
|
|
Gav
yam park - Beer Sheva
|
2,407
|
2013-2018
|
2011
|
Bank
and Financial institution
|
|
Others (including
trade centers)
|
18,862
|
-
|
-
|
-
|
|
Properties
in construction
|
|
|
|
|
|
Ispro planet -BeerSheva
–
Phase
2
|
252
|
in
progress
|
-
|
-
|
|
Amot
tozeret H'aaretz
|
2,777
|
in progress
|
-
|
-
|
|
Others
|
1,806
|
-
|
-
|
-
|
|
|
Number
of properties
|
Total
area (thousands of square meters)
|
Fair
value (NIS millions)
|
Rent and annual management fees (NIS
thousands)
(2)
|
NOI (NIS thousands)
(3)
|
Average
yield
|
|
Branches rented to
Shufersal
|
70
|
Approx.131
|
1,702
(1)
|
125,051
|
118,311
|
7.1
%
|
|
Properties under
construction which will be rented to Shufersal and to
externals
|
2
|
Approx.5
|
21
(1)(5)
|
-
|
-
|
-
|
|
Real estate
properties which will be rented to externals
(4)
|
2
|
Approx.50
|
84
|
-
|
-
|
-
|
|
Real estate
properties rented to externals
|
20
|
Approx.54
|
504
|
43,091
|
23,977
|
4.77
%
|
|
Total
|
94
|
Approx.240
|
2,311
|
168,142
|
142,288
|
6.54
%
|
|
Subsidiaries
|
Effective
Ownership and Voting Power Percentage
|
Property/Activity
|
|
|
|
|
|
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
|
43.29
%
(1)
|
Brasilagro is
mainly involved in four areas: sugar cane, crops and cotton,
forestry activities, and livestock.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Agropecuaria Santa
Cruz S.A. (formerly known as Doneldon S.A.)
|
100
%
|
Agropecuaria Santa
Cruz 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.
|
50.10
%
|
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.
|
|
Amauta Agro
S.A.
|
50.48
%
(2)
|
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.
|
|
FyO Acopio S.A.
(formerly known as Granos Olavarria S.A.
|
59.63
%
(2)
|
FyO Acopio 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
|
63.74
%
(1)(3)
|
It is a leading Argentine company devoted to the development and
management of real estate.
|
|
|
|
|
|
|
|
|
|
Sociedad
Anónima Carnes Pampeanas 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 30,2018
|
|||||||
|
|
Facility
|
Province
|
Country
|
Gross
Size
(in
hectares)
|
Date
of Acquisition
|
Primary
Current Use
|
Net
Book Value
(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
|
244.4
|
|
3
|
San Nicolás/Las Playas
(2)
|
Santa
Fe/Córdoba
|
Argentina
|
2,965
|
May
‘97
|
Agriculture/
Dairy
|
17.6
|
|
4
|
La Gramilla/ Santa
Bárbara
|
San
Luis
|
Argentina
|
7,072
|
Nov
‘97
|
Agriculture Under
irrigation
|
186.7
|
|
5
|
La
Suiza
|
Chaco
|
Argentina
|
26,380
|
Jun
‘98
|
Agriculture/
Cattle
|
71.7
|
|
6
|
El
Tigre
|
La
Pampa
|
Argentina
|
8,360
|
Apr
‘03
|
Agriculture/
Dairy
|
34.2
|
|
7
|
San
Pedro
|
Entre
Rios
|
Argentina
|
6,022
|
Sep
‘05
|
Agriculture
|
134.5
|
|
8
|
8 De Julio/
Estancia Carmen
|
Santa
Cruz
|
Argentina
|
100,911
|
May
‘07/ Sep ‘08
|
Sheep
|
12.0
|
|
9
|
Administración
Cactus
|
San
Luis
|
Argentina
|
171
|
Dec
‘97
|
Natural
woodlands
|
0.4
|
|
10
|
Las
Vertientes
|
Cordoba
|
Argentina
|
4
|
-
|
Silo
|
0.4
|
|
11/12/13
|
Las Londras/San
Rafael/ La Primavera
|
Santa
Cruz
|
Bolivia
|
9,875
|
Nov-08/Jan-11
|
Agriculture
|
715.5
|
|
14
|
Marangatú/Udra
(3)
|
Mariscal
Estigarribia
|
Paraguay
|
59,490
|
Feb-09
|
Agriculture
/Natural Woodlands
|
1.224.0
|
|
15
|
Finca
Mendoza
|
Mendoza
|
Argentina
|
270
(4)
|
Mar
‘11
|
Natural
woodlands
|
0.0
|
|
16
|
Establecimiento
Mendoza
|
Mendoza
|
Argentina
|
9
|
Nov’03
|
Natural
woodlands
|
4.9
|
|
17/23
|
Brasilagro
(3)
|
|
Brazil
|
138,667
|
|
Agriculture/
Forestry/Cattle
|
2,759.0
|
|
Subtotal
|
|
|
612,230
|
|
|
5,406.6
|
|
|
|
|
Total
Area
|
|
Net
Book Value
|
|
Properties
|
Place
|
(ha)
|
Use
|
(Ps.
Millions)
|
|
Jatobá
Farmland
|
Jaborandi/BA
|
30,981
|
Agriculture
|
419
|
|
Alto Taquari
Farmland
|
Alto
Taquari/MT
|
5,394
|
Agriculture
|
264
|
|
Araucária
Farmland
|
Mineiros/GO
|
5,534
|
Agriculture
|
317
|
|
Chaparral
Farmland
|
Correntina/BA
|
37,182
|
Agriculture
|
603
|
|
Nova Buriti
Farmland
|
Januária/MG
|
24,211
|
Forestry
|
170
|
|
Preferência
Farmland
|
Barreiras/BA
|
17,799
|
Cattle
|
204
|
|
S
ão José
Farmland
|
M
aranhão/MA
|
17,566
|
Agriculture
|
782
|
|
M
oroti
Farmland
|
B
oqueron
Paraguai
|
59,490
|
Agriculture
|
1,224
|
|
Total Brazil
|
198,490
|
|
3,983
|
|
|
Property
(6)
|
Date
of Acquisition
|
Leasable/
Sale
m2
(1)
|
Location
|
Net
Book
Value
Ps.
(2)
|
Use
|
Occupancy
rate
(7)
|
|
Edificio
República
|
Apr-08
|
19,885
|
City
of Buenos Aires
|
2,672
|
Office
Rental
|
95
%
|
|
Bankboston
Tower
|
Aug-07
|
14,873
|
City
of Buenos Aires
|
2,008
|
Office
Rental
|
100
%
|
|
Bouchard
551
|
mar-07
|
0
|
City
of Buenos Aires
|
97
|
Office
Rental
|
-
|
|
Intercontinental
Plaza
|
nov-97
|
2,976
|
City
of Buenos Aires
|
141
|
Office
Rental
|
100
%
|
|
Bouchard
710
|
jun-05
|
15,014
|
City
of Buenos Aires
|
1,882
|
Office
Rental
|
100
%
|
|
Dot
Building
|
nov-06
|
11,242
|
City
of Buenos Aires
|
1,304
|
Office
Rental
|
100
%
|
|
Santa
María del Plata
|
oct-97
|
116,100
|
City
of Buenos Aires
|
485
|
Other
Rentals
|
91
%
|
|
ALG Arena
(3)
|
|
|
|
153
|
Other
Rentals
|
|
|
Predio San
Martín (ex Nobleza Picardo)
|
may-11
|
109,610
|
Province
of Buenos Aires, Argentina
|
1,406
|
Other
Rentals
|
94
%
|
|
PH Office Park
(under construction)
(3
|
|
|
|
1,583
|
Other
Rentals
|
|
|
Other Properties
(5)
|
N/A
|
N/A
|
City
and Province of Buenos Aires
|
2,026
|
Mainly
Rental offices and properties under development
|
N/A
|
|
Abasto
(3)
|
nov-99
|
36,795
|
City
of Buenos Aires, Argentina
|
7,125
|
Shopping
Mall
|
96.8
%
|
|
Alto Palermo
(3)
|
Dec-97
|
18,945
|
City
of Buenos Aires, Argentina
|
7,356
|
Shopping
Mall
|
99.3
%
|
|
Alto Avellaneda
(3)
|
dic-97
|
36,063
|
Province
of Buenos Aires, Argentina
|
4,579
|
Shopping
Mall
|
99.3
%
|
|
Alcorta Shopping
(3)
|
jun-97
|
15,613
|
City
of Buenos Aires, Argentina
|
3,541
|
Shopping
Mall
|
98.1
%
|
|
Patio Bullrich
(3)
|
oct-98
|
11,760
|
City
of Buenos Aires, Argentina
|
1,891
|
Shopping
Mall
|
97.6
%
|
|
Alto Noa
(3)
|
nov-95
|
19,059
|
City
of Salta, Argentina
|
1,084
|
Shopping
Mall
|
97.2
%
|
|
Buenos Aires Design
(3)
|
Dec-97
|
13,967
|
City
of Buenos Aires, Argentina
|
11
|
Shopping
Mall
|
97.2
%
|
|
Mendoza Plaza
(3)
|
dic-94
|
42,867
|
Mendoza,
Argentina
|
1,770
|
Shopping
Mall
|
97.1
%
|
|
Alto Rosario
(3)
|
Dec-04
|
31,807
|
Santa
Fe, Argentina
|
3,378
|
Shopping
Mall
|
99.6
%
|
|
Córdoba Shopping –Villa
Cabrera
(3)(11)
|
dic-06
|
15,445
|
City
of Córdoba, Argentina
|
1,112
|
Shopping
Mall
|
98.1
%
|
|
Dot Baires Shopping
(3)
|
may-09
|
49,499
|
City
of Buenos Aires, Argentina
|
4,615
|
Shopping
Mall
|
99.9
%
|
|
Soleil Premium Outlet
(3)
|
jul-10
|
15,227
|
Province
of Buenos Aires, Argentina
|
1,477
|
Shopping
Mall
|
100,00
%
|
|
La Ribera Shopping
(3)
|
Aug-11
|
10,054
|
Santa
Fe, Argentina
|
218
|
Shopping
Mall
|
97.6
%
|
|
Distrito Arcos
(3)
|
dic-14
|
14,692
|
City
of Buenos Aires, Argentina
|
1,060
|
Shopping
Mall
|
100,00
%
|
|
Alto Comahue
(3)
|
mar-15
|
9,766
|
Neuquén,
Argentina
|
992
|
Shopping
Mall
|
96.4
%
|
|
Patio Olmos
(3)
|
sep-97
|
-
|
City
of Córdoba, Argentina
|
259
|
Shopping
Mall
|
N/A
|
|
Caballito
Plot of Land
|
nov-97
|
5,000
|
City
of Buenos Aires
|
376
|
Land
Reserve
|
N/A
|
|
Santa
María del Plata
|
oct-97
|
116,100
|
City
of Buenos Aires
|
6,013
|
Other
Rentals
|
91
%
|
|
Anexo Dot
(3
|
|
|
|
1,098
|
Land
Reserve
|
|
|
Catalinas
Norte
|
|
|
|
1,491
|
Land
Reserve
|
|
|
Luján plot of land
(3)
|
may-08
|
1,160,000
|
Province
of Buenos Aires, Argentina
|
306
|
Mixed
uses
|
N/A
|
|
Other Land Reserves
(4)
|
N/A
|
N/A
|
City
and Province of Buenos Aires
|
791
|
Land
Reserve
|
N/A
|
|
Intercontinental
(7)
|
nov-97
|
24,000
|
City
of Buenos Aires
|
62
|
Hotel
|
74
%
|
|
Sheraton Libertador
(8)
|
mar-98
|
37,600
|
City
of Buenos Aires
|
29
|
Hotel
|
73
%
|
|
Llao Llao
(9)(10)
|
jun-97
|
17,463
|
City
of Bariloche
|
78
|
Hotel
|
52
%
|
|
Property
|
Date
of acquisition
|
Location
|
Net
Book
Value
in million of Ps.
|
Use
|
|
|
|
|
|
|
|
Tivoli
|
oct-15
|
United
States
|
5,815
|
Rental
properties
|
|
Kiryat
Ono Mall
|
oct-15
|
Israel
|
3,914
|
Rental
properties
|
|
Shopping
Center Modi’in A
|
oct-15
|
Israel
|
1,767
|
Rental
properties
|
|
HSBC
|
oct-15
|
United
States
|
25,194
|
Rental
properties
|
|
Matam
park - Haifa
|
oct-15
|
Israel
|
12,822
|
Rental
properties
|
|
Holon
|
oct-15
|
Israel
|
1,925
|
Rental
properties
|
|
Herzeliya
North
|
oct-15
|
Israel
|
9,003
|
Rental
properties
|
|
Gav-Yam
Center - Herzeliya
|
oct-15
|
Israel
|
5,176
|
Rental
properties
|
|
Neyar
Hadera Modi’in
|
oct-15
|
Israel
|
1,665
|
Rental
properties
|
|
Gav
yam park - Beer Sheva
|
oct-15
|
Israel
|
2,407
|
Rental
properties
|
|
Haifa
|
oct-15
|
Israel
|
-
|
Rental
properties
|
|
Ispro
planet -BeerSheva -Phase1
|
oct-15
|
Israel
|
2,091
|
Rental
properties
|
|
Others
|
oct-15
|
Israel
|
18,862
|
Rental
properties
|
|
Tivoli
|
oct-15
|
United
States
|
371
|
Undeveloped
parcels of land
|
|
Others
|
oct-15
|
Israel
|
3,673
|
Undeveloped
parcels of land
|
|
Tivoli
|
oct-15
|
United
States
|
552
|
Properties
under development
|
|
Ispro
Planet – Beer Sheva – Phase 1
|
oct-15
|
Israel
|
252
|
Properties
under development
|
|
Amot
tozeret H'aaretz
|
oct-15
|
Israel
|
2,777
|
Properties
under development
|
|
Others
|
oct-15
|
Israel
|
1,806
|
Properties
under development
|
|
Total
|
|
|
100,072
|
|
|
Insured
Property
|
Risk
Covered
|
Amount
Insured
|
Book
Value
|
|
|
|
(in
millions of Ps.)
|
|
|
Buildings,
machinery, silos, installation and furniture and
equipment
|
Theft, fire and
technical insurance
|
1,269
|
770
|
|
Vehicles
|
Theft, fire and
civil and third parties liability
|
38
|
19
|
|
|
Fiscal
year ended June 30,
|
||
|
|
2018
|
2017
|
2016
|
|
|
(inter-annual
data)
|
||
|
GDP
growth(4)
|
(4.2
)%
|
2.7
%
|
(3.4
)%
|
|
Inflation
(IPIM)(1)
|
44.1
%
|
14.2
%
|
26.7
%
|
|
Inflation
(CPI)
|
29.5
%
|
21.9
%
|
37.6
%
|
|
Depreciation of the
Peso against the U.S. dollar(2)
|
(73.7
)%
|
(10.6
)%
|
(65.9
)%
|
|
Average exchange
rate per US$1.00(3)
|
Ps.28.8000
|
Ps.16.5800
|
Ps.14.9900
|
|
Appreciation/
(depreciation) of the NIS against the U.S. Dollar
|
(4.8
)%
|
9.6
%
|
(2.3
)%
|
|
|
Consumerprice
index
|
Wholesaleprice
index
|
|
|
(inter-annual
data)
|
|
|
Fiscal
Year ended June 30,
|
|
|
|
2013
|
10.5
%
|
13.5
%
|
|
2014
|
15.0
%
|
27.7
%
|
|
2015
|
14.0
%
|
13.6
%
|
|
2016
|
37.6
%
(1)
|
26.7
%
|
|
2017
|
21.9
%
|
14.2
%
|
|
2018
|
29.5
%
|
44.1
%
|
|
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 other.
|
Should
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 of 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.
|
|
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)
|
|
Estimated
useful life of intangible assets 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. See Note
10.
|
Incorrect
valuation of investment property values
|
|
Income
tax expenses
|
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.
|
|
Level 2
and 3 financial instruments
|
Main
assumptions used by the Group are:
●
Discounted
projected income by interest rate
●
Values determined
in accordance with the 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); share price volatility (historical) and
market interest-rate (Libor rate curve).
|
Incorrect
recognition of a charge to income / (loss).
|
|
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.
|
|
Qualitative
considerations for determining whether or not the replacement of
the debt instrument involves significantly different
terms
|
The
entire set of characteristics of the exchanged debt instruments,
and the economic parameters represented therein:
Average
lifetime of the exchanged liabilities; Extent of effects of the
debt terms (linkage to index; foreign currency; variable interest)
on the cash flows from the instruments.
|
Classification
of a debt instrument in a manner whereby it will not reflect the
change in the debt terms, which will affect the method of
accounting recording.
|
|
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 13.
|
|
|
Agricultural
business
|
Urban
properties and investments business
|
Total
|
||
|
|
|
Operations
Center in Argentina
|
Operations
Center in
Israel
|
Subtotal
|
|
|
|
|
|
(in
million of Ps.)
|
|
|
|
Revenues
|
6,081
|
5,308
|
86,580
|
91,888
|
97,969
|
|
Costs
|
(5,210
)
|
(1,067
)
|
(61,395
)
|
(62,462
)
|
(67,672
)
|
|
Initial recognition
and changes in the fair value of biological assets and agricultural
produce at the point of harvest
|
926
|
-
|
-
|
-
|
926
|
|
Changes in the net
realizable value of agricultural produce after harvest
|
303
|
-
|
-
|
-
|
303
|
|
Gross
profit
|
2,100
|
4,241
|
25,185
|
29,426
|
31,526
|
|
Gain from disposal
of farmlands
|
906
|
-
|
-
|
-
|
906
|
|
Net gain from fair
value of investment properties
|
96
|
21,275
|
2,160
|
23,435
|
23,531
|
|
General and
administrative expenses
|
(546
)
|
(903
)
|
(3,870
)
|
(4,773
)
|
(5,319
)
|
|
Selling
expenses
|
(649
)
|
(432
)
|
(16,986
)
|
(17,418
)
|
(18,067
)
|
|
Other operating
results, net
|
567
|
(78
)
|
467
|
389
|
956
|
|
Management
fees
|
-
|
-
|
-
|
-
|
-
|
|
Profit
from operations
|
2,474
|
24,103
|
6,956
|
31,059
|
33,533
|
|
Share of profit /
(loss) of joint ventures and associates
|
23
|
(1,269
)
|
(43
)
|
(1,312
)
|
(1,289
)
|
|
Segment
profit
|
2,497
|
22,834
|
6,913
|
29,747
|
32,244
|
|
|
|
|
|
|
|
|
Reportable
assets
|
11,762
|
66,472
|
266,802
|
333,274
|
345,036
|
|
Reportable
liabilities
|
-
|
-
|
(215,452
)
|
(215,452
)
|
(215,452
)
|
|
Net
reportable assets
|
11,762
|
66,472
|
51,350
|
117,822
|
129,584
|
|
|
Agricultural
business
|
Urban
properties and investments business
|
Total
|
||
|
|
|
Operations
Center in Argentina
|
Operations
Center in
Israel
|
Subtotal
|
|
|
|
|
|
(in
million of Ps.)
|
|
|
|
Revenues
|
3,915
|
4,311
|
68,422
|
72,733
|
76,648
|
|
Costs
|
(3,395
)
|
(910
)
|
(49,110
)
|
(50,020
)
|
(53,415
)
|
|
Initial recognition
and changes in the fair value of biological assets and agricultural
produce at the point of harvest
|
127
|
-
|
-
|
-
|
127
|
|
Changes in the net
realizable value of agricultural produce after harvest
|
(74
)
|
-
|
-
|
-
|
(74
)
|
|
Gross
profit
|
573
|
3,401
|
19,312
|
22,713
|
23,286
|
|
Net gain from fair
value of investment properties
|
331
|
4,489
|
374
|
4,863
|
5,194
|
|
Gain from disposal
of farmlands
|
280
|
-
|
-
|
-
|
280
|
|
General and
administrative expenses
|
(411
)
|
(683
)
|
(3,173
)
|
(3,856
)
|
(4,267
)
|
|
Selling
expenses
|
(500
)
|
(355
)
|
(13,093
)
|
(13,448
)
|
(13,948
)
|
|
Other operating
results, net
|
75
|
(68
)
|
(196
)
|
(264
)
|
(189
)
|
|
Management
fees
|
-
|
-
|
-
|
-
|
-
|
|
Profit
from operations
|
348
|
6,784
|
3,224
|
10,008
|
10,356
|
|
Share of profit /
(loss) of joint ventures and associates
|
8
|
(94
)
|
105
|
11
|
19
|
|
Segment
profit
|
356
|
6,690
|
3,329
|
10,019
|
10,375
|
|
|
|
|
|
|
|
|
Reportable
assets
|
7,013
|
44,914
|
178,964
|
223,878
|
230,891
|
|
Reportable
liabilities
|
-
|
-
|
(155,235
)
|
(155,235
)
|
(155,235
)
|
|
Net
reportable assets
|
7,013
|
44,914
|
23,729
|
68,643
|
75,656
|
|
|
Agricultural
business
|
Urban
properties and investments business
|
Total
|
||
|
|
|
Operations
Center in Argentina
|
Operations
Center in
Israel
|
Subtotal
|
|
|
|
(in
millions of Ps.)
|
||||
|
Revenues
|
2,909
|
3,284
|
27,077
|
30,361
|
33,270
|
|
Costs
|
(2,493
)
|
(659
)
|
(19,252
)
|
(19,911
)
|
(22,404
)
|
|
Initial recognition
and changes in the fair value of biological assets and agricultural
produce at the point of harvest
|
376
|
-
|
-
|
-
|
376
|
|
Changes in the net
realizable value of agricultural produce after harvest
|
208
|
-
|
-
|
-
|
208
|
|
Gross
profit
|
1,000
|
2,625
|
7,825
|
10,450
|
11,450
|
|
Net gain from fair
value of investment properties
|
22
|
18,167
|
(271
)
|
17,896
|
17,918
|
|
Loss from disposal
of farmlands
|
(2
)
|
-
|
-
|
-
|
(2
)
|
|
General and
administrative expenses
|
(315
)
|
(487
)
|
(1,360
)
|
(1,847
)
|
(2,162
)
|
|
Selling
expenses
|
(338
)
|
(264
)
|
(5,442
)
|
(5,706
)
|
(6,044
)
|
|
Other operating
results, net
|
(80
)
|
(12
)
|
(32
)
|
(44
)
|
(124
)
|
|
Management
fees
|
-
|
-
|
-
|
-
|
-
|
|
Profit
from operations
|
287
|
20,029
|
720
|
20,749
|
21,036
|
|
Share of profit /
(loss) of joint ventures and associates
|
23
|
126
|
123
|
249
|
272
|
|
Segment
profit
|
310
|
20,155
|
843
|
20,998
|
21,308
|
|
|
|
|
|
|
|
|
Reportable
assets
|
5,136
|
39,107
|
147,470
|
186,577
|
191,713
|
|
Reportable
liabilities
|
-
|
-
|
(132,989
)
|
(132,989
)
|
(132,989
)
|
|
Net
reportable assets
|
5,136
|
39,107
|
14,481
|
53,588
|
58,724
|
|
|
June
30, 2018
|
||||
|
|
Agricultural
production
|
Land
transformation
and
sales
|
Corporate
|
Others
|
Total
Agricultural
business
(i)
|
|
|
(in
millions of Ps.)
|
||||
|
Revenues
|
3,603
|
-
|
-
|
2,478
|
6,081
|
|
Costs
|
(2,930
)
|
(12
)
|
-
|
(2,268
)
|
(5,210
)
|
|
Initial recognition
and changes in the fair value of biological assets and agricultural
produce at the point of harvest
|
926
|
-
|
-
|
-
|
926
|
|
Changes in the net
realizable value of agricultural produce
after
harvest
|
303
|
-
|
-
|
-
|
303
|
|
Gross
profit / (loss)
|
1,902
|
(12
)
|
-
|
210
|
2,100
|
|
Gain from disposal
of farmlands
|
-
|
906
|
-
|
-
|
906
|
|
Net gain from fair
value of investment properties
|
-
|
96
|
-
|
-
|
96
|
|
General and
administrative expenses
|
(348
)
|
(1
)
|
(89
)
|
(108
)
|
(546
)
|
|
Selling
expenses
|
(468
)
|
-
|
-
|
(181
)
|
(649
)
|
|
Other operating
results, net
|
18
|
511
|
-
|
38
|
567
|
|
Management
fees
|
-
|
-
|
-
|
-
|
-
|
|
Profit
/ (Loss) from operations
|
1,104
|
1,500
|
(89
)
|
(41
)
|
2,474
|
|
Share of profit /
(loss) of associates
|
24
|
-
|
-
|
(1
)
|
23
|
|
Segment
profit / (loss)
|
1,128
|
1,500
|
(89
)
|
(42
)
|
2,497
|
|
|
|
|
|
|
|
|
Investment
properties
|
923
|
-
|
-
|
-
|
923
|
|
Property, plant and
equipment
|
7,093
|
18
|
-
|
117
|
7,228
|
|
Investments in
associates
|
39
|
-
|
-
|
44
|
83
|
|
Other reportable
assets
|
3,167
|
-
|
-
|
361
|
3,528
|
|
Total
segment assets (ii)
|
11,222
|
18
|
-
|
522
|
11,762
|
|
|
June
30, 2017
|
||||
|
|
Agricultural
production
|
Land
transformation
and
sales
|
Corporate
|
Others
|
Total
Agricultural
business
(i)
|
|
|
(in
millions of Ps.)
|
||||
|
Revenues
|
2,197
|
-
|
-
|
1,718
|
3,915
|
|
Costs
|
(1,810
)
|
(11
)
|
-
|
(1,574
)
|
(3,395
)
|
|
Initial recognition
and changes in the fair value of biological assets and agricultural
produce at the point of harvest
|
127
|
-
|
-
|
-
|
127
|
|
Changes in the net
realizable value of agricultural produce
after
harvest
|
(74
)
|
-
|
-
|
-
|
(74
)
|
|
Gross
profit / (loss)
|
440
|
(11
)
|
-
|
144
|
573
|
|
Net gain from fair
value of investment properties
|
-
|
331
|
-
|
-
|
331
|
|
Gain from disposal
of farmlands
|
-
|
280
|
-
|
-
|
280
|
|
General and
administrative expenses
|
(254
)
|
(1
)
|
(84
)
|
(72
)
|
(411
)
|
|
Selling
expenses
|
(370
)
|
-
|
-
|
(130
)
|
(500
)
|
|
Other operating
results, net
|
70
|
-
|
-
|
5
|
75
|
|
Management
fees
|
-
|
-
|
-
|
-
|
-
|
|
Profit
/ (Loss) from operations
|
(114
)
|
599
|
(84
)
|
(53
)
|
348
|
|
Share of profit /
(loss) of associates
|
12
|
-
|
-
|
(4
)
|
8
|
|
Segment
profit / (loss)
|
(102
)
|
599
|
(84
)
|
(57
)
|
356
|
|
|
|
|
|
|
|
|
Investment
properties
|
304
|
-
|
-
|
-
|
304
|
|
Property, plant and
equipment
|
4,531
|
12
|
-
|
97
|
4,640
|
|
Investments in
associates
|
45
|
-
|
-
|
4
|
49
|
|
Other reportable
assets
|
1,780
|
-
|
-
|
240
|
2,020
|
|
Total
segment assets (ii)
|
6,660
|
12
|
-
|
341
|
7,013
|
|
|
June
30, 2016
|
||||
|
|
Agricultural
production
|
Land
transformation
and
sales
|
Corporate
|
Others
|
Total
Agricultural
business
(i)
|
|
|
(in
millions of Ps.)
|
||||
|
Revenues
|
1,765
|
-
|
-
|
1,144
|
2,909
|
|
Costs
|
(1,419
)
|
(9
)
|
-
|
(1,065
)
|
(2,493
)
|
|
Initial recognition
and changes in the fair value of biological assets and agricultural
produce at the point of harvest
|
376
|
-
|
-
|
-
|
376
|
|
Changes in the net
realizable value of agricultural produce
after
harvest
|
208
|
-
|
-
|
-
|
208
|
|
Gross
profit / (loss)
|
930
|
(9
)
|
-
|
79
|
1,000
|
|
Net gain from fair
value of investment properties
|
-
|
22
|
-
|
-
|
22
|
|
Loss from disposal
of farmlands
|
-
|
(2
)
|
-
|
-
|
(2
)
|
|
General and
administrative expenses
|
(185
)
|
(1
)
|
(76
)
|
(53
)
|
(315
)
|
|
Selling
expenses
|
(248
)
|
-
|
-
|
(90
)
|
(338
)
|
|
Other operating
results, net
|
(82
)
|
-
|
-
|
2
|
(80
)
|
|
Management
fees
|
-
|
-
|
-
|
-
|
-
|
|
Profit
/ (Loss) from operations
|
415
|
10
|
(76
)
|
(62
)
|
287
|
|
Share of profit /
(loss) of associates
|
26
|
-
|
-
|
(3
)
|
23
|
|
Segment
profit / (loss)
|
441
|
10
|
(76
)
|
(65
)
|
310
|
|
|
|
|
|
|
|
|
Investment
properties
|
103
|
-
|
-
|
-
|
103
|
|
Property, plant and
equipment
|
3,187
|
18
|
-
|
42
|
3,247
|
|
Investments in
associates
|
54
|
-
|
-
|
-
|
54
|
|
Other reportable
assets
|
1,570
|
-
|
-
|
162
|
1,732
|
|
Total
segment assets (ii)
|
4,914
|
18
|
-
|
204
|
5,136
|
|
|
June
30, 2018
|
|||||||
|
|
Shopping
Malls
|
Offices
|
Sales
and developments
|
Hotels
|
International
|
Corporate
|
Others
|
Total
|
|
|
(in
millions of Ps.)
|
|||||||
|
Revenues
(i)
|
3,665
|
532
|
120
|
973
|
-
|
-
|
18
|
5,308
|
|
Costs
|
(330
)
|
(46
)
|
(44
)
|
(624
)
|
-
|
-
|
(23
)
|
(1,067
)
|
|
Gross
profit / (loss)
|
3,335
|
486
|
76
|
349
|
-
|
-
|
(5
)
|
4,241
|
|
Net gain from fair
value of investment properties
|
11,340
|
4,932
|
4,771
|
-
|
-
|
-
|
232
|
21,275
|
|
General and
administrative expenses
|
(320
)
|
(87
)
|
(78
)
|
(193
)
|
(46
)
|
(151
)
|
(28
)
|
(903
)
|
|
Selling
expenses
|
(238
)
|
(57
)
|
(21
)
|
(114
)
|
-
|
-
|
(2
)
|
(432
)
|
|
Other operating
results, net
|
(57
)
|
(4
)
|
11
|
(17
)
|
(23
)
|
-
|
12
|
(78
)
|
|
Management
fees
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
Profit
/ (Loss) from operations
|
14,060
|
5,270
|
4,759
|
25
|
(69
)
|
(151
)
|
209
|
24,103
|
|
Share of profit /
(loss) of associates and joint ventures (**)
|
-
|
-
|
26
|
-
|
(1,923
)
|
-
|
628
|
(1,269
)
|
|
Segment
profit / (loss)
|
14,060
|
5,270
|
4,785
|
25
|
(1,992
)
|
(151
)
|
837
|
22,834
|
|
|
|
|
|
|
|
|
|
|
|
Investment
properties
|
40,468
|
13,133
|
10,670
|
-
|
-
|
-
|
625
|
64,896
|
|
Property, plant and
equipment
|
56
|
33
|
-
|
171
|
89
|
-
|
-
|
349
|
|
Investment in ) of
associates and joint ventures (*)
|
-
|
-
|
163
|
-
|
(1,740
)
|
-
|
2,595
|
1,018
|
|
Other reportable
assets
|
33
|
13
|
51
|
12
|
-
|
-
|
100
|
209
|
|
Total
segment assets (ii)
|
40,557
|
13,179
|
10,884
|
183
|
(1,651
)
|
-
|
3,320
|
66,472
|
|
|
June
30, 2017
|
|||||||
|
|
Shopping
Malls
|
Offices
|
Sales
and developments
|
Hotels
|
International
|
Corporate
|
Others
|
Total
|
|
|
(in
millions of Ps.)
|
|||||||
|
Revenues
(i)
|
3,047
|
434
|
99
|
725
|
-
|
-
|
6
|
4,311
|
|
Costs
|
(350
)
|
(29
)
|
(43
)
|
(484
)
|
-
|
-
|
(4
)
|
(910
)
|
|
Gross
profit / (loss)
|
2,697
|
405
|
56
|
241
|
-
|
-
|
2
|
3,401
|
|
Net gain from fair
value of investment properties
|
2,068
|
1,373
|
849
|
-
|
-
|
-
|
199
|
4,489
|
|
General and
administrative expenses
|
(261
)
|
(70
)
|
(40
)
|
(135
)
|
(43
)
|
(132
)
|
(2
)
|
(683
)
|
|
Selling
expenses
|
(188
)
|
(46
)
|
(21
)
|
(97
)
|
-
|
-
|
(3
)
|
(355
)
|
|
Other operating
results, net
|
(58
)
|
(12
)
|
(36
)
|
(1
)
|
27
|
-
|
12
|
(68
)
|
|
Management
fees
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
Profit
/ (Loss) from operations
|
4,258
|
1,650
|
808
|
8
|
(16
)
|
(132
)
|
208
|
6,784
|
|
Share of profit /
(loss) of associates and joint ventures
|
-
|
-
|
14
|
-
|
(196
)
|
-
|
88
|
(94
)
|
|
Segment
profit / (loss)
|
4,258
|
1,650
|
822
|
8
|
(212
)
|
(132
)
|
296
|
6,690
|
|
|
|
|
|
|
|
|
|
|
|
Investment
properties
|
28,799
|
7,422
|
5,328
|
-
|
-
|
-
|
247
|
41,796
|
|
Property, plant and
equipment
|
55
|
42
|
-
|
168
|
2
|
-
|
-
|
267
|
|
Investment in ) of
associates and joint ventures
|
-
|
-
|
95
|
-
|
570
|
-
|
2,054
|
2,719
|
|
Other reportable
assets
|
31
|
44
|
47
|
10
|
-
|
-
|
-
|
132
|
|
Total
segment assets (ii)
|
28,885
|
7,508
|
5,470
|
178
|
572
|
-
|
2,301
|
44,914
|
|
|
June
30, 2016
|
|||||||
|
|
Shopping
Malls
|
Offices
|
Sales
and developments
|
Hotels
|
International
|
Corporate
|
Others
|
Total
|
|
|
(in
millions of Ps.)
|
|||||||
|
Revenues
(i)
|
2,409
|
332
|
8
|
534
|
-
|
-
|
1
|
3,284
|
|
Costs
|
(250
)
|
(25
)
|
(20
)
|
(362
)
|
-
|
-
|
(2
)
|
(659
)
|
|
Gross
profit / (loss)
|
2,159
|
307
|
(12
)
|
172
|
-
|
-
|
(1
)
|
2,625
|
|
Net gain from fair
value of investment properties
|
16,132
|
1,226
|
773
|
-
|
-
|
-
|
36
|
18,167
|
|
General and
administrative expenses
|
(179
)
|
(85
)
|
(24
)
|
(103
)
|
(24
)
|
(72
)
|
-
|
(487
)
|
|
Selling
expenses
|
(145
)
|
(24
)
|
(23
)
|
(69
)
|
-
|
-
|
(3
)
|
(264
)
|
|
Other operating
results, net
|
(63
)
|
(6
)
|
(34
)
|
(2
)
|
92
|
-
|
1
|
(12
)
|
|
Management
fees
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
Profit
/ (Loss) from operations
|
17,904
|
1,418
|
680
|
(2
)
|
68
|
(72
)
|
33
|
20,029
|
|
Share of profit /
(loss) of associates and joint ventures
|
-
|
-
|
5
|
-
|
(130
)
|
-
|
251
|
126
|
|
Segment
profit / (loss)
|
17,904
|
1,418
|
685
|
(2
)
|
(62
)
|
(72
)
|
284
|
20,155
|
|
|
|
|
|
|
|
|
|
|
|
Investment
properties
|
26,613
|
5,534
|
4,575
|
-
|
-
|
-
|
37
|
36,759
|
|
Property, plant and
equipment
|
49
|
19
|
2
|
166
|
2
|
-
|
-
|
238
|
|
Investment in ) of
associates and joint ventures
|
-
|
-
|
62
|
-
|
143
|
-
|
1,762
|
1,967
|
|
Other reportable
assets
|
33
|
11
|
91
|
8
|
-
|
-
|
-
|
143
|
|
Total
segment assets (ii)
|
26,695
|
5,564
|
4,730
|
174
|
145
|
-
|
1,799
|
39,107
|
|
|
June 30, 2018
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(in millions of Ps.)
|
|
|||||||||||||
|
|
June
30, 2018
|
||||||
|
|
Real
Estate
|
Supermarkets
|
Telecommunications
|
Insurance
|
Corporate
|
Others
|
Total
|
|
|
(in
millions of Ps.)
|
||||||
|
Revenues
(i)
|
6,180
|
60,470
|
19,347
|
-
|
-
|
583
|
86,580
|
|
Costs
|
(2,619
)
|
(44,563
)
|
(13,899
)
|
-
|
-
|
(314
)
|
(61,395
)
|
|
Gross
profit
|
3,561
|
15,907
|
5,448
|
-
|
-
|
269
|
25,185
|
|
Net gain from fair
value of investment properties
|
1,996
|
164
|
-
|
-
|
-
|
-
|
2,160
|
|
General and
administrative expenses
|
(363
)
|
(878
)
|
(1,810
)
|
-
|
(374
)
|
(445
)
|
(3,870
)
|
|
Selling
expenses
|
(115
)
|
(12,749
)
|
(3,974
)
|
-
|
-
|
(148
)
|
(16,986
)
|
|
Other operating
results, net
|
98
|
(177
)
|
140
|
-
|
434
|
(28
)
|
467
|
|
Management
fees
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
Profit
/ (Loss) from operations
|
5,177
|
2,267
|
(196
)
|
-
|
60
|
(352
)
|
6,956
|
|
Share of profit /
(loss) associates of and joint ventures
|
167
|
20
|
-
|
-
|
-
|
(230
)
|
(43
)
|
|
Segment
profit / (loss)
|
5,344
|
2,287
|
(196
)
|
-
|
60
|
(582
)
|
6,913
|
|
|
|
|
|
|
|
|
|
|
Operating
assets
|
134,038
|
13,304
|
49,797
|
12,254
|
21,231
|
36,178
|
266,802
|
|
Operating
liabilities
|
(104,202
)
|
-
|
(38,804
)
|
(1,214
)
|
(68,574
)
|
(2,658
)
|
(215,452
)
|
|
Net
reportable assets (ii)
|
29,836
|
13,304
|
10,993
|
11,040
|
(47,343
)
|
33,520
|
51,350
|
|
|
June
30, 2017
|
||||||
|
|
Real
Estate
|
Supermarkets
|
Telecommunications
|
Insurance
|
Corporate
|
Others
|
Total
|
|
|
(in
millions of Ps.)
|
||||||
|
Revenues
|
4,918
|
47,277
|
15,964
|
-
|
-
|
263
|
68,422
|
|
Costs
|
(2,333
)
|
(35,432
)
|
(11,183
)
|
-
|
-
|
(162
)
|
(49,110
)
|
|
Gross
profit
|
2,585
|
11,845
|
4,781
|
-
|
-
|
101
|
19,312
|
|
Net gain from fair
value of investment properties
|
261
|
113
|
-
|
-
|
-
|
-
|
374
|
|
General and
administrative expenses
|
(290
)
|
(627
)
|
(1,592
)
|
-
|
(384
)
|
(280
)
|
(3,173
)
|
|
Selling
expenses
|
(91
)
|
(9,517
)
|
(3,406
)
|
-
|
-
|
(79
)
|
(13,093
)
|
|
Other operating
results, net
|
46
|
(52
)
|
(36
)
|
-
|
(48
)
|
(106
)
|
(196
)
|
|
Management
fees
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
Profit
/ (Loss) from operations
|
2,511
|
1,762
|
(253
)
|
-
|
(432
)
|
(364
)
|
3,224
|
|
Share of profit /
(loss) associates of and joint ventures
|
46
|
75
|
-
|
-
|
-
|
(16
)
|
105
|
|
Segment
profit / (loss)
|
2,557
|
1,837
|
(253
)
|
-
|
(432
)
|
(380
)
|
3,329
|
|
|
|
|
|
|
|
|
|
|
Operating
assets
|
79,427
|
38,521
|
31,648
|
8,562
|
14,734
|
6,072
|
178,964
|
|
Operating
liabilities
|
(64,100
)
|
(29,239
)
|
(25,032
)
|
-
|
(33,705
)
|
(3,159
)
|
(155,235
)
|
|
Net
reportable assets
|
15,327
|
9,282
|
6,616
|
8,562
|
(18,971
)
|
2,913
|
23,729
|
|
|
June
30, 2016
|
||||||
|
|
Real
Estate
|
Supermarkets
|
Telecommunications
|
Insurance
|
Corporate
|
Others
|
Total
|
|
|
(in
millions of Ps.)
|
||||||
|
Revenues
|
1,538
|
18,610
|
6,655
|
-
|
-
|
274
|
27,077
|
|
Costs
|
(467
)
|
(14,076
)
|
(4,525
)
|
-
|
-
|
(184
)
|
(19,252
)
|
|
Gross
profit
|
1,071
|
4,534
|
2,130
|
-
|
-
|
90
|
7,825
|
|
Net gain from fair
value of investment properties
|
(294
)
|
23
|
-
|
-
|
-
|
-
|
(271
)
|
|
General and
administrative expenses
|
(100
)
|
(203
)
|
(708
)
|
-
|
(321
)
|
(28
)
|
(1,360
)
|
|
Selling
expenses
|
(29
)
|
(3,907
)
|
(1,493
)
|
-
|
-
|
(13
)
|
(5,442
)
|
|
Other operating
results, net
|
(19
)
|
(13
)
|
-
|
-
|
-
|
-
|
(32
)
|
|
Management
fees
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
Profit
/ (Loss) from operations
|
629
|
434
|
(71
)
|
-
|
(321
)
|
49
|
720
|
|
Share of profit /
(loss) associates of and joint ventures
|
226
|
-
|
-
|
-
|
-
|
(103
)
|
123
|
|
Segment
profit / (loss)
|
855
|
434
|
(71
)
|
-
|
(321
)
|
(54
)
|
843
|
|
|
|
|
|
|
|
|
|
|
Operating
assets
|
60,678
|
29,440
|
27,345
|
4,602
|
1,753
|
23,652
|
147,470
|
|
Operating
liabilities
|
(49,576
)
|
(23,614
)
|
(21,657
)
|
-
|
(10,441
)
|
(27,701
)
|
(132,989
)
|
|
Net
reportable assets
|
11,102
|
5,826
|
5,688
|
4,602
|
(8,688
)
|
(4,049
)
|
14,481
|
|
|
June
30, 2018
|
|||||
|
|
Total
segment
information
|
Joint
ventures (i)
|
Discontinued
operations (ii)
|
Adjustments
(iii)
|
Elimination
of inter-segment transactions and non-reportable assets /
liabilities (iv)
|
Total
Statement
of Income
|
|
|
(in
millions of Ps.)
|
|||||
|
Revenues
|
97,969
|
(46
)
|
(60,470
)
|
1,726
|
(193
)
|
38,986
|
|
Costs
|
(67,672
)
|
29
|
44,563
|
(1,760
)
|
60
|
(24,780
)
|
|
Initial recognition
and changes in the fair value of biological assets and agricultural
produce at the point of harvest
|
926
|
2
|
-
|
-
|
114
|
1,042
|
|
Changes in the net
realizable value of agricultural produce after harvest
|
303
|
-
|
-
|
-
|
-
|
303
|
|
Gross
profit / (loss)
|
31,526
|
(15
)
|
(15,907
)
|
(34
)
|
(19
)
|
15,551
|
|
Net gain / (loss)
from changes in fair value of investment properties
|
906
|
-
|
-
|
-
|
-
|
906
|
|
Gain from disposal
of farmlands
|
23,531
|
(738
)
|
(164
)
|
-
|
-
|
22,629
|
|
General and
administrative expenses
|
(5,319
)
|
14
|
878
|
-
|
13
|
(4,414
)
|
|
Selling
expenses
|
(18,067
)
|
6
|
12,749
|
-
|
6
|
(5,306
)
|
|
Other operating
results, net
|
956
|
19
|
177
|
-
|
-
|
1,152
|
|
Management
fees
|
-
|
-
|
-
|
(554
)
|
-
|
(554
)
|
|
Profit / (Loss) from operations before share
of
Profit / (Loss) of joint
ventures and associates
|
33,533
|
(714
)
|
(2,267
)
|
(588
)
|
-
|
29,964
|
|
Share of profit /
(loss) of joint ventures and associates
|
(1,289
)
|
706
|
(20
)
|
-
|
-
|
(603
)
|
|
Profit
/ (Loss) from operations before financing and taxation
|
32,244
|
(8
)
|
(2,287
)
|
(588
)
|
-
|
29,361
|
|
|
|
|
|
|
|
|
|
Reportable
assets
|
345,036
|
(470
)
|
(13,303
)
|
-
|
22,507
|
353,770
|
|
Reportable
liabilities
|
(215,452
)
|
-
|
-
|
-
|
(62,997
)
|
(278,449
)
|
|
Net
reportable assets
|
129,584
|
(470
)
|
(13,303
)
|
-
|
(40,490
)
|
75,321
|
|
|
June
30, 2017
|
|||||
|
|
Total
segment
information
|
Joint
ventures (i)
|
Discontinued
operations (ii)
|
Adjustments
(iii)
|
Elimination
of inter-segment transactions and non-reportable assets /
liabilities (iv)
|
Total
Statement
of Income
|
|
|
(in
millions of Ps.)
|
|||||
|
Revenues
|
76,648
|
(72
)
|
(47,168
)
|
1,490
|
(152
)
|
30,746
|
|
Costs
|
(53,415
)
|
45
|
35,488
|
(1,517
)
|
69
|
(19,330
)
|
|
Initial recognition
and changes in the fair value of biological assets and agricultural
produce at the point of harvest
|
127
|
8
|
-
|
-
|
69
|
204
|
|
Changes in the net
realizable value of agricultural produce after harvest
|
(74
)
|
-
|
-
|
-
|
-
|
(74
)
|
|
Gross
profit / (loss)
|
23,286
|
(19
)
|
(11,680
)
|
(27
)
|
(14
)
|
11,546
|
|
Net gain / (loss)
from changes in fair value of investment properties
|
5,194
|
(193
)
|
(113
)
|
-
|
-
|
4,888
|
|
Gain from disposal
of farmlands
|
280
|
-
|
-
|
-
|
-
|
280
|
|
General and
administrative expenses
|
(4,267
)
|
7
|
624
|
-
|
8
|
(3,628
)
|
|
Selling
expenses
|
(13,948
)
|
7
|
9,434
|
-
|
4
|
(4,503
)
|
|
Other operating
results, net
|
(189
)
|
(5
)
|
64
|
-
|
2
|
(128
)
|
|
Management
fees
|
-
|
-
|
-
|
(200
)
|
-
|
(200
)
|
|
Profit / (Loss) from operations before share
of
Profit / (Loss) of joint
ventures and associates
|
10,356
|
(203
)
|
(1,671
)
|
(227
)
|
-
|
8,255
|
|
Share of profit /
(loss) of joint ventures and associates
|
19
|
153
|
(76
)
|
-
|
-
|
96
|
|
Profit
/ (Loss) from operations before financing and taxation
|
10,375
|
(50
)
|
(1,747
)
|
(227
)
|
-
|
8,351
|
|
|
|
|
|
|
|
|
|
Reportable
assets
|
230,891
|
(583
)
|
-
|
-
|
11,138
|
241,446
|
|
Reportable
liabilities
|
(155,235
)
|
-
|
-
|
-
|
(37,038
)
|
(192,273
)
|
|
Net
reportable assets
|
75,656
|
(583
)
|
-
|
-
|
(25,900
)
|
49,173
|
|
|
June
30, 2016
|
|||||
|
|
Total
segment
information
|
Joint
ventures (i)
|
Discontinued
operations (ii)
|
Adjustments
(iii)
|
Elimination
of inter-segment transactions and non-reportable assets /
liabilities (iv)
|
Total
Statement
of Income
|
|
|
(in
millions of Ps.)
|
|||||
|
Revenues
|
33,270
|
(89
)
|
(18,607
)
|
1,194
|
(146
)
|
15,622
|
|
Costs
|
(22,404
)
|
74
|
14,063
|
(1,207
)
|
94
|
(9,380
)
|
|
Initial recognition
and changes in the fair value of biological assets and agricultural
produce at the point of harvest
|
376
|
(26
)
|
-
|
-
|
51
|
401
|
|
Changes in the net
realizable value of agricultural produce after harvest
|
208
|
-
|
-
|
-
|
-
|
208
|
|
Gross
profit / (loss)
|
11,450
|
(41
)
|
(4,544
)
|
(13
)
|
(1
)
|
6,851
|
|
Net gain / (loss)
from changes in fair value of investment properties
|
17,918
|
(379
)
|
(23
)
|
-
|
-
|
17,516
|
|
Gain from disposal
of farmlands
|
(2
)
|
-
|
-
|
-
|
-
|
(2
)
|
|
General and
administrative expenses
|
(2,162
)
|
5
|
200
|
-
|
7
|
(1,950
)
|
|
Selling
expenses
|
(6,044
)
|
8
|
3,862
|
-
|
1
|
(2,173
)
|
|
Other operating
results, net
|
(124
)
|
(2
)
|
19
|
-
|
(3
)
|
(110
)
|
|
Management
fees
|
-
|
-
|
-
|
(534
)
|
-
|
(534
)
|
|
Profit / (Loss) from operations before share
of
Profit / (Loss) of joint
ventures and associates
|
21,036
|
(409
)
|
(486
)
|
(547
)
|
4
|
19,598
|
|
Share of profit /
(loss) of joint ventures and associates
|
272
|
262
|
-
|
-
|
-
|
534
|
|
Profit
/ (Loss) from operations before financing and taxation
|
21,308
|
(147
)
|
(486
)
|
(547
)
|
4
|
20,132
|
|
|
|
|
|
|
|
|
|
Reportable
assets
|
191,713
|
(510
)
|
-
|
-
|
8,448
|
199,651
|
|
Reportable
liabilities
|
(132,989
)
|
-
|
-
|
-
|
(29,462
)
|
(162,451
)
|
|
Net
reportable assets
|
58,724
|
(510
)
|
-
|
-
|
(21,014
)
|
37,200
|
|
|
|
Urban
Properties and Investment business
|
|
|
|
|
|
|
||||||||||||||||||||||
|
|
Operations
Center
in Argentina
|
Operations
Center
in Israel
|
Agricultural
business
|
Subtotal
|
Total
segment
information
|
Joint
ventures (i)
|
discontinued
operations (ii)
|
Adjustments
(iii)
|
Elimination
|
Total
Statement of Income / Financial Position
|
||||||||||||||||||||
|
|
06.30.18
|
06.30.17
|
Var.
|
06.30.18
|
06.30.17
|
Var.
|
06.30.18
|
06.30.17
|
Var.
|
06.30.18
|
06.30.17
|
Var.
|
06.30.18
|
06.30.17
|
Var.
|
06.30.18
|
06.30.17
|
Var.
|
06.30.18
|
06.30.17
|
Var.
|
06.30.18
|
06.30.17
|
Var.
|
06.30.18
|
06.30.17
|
Var.
|
06.30.18
|
06.30.17
|
Var.
|
|
|
(in million
of Ps.)
|
|||||||||||||||||||||||||||||
|
Revenues
|
6,081
|
3,915
|
2,166
|
5,308
|
4,311
|
997
|
86,580
|
68,422
|
18,158
|
91,888
|
72,733
|
19,155
|
97,969
|
76,648
|
21,321
|
(46
)
|
(72
)
|
26
|
(60,470
)
|
(47,168
)
|
(13,302
)
|
1,726
|
1,490
|
236
|
(193
)
|
(152
)
|
(41
)
|
38,986
|
30,746
|
8,240
|
|
Costs
|
(5,210
)
|
(3,395
)
|
(1,815
)
|
(1,067
)
|
(910
)
|
(157
)
|
(61,395
)
|
(49,110
)
|
(12,285
)
|
(62,462
)
|
(50,020
)
|
(12,442
)
|
(67,672
)
|
(53,415
)
|
(14,257
)
|
29
|
45
|
(16
)
|
44,563
|
35,488
|
9,075
|
(1,760
)
|
(1,517
)
|
(243
)
|
60
|
69
|
(9
)
|
(24,780
)
|
(19,330
)
|
(5,450
)
|
|
Initial recognition and
changes in the fair value of biological assets and agricultural
products at the point of harvest
|
926
|
127
|
799
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
926
|
127
|
799
|
2
|
8
|
(6
)
|
-
|
-
|
-
|
-
|
-
|
-
|
114
|
69
|
45
|
1,042
|
204
|
838
|
|
Changes in the net
realizable value of agricultural products after
harvest
|
303
|
(74
)
|
377
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
303
|
(74
)
|
377
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
303
|
(74
)
|
377
|
|
Gross
profit / (loss)
|
2,100
|
573
|
1,527
|
4,241
|
3,401
|
840
|
25,185
|
19,312
|
5,873
|
29,426
|
22,713
|
6,713
|
31,526
|
23,286
|
8,240
|
(15
)
|
(19
)
|
4
|
(15,907
)
|
(11,680
)
|
(4,227
)
|
(34
)
|
(27
)
|
(7
)
|
(19
)
|
(14
)
|
(5
)
|
15,551
|
11,546
|
4,005
|
|
Net gain from fair
value adjustment of investment properties
|
96
|
331
|
(235
)
|
21,275
|
4,489
|
16,786
|
2,160
|
374
|
1,786
|
23,435
|
4,863
|
18,572
|
23,531
|
5,194
|
18,337
|
(738
)
|
(193
)
|
(545
)
|
(164
)
|
(113
)
|
(51
)
|
-
|
-
|
-
|
-
|
-
|
-
|
22,629
|
4,888
|
17,741
|
|
Gain from disposal of
farmlands
|
906
|
280
|
626
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
906
|
280
|
626
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
906
|
280
|
626
|
|
General and
administrative expenses
|
(546
)
|
(411
)
|
(135
)
|
(903
)
|
(683
)
|
(220
)
|
(3,870
)
|
(3,173
)
|
(697
)
|
(4,773
)
|
(3,856
)
|
(917
)
|
(5,319
)
|
(4,267
)
|
(1,052
)
|
14
|
7
|
7
|
878
|
624
|
254
|
-
|
-
|
-
|
13
|
8
|
5
|
(4,414
)
|
(3,628
)
|
(786
)
|
|
Selling
expenses
|
(649
)
|
(500
)
|
(149
)
|
(432
)
|
(355
)
|
(77
)
|
(16,986
)
|
(13,093
)
|
(3,893
)
|
(17,418
)
|
(13,448
)
|
(3,970
)
|
(18,067
)
|
(13,948
)
|
(4,119
)
|
6
|
7
|
(1
)
|
12,749
|
9,434
|
3,315
|
-
|
-
|
-
|
6
|
4
|
2
|
(5,306
)
|
(4,503
)
|
(803
)
|
|
Other operating
results, net
|
567
|
75
|
492
|
(78
)
|
(68
)
|
(10
)
|
467
|
(196
)
|
663
|
389
|
(264
)
|
653
|
956
|
(189
)
|
1,145
|
19
|
(5
)
|
24
|
177
|
64
|
113
|
-
|
-
|
-
|
-
|
2
|
(2
)
|
1,152
|
(128
)
|
1,280
|
|
Management
fees
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
(554
)
|
(200
)
|
(354
)
|
-
|
-
|
-
|
(554
)
|
(200
)
|
(354
)
|
|
Profit
/ (Loss) from operations
|
2,474
|
348
|
2,126
|
24,103
|
6,784
|
17,319
|
6,956
|
3,224
|
3,732
|
31,059
|
10,008
|
21,051
|
33,533
|
10,356
|
23,177
|
(714
)
|
(203
)
|
(511
)
|
(2,267
)
|
(1,671
)
|
(596
)
|
(588
)
|
(227
)
|
(361
)
|
-
|
-
|
-
|
29,964
|
8,255
|
21,709
|
|
Share of (loss) /
profit of associates and joint ventures
|
23
|
8
|
15
|
(1,269
)
|
(94
)
|
(1,175
)
|
(43
)
|
105
|
(148
)
|
(1,312
)
|
11
|
(1,323
)
|
(1,289
)
|
19
|
(1,308
)
|
706
|
153
|
553
|
(20
)
|
(76
)
|
56
|
-
|
-
|
-
|
-
|
-
|
-
|
(603
)
|
96
|
(699
)
|
|
Segment
profit / (loss)
|
2,497
|
356
|
2,141
|
22,834
|
6,690
|
16,144
|
6,913
|
3,329
|
3,584
|
29,747
|
10,019
|
19,728
|
32,244
|
10,375
|
21,869
|
(8
)
|
(50
)
|
42
|
(2,287
)
|
(1,747
)
|
(540
)
|
(588
)
|
(227
)
|
(361
)
|
-
|
-
|
-
|
29,361
|
8,351
|
21,010
|
|
|
Agricultural production
|
Land transformation and sales
|
Corporate
|
Others
|
Total
|
||||||||||
|
|
06.30.18
|
06.30.17
|
Var.
|
06.30.18
|
06.30.17
|
Var.
|
06.30.18
|
06.30.17
|
Var.
|
06.30.18
|
06.30.17
|
Var.
|
06.30.18
|
06.30.17
|
Var.
|
|
|
(in million of Ps)
|
||||||||||||||
|
Revenues
|
3,603
|
2,197
|
1,406
|
-
|
-
|
-
|
-
|
-
|
-
|
2,478
|
1,718
|
760
|
6,081
|
3,915
|
2,166
|
|
Costs
|
(2,930
)
|
(1,810
)
|
(1,120
)
|
(12
)
|
(11
)
|
(1
)
|
-
|
-
|
-
|
(2,268
)
|
(1,574
)
|
(694
)
|
(5,210
)
|
(3,395
)
|
(1,815
)
|
|
Initial
recognition and changes in the fair value of biological assets and
agricultural products at the point of harvest
|
926
|
127
|
799
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
926
|
127
|
799
|
|
Changes
in the net realizable value of agricultural products after
harvest
|
303
|
(74
)
|
377
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
303
|
(74
)
|
377
|
|
Gross profit / (loss)
|
1,902
|
440
|
1,462
|
(12
)
|
(11
)
|
(1
)
|
-
|
-
|
-
|
210
|
144
|
66
|
2,100
|
573
|
1,527
|
|
Net
gain from fair value adjustment of investment
properties
|
-
|
-
|
-
|
96
|
331
|
(235
)
|
-
|
-
|
-
|
-
|
-
|
-
|
96
|
331
|
(235
)
|
|
Gain
from disposal of farmlands
|
-
|
-
|
-
|
906
|
280
|
626
|
-
|
-
|
-
|
-
|
-
|
-
|
906
|
280
|
626
|
|
General
and administrative expenses
|
(348
)
|
(254
)
|
(94
)
|
(1
)
|
(1
)
|
-
|
(89
)
|
(84
)
|
(5
)
|
(108
)
|
(72
)
|
(36
)
|
(546
)
|
(411
)
|
(135
)
|
|
Selling
expenses
|
(468
)
|
(370
)
|
(98
)
|
-
|
-
|
-
|
-
|
-
|
-
|
(181
)
|
(130
)
|
(51
)
|
(649
)
|
(500
)
|
(149
)
|
|
Other
operating results, net
|
18
|
70
|
(52
)
|
511
|
-
|
511
|
-
|
-
|
-
|
38
|
5
|
33
|
567
|
75
|
492
|
|
Profit / (Loss) from operations
|
1,104
|
(114
)
|
1,218
|
1,500
|
599
|
901
|
(89
)
|
(84
)
|
(5
)
|
(41
)
|
(53
)
|
12
|
2,474
|
348
|
2,126
|
|
Share
of profit of associates and joint ventures
|
24
|
12
|
12
|
-
|
-
|
-
|
-
|
-
|
-
|
(1
)
|
(4
)
|
3
|
23
|
8
|
15
|
|
Segment profit / (loss)
|
1,128
|
(102
)
|
1,230
|
1,500
|
599
|
901
|
(89
)
|
(84
)
|
(5
)
|
(42
)
|
(57
)
|
15
|
2,497
|
356
|
2,141
|
|
|
Shopping Malls
|
Offices
|
Sales and developments
|
Hotels
|
Internacional
|
Corporate
|
Others
|
Total
|
||||||||||||||||
|
|
06.30.18
|
06.30.17
|
Var.
|
06.30.18
|
06.30.17
|
Var.
|
06.30.18
|
06.30.17
|
Var.
|
06.30.18
|
06.30.17
|
Var.
|
06.30.18
|
06.30.17
|
Var.
|
06.30.18
|
06.30.17
|
Var.
|
06.30.18
|
06.30.17
|
Var.
|
06.30.18
|
06.30.17
|
Var.
|
|
|
(in million of Ps.)
|
|||||||||||||||||||||||
|
Revenues
|
3,665
|
3,047
|
618
|
532
|
434
|
98
|
120
|
99
|
21
|
973
|
725
|
248
|
-
|
-
|
-
|
-
|
-
|
-
|
18
|
6
|
12
|
5,308
|
4,311
|
997
|
|
Costs
|
(330
)
|
(350
)
|
20
|
(46
)
|
(29
)
|
(17
)
|
(44
)
|
(43
)
|
(1
)
|
(624
)
|
(484
)
|
(140
)
|
-
|
-
|
-
|
-
|
-
|
-
|
(23
)
|
(4
)
|
(19
)
|
(1,067
)
|
(910
)
|
(157
)
|
|
Gross profit / (loss)
|
3,335
|
2,697
|
638
|
486
|
405
|
81
|
76
|
56
|
20
|
349
|
241
|
108
|
-
|
-
|
-
|
-
|
-
|
-
|
(5
)
|
2
|
(7
)
|
4,241
|
3,401
|
840
|
|
Net
gain from fair value adjustment of investment
properties
|
11,340
|
2,068
|
9,272
|
4,932
|
1,373
|
3,559
|
4,771
|
849
|
3,922
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
232
|
199
|
33
|
21,275
|
4,489
|
16,786
|
|
General
and administrative expenses
|
(320
)
|
(261
)
|
(59
)
|
(87
)
|
(70
)
|
(17
)
|
(78
)
|
(40
)
|
(38
)
|
(193
)
|
(135
)
|
(58
)
|
(46
)
|
(43
)
|
(3
)
|
(151
)
|
(132
)
|
(19
)
|
(28
)
|
(2
)
|
(26
)
|
(903
)
|
(683
)
|
(220
)
|
|
Selling
expenses
|
(238
)
|
(188
)
|
(50
)
|
(57
)
|
(46
)
|
(11
)
|
(21
)
|
(21
)
|
-
|
(114
)
|
(97
)
|
(17
)
|
-
|
-
|
-
|
-
|
-
|
-
|
(2
)
|
(3
)
|
1
|
(432
)
|
(355
)
|
(77
)
|
|
Other
operating results, net
|
(57
)
|
(58
)
|
1
|
(4
)
|
(12
)
|
8
|
11
|
(36
)
|
47
|
(17
)
|
(1
)
|
(16
)
|
(23
)
|
27
|
(50
)
|
-
|
-
|
-
|
12
|
12
|
-
|
(78
)
|
(68
)
|
(10
)
|
|
Profit / (Loss) from operations
|
14,060
|
4,258
|
9,802
|
5,270
|
1,650
|
3,620
|
4,759
|
808
|
3,951
|
25
|
8
|
17
|
(69
)
|
(16
)
|
(53
)
|
(151
)
|
(132
)
|
(19
)
|
209
|
208
|
1
|
24,103
|
6,784
|
17,319
|
|
Share
of profit of associates and joint ventures
|
-
|
-
|
-
|
-
|
-
|
-
|
26
|
14
|
12
|
-
|
-
|
-
|
(1,923
)
|
(196
)
|
(1,727
)
|
-
|
-
|
-
|
628
|
88
|
540
|
(1,269
)
|
(94
)
|
(1,175
)
|
|
Segment profit / (loss)
|
14,060
|
4,258
|
9,802
|
5,270
|
1,650
|
3,620
|
4,785
|
822
|
3,963
|
25
|
8
|
17
|
(1,992
)
|
(212
)
|
(1,780
)
|
(151
)
|
(132
)
|
(19
)
|
837
|
296
|
541
|
22,834
|
6,690
|
16,144
|
|
|
Real Estate
|
Supermarkets
|
Telecommunications
|
Corporate
|
Others
|
Total
|
||||||||||||
|
|
06.30.18
|
06.30.17
|
Var.
|
06.30.18
|
06.30.17
|
Var.
|
06.30.18
|
06.30.17
|
Var.
|
06.30.18
|
06.30.17
|
Var.
|
06.30.18
|
06.30.17
|
Var.
|
30.06.18
|
30.06.17
|
Var.
|
|
|
(in million of Ps.)
|
|||||||||||||||||
|
Revenues
|
6,180
|
4,918
|
1,262
|
60,470
|
47,277
|
13,193
|
19,347
|
15,964
|
3,383
|
-
|
-
|
-
|
583
|
263
|
320
|
86,580
|
68,422
|
18,158
|
|
Costs
|
(2,619
)
|
(2,333
)
|
(286
)
|
(44,563
)
|
(35,432
)
|
(9,131
)
|
(13,899
)
|
(11,183
)
|
(2,716
)
|
-
|
-
|
-
|
(314
)
|
(162
)
|
(152
)
|
(61,395
)
|
(49,110
)
|
(12,285
)
|
|
Gross profit / (loss)
|
3,561
|
2,585
|
976
|
15,907
|
11,845
|
4,062
|
5,448
|
4,781
|
667
|
-
|
-
|
-
|
269
|
101
|
168
|
25,185
|
19,312
|
5,873
|
|
Net
gain from fair value adjustment of investment
properties
|
1,996
|
261
|
1,735
|
164
|
113
|
51
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2,160
|
374
|
1,786
|
|
General
and administrative expenses
|
(363
)
|
(290
)
|
(73
)
|
(878
)
|
(627
)
|
(251
)
|
(1,810
)
|
(1,592
)
|
(218
)
|
(374
)
|
(384
)
|
10
|
(445
)
|
(280
)
|
(165
)
|
(3,870
)
|
(3,173
)
|
(697
)
|
|
Selling
expenses
|
(115
)
|
(91
)
|
(24
)
|
(12,749
)
|
(9,517
)
|
(3,232
)
|
(3,974
)
|
(3,406
)
|
(568
)
|
-
|
-
|
-
|
(148
)
|
(79
)
|
(69
)
|
(16,986
)
|
(13,093
)
|
(3,893
)
|
|
Other
operating results, net
|
98
|
46
|
52
|
(177
)
|
(52
)
|
(125
)
|
140
|
(36
)
|
176
|
434
|
(48
)
|
482
|
(28
)
|
(106
)
|
78
|
467
|
(196
)
|
663
|
|
Profit / (Loss) from operations
|
5,177
|
2,511
|
2,666
|
2,267
|
1,762
|
505
|
(196
)
|
(253
)
|
57
|
60
|
(432
)
|
492
|
(352
)
|
(364
)
|
12
|
6,956
|
3,224
|
3,732
|
|
Share
of profit of associates and joint ventures
|
167
|
46
|
121
|
20
|
75
|
(55
)
|
-
|
-
|
-
|
-
|
-
|
-
|
(230
)
|
(16
)
|
(214
)
|
(43
)
|
105
|
(148
)
|
|
Segment profit / (loss)
|
5,344
|
2,557
|
2,787
|
2,287
|
1,837
|
450
|
(196
)
|
(253
)
|
57
|
60
|
(432
)
|
492
|
(582
)
|
(380
)
|
(202
)
|
6,913
|
3,329
|
3,584
|
|
|
|
Urban
Properties and Investment business
|
|
|
|
|
|
|
||||||||||||||||||||||
|
|
Operations
Center
in Argentina
|
Operations
Center
in Israel
|
Agricultural
business
|
Subtotal
|
Total
segment information
|
Joint
ventures (i)
|
discontinued
operations (ii)
|
Adjustments
(iii)
|
Elimination
|
Total
Statement of Income / Financial Position
|
||||||||||||||||||||
|
|
06.30.17
|
06.30.16
|
Var.
|
06.30.17
|
06.30.16
|
Var.
|
06.30.17
|
06.30.16
|
Var.
|
06.30.17
|
06.30.16
|
Var.
|
06.30.17
|
06.30.16
|
Var.
|
06.30.17
|
06.30.16
|
Var.
|
06.30.17
|
06.30.16
|
Var.
|
06.30.17
|
06.30.16
|
Var.
|
06.30.17
|
06.30.16
|
Var.
|
06.30.17
|
06.30.16
|
Var.
|
|
(in million
of Ps.)
|
||||||||||||||||||||||||||||||
|
Revenues
|
3,915
|
2,909
|
1,006
|
4,311
|
3,284
|
1,027
|
68,422
|
27,077
|
41,345
|
72,733
|
30,361
|
42,372
|
76,648
|
33,270
|
43,378
|
(72
)
|
(89
)
|
17
|
(47,168
)
|
(18,607
)
|
(28,561
)
|
1,490
|
1,194
|
296
|
(152
)
|
(146
)
|
(6
)
|
30,746
|
15,622
|
15,124
|
|
Costs
|
(3,395
)
|
(2,493
)
|
(902
)
|
(910
)
|
(659
)
|
(251
)
|
(49,110
)
|
(19,252
)
|
(29,858
)
|
(50,020
)
|
(19,911
)
|
(30,109
)
|
(53,415
)
|
(22,404
)
|
(31,011
)
|
45
|
74
|
(29
)
|
35,488
|
14,063
|
21,425
|
(1,517
)
|
(1,207
)
|
(310
)
|
69
|
94
|
(25
)
|
(19,330
)
|
(9,380
)
|
(9,950
)
|
|
Initial recognition and
changes in the fair value of biological assets and agricultural
products at the point of harvest
|
127
|
376
|
(249
)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
127
|
376
|
(249
)
|
8
|
(26
)
|
34
|
-
|
-
|
-
|
-
|
-
|
-
|
69
|
51
|
18
|
204
|
401
|
(197
)
|
|
Changes in the net
realizable value of agricultural products after
harvest
|
(74
)
|
208
|
(282
)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(74
)
|
208
|
(282
)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(74
)
|
208
|
(282
)
|
|
Gross
profit / (loss)
|
573
|
1,000
|
(427
)
|
3,401
|
2,625
|
776
|
19,312
|
7,825
|
11,487
|
22,713
|
10,450
|
12,263
|
23,286
|
11,450
|
11,836
|
(19
)
|
(41
)
|
22
|
(11,680
)
|
(4,544
)
|
(7,136
)
|
(27
)
|
(13
)
|
(14
)
|
(14
)
|
(1
)
|
(13
)
|
11,546
|
6,851
|
4,695
|
|
Net gain from fair
value adjustment of investment properties
|
331
|
22
|
309
|
4,489
|
18,167
|
(13,678
)
|
374
|
(271
)
|
645
|
4,863
|
17,896
|
(13,033
)
|
5,194
|
17,918
|
(12,724
)
|
(193
)
|
(379
)
|
186
|
(113
)
|
(23
)
|
(90
)
|
-
|
-
|
-
|
-
|
-
|
-
|
4,888
|
17,516
|
(12,628
)
|
|
Gain from disposal of
farmlands
|
280
|
(2
)
|
282
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
-
|
280
|
(2
)
|
282
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
280
|
(2
)
|
282
|
|
General and
administrative expenses
|
(411
)
|
(315
)
|
(96
)
|
(683
)
|
(487
)
|
(196
)
|
(3,173
)
|
(1,360
)
|
(1,813
)
|
(3,856
)
|
(1,847
)
|
(2,009
)
|
(4,267
)
|
(2,162
)
|
(2,105
)
|
7
|
5
|
2
|
624
|
200
|
424
|
-
|
-
|
-
|
8
|
7
|
1
|
(3,628
)
|
(1,950
)
|
(1,678
)
|
|
Selling
expenses
|
(500
)
|
(338
)
|
(162
)
|
(355
)
|
(264
)
|
(91
)
|
(13,093
)
|
(5,442
)
|
(7,651
)
|
(13,448
)
|
(5,706
)
|
(7,742
)
|
(13,948
)
|
(6,044
)
|
(7,904
)
|
7
|
8
|
(1
)
|
9,434
|
3,862
|
5,572
|
-
|
-
|
-
|
4
|
1
|
3
|
(4,503
)
|
(2,173
)
|
(2,330
)
|
|
Other operating
results, net
|
75
|
(80
)
|
155
|
(68
)
|
(12
)
|
(56
)
|
(196
)
|
(32
)
|
(164
)
|
(264
)
|
(44
)
|
(220
)
|
(189
)
|
(124
)
|
(65
)
|
(5
)
|
(2
)
|
(3
)
|
64
|
19
|
45
|
-
|
-
|
-
|
2
|
(3
)
|
5
|
(128
)
|
(110
)
|
(18
)
|
|
Management
fees
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(200
)
|
(534
)
|
334
|
-
|
-
|
-
|
(200
)
|
(534
)
|
334
|
|
Profit
/ (Loss) from operations
|
348
|
287
|
61
|
6,784
|
20,029
|
(13,245
)
|
3,224
|
720
|
2,504
|
10,008
|
20,749
|
(10,741
)
|
10,356
|
21,036
|
(10,680
)
|
(203
)
|
(409
)
|
206
|
(1,671
)
|
(486
)
|
(1,185
)
|
(227
)
|
(547
)
|
320
|
-
|
4
|
(4
)
|
8,255
|
19,598
|
(11,343
)
|
|
Share of (loss) /
profit of associates and joint ventures
|
8
|
23
|
(15
)
|
(94
)
|
126
|
(220
)
|
105
|
123
|
(18
)
|
11
|
249
|
(238
)
|
19
|
272
|
(253
)
|
153
|
262
|
(109
)
|
(76
)
|
-
|
(76
)
|
-
|
-
|
-
|
-
|
-
|
-
|
96
|
534
|
(438
)
|
|
Segment
profit / (loss)
|
356
|
310
|
46
|
6,690
|
20,155
|
(13,465
)
|
3,329
|
843
|
2,486
|
10,019
|
20,998
|
(10,979
)
|
10,375
|
21,308
|
(10,933
)
|
(50
)
|
(147
)
|
97
|
(1,747
)
|
(486
)
|
(1,261
)
|
(227
)
|
(547
)
|
320
|
-
|
4
|
(4
)
|
8,351
|
20,132
|
(11,781
)
|
|
|
Agricultural production
|
Land transformation and sales
|
Corporate
|
Others
|
Total
|
||||||||||
|
|
06.30.17
|
06.30.16
|
Var.
|
06.30.17
|
06.30.16
|
Var.
|
06.30.17
|
06.30.16
|
Var.
|
06.30.17
|
06.30.16
|
Var.
|
06.30.17
|
06.30.16
|
Var.
|
|
|
(in million of Ps.)
|
||||||||||||||
|
Revenues
|
2,197
|
1,765
|
432
|
-
|
-
|
-
|
-
|
-
|
-
|
1,718
|
1,144
|
574
|
3,915
|
2,909
|
1,006
|
|
Costs
|
(1,810
)
|
(1,419
)
|
(391
)
|
(11
)
|
(9
)
|
(2
)
|
-
|
-
|
-
|
(1,574
)
|
(1,065
)
|
(509
)
|
(3,395
)
|
(2,493
)
|
(902
)
|
|
Initial
recognition and changes in the fair value of biological assets and
agricultural products at the point of harvest
|
127
|
376
|
(249
)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
127
|
376
|
(249
)
|
|
Changes
in the net realizable value of agricultural products after
harvest
|
(74
)
|
208
|
(282
)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(74
)
|
208
|
(282
)
|
|
Gross profit / (loss)
|
440
|
930
|
(490
)
|
(11
)
|
(9
)
|
(2
)
|
-
|
-
|
-
|
144
|
79
|
65
|
573
|
1,000
|
(427
)
|
|
Net
gain from fair value adjustment of investment
properties
|
-
|
-
|
-
|
331
|
22
|
309
|
-
|
-
|
-
|
-
|
-
|
-
|
331
|
22
|
309
|
|
Gain
from disposal of farmlands
|
-
|
-
|
-
|
280
|
(2
)
|
282
|
-
|
-
|
-
|
-
|
-
|
-
|
280
|
(2
)
|
282
|
|
General
and administrative expenses
|
(254
)
|
(185
)
|
(69
)
|
(1
)
|
(1
)
|
-
|
(84
)
|
(76
)
|
(8
)
|
(72
)
|
(53
)
|
(19
)
|
(411
)
|
(315
)
|
(96
)
|
|
Selling
expenses
|
(370
)
|
(248
)
|
(122
)
|
-
|
-
|
-
|
-
|
-
|
-
|
(130
)
|
(90
)
|
(40
)
|
(500
)
|
(338
)
|
(162
)
|
|
Other
operating results, net
|
70
|
(82
)
|
152
|
-
|
-
|
-
|
-
|
-
|
-
|
5
|
2
|
3
|
75
|
(80
)
|
155
|
|
Profit / (Loss) from operations
|
(114
)
|
415
|
(529
)
|
599
|
10
|
589
|
(84
)
|
(76
)
|
(8
)
|
(53
)
|
(62
)
|
9
|
348
|
287
|
61
|
|
Share
of profit of associates and joint ventures
|
12
|
26
|
(14
)
|
-
|
-
|
-
|
-
|
-
|
-
|
(4
)
|
(3
)
|
(1
)
|
8
|
23
|
(15
)
|
|
Segment profit / (loss)
|
(102
)
|
441
|
(543
)
|
599
|
10
|
589
|
(84
)
|
(76
)
|
(8
)
|
(57
)
|
(65
)
|
8
|
356
|
310
|
46
|
|
|
Shopping Malls
|
Offices
|
Sales and developments
|
Hotels
|
Internacional
|
Corporate
|
Others
|
Total
|
||||||||||||||||
|
|
06.30.17
|
06.30.16
|
Var.
|
06.30.17
|
06.30.16
|
Var.
|
06.30.17
|
06.30.16
|
Var.
|
06.30.17
|
06.30.16
|
Var.
|
06.30.17
|
06.30.16
|
Var.
|
06.30.17
|
06.30.16
|
Var.
|
06.30.17
|
06.30.16
|
Var.
|
06.30.17
|
06.30.16
|
Var.
|
|
|
(in million of Ps.)
|
|||||||||||||||||||||||
|
Revenues
|
3,047
|
2,409
|
638
|
434
|
332
|
102
|
99
|
8
|
91
|
725
|
534
|
191
|
-
|
-
|
-
|
-
|
-
|
-
|
6
|
1
|
5
|
4,311
|
3,284
|
1,027
|
|
Costs
|
(350
)
|
(250
)
|
(100
)
|
(29
)
|
(25
)
|
(4
)
|
(43
)
|
(20
)
|
(23
)
|
(484
)
|
(362
)
|
(122
)
|
-
|
-
|
-
|
-
|
-
|
-
|
(4
)
|
(2
)
|
(2
)
|
(910
)
|
(659
)
|
(251
)
|
|
Gross profit / (loss)
|
2,697
|
2,159
|
538
|
405
|
307
|
98
|
56
|
(12
)
|
68
|
241
|
172
|
69
|
-
|
-
|
-
|
-
|
-
|
-
|
2
|
(1
)
|
3
|
3,401
|
2,625
|
776
|
|
Net
gain from fair value adjustment of investment
properties
|
2,068
|
16,132
|
(14,064
)
|
1,373
|
1,226
|
147
|
849
|
773
|
76
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
199
|
36
|
163
|
4,489
|
18,167
|
(13,678
)
|
|
General
and administrative expenses
|
(261
)
|
(179
)
|
(82
)
|
(70
)
|
(85
)
|
15
|
(40
)
|
(24
)
|
(16
)
|
(135
)
|
(103
)
|
(32
)
|
(43
)
|
(24
)
|
(19
)
|
(132
)
|
(72
)
|
(60
)
|
(2
)
|
-
|
(2
)
|
(683
)
|
(487
)
|
(196
)
|
|
Selling
expenses
|
(188
)
|
(145
)
|
(43
)
|
(46
)
|
(24
)
|
(22
)
|
(21
)
|
(23
)
|
2
|
(97
)
|
(69
)
|
(28
)
|
-
|
-
|
-
|
-
|
-
|
-
|
(3
)
|
(3
)
|
-
|
(355
)
|
(264
)
|
(91
)
|
|
Other
operating results, net
|
(58
)
|
(63
)
|
5
|
(12
)
|
(6
)
|
(6
)
|
(36
)
|
(34
)
|
(2
)
|
(1
)
|
(2
)
|
1
|
27
|
92
|
(65
)
|
-
|
-
|
-
|
12
|
1
|
11
|
(68
)
|
(12
)
|
(56
)
|
|
Profit / (Loss) from operations
|
4,258
|
17,904
|
(13,646
)
|
1,650
|
1,418
|
232
|
808
|
680
|
128
|
8
|
(2
)
|
10
|
(16
)
|
68
|
(84
)
|
(132
)
|
(72
)
|
(60
)
|
208
|
33
|
175
|
6,784
|
20,029
|
(13,245
)
|
|
Share
of profit of associates and joint ventures
|
-
|
-
|
-
|
-
|
-
|
-
|
14
|
5
|
9
|
-
|
-
|
-
|
(196
)
|
(130
)
|
(66
)
|
-
|
-
|
-
|
88
|
251
|
(163
)
|
(94
)
|
126
|
(220
)
|
|
Segment profit / (loss)
|
4,258
|
17,904
|
(13,646
)
|
1,650
|
1,418
|
232
|
822
|
685
|
137
|
8
|
(2
)
|
10
|
(212
)
|
(62
)
|
(150
)
|
(132
)
|
(72
)
|
(60
)
|
296
|
284
|
12
|
6,690
|
20,155
|
(13,465
)
|
|
|
Real Estate
|
Supermarkets
|
Telecommunications
|
Corporate
|
Others
|
Total
|
||||||||||||
|
|
06.30.17
|
06.30.16
|
Var.
|
06.30.17
|
06.30.16
|
Var.
|
06.30.17
|
06.30.16
|
Var.
|
06.30.17
|
06.30.16
|
Var.
|
06.30.17
|
06.30.16
|
Var.
|
30.06.17
|
30.06.16
|
Var.
|
|
|
(in million of Ps.)
|
|||||||||||||||||
|
Revenues
|
4,918
|
1,538
|
3,380
|
47,277
|
18,610
|
28,667
|
15,964
|
6,655
|
9,309
|
-
|
-
|
-
|
263
|
274
|
(11
)
|
68,422
|
27,077
|
41,345
|
|
Costs
|
(2,333
)
|
(467
)
|
(1,866
)
|
(35,432
)
|
(14,076
)
|
(21,356
)
|
(11,183
)
|
(4,525
)
|
(6,658
)
|
-
|
-
|
-
|
(162
)
|
(184
)
|
22
|
(49,110
)
|
(19,252
)
|
(29,858
)
|
|
Gross profit / (loss)
|
2,585
|
1,071
|
1,514
|
11,845
|
4,534
|
7,311
|
4,781
|
2,130
|
2,651
|
-
|
-
|
-
|
101
|
90
|
11
|
19,312
|
7,825
|
11,487
|
|
Net
gain from fair value adjustment of investment
properties
|
261
|
(294
)
|
555
|
113
|
23
|
90
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
374
|
(271
)
|
645
|
|
General
and administrative expenses
|
(290
)
|
(100
)
|
(190
)
|
(627
)
|
(203
)
|
(424
)
|
(1,592
)
|
(708
)
|
(884
)
|
(384
)
|
(321
)
|
(63
)
|
(280
)
|
(28
)
|
(252
)
|
(3,173
)
|
(1,360
)
|
(1,813
)
|
|
Selling
expenses
|
(91
)
|
(29
)
|
(62
)
|
(9,517
)
|
(3,907
)
|
(5,610
)
|
(3,406
)
|
(1,493
)
|
(1,913
)
|
-
|
-
|
-
|
(79
)
|
(13
)
|
(66
)
|
(13,093
)
|
(5,442
)
|
(7,651
)
|
|
Other
operating results, net
|
46
|
(19
)
|
65
|
(52
)
|
(13
)
|
(39
)
|
(36
)
|
-
|
(36
)
|
(48
)
|
-
|
(48
)
|
(106
)
|
-
|
(106
)
|
(196
)
|
(32
)
|
(164
)
|
|
Profit / (Loss) from operations
|
2,511
|
629
|
1,882
|
1,762
|
434
|
1,328
|
(253
)
|
(71
)
|
(182
)
|
(432
)
|
(321
)
|
(111
)
|
(364
)
|
49
|
(413
)
|
3,224
|
720
|
2,504
|
|
Share
of profit of associates and joint ventures
|
46
|
226
|
(180
)
|
75
|
-
|
75
|
-
|
-
|
-
|
-
|
-
|
-
|
(16
)
|
(103
)
|
87
|
105
|
123
|
(18
)
|
|
Segment profit / (loss)
|
2,557
|
855
|
1,702
|
1,837
|
434
|
1,403
|
(253
)
|
(71
)
|
(182
)
|
(432
)
|
(321
)
|
(111
)
|
(380
)
|
(54
)
|
(326
)
|
3,329
|
843
|
2,486
|
|
|
For the fiscal year ended June 30,
|
||
|
|
2018
|
2017
|
2016
|
|
|
(in
million of Pesos)
|
||
|
Net
cash generated from operating activities
|
13,775
|
9,252
|
4,219
|
|
Net
cash (used in) / generated from investing activities
|
(11,972
)
|
(2,415
)
|
8,640
|
|
Net cash (used in) / generated from financing activities
|
(2,299
)
|
1,899
|
(4,647
)
|
|
Net (decrease) / increase in cash and cash equivalents
|
(496
)
|
8,736
|
8,212
|
|
|
|
Urban properties and investments
|
|
||
|
Capital
|
Agricultural Business
|
Operation Center in Argentina
|
Operation Center in
Israel
|
Subtotal
|
Total
|
|
Less
than 1 year
|
6,234
|
1,054
|
22,811
|
23,865
|
30,099
|
|
More
than 1 and up to 2 years
|
1,608
|
6,241
|
19,481
|
25,722
|
27,330
|
|
More
than 2 and up to 3 years
|
714
|
6,656
|
16,072
|
22,728
|
23,442
|
|
More
than 3 and up to 4 years
|
303
|
621
|
18,266
|
18,887
|
19,190
|
|
More
than 4 and up to 5 years
|
3,567
|
10,391
|
37,155
|
47,546
|
51,113
|
|
More
than 5 years
|
164
|
271
|
65,783
|
66,054
|
66,218
|
|
|
12,590
|
25,234
|
179,568
|
204,802
|
217,392
|
|
Interest
|
|
|
|
|
|
|
Less
than 1 year
|
127
|
468
|
1,246
|
1,714
|
1,841
|
|
More
than 1 and up to 2 years
|
38
|
30
|
-
|
30
|
68
|
|
More
than 2 and up to 3 years
|
-
|
33
|
-
|
33
|
33
|
|
More
than 3 and up to 4 years
|
3
|
5
|
-
|
5
|
8
|
|
More
than 4 and up to 5 years
|
-
|
-
|
-
|
-
|
-
|
|
More
than 5 years
|
-
|
33
|
-
|
33
|
33
|
|
|
168
|
569
|
1,246
|
1,815
|
1,983
|
|
Financial
Leases
|
154
|
16
|
-
|
16
|
170
|
|
|
12,912
|
25,819
|
180,814
|
206,633
|
219,545
|
|
|
|
Urban properties and investments
|
|
||
|
|
Agricultural Business
|
Operation
Center in Argentina
|
Operation
Center in
Israel
|
Subtotal
|
Total
|
|
Non-convertible
Notes
|
6,838
|
22,354
|
148,788
|
171,142
|
177,980
|
|
Bank
loans and others
|
5,469
|
2,778
|
32,026
|
34,804
|
40,273
|
|
Financial
Leases
|
154
|
16
|
-
|
16
|
170
|
|
Bank
overdrafts
|
451
|
671
|
-
|
671
|
1,122
|
|
|
12,912
|
25,819
|
180,814
|
206,633
|
219,545
|
|
|
|
|
|
Book value
|
|
|
Currency
|
Anual Average Interest Rate
|
Nominal value
|
(in million Ps.)
|
|
Agricultural business
|
|
|
|
|
|
Cresud´s
Series XVI Notes
|
US$
|
1.50
%
|
109
|
949
|
|
Cresud’s
Series XVIII Notes
|
US$
|
4.00
%
|
34
|
931
|
|
Cresud’s
Series XXII Notes
|
US$
|
4.00
%
|
22
|
595
|
|
Cresud’s
Series XXIII Notes
|
US$
|
6.50
%
|
113
|
3,322
|
|
Brasilagro’s
Notes
|
Rs.
|
106.5%
e 110% do CDI
|
-
|
1,041
|
|
Bank
loans
|
US$
|
5.60
%
|
40
|
956
|
|
Bank
loans
|
US$
|
Libor
6M + 300 bps. O 6% (la mayor)
|
20
|
271
|
|
Bank
loans
|
US$
|
4.5
%
|
4
|
116
|
|
Bank
loans
|
US$
|
2
%
|
3
|
81
|
|
Bank
loans
|
US$
|
5.25
%
|
5
|
143
|
|
Bank
loans
|
US$
|
2
%
|
6
|
159
|
|
Bank
loans
|
US$
|
2.20
%
|
8
|
225
|
|
Bank
loans
|
US$
|
3.90
%
|
18
|
518
|
|
Bank
loans
|
US$
|
3.80
%
|
5
|
144
|
|
Bank
loans
|
US$
|
3.80
%
|
15
|
438
|
|
Bank
loans
|
US$
|
5.60
%
|
5
|
144
|
|
Bank
loans
|
US$
|
4.05
%
|
10
|
291
|
|
Bank
loans
|
US$
|
5.60
%
|
12
|
348
|
|
Bank
loans
|
US$
|
3.50
%
|
5
|
144
|
|
Bank
loans
|
US$
|
4.40
%
|
12
|
344
|
|
Bank
loans
|
US$
|
3.00
%
|
5
|
147
|
|
Bank
loans
|
Rs.
|
TJLP +
2.70 Pré 9% a 10%
|
-
|
254
|
|
Bank
loans
|
Rs.
|
TJLP +
3.73% Pré 9% a 11%
|
-
|
44
|
|
Bank
loans
|
Rs.
|
Pré
4% a 9%
|
-
|
223
|
|
Bank
loans
|
Rs.
|
Pré
7.22% a 9%
|
-
|
318
|
|
Bank
loans
|
US$
|
5
%
|
14
|
29
|
|
Bank
loans
|
Ps.
|
20.69
%
|
-
|
12
|
|
Bank
loans
|
US$
|
5.60
%
|
-
|
101
|
|
Others
|
Ps.
|
6.00
%
|
-
|
19
|
|
Financial
Leases
|
US$
|
5.07
%
|
-
|
6
|
|
Financial
Leases
|
Rs.
|
6.62
%
|
-
|
12
|
|
Financial
Leases
|
Rs.
|
$
R/Kg 0.6462
|
-
|
136
|
|
Bank
overdrafts
|
Ps.
|
-
|
-
|
451
|
|
|
|
|
|
|
|
Operation
Center in Argentina
|
|
|
|
|
|
IRSA
Commercial Properties’ 2023 Notes
|
US$
|
8.75
%
|
360
|
10,480
|
|
IRSA
Commercial Properties’ 2020 Notes
|
US$
|
5.00
%
|
140
|
4,036
|
|
IRSA’s
2020 Notes
|
US$
|
11.50
%
|
71
|
2,155
|
|
IRSA’s
2019 Notes
|
Ps,
|
Badlar +
299ptos
|
384
|
389
|
|
IRSA’s
2019 Notes
|
US$
|
7.00
%
|
184
|
5,294
|
|
Bank
loans
|
US$
|
5.95
%
|
50
|
1,263
|
|
Bank
loans
|
US$
|
Libor +
1.9%
|
692
|
1,009
|
|
Bank
loans
|
Ps,
|
21.20
%
|
75
|
5
|
|
Seller
financing
|
US$
|
N/A
|
2
|
67
|
|
Financial
Leases
|
US$
|
from
3.20% to 14.40%
|
-
|
16
|
|
Bank
overdrafts
|
Ps,
|
from
25.00% to 63%
|
-
|
671
|
|
AABE
Debt
|
Ps,
|
Libor
|
44
|
85
|
|
Related
Party
|
Ps,
|
Badlar
|
7
|
6
|
|
Related
Party
|
Ps,
|
Badlar 8.5
%
|
6
|
3
|
|
Related
Party
|
Ps,
|
15.25
%
|
1
|
6
|
|
Others
|
US$
|
3.50
%
|
5
|
305
|
|
Others
|
US$
|
8.50
%
|
28
|
29
|
|
|
|
|
|
|
|
Operation Center in Israel
|
|
|
|
|
|
Non-convertible
Notes IDBD Serie I
|
NIS
|
4.95
%
|
1,013
|
7,040
|
|
Non-convertible
Notes IDBD Serie J
|
NIS
|
6.60
%
|
103
|
797
|
|
Non-convertible
Notes IDBD Serie K
|
NIS
|
4.84
%
|
86
|
668
|
|
Non-convertible
Notes IDBD Serie M
|
NIS
|
8.08
%
|
924
|
7,248
|
|
Non-convertible
Notes IDBD Serie N
|
NIS
|
5.15
%
|
993
|
7,826
|
|
Non-convertible
Notes DIC Serie F
|
NIS
|
4.95
%
|
1,872
|
14,960
|
|
Non-convertible
Notes DIC Serie H
|
NIS
|
4.45
%
|
62
|
584
|
|
Non-convertible
Notes DIC Serie J
|
NIS
|
4.52
%
|
2,582
|
21,004
|
|
Non-convertible
Notes Cellcom Serie F
|
NIS
|
4.60
%
|
429
|
3,599
|
|
Non-convertible
Notes Cellcom Serie G
|
NIS
|
6.99
%
|
86
|
712
|
|
Non-convertible
Notes Cellcom Serie H
|
NIS
|
1.98
%
|
950
|
7,221
|
|
Non-convertible
Notes Cellcom Serie I
|
NIS
|
4.14
%
|
804
|
6,338
|
|
Non-convertible
Notes Cellcom Serie J
|
NIS
|
2.62
%
|
103
|
813
|
|
Non-convertible
Notes Cellcom Serie K
|
NIS
|
3.75
%
|
304
|
2,399
|
|
Non-convertible
Notes Cellcom Serie L
|
NIS
|
2.66
%
|
401
|
3,143
|
|
Non-convertible
Notes PBC Serie D
|
NIS
|
4.95
%
|
1,317
|
13,262
|
|
Non-convertible
Notes PBC Serie F
|
NIS
|
4.95
%
|
742
|
6,377
|
|
Non-convertible
Notes PBC Serie G
|
NIS
|
7.05
%
|
528
|
4,772
|
|
Non-convertible
Notes PBC Serie H
|
NIS
|
4.55
%
|
102
|
807
|
|
Non-convertible
Notes PBC Serie I
|
NIS
|
4.75
%
|
1,390
|
11,311
|
|
Non-convertible
Notes PBC Gav-Yam Serie A
|
NIS
|
3.19
%
|
380
|
2,990
|
|
Non-convertible
Notes PBC Gav-Yam Serie F
|
NIS
|
4.75
%
|
1,877
|
20,049
|
|
Non-convertible
Notes PBC Gav-Yam Serie H
|
NIS
|
2.72
%
|
424
|
3,332
|
|
Non-convertible
Notes PBC Ispro Serie B
|
NIS
|
5.40
%
|
153
|
1,536
|
|
Bank
loans and others
|
NIS
|
2.40
%
|
166
|
1,302
|
|
Bank
loans and others
|
NIS
|
2.35
%
|
308
|
2,414
|
|
Bank
loans and others
|
NIS
|
2.20
%
|
171
|
1,333
|
|
Bank
loans and others
|
NIS
|
2.20
%
|
23
|
181
|
|
Bank
loans and others
|
NIS
|
4.60
%
|
200
|
1,596
|
|
Bank
loans and others
|
NIS
|
4.90
%
|
140
|
1,118
|
|
Bank
loans and others
|
NIS
|
5.10
%
|
200
|
1,598
|
|
Bank
loans and others
|
NIS
|
1.97
%
|
23
|
177
|
|
Bank
loans and others
|
NIS
|
2.65
%
|
83
|
646
|
|
Bank
loans and others
|
NIS
|
3.07
%
|
10
|
76
|
|
Bank
loans and others
|
NIS
|
1.55
%
|
19
|
157
|
|
Bank
loans and others
|
NIS
|
1.73
%
|
22
|
226
|
|
Bank
loans and others
|
NIS
|
1.87
%
|
77
|
608
|
|
Bank
loans and others
|
NIS
|
1.77
%
|
59
|
464
|
|
Bank
loans and others
|
NIS
|
1.87
%
|
35
|
282
|
|
Bank
loans and others
|
NIS
|
1.86
%
|
29
|
233
|
|
Bank
loans and others
|
NIS
|
2.10
%
|
59
|
462
|
|
Bank
loans and others
|
NIS
|
1.88
%
|
93
|
741
|
|
Bank
loans and others
|
NIS
|
1.26
%
|
114
|
902
|
|
Bank
loans and others
|
NIS
|
1.57
%
|
12
|
93
|
|
Bank
loans and others
|
NIS
|
2.14
%
|
50
|
386
|
|
Bank
loans and others
|
NIS
|
4.07
%
|
297
|
8,313
|
|
Bank
loans and others
|
NIS
|
5.91
%
|
100
|
2,800
|
|
Bank
loans and others
|
NIS
|
2.35
%
|
1
|
8
|
|
Bank
loans and others
|
NIS
|
3.00
%
|
1
|
8
|
|
Bank
loans and others
|
NIS
|
2.89
%
|
3
|
24
|
|
Bank
loans and others
|
NIS
|
2.95
%
|
2
|
16
|
|
Bank
loans and others
|
NIS
|
5.57
%
|
207
|
1,641
|
|
Bank
loans and others
|
NIS
|
7.00
%
|
145
|
1,160
|
|
Others
|
NIS
|
from
1.22% to 3.34%
|
347
|
3,061
|
|
●
|
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, 2018
|
Less
than 1 year
|
Between
1 and 2 years
|
Between
2 and 3 years
|
Between
3 and 4 years
|
More
than 4 years
|
Total
|
|
|
(in
million of Ps.)
|
|||||
|
Trade and other
payables
|
16,404
|
1,318
|
1,338
|
10
|
3
|
19,073
|
|
Borrowings
(excluding finance lease liabilities)
|
37,454
|
36,003
|
30,996
|
25,746
|
129,458
|
259,657
|
|
Finance leases
obligation
|
38
|
7
|
3
|
-
|
137
|
185
|
|
Purchase
obligation
|
3,921
|
1,823
|
639
|
347
|
229
|
6,959
|
|
Derivative
financial instruments
|
122
|
16
|
-
|
-
|
46
|
184
|
|
Total
|
57,939
|
39,167
|
32,976
|
26,103
|
129,873
|
286,058
|
|
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
|
06/30/20
|
10/31/17
|
1994
|
|
Saúl
Zang
|
12/30/1945
|
First
Vice-Chairman
|
06/30/20
|
10/31/17
|
1994
|
|
Alejandro
Gustavo Elsztain
|
03/31/1966
|
Second
Vice-Chairman and CEO
|
06/30/19
|
10/31/16
|
1994
|
|
Gabriel
A.G. Reznik
|
11/18/1958
|
Regular
Director
|
06/30/21
|
10/29/18
|
2003
|
|
Jorge
Oscar Fernández
|
01/08/1939
|
Regular
Director
|
06/30/21
|
10/29/18
|
2003
|
|
Fernando
Adrián Elsztain
|
01/04/1961
|
Regular
Director
|
06/30/19
|
10/31/16
|
2004
|
|
Pedro
Damasco Labaqui Palacio
|
02/22/1943
|
Regular
Director
|
06/30/21
|
10/29/18
|
2006
|
|
Daniel
E. Mellicovsky
|
01/17/1948
|
Regular
Director
|
06/30/20
|
10/31/17
|
2008
|
|
Alejandro
Gustavo Casaretto
|
10/15/1952
|
Regular
Director
|
06/30/20
|
10/31/17
|
2008
|
|
Gastón
Armando Lernoud
|
06/04/1968
|
Alternate
Director
|
06/30/20
|
10/31/17
|
1999
|
|
Enrique
Antonini
|
03/16/1950
|
Alternate
Director
|
06/30/19
|
10/31/16
|
2007
|
|
Eduardo
Kalpakian
|
03/03/1964
|
Alternate
Director
|
06/30/19
|
10/31/16
|
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
|
02/23/1976
|
Chief
Financial and Administrative Officer
|
2011
|
|
Alejandro
Casaretto
|
10/15/1952
|
Chief
Regional Agricultural Officer
|
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
|
|
Gastón
Damián Lizitza
|
06/09/1972
|
Alternate
member
|
|
|
|
Urban
Business
|
|
|
|
||
|
|
Agricultural
Business
(1)
|
Sales
and Developments
|
Shopping
Mall
|
Hotels
(2)
|
Shared
Service Center
(3)
|
Corporate
Areas
(3)
|
Total
|
|
June 30,
2016
|
1,014
|
31
|
964
|
758
|
172
|
114
|
3,053
|
|
June 30,
2017
|
1,224
|
31
|
947
|
790
|
196
|
109
|
3,297
|
|
June 30,
2018
|
1,304
|
31
|
928
|
812
|
191
|
115
|
3,381
|
|
|
As of June 30,
|
||
|
|
2018
|
2017
|
2016
|
|
IDBD
|
1
|
24
|
29
|
|
DIC
(1)
|
39
|
18
|
31
(3)
|
|
Shufersal
|
15,155
|
13,790
|
13,792
|
|
Cellcom
(2)
|
3,988
|
2,940
|
3,158
|
|
Elron
|
13
|
13
|
-
|
|
Epsilon
|
50
|
51
|
48
|
|
IDB
Tourism
|
855
|
797
|
734
|
|
Modiin
|
1
|
-
|
-
|
|
PBC
(3)
|
614
|
118
|
115
|
|
Name
|
Position
|
Number
of Shares
|
Percentage
|
|
Directors
|
|
|
|
|
Eduardo Sergio
Elsztain
(1)
|
Chairman
|
174,267,696
|
34.74
%
|
|
Saúl
Zang
|
First
vice-chairman
|
4,096,555
|
0.82
%
|
|
Alejandro Gustavo
Elsztain
|
Second vice-
chairman / Chief Executive Officer
|
6,463,410
|
1.29
%
|
|
Gabriel A. G.
Reznik
|
Director
|
-
|
-
|
|
Jorge Oscar
Fernández
|
Director
|
3,057,710
|
0.61
%
|
|
Fernando
Adrián Elsztain
|
Director
|
-
|
-
|
|
Pedro Damaso
Labaqui Palacio
|
Director
|
3,600
|
0.00
%
|
|
Daniel Elias
Mellicovsky
|
Director
|
-
|
-
|
|
Alejandro Gustavo
Casaretto
|
Director/Regional
manager of Agricultural Real Estate
|
122,576
|
0.02
%
|
|
Gastón Armando
Lernoud
|
Alternate
Director
|
9,676
|
0.00
%
|
|
Enrique
Antonini
|
Alternate
Director
|
-
|
-
|
|
Eduardo
Kalpakian
|
Alternate
Director
|
-
|
-
|
|
|
|
|
|
|
Senior
Management
|
|
|
|
|
Matias
Gaivironsky
|
Chief Financial and
Administrative Officer
|
83,723
|
0.02
%
|
|
Carlos
Blousson
|
Chief Executive
Officer of the International Operation
|
-
|
-
|
|
|
|
|
|
|
Supervisory
Committee
|
|
|
|
|
José Daniel
Abelovich
|
Member
|
-
|
-
|
|
Marcelo Héctor
Fuxman
|
Member
|
-
|
-
|
|
Noemi Ivonne
Cohn
|
Member
|
-
|
-
|
|
Roberto Daniel
Murmis
|
Alternate
member
|
-
|
-
|
|
Alicia Graciela
Rigueira
|
Alternate
member
|
-
|
-
|
|
Sergio Leonardo
Kolaczyk
|
Alternate
member
|
-
|
-
|
|
Executive
Committee
|
|
|
|
|
Eduardo Sergio
Elsztain
|
Member
|
174,267,696
|
34.74
%
|
|
Saúl
Zang
|
Member
|
4,096,555
|
0.82
%
|
|
Alejandro Gustavo
Elsztain
|
Member
|
6,463,410
|
1.29
%
|
|
|
Share
Ownership as of June 30, 2018
|
|
|
Shareholder
|
Number
of Shares
|
Percentage
|
|
Eduardo Sergio
Elsztain
(1)(2)
|
174,267,696
|
34.74
%
|
|
Newfoundland
Capital Management
(3)
|
45,606,160
|
9.09
%
|
|
Directors and
officers
(4)
|
13,837,250
|
2.76
%
|
|
ANSES
|
18,000,448
|
3.59
%
|
|
Total
|
251,711,554
|
50.18
%
|
|
|
As
of June 30,
|
||||
|
|
2018
|
2017
|
2016
|
2015
|
2014
|
|
IFISA
(1)(2)
|
34.74
%
|
30.8
%
|
30.9
%
|
37.4
%
|
38.2
%
|
|
Newfoundland
Capital Management
(3)
|
9.0
%
|
-
|
-
|
-
|
-
|
|
Senvest Management
LLC
(3)
|
0.7
%
|
3.3
%
|
4.8
%
|
5.1
%
|
2,2
%
|
|
Directors and
officers
(4)
|
2.8
%
|
2.8
%
|
2.9
%
|
2.9
%
|
2.0
%
|
|
ANSES
|
3.6
%
|
3.6
%
|
3.6
%
|
3.6
%
|
3.5
%
|
|
●
|
advises
with respect to the investment of our capital in all aspects of
operations in agricultural, real estate, financing, hotels, etc,
matters 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
|
-
|
-
|
|
2017
|
-
|
-
|
|
2018
|
395.0
|
0.787
|
|
|
ByMA
|
NASDAQ
|
||||
|
|
Share Volume
|
Price Per Share (Ps.)
|
ADS Volume
|
US$ per ADS
|
||
|
High
|
Low
|
High
|
Low
|
|||
|
Fiscal Year 2014
|
|
|
|
|
|
|
|
1st
Quarter
|
2,178,046
|
8.24
|
5.66
|
5,589,075
|
8.66
|
7.09
|
|
2nd
Quarter
|
2,188,815
|
11.01
|
7.89
|
5,872,993
|
11.42
|
8.50
|
|
3rd
Quarter
|
1,022,808
|
11.11
|
8.53
|
3,422,480
|
9.79
|
8.31
|
|
4th
Quarter
|
2,459,599
|
14.04
|
9.09
|
6,982,485
|
12.80
|
8.94
|
|
Annual
|
7,849,268
|
14.04
|
5.66
|
21,867,033
|
12.80
|
7.09
|
|
Fiscal Year 2015
|
|
|
|
|
|
|
|
1st
Quarter
|
1,688,010
|
16.32
|
11.91
|
5,524,817
|
13.97
|
10.50
|
|
2nd
Quarter
|
2,259,425
|
15.68
|
10.72
|
3,634,128
|
11.95
|
9.11
|
|
3rd
Quarter
|
1,331,000
|
17.76
|
11.91
|
7,600,906
|
14.72
|
9.84
|
|
4th
Quarter
|
1,483,096
|
16.77
|
14.89
|
5,736,086
|
13.87
|
12.40
|
|
Annual
|
6,761,531
|
17.76
|
10.72
|
22,495,937
|
14.72
|
9.11
|
|
Fiscal Year 2016
|
|
|
|
|
|
|
|
1st
Quarter
|
728,810
|
17.37
|
12.01
|
4,299,192
|
13.04
|
9.26
|
|
2nd
Quarter
|
6,416,350
|
19.55
|
12.90
|
8,291,480
|
13.41
|
9.57
|
|
3rd
Quarter
|
3,388,664
|
18.56
|
12.60
|
5,390,231
|
12.53
|
9.15
|
|
4th
Quarter
|
51,785,675
|
21.14
|
14.04
|
12,876,863
|
14.02
|
9.80
|
|
Annual
|
62,319,499
|
21.14
|
12.01
|
30,857,766
|
14.02
|
9.15
|
|
Fiscal Year 2017
|
|
|
|
|
|
|
|
1st
Quarter
|
48,775,713
|
27.29
|
21.83
|
8,216,910
|
17.86
|
14.51
|
|
2nd
Quarter
|
34,580,136
|
27.49
|
22.23
|
6,129,599
|
17.91
|
14.35
|
|
3rd
Quarter
|
29,312,012
|
30.80
|
25.55
|
5,963,830
|
20.07
|
15.95
|
|
4th
Quarter
|
21,714,333
|
34.45
|
29.25
|
5,095,079
|
21.95
|
18.19
|
|
Annual
|
134,382,194
|
34.45
|
21.83
|
25,405,418
|
21.95
|
14.35
|
|
Fiscal Year 2018
|
|
|
|
|
|
|
|
1st
Quarter
|
21,562,799
|
35.40
|
30.80
|
4,551,457
|
20.46
|
17.50
|
|
2nd
Quarter
|
28,428,453
|
41.55
|
32.15
|
6,146,634
|
23.02
|
18.35
|
|
3rd
Quarter
|
31,497,296
|
45.70
|
36.80
|
10,084,214
|
22.49
|
18.42
|
|
4th
Quarter
|
17,470,683
|
47.40
|
36.95
|
9,430,518
|
21.80
|
14.82
|
|
Annual
|
98,959,231
|
47.40
|
30.80
|
30,212,823
|
23.02
|
14.82
|
|
Fiscal Year 2019
|
|
|
|
|
|
|
|
1st
Quarter
|
13,664,913
|
58.85
|
41.05
|
7,259,095
|
17.04
|
13.01
|
|
For the month of:
|
|
|
|
|
|
|
|
July,
2018
|
5,480,787
|
46.45
|
41.05
|
2,268,718
|
16.97
|
14.64
|
|
August,
2018
|
4,619,183
|
54.95
|
42.50
|
2,668,573
|
17.04
|
13.01
|
|
September,
2018
|
3,564,943
|
58.85
|
51.70
|
2,321,804
|
15.21
|
13.34
|
|
October
(through October 25, 2018)
|
3,181,421
|
54.30
|
41.50
|
1,888,576
|
13.97
|
11.09
|
|
|
As
of June 30,
|
|
|
|
2018
|
2017
|
|
Market
capitalization (in billions of Ps.)
|
8,248
|
5,557
|
|
Average daily
trading volume
(2)
(in millions of
Ps.)
|
1,142
|
452
|
|
Number of listed
companies
(3)
|
100
|
101
|
|
●
|
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.
|
|
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$)
|
|
|
|
04/17/2014
- 04/30/2014
|
14,700
|
6.74
|
59,162
|
11.18
|
606,320
|
18,506,949
|
|
05/01/2014
- 05/31/2014
|
33,537
|
10.23
|
171,500
|
12.11
|
1,748,537
|
16,758,412
|
|
06/01/2014
- 06/30/2014
|
100,512
|
12.81
|
313,011
|
12.33
|
3,230,622
|
13,527,790
|
|
07/01/2014
- 07/31/2014
|
4,000
|
13.40
|
115,111
|
13.62
|
1,155,110
|
12,372,680
|
|
08/01/2014
- 08/31/2014
|
13,657
|
13.23
|
142,989
|
12.28
|
1,443,547
|
10,929,133
|
|
09/01/2014
- 09/30/2014
|
-
|
-
|
44,918
|
11.86
|
449,180
|
10,479,953
|
|
Total
|
166,406
|
|
846,691
|
|
8,633,316
|
|
|
Period
|
Total Number of Common Shares Purchased(1)
|
Average Price Paid per Share
|
Total Number of ADR’s Purchased
|
Average Price Paid per Share
|
Total Number of Shares Purchased as Part of the Publicly Announced
Plan
(2)
|
Maximum amount that may yet be purchased under the
plan
|
|
|
|
(Ps.)
|
|
(US$)
|
|
(In million of Ps.)
|
|
02/27/2018
– 02/28/2018
|
116,664
|
44.36
|
—
|
—
|
116,664
|
894.8
|
|
03/01/2018
– 03/31/2018
|
1,449,101
|
42.56
|
270,884
|
20.83
|
4,157,941
|
718.9
|
|
04/01/2018
– 04/30/2018
|
428,641
|
42.91
|
449,610
|
21.19
|
4,924,741
|
507.9
|
|
05/01/2018
– 05/31/2018
|
210,000
|
41.60
|
89,811
|
16.86
|
1,108,110
|
461.4
|
|
06/01/2018
– 06/30/2018
|
1,007,380
|
44.20
|
623,569
|
16.81
|
7,243,070
|
139.0
|
|
07/01/2018
– 07/27/2018
|
712,909
|
43.90
|
239,278
|
16.16
|
3,105,689
|
1.1
|
|
Total
|
3,924,695
|
|
1,673,152
|
|
20,656,215
|
|
|
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, Argentinelaw 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 maybe 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 themeeting
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.
|
|
Exhibit
No.
|
Description
of Exhibit
|
|
1.1(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(4)
|
English
translation of the amendment to the bylaws.
|
|
1.3(9)
|
Amended
and restated English translation of the bylaws.
|
|
1.4(10)
|
Amended
and restated English translation of the bylaws.
|
|
2.1(7)
|
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(11)
|
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(11)
|
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(11)
|
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(11)
|
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(1)
|
Consulting
Agreement among Cresud S.A.C.I.F. y A. and Dolphin Fund Management
S.A. dated October 25, 1994.
|
|
4.1.1
|
(English Summary)
Amendment to the Consulting Agreement by and among Cresud and
Consultores Assets Management S.A., dated September 8,
2017.
|
|
4.2(2)
|
Agreement for the
exchange of Corporate Service between we, IRSA and IRSA CP, dated
June 30, 2004.
|
|
4.3(4)
|
English
translation of the Amendment to the Agreement for the exchange of
Corporate Service among, IRSA and IRSA CP and us, dated August 23,
2007.
|
|
4.4(5)
|
English
translation of the Third Agreement for the Implementation of the
Amendment to the Corporate Services Master Agreement, dated
November 27, 2009.
|
|
4.5(6)
|
Amendment to the
Agreement for the exchange of Corporate Service between we, IRSA
and IRSA CP, dated March 12, 2010.
|
|
4.6(7)
|
English
translation of the Forth Agreement for the Implementation of the
Amendment to the Corporate Services Master Agreement, dated July
11, 2011.
|
|
4.7(8)
|
English
translation of the Fifth Agreement for the Implementation of the
Amendment to the Corporate Services Master Agreement, dated October
15, 2012.
|
|
4.8(9)
|
English
translation of the Sixth Agreement for the Implementation of the
Amendment to the Corporate Services Master Agreement dated November
12, 2013.
|
|
4.9(9)
|
English
translation of the Second Amendment to the Exchange of Operating
Services Agreement between the Company, Cresud and IRSA CP dated
February 24, 2014.
|
|
4.10(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(11)
|
English
translation of the Eighth Agreement for the Implementation of the
Amendment to the Corporate Services Master Agreement dated November
12, 2015.
|
|
4.12(12)
|
English
translation of the Ninth Agreement for the Implementation of the
Amendment to the Corporate Services Master Agreement dated May 5,
2017
|
|
4.13
|
English
translation of the Tenth Agreement for the Implementation of the
Amendment to the Corporate Services Master Agreement dated June 29,
2018.
|
|
8.1
|
List of
Subsidiaries.
|
|
11.1(3)
|
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.
|
|
99.1
|
Summary
of investment properties by type as of June 30, 2018 (in accordance
with Regulation S-X 12-28 (1)).
|
|
|
Cresud
SOCIEDAD ANÓNIMA COMERCIAL INMOBILIARIA FINANCIERA Y
AGROPECUARIA
|
|
|
|
|
|
|
|
|
Date
October 31, 2018
|
By:
|
/s/
Matías I. Gaivironsky
|
|
|
|
|
Name
Matías I. Gaivironsky
|
|
|
|
|
Title
Chief Financial and Administrative Officer
|
|
|
Report
of Independent
Registered Public
Accounting Firm
|
F-2
|
|
Glossary of
terms
|
F-3
|
|
Consolidated
Statements of Financial Position
|
F-4
|
|
Consolidated
Statements of Income and Other Comprehensive
Income
|
F-5
|
|
Consolidated
Statements of Changes in Shareholders’
Equity
|
F-6
|
|
Consolidated
Statements of Cash Flows
|
F-9
|
|
Notes
to Consolidated Financial Statements:
|
|
|
|
F-10
|
|
|
F-11
|
|
|
F-34
|
|
|
F-35
|
|
|
F-41
|
|
|
F-51
|
|
|
F-61
|
|
|
F-63
|
|
|
F-65
|
|
|
F-68
|
|
|
F-69
|
|
|
F-69
|
|
|
F-68
|
|
|
F-70
|
|
|
F-73
|
|
|
F-78
|
|
|
F-79
|
|
|
F-80
|
|
|
F-82
|
|
|
F-82
|
|
|
F-84
|
|
|
F-86
|
|
|
F-89
|
|
|
F-91
|
|
|
F-91
|
|
|
F-91
|
|
|
F-92
|
|
|
F-93
|
|
|
F-93
|
|
|
F-93
|
|
|
F-97
|
|
|
F-103
|
|
|
F-104
|
|
|
F-104
|
|
|
F-105
|
|
|
F-105
|
|
|
|
|
Terms
|
|
Definitions
|
|
Acres
|
|
Agropecuaria
Acres del Sud S.A.
|
|
Adama
|
|
Adama
Agricultural Solutions Ltd.
|
|
Agropecuarias
SC
|
|
Agropecuarias
Santa Cruz de la Sierra S.A.
|
|
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.
|
|
BMBY
|
|
Buy
Me Buy You
|
|
BNSA
|
|
Boulevard
Norte S.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.
|
|
IFRIC
|
|
International
Financial Reporting Standards Interpretation Committee
|
|
Clal
|
|
Clal
Holdings Insurance Enterprises Ltd.
|
|
CLN
Token
|
|
Colu
Token
|
|
CNV
|
|
National
Securities Commission
|
|
CODM
|
|
Chief
Operating Decision Maker
|
|
Condor
|
|
Condor
Hospitality Trust Inc.
|
|
Cresud,
“the Company”, “us”
|
|
Cresud
S.A.C.I.F. y A.
|
|
Cyrsa
|
|
Cyrsa
S.A.
|
|
DFL
|
|
Dolphin
Fund Ltd.
|
|
DIL
|
|
Dolphin
IL Investment Ltd.
|
|
DIC
|
|
Discount
Investment Corporation Ltd.
|
|
DN
B.V.
|
|
Dolphin
Netherlands B.V.
|
|
Dolphin
|
|
Dolphin
Fund Ltd. and Dolphin Netherlands B.V.
|
|
ECLSA
|
|
E-Commerce
Latina S.A.
|
|
Efanur
|
|
Efanur
S.A.
|
|
EHSA
|
|
Entertainment
Holdings S.A.
|
|
Electra
|
|
Electra
Consumer Products Ltd.
|
|
ENUSA
|
|
Entretenimiento
Universal S.A.
|
|
ERSA
|
|
Emprendimiento
Recoleta S.A.
|
|
Financial
Statements
|
|
Unaudited
Condensed Interim Consolidated Financial Statements
|
|
Annual
Financial Statements
|
|
Consolidated
Financial Statements as of June 30, 2017
|
|
ETH
|
|
C.A.A.
Extra Holdings Ltd.
|
|
CPF
|
|
Collective
Promotion Funds
|
|
GCBA
|
|
Autonomous
City of Buenos Aires Government
|
|
Golan
|
|
Golan
Telecom Ltd.
|
|
HASA
|
|
Hoteles
Argentinos S.A.
|
|
IASB
|
|
International
Accounting Standards Board
|
|
IDB
Tourism
|
|
IDB
Tourism (2009) Ltd.
|
|
IDBD
|
|
IDB
Development Corporation Ltd.
|
|
IDBG
|
|
IDB
Group Investment Inc.
|
|
IDBH
|
|
IDB
Holdings Corporation Ltd.
|
|
IFISA
|
|
Inversiones
Financieras del Sur S.A.
|
|
CPI
|
|
Consumer
Price Index
|
|
IRSA
|
|
IRSA
Inversiones y Representaciones S.A.
|
|
IRSA
CP
|
|
IRSA
Propiedades Comerciales S.A.
|
|
Israir
|
|
Israir
Airlines & Tourism Ltd.
|
|
Lipstick
|
|
Lipstick
Management LLC
|
|
LRSA
|
|
La
Rural S.A.
|
|
Metropolitan
|
|
Metropolitan
885 Third Avenue Leasehold LLC
|
|
New
Lipstick
|
|
New
Lipstick LLC
|
|
IAS
|
|
International
Accounting Standards
|
|
IFRS
|
|
International
Financial Reporting Standards
|
|
MPIT
|
|
Minimum
Presumed Income Tax
|
|
NCN
|
|
Non-convertible
notes
|
|
NIS
|
|
New
Israeli Shekel
|
|
NFSA
|
|
Nuevas
Fronteras S.A.
|
|
NPSF
|
|
Nuevo
Puerto Santa Fe S.A.
|
|
NYSE
|
|
New
York Stock Exchange
|
|
OASA
|
|
Ogden
Argentina S.A.
|
|
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
|
|
Rock
Real
|
|
Rock
Real Estate Partners Limited
|
|
Shufersal
|
|
Shufersal
Ltd.
|
|
SRA
|
|
Sociedad
Rural Argentina
|
|
Tarshop
|
|
Tarshop
S.A.
|
|
TASE
|
|
Tel
Aviv Stock Exchange
|
|
Tender
offers
|
|
Share
repurchase commitment
|
|
TGLT
|
|
TGLT
S.A.
|
|
Tyrus
|
|
Tyrus
S.A.
|
|
Yuchan
|
|
Yuchán
Agropecuaria S.A.
|
|
Yatay
|
|
Yatay
Agropecuaria S.A.
|
|
|
Note
|
06.30.18
|
06.30.17
|
|
ASSETS
|
|
|
|
|
Non-current
assets
|
|
|
|
|
Investment
properties
|
9
|
163,510
|
100,189
|
|
Property, plant and
equipment
|
10
|
20,646
|
31,150
|
|
Trading
properties
|
11
|
6,020
|
4,534
|
|
Intangible
assets
|
12
|
12,363
|
12,443
|
|
Biological
assets
|
13
|
900
|
671
|
|
Other
assets
|
|
189
|
-
|
|
Investment in
associates and joint ventures
|
8
|
24,747
|
8,227
|
|
Deferred income tax
assets
|
22
|
1,679
|
1,631
|
|
Income tax and MPIT
credits
|
|
453
|
229
|
|
Restricted
assets
|
15
|
2,178
|
528
|
|
Trade and other
receivables
|
16
|
9,129
|
5,456
|
|
Investment in
financial assets
|
15
|
1,704
|
1,772
|
|
Financial assets
held for sale
|
15
|
7,788
|
6,225
|
|
Derivative
financial instruments
|
15
|
30
|
31
|
|
Total
non-current assets
|
|
251,336
|
173,086
|
|
Current
assets
|
|
|
|
|
Trading
properties
|
11
|
3,232
|
1,249
|
|
Biological
assets
|
13
|
913
|
559
|
|
Inventories
|
14
|
2,324
|
5,036
|
|
Restricted
assets
|
15
|
4,248
|
541
|
|
Income tax and
MPIT credits
|
|
400
|
340
|
|
Groups of assets
held for sale
|
34
|
5,192
|
2,681
|
|
Trade and other
receivables
|
16
|
17,208
|
18,336
|
|
Investment in
financial assets
|
15
|
25,646
|
11,853
|
|
Financial assets
held for sale
|
15
|
4,466
|
2,337
|
|
Derivative
financial instruments
|
15
|
155
|
65
|
|
Cash and cash
equivalents
|
15
|
38,650
|
25,363
|
|
Total
current assets
|
|
102,434
|
68,360
|
|
TOTAL
ASSETS
|
|
353,770
|
241,446
|
|
SHAREHOLDERS’
EQUITY
|
|
|
|
|
Shareholders'
equity (according to corresponding statement)
|
|
20,925
|
16,405
|
|
Non-controlling
interest
|
|
54,396
|
32,768
|
|
TOTAL
SHAREHOLDERS' EQUITY
|
|
75,321
|
49,173
|
|
LIABILITIES
|
|
|
|
|
Non-current
liabilities
|
|
|
|
|
Borrowings
|
21
|
187,462
|
112,025
|
|
Deferred income tax
liabilities
|
22
|
26,563
|
23,125
|
|
Trade and other
payables
|
19
|
3,577
|
3,988
|
|
Provisions
|
20
|
3,567
|
955
|
|
Employee
benefits
|
|
110
|
763
|
|
Derivative
financial instruments
|
15
|
40
|
86
|
|
Payroll and social
security
liabilities
|
|
76
|
140
|
|
Total
non-current liabilities
|
|
221,395
|
141,082
|
|
Current
liabilities
|
|
|
|
|
Trade and other
payables
|
19
|
17,892
|
21,970
|
|
Borrowings
|
21
|
32,083
|
23,287
|
|
Provisions
|
20
|
1,059
|
894
|
|
Group of
liabilities held for sale
|
34
|
3,243
|
1,855
|
|
Payroll and social
security
liabilities
|
|
1,868
|
2,254
|
|
Income tax and MPIT
liabilities
|
|
595
|
817
|
|
Derivative
financial instruments
|
15
|
314
|
114
|
|
Total
Current liabilities
|
|
57,054
|
51,191
|
|
TOTAL
LIABILITIES
|
|
278,449
|
192,273
|
|
TOTAL
SHAREHOLDERS' EQUITY AND LIABILITIES
|
|
353,770
|
241,446
|
|
C.P.C.E.C.A.B.A. T° 1 F° 17
Dr. Mariano C. Tomatis
Contador Público (UBA)
C.P.C.E.C.A.B.A. T° 241 F° 118
|
|
José Daniel Abelovich
Síndico Titular
Por Comisión Fiscalizadora
|
|
Alejandro
G. Elsztain
Vicepresident
II acting
as
President
|
|
|
Note
|
06.30.18
|
06.30.17
|
06.30.16
|
|
Revenues
|
24
|
38,986
|
30,746
|
15,622
|
|
Costs
|
25
|
(24,780
)
|
(19,330
)
|
(9,380
)
|
|
Initial recognition
and changes in the fair value of biological assets and agricultural
products at the point of harvest
|
|
1,042
|
204
|
401
|
|
Changes in the net
realizable value of agricultural products after
harvest
|
|
303
|
(74
)
|
208
|
|
Gross
profit
|
|
15,551
|
11,546
|
6,851
|
|
Net gain from fair
value adjustment of investment properties
|
|
22,629
|
4,888
|
17,516
|
|
Gain from disposal
of farmlands
|
|
906
|
280
|
(2
)
|
|
General and
administrative expenses
|
26
|
(4,414
)
|
(3,628
)
|
(1,950
)
|
|
Selling
expenses
|
26
|
(5,306
)
|
(4,503
)
|
(2,173
)
|
|
Other operating
results, net
|
27
|
1,152
|
(128
)
|
(110
)
|
|
Management
fees
|
|
(554
)
|
(200
)
|
(534
)
|
|
Profit
from operations
|
|
29,964
|
8,255
|
19,598
|
|
Share of (loss) /
profit of associates
and joint
ventures
|
8
|
(603
)
|
96
|
534
|
|
Profit
from operations before financing and taxation
|
|
29,361
|
8,351
|
20,132
|
|
Finance
income
|
28
|
1,998
|
1,055
|
1,450
|
|
Finance
cost
|
28
|
(26,209
)
|
(8,936
)
|
(7,351
)
|
|
Other financial
results
|
28
|
384
|
3,178
|
(145
)
|
|
Financial results,
net
|
28
|
(23,827
)
|
(4,703
)
|
(6,046
)
|
|
Profit
before income tax
|
|
5,534
|
3,648
|
14,086
|
|
Income
tax
|
22
|
(233
)
|
(2,713
)
|
(5,785
)
|
|
Profit
for the year from continuing
operations
|
|
5,301
|
935
|
8,301
|
|
Profit from
discontinued operations
after income
tax
|
35
|
12,479
|
4,093
|
817
|
|
Profit
for the
year
|
|
17,780
|
5,028
|
9,118
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other comprehensive
income /
(loss):
|
|
|
|
|
|
Items that may be reclassified subsequently to profit or
loss:
|
|
|
|
|
|
Currency
translation adjustment
|
|
12,910
|
3,718
|
(1,715
)
|
|
Share of other
comprehensive income of associates and joint ventures
|
|
3,426
|
354
|
5,100
|
|
Revaluation
surplus
|
|
192
|
|
|
|
Change in the fair
value of hedging instruments net of income taxes
|
|
(19
)
|
124
|
3
|
|
Items that may not be reclassified subsequently to profit or
loss:
|
|
|
|
|
|
Actuarial loss from
defined benefit plans
|
|
(12
)
|
(10
)
|
(10
)
|
|
Other
comprehensive income for the year from continuing
operations
|
|
16,497
|
4,186
|
3,378
|
|
Other comprehensive
income for the year from discontinued operations
|
|
435
|
1,170
|
1,641
|
|
Total
other comprehensive income for the year
|
|
16,932
|
5,356
|
5,019
|
|
Total
comprehensive income for the year
|
|
34,712
|
10,384
|
14,137
|
|
Total comprehensive
income from continuing
operations
|
|
21,798
|
5,121
|
11,679
|
|
Total comprehensive
income from discontinued
operations
|
|
12,914
|
5,263
|
2,458
|
|
Total
comprehensive income for the year
|
|
34,712
|
10,384
|
14,137
|
|
Profit for the year attributable to
:
|
|
|
|
|
|
Equity holders of
the parent
|
|
5,392
|
1,511
|
5,167
|
|
Non-controlling
interest
|
|
12,388
|
3,517
|
3,951
|
|
Profit / (Loss) from continuing operations
attributable to:
|
|
|
|
|
|
Equity holders of
the parent
|
|
(772
)
|
461
|
4,951
|
|
Non-controlling
interest
|
|
6,073
|
474
|
3,350
|
|
Total comprehensive income attributable to:
|
|
|
|
|
|
Equity holders of
the parent
|
|
7,308
|
2,603
|
5,715
|
|
Non-controlling
interest
|
|
27,404
|
7,781
|
8,422
|
|
Total
comprehensive income / (loss)
from continuing operations attributable to:
|
|
|
|
|
|
Equity
holders of the parent
|
|
(926
)
|
(753
)
|
3,257
|
|
Non-controlling
interest
|
|
22,724
|
5,874
|
8,422
|
|
Profit per share attributable to equity holders of the
parent:
|
|
|
|
|
|
Basic
|
|
10.86
|
3.04
|
10.44
|
|
Diluted
|
|
10.44
|
3.02
|
10.30
|
|
Profit per share from continuing operations attributable to equity
holders of the parent
:
|
|
|
|
|
|
Basic
|
|
(1.55
)
|
0.93
|
10.00
|
|
Diluted
|
|
(1.50
)
|
0.92
|
9.87
|
|
C.P.C.E.C.A.B.A. T° 1 F° 17
Dr. Mariano C. Tomatis
Contador Público (UBA)
C.P.C.E.C.A.B.A. T° 241 F° 118
|
|
José Daniel Abelovich
Síndico Titular
Por Comisión Fiscalizadora
|
|
Alejandro
G. Elsztain
Vicepresident
II acting
as
President
|
|
|
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
|
CNV
609/12 Resolution special reserve (ii)
|
Other
reserves (iii)
|
Retained
earnings
|
Subtotal
|
Non-controlling
interest
|
Total
Shareholders' equity
|
|
Balance
as of June 30, 2017
|
499
|
3
|
65
|
659
|
20
|
83
|
1,516
|
2,496
|
11,064
|
16,405
|
32,768
|
49,173
|
|
Profit for the
year
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
5,392
|
5,392
|
12,388
|
17,780
|
|
Other comprehensive
income for the
year
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,916
|
-
|
1,916
|
15,016
|
16,932
|
|
Total
comprehensive income for the year
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,916
|
5,392
|
7,308
|
27,404
|
34,712
|
|
As
resolved by Ordinary and Extraordinary Shareholders' Meeting held
on October 31, 2017:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
- Legal
reserve
|
-
|
-
|
-
|
-
|
-
|
30
|
-
|
-
|
(30
)
|
-
|
-
|
-
|
|
- Cash dividends
distribution
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(395
)
|
(395
)
|
-
|
(395
)
|
|
- Reserve for new
projects
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,371
|
(1,371
)
|
-
|
-
|
-
|
|
Acquisition of
treasury shares
|
(17
)
|
17
|
-
|
-
|
-
|
-
|
-
|
(763
)
|
-
|
(763
)
|
1
|
(762
)
|
|
Changes of interest
in subsidiaries
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(1,693
)
|
-
|
(1,693
)
|
9
|
(1,684
)
|
|
Share of changes in
subsidiaries’ equity
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
55
|
55
|
-
|
55
|
|
Reserve for
share-based payments
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
7
|
-
|
7
|
45
|
52
|
|
Equity incentive
plan granted
|
-
|
-
|
-
|
-
|
1
|
-
|
-
|
-
|
-
|
1
|
-
|
1
|
|
Loss of control in
subsidiary
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(7,331
)
|
(7,331
)
|
|
Changes
in non-controlling
interest
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
3,623
|
3,623
|
|
Dividends
distribution to non-controlling interest
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(2,135
)
|
(2,135
)
|
|
Capitalized
contributions
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
7
|
7
|
|
Issuance
of capital
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
4
|
4
|
|
Irrevocable
contributions
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1
|
1
|
|
Balance
as of
June 30,
2018
|
482
|
20
|
65
|
659
|
21
|
113
|
1,516
|
3,334
|
14,715
|
20,925
|
54,396
|
75,321
|
|
|
Cost
of treasury shares
|
Changes
in non-controlling interest
|
Currency
translation adjustment reserve
|
Reserve
for shared-based payments
|
Reserve
for new projects
|
Reserve
for defined benefit plans
|
Hedging
instruments
|
Reserve
for the acquisition of securities issued by the
Company
|
Revaluation
surplus
|
Other
reserves from subsidiaries
|
Total
other reserves
|
|
Balance
as of June 30, 2017
|
(24
)
|
243
|
2,123
|
103
|
-
|
(10
)
|
11
|
25
|
-
|
25
|
2,496
|
|
Other comprehensive
income / (loss
) for the
year
|
-
|
-
|
1,882
|
-
|
-
|
(38
)
|
(52
)
|
-
|
93
|
31
|
1,916
|
|
Total
comprehensive income / (loss)
for the
year
|
-
|
-
|
1,882
|
-
|
-
|
(38
)
|
(52
)
|
-
|
93
|
31
|
1,916
|
|
As
resolved by Ordinary and Extraordinary Shareholders' Meeting held
on October 31, 2017
|
|
|
|
|
|
|
|
|
|
|
|
|
- Reserve for new
projects
|
-
|
-
|
-
|
-
|
1,371
|
-
|
-
|
-
|
-
|
-
|
1,371
|
|
Acquisition of
treasury shares
|
(763
)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(763
)
|
|
Changes in interest
in subsidiaries
|
-
|
(1,693
)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(1,693
)
|
|
Reserve for
share-based payments
|
-
|
-
|
-
|
7
|
-
|
-
|
-
|
-
|
-
|
-
|
7
|
|
Equity incentive
plan granted
|
2
|
-
|
-
|
(2
)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
Balance
as of June 30, 2018
|
(785
)
|
(1,450
)
|
4,005
|
108
|
1,371
|
(48
)
|
(41
)
|
25
|
93
|
56
|
3,334
|
|
C.P.C.E.C.A.B.A. T° 1 F° 17
Dr. Mariano C. Tomatis
Contador Público (UBA)
C.P.C.E.C.A.B.A. T° 241 F° 118
|
|
José Daniel Abelovich
Síndico Titular
Por Comisión Fiscalizadora
|
|
Alejandro
G. Elsztain
Vicepresident
II acting
as
President
|
|
|
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
|
CNV 609/12 Resolution special
reserve
(ii)
|
Other reserves (iii)
|
Retained earnings
|
Subtotal
|
Non-controlling interest
|
Total Shareholders' equity
|
|
Balance as of June 30, 2016
|
495
|
7
|
65
|
659
|
16
|
83
|
1,516
|
1,299
|
9,521
|
13,661
|
23,539
|
37,200
|
|
Profit
for the year
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,511
|
1,511
|
3,517
|
5,028
|
|
Other
comprehensive income for the year
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,092
|
-
|
1,092
|
4,264
|
5,356
|
|
Total comprehensive income for the year
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,092
|
1,511
|
2,603
|
7,781
|
10,384
|
|
As resolved by Ordinary Shareholders' Meetings held on October 31
and November 26, 2016:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
Share distribution
|
4
|
(4
)
|
-
|
-
|
3
|
-
|
-
|
-
|
(4
)
|
(1
)
|
-
|
(1
)
|
|
Incorporation
by business combination
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
40
|
40
|
|
Reserve
for share-based payments
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
13
|
-
|
13
|
99
|
112
|
|
Equity
incentive plan granted
|
-
|
-
|
-
|
-
|
1
|
-
|
-
|
(4
)
|
5
|
2
|
-
|
2
|
|
Changes
in non-controlling interest
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
127
|
-
|
127
|
1,454
|
1,581
|
|
Acquisition
of subsidiaries
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
60
|
60
|
|
Other
comprehensive income from subsidiaries
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
11
|
11
|
|
Reclassifications
of previous periods
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(133
)
|
(133
)
|
|
Release
of reserve for future dividends
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(31
)
|
31
|
-
|
-
|
-
|
|
Dividends
distribution to non-controlling interest
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(2,345
)
|
(2,345
)
|
|
Issuance
of capital
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2,267
|
2,267
|
|
Capital
reduction
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(6
)
|
(6
)
|
|
Contributions
from non-controlling interest
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2
|
2
|
|
Capitalization
of non-controlling interest
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(1
)
|
(1
)
|
|
Balance as of June 30, 2017
|
499
|
3
|
65
|
659
|
20
|
83
|
1,516
|
2,496
|
11,064
|
16,405
|
32,768
|
49,173
|
|
|
Cost of treasury shares
|
Changes in non-controlling interest
|
Currency translation adjustment reserve
|
Reserve for shared-based payments
|
Reserve for future dividends
|
Reserve for defined benefit plans
|
Hedging instruments
|
Reserve for the acquisition of securities issued by the
Company
|
Other reserves from subsidiaries
|
Total other reserves
|
|
Balance as of June 30, 2016
|
(32
)
|
118
|
1,040
|
95
|
31
|
(6
)
|
(24
)
|
32
|
45
|
1,299
|
|
Other
comprehensive income / (loss) for the year
|
-
|
-
|
1,083
|
-
|
-
|
(4
)
|
35
|
-
|
(22
)
|
1,092
|
|
Total comprehensive income / (loss) for the year
|
-
|
-
|
1,083
|
-
|
-
|
(4
)
|
35
|
-
|
(22
)
|
1,092
|
|
As resolved by Ordinary Shareholders' Meetings held on October 31
and November 26, 2016:
|
|
|
|
|
|
|
|
|
|
|
|
-
Share distribution
|
7
|
-
|
-
|
-
|
-
|
-
|
-
|
(7
)
|
-
|
-
|
|
Reserve
for share-based payments
|
-
|
-
|
-
|
13
|
-
|
-
|
-
|
-
|
-
|
13
|
|
Equity
incentive plan granted
|
1
|
-
|
-
|
(5
)
|
-
|
-
|
-
|
-
|
-
|
(4
)
|
|
Changes
in non-controlling interest
|
-
|
125
|
-
|
-
|
-
|
-
|
-
|
-
|
2
|
127
|
|
Release
of reserve for future dividends
|
-
|
-
|
-
|
-
|
(31
)
|
-
|
-
|
-
|
-
|
(31
)
|
|
Balance as of June 30, 2017
|
(24
)
|
243
|
2,123
|
103
|
-
|
(10
)
|
11
|
25
|
25
|
2,496
|
|
C.P.C.E.C.A.B.A. T° 1 F° 17
Dr. Mariano C. Tomatis
Contador Público (UBA)
C.P.C.E.C.A.B.A. T° 241 F° 118
|
|
José Daniel Abelovich
Síndico Titular
Por Comisión Fiscalizadora
|
|
Alejandro
G. Elsztain
Vicepresident
II acting
as
President
|
|
|
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
|
CNV 609/12 Resolution special reserve (ii)
|
Other reserves (iii)
|
Retained earnings
|
Subtotal
|
Non-controlling interest
|
Total Shareholders' equity
|
|
Balance as of June 30, 2015
|
495
|
7
|
65
|
659
|
13
|
-
|
1,516
|
812
|
4,461
|
8,028
|
6,528
|
14,556
|
|
Profit
for the year
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
5,167
|
5,167
|
3,951
|
9,118
|
|
Other
comprehensive income for the year
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
548
|
-
|
548
|
4,471
|
5,019
|
|
Total comprehensive income for the year
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
548
|
5,167
|
5,715
|
8,422
|
14,137
|
|
As resolved by Ordinary Shareholders' Meeting held on October 30
and November 26, 2015:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
Legal Reserve
|
-
|
-
|
-
|
-
|
-
|
83
|
-
|
-
|
-83
|
-
|
-
|
-
|
|
-
Reserve for future dividends
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
31
|
-31
|
-
|
-
|
-
|
|
-
Special Reserve
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
28
|
28
|
|
-
Other reserves
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
25
|
25
|
|
-
Cash dividends
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(75
)
|
(75
)
|
|
Incorporation
for business combination
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
8,630
|
8,630
|
|
Reserve
for share-based payments
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
17
|
-
|
17
|
39
|
56
|
|
Equity
incentive plan granted
|
-
|
-
|
-
|
-
|
3
|
-
|
-
|
(4
)
|
1
|
-
|
-
|
-
|
|
Changes
in non- controlling interest
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(92
)
|
-
|
(92
)
|
513
|
421
|
|
Cumulative
translation adjustment of interest held before business
combination
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(58
)
|
-
|
(58
)
|
(33
)
|
(91
)
|
|
Acquisition
of subsidiaries
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
36
|
36
|
|
Capital
reduction
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(4
)
|
(4
)
|
|
Share
of changes in subsidiaries’ equity
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
45
|
-
|
45
|
51
|
|
|
Other
comprehensive income
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(17
)
|
(17
)
|
|
Dividends
distribution to non-controlling interest
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(615
)
|
(615
)
|
|
Reimbursement
of expired dividends
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
6
|
6
|
-
|
6
|
|
Contribution
from non-controlling interest
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
11
|
11
|
|
Balance as of June 30, 2016
|
495
|
7
|
65
|
659
|
16
|
83
|
1,516
|
1,299
|
9,521
|
13,661
|
23,539
|
37,200
|
|
|
Cost of treasury shares
|
Changes in non-controlling interest
|
Currency translation adjustment reserve
|
Reserve for shared-based payments
|
Reserve for future dividends
|
Reserve for defined benefit plans
|
Hedging instruments
|
Reserve for the acquisition of securities issued by the
Company
|
Other reserves from subsidiaries
|
Total other reserves
|
|
Balance as of June 30, 2015
|
(32
)
|
210
|
520
|
82
|
-
|
-
|
-
|
32
|
-
|
812
|
|
Other
comprehensive income / (loss) for the year
|
-
|
-
|
578
|
-
|
-
|
(6
)
|
(24
)
|
-
|
-
|
548
|
|
Total comprehensive income / (loss) for the year
|
-
|
-
|
578
|
-
|
-
|
(6
)
|
(24
)
|
-
|
-
|
548
|
|
As resolved by Ordinary Shareholders' Meeting held on October 30
and November 26, 2015:
|
|
|
|
|
|
|
|
|
|
|
|
-
Reserve for future dividends
|
-
|
-
|
-
|
-
|
31
|
-
|
-
|
-
|
-
|
31
|
|
Reserve
for share-based payments
|
-
|
-
|
-
|
17
|
-
|
-
|
-
|
-
|
-
|
17
|
|
Equity
incentive plan granted
|
-
|
-
|
-
|
(4
)
|
-
|
-
|
-
|
-
|
-
|
(4
)
|
|
Changes
in non-controlling interest
|
-
|
(92
)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(92
)
|
|
Currency
translation adjustment for interest held before business
combination
|
-
|
-
|
(58
)
|
-
|
-
|
-
|
-
|
-
|
-
|
(58
)
|
|
Share
of changes in subsidiaries' equity
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
45
|
45
|
|
Balance as of June 30, 2016
|
(32
)
|
118
|
1,040
|
95
|
31
|
(6
)
|
(24
)
|
32
|
45
|
1,299
|
|
C.P.C.E.C.A.B.A. T° 1 F° 17
Dr. Mariano C. Tomatis
Contador Público (UBA)
C.P.C.E.C.A.B.A. T° 241 F° 118
|
|
José Daniel Abelovich
Síndico Titular
Por Comisión Fiscalizadora
|
|
Alejandro
G. Elsztain
Vicepresident
II acting
as
President
|
|
|
Note
|
06.30.18
|
06.30.17
|
06.30.16
|
|
Operating
activities:
|
|
|
|
|
|
Cash generated from
continuing operating activities before income tax
|
17
|
10,613
|
6,930
|
4,115
|
|
Income tax
paid
|
|
(982
)
|
(958
)
|
(785
)
|
|
Net
cash generated from continuing operating activities
|
|
9,631
|
5,972
|
3,330
|
|
Net
cash generated from discontinued operating activities
|
|
4,144
|
3,280
|
889
|
|
Net
cash generated from operating activities
|
|
13,775
|
9,252
|
4,219
|
|
Investing
activities:
|
|
|
|
|
|
Increase of
interest in associates and joint ventures
|
|
(234
)
|
(538
)
|
(207
)
|
|
Payment for
acquisition of subsidiary, net of
cash
acquired
|
|
(46
)
|
(46
)
|
9,193
|
|
Proceeds from sales
of interest in associates and joint ventures
|
|
305
|
-
|
9
|
|
Acquisition,
improvements and advanced payments for developments of investment
properties
|
|
(3,200
)
|
(2,752
)
|
(882
)
|
|
Proceeds from sales
of investment properties
|
|
674
|
291
|
1,326
|
|
Acquisitions and
improvements of property, plant and equipment
|
|
(2,436
)
|
(2,315
)
|
(591
)
|
|
Advanced
payments
|
|
(4
)
|
(6
)
|
(7
)
|
|
Advanced proceeds
from
sales of
farmlands
|
|
76
|
-
|
-
|
|
Proceeds from sales
of property, plant and equipment
|
|
18
|
9
|
3
|
|
Proceeds from sales
of farmlands
|
|
129
|
209
|
-
|
|
Proceeds from
liquidation of associate
|
|
7
|
-
|
-
|
|
Acquisition of
intangible assets
|
|
(634
)
|
(376
)
|
(89
)
|
|
Acquisition of
investments in financial instruments
|
|
(27,128
)
|
(6,287
)
|
(13,507
)
|
|
Proceeds from
disposal of investments in financial
assets
|
|
26,057
|
6,785
|
14,113
|
|
Increase in
restricted assets, net
|
|
(3,032
)
|
(396
)
|
-
|
|
Loans granted to
related
parties
|
|
(397
)
|
(7
)
|
(862
)
|
|
Loans
granted
|
|
(102
)
|
-
|
-
|
|
Loans repayments
received
|
|
612
|
-
|
-
|
|
Loans repayments
received from related parties
|
|
-
|
-
|
80
|
|
Payment for the
acquisition of
other
assets
|
|
(120
)
|
-
|
-
|
|
Dividends received
from associates and joint ventures
|
|
313
|
230
|
16
|
|
Dividends received
from financial assets
|
|
289
|
35
|
72
|
|
Net
cash (used in) / generated from continuing investing
activities
|
|
(8,853
)
|
(5,164
)
|
8,667
|
|
Net
cash (used in) / generated from discontinued investing
activities
|
|
(3,119
)
|
2,749
|
(27
)
|
|
Net
cash (used in) / generated from investing activities
|
|
(11,972
)
|
(2,415
)
|
8,640
|
|
Financing
activities:
|
|
|
|
|
|
Repurchase of
non-convertible notes
|
|
(379
)
|
(546
)
|
(209
)
|
|
Repurchase of
treasury shares
|
|
(763
)
|
-
|
-
|
|
Issuance of capital
from subsidiaries
|
|
-
|
857
|
-
|
|
Proceeds from
borrowings
|
|
25,027
|
29,353
|
147,427
|
|
Repayment of
borrowings
|
|
(22,912
)
|
(19,098
)
|
(145,854
)
|
|
Obtention /
(payment) of short term loans, net
|
|
732
|
(1,019
)
|
209
|
|
Payment of
borrowings to related parties
|
|
-
|
(14
)
|
(6
)
|
|
Obtention of loans
from related parties
|
|
62
|
-
|
4
|
|
Proceeds from
exercise of options granted
|
|
-
|
-
|
6
|
|
Payment of seller
financing
|
|
(89
)
|
-
|
(72
)
|
|
Capital
contributions of non-controlling
interest in subsidiaries
|
|
1,347
|
202
|
1
|
|
Acquisition of
non-controlling interest in subsidiaries
|
|
(615
)
|
(196
)
|
(947
)
|
|
Capital
distribution to non-controlling interest in
subsidiaries
|
|
(31
)
|
73
|
(184
)
|
|
Dividends
paid
|
|
(940
)
|
(2,135
)
|
(239
)
|
|
Proceeds from
derivative financial instruments,
net
|
|
(10
)
|
150
|
1,323
|
|
Payment of
derivative financial instruments
|
|
-
|
(131
)
|
-
|
|
Dividends paid to
non-controlling interest in subsidiaries
|
|
(1,259
)
|
-
|
-
|
|
Proceeds from sales
of non-controlling interest in subsidiaries
|
|
2,507
|
2,528
|
86
|
|
Receipts from
claims
|
|
-
|
-
|
90
|
|
Interest
paid
|
|
(7,234
)
|
(5,522
)
|
(3,173
)
|
|
Net
cash (used in) / generated from continuing financing
activities
|
|
(4,557
)
|
4,502
|
(1,538
)
|
|
Net
cash generated from / (used in) discontinued financing
activities
|
|
2,258
|
(2,603
)
|
(3,109
)
|
|
Net
cash (used in) / generated from financing
activities
|
|
(2,299
)
|
1,899
|
(4,647
)
|
|
Net
(decrease) / increase in cash and cash
equivalents from continuing
activities
|
|
(3,779
)
|
5,310
|
10,459
|
|
Net
increase / (decrease) in cash and cash
equivalents from discontinued
activities
|
|
3,283
|
3,426
|
(2,247
)
|
|
Net
(decrease) / increase in cash and
cash
equivalents
|
|
(496
)
|
8,736
|
8,212
|
|
Cash and cash
equivalents at beginning of the period
|
15
|
25,363
|
14,096
|
634
|
|
Cash and cash
equivalents reclassified to held for sale
|
|
(347
)
|
(157
)
|
-
|
|
Foreign exchange
gain on cash and changes in fair value of cash
equivalents
|
|
14,130
|
2,688
|
5,250
|
|
Cash
and cash equivalents at the end of the
period
|
|
38,650
|
25,363
|
14,096
|
|
C.P.C.E.C.A.B.A. T° 1 F° 17
Dr. Mariano C. Tomatis
Contador Público (UBA)
C.P.C.E.C.A.B.A. T° 241 F° 118
|
|
José Daniel Abelovich
Síndico Titular
Por Comisión Fiscalizadora
|
|
Alejandro
G. Elsztain
Vicepresident
II acting
as
President
|
|
Standards
and amendments
|
Description
|
Date
of mandatory adoption for the Group in the year ended
on
|
|
Cycle of annual
improvements 2014-2016. IFRS 12 “Disclosure of Interests in
other entities”.
|
Clarifies the
standard scope.
|
06-30-2018
|
|
Amendments to IAS 7
"Disclosure initiative".
|
Establishes that
the entity shall disclose information so that users of the
Financial Statements may assess the changes in liabilities
resulting from financing activities, including both cash and
non-cash changes.
|
06-30-2018
|
|
Amendments to IAS
12 "Recognition of deferred tax assets for unrealized
losses".
|
Clarifies the
accounting of deferred income tax assets in the case of unrealized
losses from debt instruments measured at fair value.
|
06-30-2018
|
|
Standards
and amendments
|
Description
|
Date
of mandatory adoption for the Group in the year ended
on
|
|
Amendments to IAS
40 "Transfers of Investment Properties"
|
Clarifies the
conditions that should be met for an entity to transfer a property
to, or from, investment properties.
|
06-30-2019
|
|
Cycle of annual
improvements 2014-2016. IAS 28 “Investments in Associates and
Joint ventures”.
|
Clarifies that the
option to measure an associate or a joint venture at fair value for
a qualifying entity is available upon initial
recognition.
|
06-30-2019
|
|
IFRS 9
“Financial Instruments”.
|
Adds a new
impairment model based on expected losses and introduces some minor
amendments to the classification and measurement of financial
assets.
|
06-30-2019
|
|
IFRS 15
“Revenues from contracts with customers”
|
Provides the new
revenue recognition model derived from contracts with customers.
The core principle underlying the model is satisfaction of
performance obligations assumed with customers. Applies to all
contracts with customers, except those covered by other IFRSs, such
as leases, insurance and financial instruments contracts. The
standard does not address recognition of interest or dividend
income.
|
06-30-2019
|
|
Amendments to IFRS
2 "Share-based Payment".
|
The amendments
clarify the scope of the standard in relation to (i) accounting of
the effects that the concession consolidation conditions have on
cash settled share-based payments, (ii) the Classification of the
share-based payment transactions subject to net settlement, and
(iii) accounting for the amendment of terms and conditions of the
share-based payment transaction that reclassifies the transaction
from cash settled to equity settled.
|
06-30-2019
|
|
IFRS 16
"Leases".
|
Will supersede IAS
17 currently in force (and associated interpretations) and its
scope includes all leases, with two specific exceptions (low cost
assets, leases and short-term leases). Under the new standard,
lessees are required to account for leases under one single model
in the balance sheet that is similar to the one used to account for
financial leases under IAS 17. The accounting of the lessor has no
significant changes.
|
06-30-2020
|
|
|
Current statement of financial position
|
IFRS 15 impact
|
IFRS 9 impact
|
Adjusted statement of financial position
|
|
ASSETS
|
|
|
|
|
|
Non-current assets
|
|
|
|
|
|
Trading
properties
|
6,020
|
(3,338
)
|
-
|
2,682
|
|
Investments
in associates and joint ventures
|
24,747
|
24
|
(19
)
|
24,752
|
|
Deferred
income tax assets
|
1,679
|
(95
)
|
-
|
1,584
|
|
Trade
and other receivables
|
9,129
|
497
|
(63
)
|
9,563
|
|
Total non-current assets
|
251,336
|
(2,912
)
|
(82
)
|
248,342
|
|
Current assets
|
|
|
|
|
|
Trading
properties
|
3,232
|
(734
)
|
-
|
2,498
|
|
Trade
and other receivables
|
17,208
|
292
|
(32
)
|
17,468
|
|
Total current assets
|
102,434
|
(442
)
|
(32
)
|
101,960
|
|
TOTAL ASSETS
|
353,770
|
(3,354
)
|
(114
)
|
350,302
|
|
SHAREHOLDERS’ EQUITY
|
|
|
|
|
|
Shareholders' equity attributable to equity holders of the
parent
|
|
|
|
|
|
Retained
earnings
|
20,925
|
127
|
(453
)
|
20,599
|
|
Non-controlling
interest
|
54,396
|
126
|
(473
)
|
54,049
|
|
TOTAL SHAREHOLDERS’ EQUITY
|
75,321
|
253
|
(926
)
|
74,648
|
|
LIABILITIES
|
|
|
|
|
|
Non-current liabilities
|
|
|
|
|
|
Trade
and other payables
|
3,577
|
(1,647
)
|
-
|
1,930
|
|
Borrowings
|
187,462
|
-
|
1,025
|
188,487
|
|
Deferred
income tax liabilities
|
26,563
|
(43
)
|
(268
)
|
26,252
|
|
Total non-current liabilities
|
221,395
|
(1,690
)
|
757
|
220,462
|
|
Current liabilities
|
|
|
|
|
|
Trade
and other payables
|
17,892
|
(1,925
)
|
-
|
15,967
|
|
Borrowings
|
32,083
|
-
|
55
|
32,138
|
|
Income
tax and MPIT liabilities
|
595
|
8
|
-
|
603
|
|
Total current liabilities
|
57,054
|
(1,917
)
|
55
|
55,192
|
|
TOTAL LIABILITIES
|
278,449
|
(3,607
)
|
812
|
275,654
|
|
TOTAL SHAREHOLDERS’ EQUITY AND LIABILITIES
|
353,770
|
(3,354
)
|
(114
)
|
350,302
|
|
|
|
|
% of
ownership interest held by
the
Group
|
||
|
Name
of the entity
|
Country
|
Principal
activity
|
06.30.18
|
06.30.17
|
06.30.16
|
|
Cresud's
direct equity interest in
:
|
|
|
|
|
|
|
Brasilagro-CompanhIa
Brasileira de Propriedades Agrícolas (1)
|
Brazil
|
Agricultural
|
43.29
%
|
43.43
%
|
42.18
%
|
|
Sociedad
Anónima Carnes Pampeanas S.A. (2)
|
Argentina
|
Agro-industrial
|
100.00
%
|
100.00
%
|
100.00
%
|
|
Futuros y
Opciones.Com S.A.
|
Argentina
|
Brokerage
|
50.10
%
|
59.59
%
|
59.59
%
|
|
Helmir
S.A.
|
Uruguay
|
Investment
|
100.00
%
|
100.00
%
|
100.00
%
|
|
IRSA Inversiones y
Representaciones Sociedad Anónima (2)
|
Argentina
|
Real
estate
|
63.74
%
|
63.76
%
|
63.77
%
|
|
Agropecuaria Santa
Cruz S.A.
|
Uruguay
|
Investment
|
100.00
%
|
100.00
%
|
100.00
%
|
|
Brasilagro's direct equity interest in:
|
|
|
|
|
|
|
Araucária
Ltda.
|
Brazil
|
Agricultural
|
99.99
%
|
99.99
%
|
99.99
%
|
|
Cajueiro
Ltda.
|
Brazil
|
Agricultural
|
99.99
%
|
99.99
%
|
99.99
%
|
|
Ceibo
Ltda.
|
Brazil
|
Agricultural
|
99.99
%
|
99.99
%
|
99.99
%
|
|
Cremaq
Ltda.
|
Brazil
|
Agricultural
|
99.99
%
|
99.99
%
|
99.99
%
|
|
Engenho
de Maracajú Ltda.
|
Brazil
|
Agricultural
|
99.99
%
|
99.99
%
|
99.99
%
|
|
Flamboyant
Ltda.
|
Brazil
|
Agricultural
|
99.99
%
|
99.99
%
|
99.99
%
|
|
Jaborandi
Agr’cola Ltda.
|
Brazil
|
Agricultural
|
99.99
%
|
99.99
%
|
99.99
%
|
|
Jaborandi
Propriedades Agr’colas S.A.
|
Brazil
|
Agricultural
|
99.99
%
|
99.99
%
|
99.99
%
|
|
Mogno
Ltda.
|
Brazil
|
Agricultural
|
99.99
%
|
99.99
%
|
99.99
%
|
|
Palmeiras
S.A.
|
Brazil
|
Agricultural
|
99.99
%
|
-
|
-
|
|
Agropecuaria
Morot’ S.A.
|
Brazil
|
Agricultural
|
99.99
%
|
-
|
-
|
|
Futuros y Opciones.Com. S.A.'s direct equity interest
in:
|
|
|
|
|
|
|
Amauta
Agro S.A. (3)
|
Argentina
|
Brokerage
|
98.57
%
|
98.57
%
|
98.57
%
|
|
FyO
Acopio S.A. (3)
|
Argentina
|
Warehousing
and brokerage
|
98.57
%
|
98.57
%
|
98.57
%
|
|
FyO
Chile SPA
|
Chile
|
Brokerage
|
100.00
%
|
100.00
%
|
-
|
|
Agropecuaria Santa Cruz S.A.'s direct equity interest
in:
|
|
|
|
|
|
|
Agropecuaria
Acres del Sud S.A. (2)
|
Bolivia
|
Agricultural
|
100.00
%
|
100.00
%
|
100.00
%
|
|
Ombú
Agropecuaria S.A.
|
Bolivia
|
Agricultural
|
100.00
%
|
100.00
%
|
100.00
%
|
|
Yatay
Agropecuaria S.A.
|
Bolivia
|
Agricultural
|
100.00
%
|
100.00
%
|
100.00
%
|
|
Yuchán
Agropecuaria S.A. (2)
|
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
%
|
|
|
|
|
% of ownership interest held by the Group
|
||
|
Name of the entity
|
Country
|
Principal activity
|
06.30.18
|
06.30.17
|
06.30.16
|
|
IRSA's direct equity interest:
|
|
|
|
|
|
|
IRSA
CP (1)
|
Argentina
|
Real
estate
|
86.34
%
|
94.61
%
|
94.61
%
|
|
E-Commerce
Latina S.A.
|
Argentina
|
Investment
|
100.00
%
|
100.00
%
|
100.00
%
|
|
Efanur
S.A.
|
Uruguay
|
Investment
|
100.00
%
|
100.00
%
|
100.00
%
|
|
Hoteles
Argentinos S.A.
|
Argentina
|
Hotel
|
80.00
%
|
80.00
%
|
80.00
%
|
|
Inversora
Bolívar S.A.
|
Argentina
|
Investment
|
100.00
%
|
100.00
%
|
100.00
%
|
|
Llao
Llao Resorts S.A. (2)
|
Argentina
|
Hotel
|
50.00
%
|
50.00
%
|
50.00
%
|
|
Nuevas
Fronteras S.A.
|
Argentina
|
Hotel
|
76.34
%
|
76.34
%
|
76.34
%
|
|
Palermo
Invest S.A.
|
Argentina
|
Investment
|
100.00
%
|
100.00
%
|
100.00
%
|
|
Ritelco
S.A.
|
Uruguay
|
Investment
|
100.00
%
|
100.00
%
|
100.00
%
|
|
Tyrus
S.A.
|
Uruguay
|
Investment
|
100.00
%
|
100.00
%
|
100.00
%
|
|
UT
IRSA y Galerías Pacífico S.A. (2) (6)
|
Argentina
|
Investment
|
50.00
%
|
50.00
%
|
-
|
|
|
|
|
% of ownership interest held by the Group
|
||
|
Name of the entity
|
Country
|
Principal activity
|
06.30.18
|
06.30.17
|
06.30.16
|
|
IRSA CP's direct equity interest in:
|
|
|
|
|
|
|
Arcos
del Gourmet S.A.
|
Argentina
|
Real
estate
|
90.00
%
|
90.00
%
|
90.00
%
|
|
Emprendimiento
Recoleta S.A.
|
Argentina
|
Real
estate
|
53.68
%
|
53.68
%
|
53.68
%
|
|
Fibesa
S.A. (3)
|
Argentina
|
Real
estate
|
100.00
%
|
100.00
%
|
100.00
%
|
|
Panamerican
Mall S.A.
|
Argentina
|
Real
estate
|
80.00
%
|
80.00
%
|
80.00
%
|
|
Shopping
Neuquén S.A.
|
Argentina
|
Real
estate
|
99.92
%
|
99.92
%
|
99.14
%
|
|
Torodur
S.A.
|
Uruguay
|
Investment
|
100.00
%
|
100.00
%
|
100.00
%
|
|
EHSA
|
Argentina
|
Investment
|
70.00
%
|
70.00
%
|
-
|
|
Centro
de Entretenimiento La Plata (6)
|
Argentina
|
Real
estate
|
100.00
%
|
-
|
-
|
|
Tyrus S.A.'s direct equity interest in:
|
|
|
|
|
|
|
DFL
(4)
|
Bermudas
|
Investment
|
91.57
%
|
91.57
%
|
91.57
%
|
|
I
Madison LLC
|
United
States
|
Investment
|
-
|
100.00
%
|
100.00
%
|
|
IRSA
Development LP
|
United
States
|
Investment
|
-
|
100.00
%
|
100.00
%
|
|
IRSA
International LLC
|
United
States
|
Investment
|
100.00
%
|
100.00
%
|
100.00
%
|
|
Jiwin
S.A.
|
Uruguay
|
Investment
|
100.00
%
|
100.00
%
|
100.00
%
|
|
Liveck
S.A.
|
Uruguay
|
Investment
|
100.00
%
|
100.00
%
|
100.00
%
|
|
Real
Estate Investment Group IV LP (REIG IV)
|
Bermudas
|
Investment
|
-
|
100.00
%
|
100.00
%
|
|
Real
Estate Investment Group V LP (REIG V)
|
Bermudas
|
Investment
|
100.00
%
|
100.00
%
|
100.00
%
|
|
Real
Estate Strategies LLC
|
United
States
|
Investment
|
100.00
%
|
100.00
%
|
100.00
%
|
|
Efanur S.A.'s direct equity interest in:
|
|
|
|
|
|
|
Real
Estate Investment Group VII LP (REIG VII)
|
Bermudas
|
Investment
|
100.00
%
|
-
|
-
|
|
DFL's direct equity interest in:
|
|
|
|
|
|
|
IDB
Development Corporation Ltd.
|
Israel
|
Investment
|
100.00
%
|
68.28
%
|
68.28
%
|
|
Dolphin
IL Investment Ltd.
|
Israel
|
Investment
|
100.00
%
|
-
|
-
|
|
DIL's direct equity interest in:
|
|
|
|
|
|
|
Discount
Investment Corporation Ltd. (4)
|
Israel
|
Investment
|
76.57
%
|
77.25
%
|
76.43
%
|
|
IDBD's direct equity interest in:
|
|
Investment
|
|
|
|
|
IDB
Tourism (2009) Ltd.
|
Israel
|
Tourism
services
|
100.00
%
|
100.00
%
|
100.00
%
|
|
IDB
Group Investment Inc
|
Israel
|
Investment
|
100.00
%
|
100.00
%
|
100.00
%
|
|
DIC's direct equity interest in:
|
|
|
|
|
|
|
Property
& Building Corporation Ltd.
|
Israel
|
Real
estate
|
64.40
%
|
64.40
%
|
76.45
%
|
|
Shufersal
Ltd. (7)
|
Israel
|
Retail
|
-
|
54.19
%
|
52.95
%
|
|
Cellcom
Israel Ltd. (5)
|
Israel
|
Telecommunications
|
43.14
%
|
42.26
%
|
41.77
%
|
|
Elron
Electronic Industries Ltd.
|
Israel
|
Investment
|
50.30
%
|
50.30
%
|
50.30
%
|
|
Bartan
Holdings and Investments Ltd.
|
Israel
|
Investment
|
55.68
%
|
55.68
%
|
55.68
%
|
|
Epsilon
Investment House Ltd.
|
Israel
|
Investment
|
68.75
%
|
68.75
%
|
68.75
%
|
|
Buildings
and facilities
|
Between
5 and 50 years
|
|
Machinery
and equipment
|
Between
3 and 24 years
|
|
Communication
networks
|
Between
4 and 20 years
|
|
Others
|
Between
3 and 25 years
|
|
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, and discount
rate, among other.
|
Should
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
of 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
– Property, plant and equipment
Note 12
– 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
2.5
|
|
Estimated useful
life of intangible assets 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. See Note
10.
|
Incorrect valuation
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.
|
|
|
Level 2
and 3 financial instruments
|
Main
assumptions used by the Group are:
●
Discounted
projected income by interest rate
●
Values determined
in accordance with the 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); share price volatility (historical) and
market interest rate (Libor rate curve).
|
Incorrect
recognition of a charge to income / (loss).
|
Note 15
– Financial instruments by category
|
|
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.
|
|
|
Qualitative
considerations for determining whether or not the replacement of
the debt instrument involves significantly different
terms
|
The
entire set of characteristics of the exchanged debt instruments,
and the economic parameters represented therein:
Average
lifetime of the exchanged liabilities; Extent of effects of the
debt terms (linkage to index; foreign currency; variable interest)
on the cash flows from the instruments.
|
Classification of a
debt instrument in a manner whereby it will not reflect the change
in the debt terms, which will affect the method of accounting
recording.
|
(Financial
liabilities)
|
|
Biological
assets
|
Main
assumptions used in valuation are yields, production costs, selling
expenses, forwards of sales prices, discount rates.
|
Wrong
recognition/valuation of biological assets. See sensitivities
modeled on these parameters in Note 13.
|
|
|
|
February 2018
|
|
Assets
|
941
|
|
Cash
and cash equivalents
|
1
|
|
Trade
and other receivables
|
27
|
|
Income
tax credit
|
12
|
|
Property,
plant and equipment
|
901
|
|
Liabilities
|
172
|
|
Trade
and other payables
|
11
|
|
Debts
with related parties
|
121
|
|
Taxes
payable
|
40
|
|
Equity
|
|
|
Currency
translation adjustment
|
9
|
|
Total fair value of identifiable assets and assumed
liabilities
|
778
|
|
|
December 2017
|
|
Fair value of identifiable assets and assumed
liabilities:
|
|
|
Properties,
plant and equipment
|
200
|
|
Inventories
|
380
|
|
Trade
and other receivables
|
335
|
|
Cash
and cash equivalents
|
25
|
|
Borrowings
|
(260
)
|
|
Trade
and other payables
|
(930
)
|
|
Employee
benefits
|
(25
)
|
|
Provisions
|
(15
)
|
|
Total net identifiable assets
|
(290
)
|
|
Goodwill
(pending allocation)
|
920
|
|
Total
|
630
|
|
|
06.30.18
|
|
Cash
received
|
6,420
|
|
Remediation
of the fair value of the remaining interest
|
13,164
|
|
Total
|
19,584
|
|
Net
assets disposed including goodwill
|
(8,501
)
|
|
Gain from the sale of a subsidiary, net of taxes (*)
|
11,083
|
|
|
06.30.18
|
|
Investment
properties
|
4,489
|
|
Property,
plant and equipment
|
29,001
|
|
Intangible
assets
|
7,108
|
|
Investments
in associates and joint ventures
|
401
|
|
Restricted
assets
|
91
|
|
Trade
and other receivables
|
12,240
|
|
Investments
in financial assets
|
2,846
|
|
Derivative
financial instruments
|
23
|
|
Inventories
|
6,276
|
|
Cash
and cash equivalents
|
5,579
|
|
TOTAL ASSETS
|
68,054
|
|
Borrowings
|
21,310
|
|
Deferred
income tax liabilities
|
2,808
|
|
Trade
and other payables
|
23,974
|
|
Provisions
|
447
|
|
Employee
benefits
|
1,279
|
|
Salaries
and social security liabilities
|
2,392
|
|
Income
tax and MPIT liabilities
|
8
|
|
TOTAL LIABILITIES
|
52,218
|
|
Non-controlling
interest
|
7,335
|
|
Net assets disposed including goodwill
|
8,501
|
|
|
Net
monetary position (Liability)/Asset
|
|
|
|
06.30.18
|
06.30.17
|
|
Functional
currency
|
US$
|
US$
|
|
Argentine
Peso
|
(9,476
)
|
(5,240
)
|
|
Brazilian
Reais
|
60
|
198
|
|
Bolivian
Peso
|
(46
)
|
52
|
|
Total
|
(9,462
)
|
(4,990
)
|
|
|
Net monetary position (Liability)/Asset
|
|||
|
|
06.30.18
|
06.30.17
|
||
|
Functional currency
|
US$
|
NIS
|
US$
|
NIS
|
|
Argentine
Peso
|
(13,324
)
|
-
|
(11,436
)
|
-
|
|
Uruguayan
Peso
|
(368
)
|
-
|
(131
)
|
-
|
|
US
Dollar
|
-
|
-
|
-
|
1
|
|
Total
|
(13,692
)
|
-
|
(11,567
)
|
1
|
|
|
06.30.18
|
||||
|
Type
of derivative contract
|
Tons
|
Margin
|
Premium
paid or (collected)
|
Derivatives
at fair value
|
Gain
/ (Loss) for valuation at fair value at year-end
|
|
Forward:
|
|
|
|
|
|
|
Sales
|
|
|
|
|
|
|
Corn
|
17,323
|
1
|
-
|
(5
)
|
(5
)
|
|
Soybeans
|
73,274
|
14
|
(1
)
|
19
|
55
|
|
Ethanol
|
2,100
|
-
|
-
|
2
|
3
|
|
Options:
|
|
|
|
|
|
|
Sale
put
|
|
|
|
|
|
|
Corn
|
82,323
|
-
|
-
|
(9
)
|
38
|
|
Purchase
put
|
|
|
|
|
|
|
Soybeans
|
(25,330
)
|
2
|
1
|
(5
)
|
(5
)
|
|
Sale
call
|
|
|
|
|
|
|
Corn
|
2,000
|
1
|
1
|
-
|
(1
)
|
|
Total
|
151,690
|
18
|
1
|
2
|
85
|
|
|
06.30.17
|
||||
|
Type of derivative contract
|
Tons
|
Margin
|
Premium paid or (collected)
|
Derivatives at fair value
|
Gain / (Loss) for valuation at fair value at year-end
|
|
Forward:
|
|
|
|
|
|
|
Sales
|
|
|
|
|
|
|
Corn
|
52,468
|
7
|
-
|
2
|
4
|
|
Soybeans
|
81,729
|
16
|
-
|
(3
)
|
35
|
|
Wheat
|
2,000
|
-
|
-
|
-
|
-
|
|
Livestock
|
660
|
-
|
-
|
-
|
-
|
|
Purchase
|
|
|
|
|
|
|
Corn
|
7,234
|
-
|
-
|
-
|
-
|
|
Soybeans
|
2,619
|
-
|
-
|
-
|
2
|
|
Wheat
|
8,101
|
1
|
-
|
-
|
1
|
|
Options:
|
|
|
|
|
|
|
Sale put
|
|
|
|
|
|
|
Corn
|
25,405
|
-
|
(2
)
|
(1
)
|
1
|
|
Soybeans
|
35,362
|
-
|
(1
)
|
(7
)
|
-
|
|
Purchase put
|
|
|
|
|
|
|
Corn
|
(25,402
)
|
-
|
8
|
4
|
(3
)
|
|
Soybeans
|
(30,004
)
|
-
|
4
|
9
|
3
|
|
Sale call
|
|
|
|
|
|
|
Corn
|
48,102
|
1
|
(5
)
|
(3
)
|
1
|
|
Soybeans
|
31,208
|
1
|
(3
)
|
(5
)
|
(2
)
|
|
Purchase call
|
|
|
|
|
|
|
Soybeans
|
(1,005
)
|
-
|
-
|
-
|
-
|
|
Total
|
238,477
|
26
|
1
|
(4
)
|
42
|
|
|
06.30.18
|
|||||
|
|
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
|
3,151
|
-
|
-
|
-
|
-
|
3,151
|
|
Borrowings
(excluding finance lease liabilities)
|
3,884
|
1,577
|
933
|
776
|
3,895
|
11,065
|
|
Finance lease
obligations
|
15
|
1
|
1
|
-
|
137
|
154
|
|
Derivative
financial instruments
|
114
|
16
|
-
|
-
|
-
|
130
|
|
Total
|
7,164
|
1,594
|
934
|
776
|
4,032
|
14,500
|
|
|
06.30.17
|
|||||
|
|
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
|
1,154
|
935
|
-
|
-
|
-
|
2,089
|
|
Borrowings
(excluding finance lease liabilities)
|
3,823
|
1,718
|
778
|
204
|
134
|
6,657
|
|
Finance
lease obligations
|
9
|
8
|
-
|
-
|
98
|
115
|
|
Derivative
financial instruments
|
28
|
-
|
-
|
-
|
-
|
28
|
|
Total
|
5,014
|
2,661
|
778
|
204
|
232
|
8,889
|
|
|
06.30.18
|
|||||
|
|
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
|
1,173
|
127
|
12
|
10
|
3
|
1,325
|
|
Borrowings
(excluding finance lease liabilities)
|
3,837
|
7,787
|
7,807
|
1,236
|
11,450
|
32,117
|
|
Finance lease
obligations
|
7
|
6
|
2
|
-
|
-
|
15
|
|
Derivative
financial instruments
|
-
|
-
|
-
|
-
|
46
|
46
|
|
Total
|
5,017
|
7,920
|
7,821
|
1,246
|
11,499
|
33,503
|
|
|
06.30.17
|
|||||
|
|
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
|
752
|
8
|
6
|
2
|
5
|
773
|
|
Borrowings
(excluding finance lease liabilities)
|
1,656
|
529
|
528
|
525
|
6,749
|
9,987
|
|
Finance
lease obligations
|
2
|
1
|
1
|
-
|
-
|
4
|
|
Derivative
financial instruments
|
5
|
-
|
-
|
-
|
-
|
5
|
|
Total
|
2,415
|
538
|
535
|
527
|
6,754
|
10,769
|
|
|
06.30.18
|
|||||
|
|
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
|
12,080
|
1,191
|
1,326
|
-
|
-
|
14,597
|
|
Borrowings
(excluding finance lease liabilities)
|
29,733
|
26,639
|
22,256
|
23,734
|
114,113
|
216,475
|
|
Finance lease
obligations
|
16
|
-
|
-
|
-
|
-
|
16
|
|
Purchase
obligations
|
3,921
|
1,823
|
639
|
347
|
229
|
6,959
|
|
Derivative
financial
instruments
|
8
|
-
|
-
|
-
|
-
|
8
|
|
Total
|
45,758
|
29,653
|
24,221
|
24,081
|
114,342
|
238,055
|
|
|
06.30.17
|
|||||
|
|
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
|
16,850
|
1,584
|
692
|
-
|
-
|
19,126
|
|
Borrowings
(excluding finance lease liabilities)
|
23,733
|
18,084
|
20,837
|
13,353
|
67,537
|
143,544
|
|
Finance
lease obligations
|
10
|
5
|
5
|
5
|
|
25
|
|
Purchase
obligations
|
1,135
|
1,140
|
873
|
5
|
-
|
3,153
|
|
Derivative
financial instruments
|
62
|
76
|
-
|
-
|
-
|
138
|
|
Total
|
41,790
|
20,889
|
22,407
|
13,363
|
67,537
|
165,986
|
|
|
06.30.18
|
06.30.17
|
06.30.16
|
|
Gearing ratio
(i)
|
60.08
%
|
23.31
%
|
21.41
%
|
|
Debt ratio
(ii)
|
112.64
%
|
74.08
%
|
72.64
%
|
|
|
06.30.18
|
06.30.17
|
06.30.16
|
|
Gearing ratio
(iii)
|
40.83
%
|
31.66
%
|
29.91
%
|
|
Debt ratio
(iv)
|
40.58
%
|
29.13
%
|
25.27
%
|
|
|
06.30.18
|
06.30.17
|
06.30.16
|
|
Gearing
ratio (iii)
|
82.85
%
|
81.95
%
|
82.74
%
|
|
Debt
ratio (iv)
|
148.46
%
|
128.04
%
|
137.75
%
|
|
|
06.30.18
|
|||||||||
|
|
|
Urban
Properties and Investment business (II
)
|
|
|
|
|
|
|
||
|
|
Agricultural
business (I)
|
Operations
Center in Argentina
|
Operations
Center in Israel
|
Subtotal
|
Total
segment information
|
Joint
ventures (i)
|
Discontinued
operations (ii)
|
Adjustments
(iii)
|
Elimination
of inter-segment transactions and non-reportable assets /
liabilities (iv)
|
Total
Statement of Income / Financial Position
|
|
Revenues
|
6,081
|
5,308
|
86,580
|
91,888
|
97,969
|
(46
)
|
(60,470
)
|
1,726
|
(193
)
|
38,986
|
|
Costs
|
(5,210
)
|
(1,067
)
|
(61,395
)
|
(62,462
)
|
(67,672
)
|
29
|
44,563
|
(1,760
)
|
60
|
(24,780
)
|
|
Initial recognition
and changes in the fair value of biological assets and agricultural
products at the point of harvest
|
926
|
-
|
-
|
-
|
926
|
2
|
-
|
-
|
114
|
1,042
|
|
Changes in the net
realizable value of agricultural products after
harvest
|
303
|
-
|
-
|
-
|
303
|
-
|
-
|
-
|
-
|
303
|
|
Gross
profit / (loss)
|
2,100
|
4,241
|
25,185
|
29,426
|
31,526
|
(15
)
|
(15,907
)
|
(34
)
|
(19
)
|
15,551
|
|
Gain from disposal
of farmlands
|
906
|
-
|
-
|
-
|
906
|
-
|
-
|
-
|
-
|
906
|
|
Net gain from fair
value adjustment of investment properties
|
96
|
21,275
|
2,160
|
23,435
|
23,531
|
(738
)
|
(164
)
|
-
|
-
|
22,629
|
|
General and
administrative expenses
|
(546
)
|
(903
)
|
(3,870
)
|
(4,773
)
|
(5,319
)
|
14
|
878
|
-
|
13
|
(4,414
)
|
|
Selling
expenses
|
(649
)
|
(432
)
|
(16,986
)
|
(17,418
)
|
(18,067
)
|
6
|
12,749
|
-
|
6
|
(5,306
)
|
|
Other operating
results, net
|
567
|
(78
)
|
467
|
389
|
956
|
19
|
177
|
-
|
-
|
1,152
|
|
Management
fees
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(554
)
|
-
|
(554
)
|
|
Profit
/ (loss) from operations
|
2,474
|
24,103
|
6,956
|
31,059
|
33,533
|
(714
)
|
(2,267
)
|
(588
)
|
-
|
29,964
|
|
Share of profit /
(loss) of associates and joint ventures
|
23
|
(1,269
)
|
(43
)
|
(1,312
)
|
(1,289
)
|
706
|
(20
)
|
-
|
-
|
(603
)
|
|
Segment
profit / (loss)
|
2,497
|
22,834
|
6,913
|
29,747
|
32,244
|
(8
)
|
(2,287
)
|
(588
)
|
-
|
29,361
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reportable
assets
|
11,762
|
66,472
|
266,802
|
333,274
|
345,036
|
(470
)
|
(13,303
)
|
-
|
22,507
|
353,770
|
|
Reportable
liabilities
|
-
|
-
|
(215,452
)
|
(215,452
)
|
(215,452
)
|
-
|
-
|
-
|
(62,997
)
|
(278,449
)
|
|
Net
reportable assets
|
11,762
|
66,472
|
51,350
|
117,822
|
129,584
|
(470
)
|
(13,303
)
|
-
|
(40,490
)
|
75,321
|
|
|
06.30.17
|
|||||||||
|
|
|
Urban Properties and Investment business (II)
|
|
|
|
|
|
|
||
|
|
Agricultural business (I)
|
Operations Center in Argentina
|
Operations Center in Israel
|
Subtotal
|
Total segment information
|
Joint ventures (i)
|
Discontinued operations (ii)
|
Adjustments (iii)
|
Elimination of inter-segment transactions and non-reportable
assets / liabilities (iv)
|
Total Statement of Income / Financial Position
|
|
Revenues
|
3,915
|
4,311
|
68,422
|
72,733
|
76,648
|
(72
)
|
(47,168
)
|
1,490
|
(152
)
|
30,746
|
|
Costs
|
(3,395
)
|
(910
)
|
(49,110
)
|
(50,020
)
|
(53,415
)
|
45
|
35,488
|
(1,517
)
|
69
|
(19,330
)
|
|
Initial
recognition and changes in the fair value of biological assets and
agricultural products at the point of harvest
|
127
|
-
|
-
|
-
|
127
|
8
|
-
|
-
|
69
|
204
|
|
Changes
in the net realizable value of agricultural products after
harvest
|
(74
)
|
-
|
-
|
-
|
(74
)
|
-
|
-
|
-
|
-
|
(74
)
|
|
Gross profit / (loss)
|
573
|
3,401
|
19,312
|
22,713
|
23,286
|
(19
)
|
(11,680
)
|
(27
)
|
(14
)
|
11,546
|
|
Net
gain from fair value adjustment of investment
properties
|
331
|
4,489
|
374
|
4,863
|
5,194
|
(193
)
|
(113
)
|
-
|
-
|
4,888
|
|
Gain
from disposal of farmlands
|
280
|
-
|
-
|
-
|
280
|
-
|
-
|
-
|
-
|
280
|
|
General
and administrative expenses
|
(411
)
|
(683
)
|
(3,173
)
|
(3,856
)
|
(4,267
)
|
7
|
624
|
-
|
8
|
(3,628
)
|
|
Selling
expenses
|
(500
)
|
(355
)
|
(13,093
)
|
(13,448
)
|
(13,948
)
|
7
|
9,434
|
-
|
4
|
(4,503
)
|
|
Other
operating results, net
|
75
|
(68
)
|
(196
)
|
(264
)
|
(189
)
|
(5
)
|
64
|
-
|
2
|
(128
)
|
|
Management
fees
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(200
)
|
-
|
(200
)
|
|
Profit / (loss) from operations
|
348
|
6,784
|
3,224
|
10,008
|
10,356
|
(203
)
|
(1,671
)
|
(227
)
|
-
|
8,255
|
|
Share
of profit / (loss) of associates and joint ventures
|
8
|
(94
)
|
105
|
11
|
19
|
153
|
(76
)
|
-
|
-
|
96
|
|
Segment profit / (loss)
|
356
|
6,690
|
3,329
|
10,019
|
10,375
|
(50
)
|
(1,747
)
|
(227
)
|
-
|
8,351
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reportable
assets
|
7,013
|
44,914
|
178,964
|
223,878
|
230,891
|
(583
)
|
-
|
-
|
11,138
|
241,446
|
|
Reportable
liabilities
|
-
|
-
|
(155,235
)
|
(155,235
)
|
(155,235
)
|
-
|
-
|
-
|
(37,038
)
|
(192,273
)
|
|
Net reportable assets
|
7,013
|
44,914
|
23,729
|
68,643
|
75,656
|
(583
)
|
-
|
-
|
(25,900
)
|
49,173
|
|
|
06.30.16
|
|||||||||
|
|
|
Urban Properties and Investment business (II)
|
|
|
|
|
|
|
||
|
|
Agricultural business (I)
|
Operations Center in Argentina
|
Operations Center in Israel
|
Subtotal
|
Total segment information
|
Joint ventures (i)
|
Discontinued operations (ii)
|
Adjustments (iii)
|
Elimination of inter-segment transactions and non-reportable
assets / liabilities (iv)
|
Total Statement of Income / Financial Position
|
|
Revenues
|
2,909
|
3,284
|
27,077
|
30,361
|
33,270
|
(89
)
|
(18,607
)
|
1,194
|
(146
)
|
15,622
|
|
Costs
|
(2,493
)
|
(659
)
|
(19,252
)
|
(19,911
)
|
(22,404
)
|
74
|
14,063
|
(1,207
)
|
94
|
(9,380
)
|
|
Initial
recognition and changes in the fair value of biological assets and
agricultural products at the point of harvest
|
376
|
-
|
-
|
-
|
376
|
(26
)
|
-
|
-
|
51
|
401
|
|
Changes
in the net realizable value of agricultural products after
harvest
|
208
|
-
|
-
|
-
|
208
|
-
|
-
|
-
|
-
|
208
|
|
Gross profit / (loss)
|
1,000
|
2,625
|
7,825
|
10,450
|
11,450
|
(41
)
|
(4,544
)
|
(13
)
|
(1
)
|
6,851
|
|
Net
gain from fair value adjustment of investment
properties
|
22
|
18,167
|
(271
)
|
17,896
|
17,918
|
(379
)
|
(23
)
|
-
|
-
|
17,516
|
|
Loss
from disposal of farmlands
|
(2
)
|
-
|
-
|
-
|
(2
)
|
-
|
-
|
-
|
-
|
(2
)
|
|
General
and administrative expenses
|
(315
)
|
(487
)
|
(1,360
)
|
(1,847
)
|
(2,162
)
|
5
|
200
|
-
|
7
|
(1,950
)
|
|
Selling
expenses
|
(338
)
|
(264
)
|
(5,442
)
|
(5,706
)
|
(6,044
)
|
8
|
3,862
|
-
|
1
|
(2,173
)
|
|
Other
operating results, net
|
(80
)
|
(12
)
|
(32
)
|
(44
)
|
(124
)
|
(2
)
|
19
|
-
|
(3
)
|
(110
)
|
|
Management
fees
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(534
)
|
-
|
(534
)
|
|
Profit / (loss) from operations
|
287
|
20,029
|
720
|
20,749
|
21,036
|
(409
)
|
(486
)
|
(547
)
|
4
|
19,598
|
|
Share
of (loss) / profit of associates and joint ventures
|
23
|
126
|
123
|
249
|
272
|
262
|
-
|
-
|
-
|
534
|
|
Segment profit / (loss)
|
310
|
20,155
|
843
|
20,998
|
21,308
|
(147
)
|
(486
)
|
(547
)
|
4
|
20,132
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reportable
assets
|
5,136
|
39,107
|
147,470
|
186,577
|
191,713
|
(510
)
|
-
|
-
|
8,448
|
199,651
|
|
Reportable
liabilities
|
-
|
-
|
(132,989
)
|
(132,989
)
|
(132,989
)
|
-
|
-
|
-
|
(29,462
)
|
(162,451
)
|
|
Net reportable assets
|
5,136
|
39,107
|
14,481
|
53,588
|
58,724
|
(510
)
|
-
|
-
|
(21,014
)
|
37,200
|
|
|
06.30.18
|
||||
|
|
Agricultural
production
|
Land
transformation and sales
|
Corporate
|
Others
|
Total
Agricultural business
|
|
Revenues
|
3,603
|
-
|
-
|
2,478
|
6,081
|
|
Costs
|
(2,930
)
|
(12
)
|
-
|
(2,268
)
|
(5,210
)
|
|
Initial recognition
and changes in the fair value of biological assets and agricultural
products at the point of harvest
|
926
|
-
|
-
|
-
|
926
|
|
Changes in the net
realizable value of agricultural products after
harvest
|
303
|
-
|
-
|
-
|
303
|
|
Gross
profit / (loss)
|
1,902
|
(12
)
|
-
|
210
|
2,100
|
|
Gain from disposal
of farmlands
|
-
|
906
|
-
|
-
|
906
|
|
Net gain from fair
value adjustment of investment properties
|
-
|
96
|
-
|
-
|
96
|
|
General and
administrative expenses
|
(348
)
|
(1
)
|
(89
)
|
(108
)
|
(546
)
|
|
Selling
expenses
|
(468
)
|
-
|
-
|
(181
)
|
(649
)
|
|
Other operating
results, net
|
18
|
511
|
-
|
38
|
567
|
|
Management
fees
|
-
|
-
|
-
|
-
|
-
|
|
Profit
/ (loss) from operations
|
1,104
|
1,500
|
(89
)
|
(41
)
|
2,474
|
|
Share of profit /
(loss) of associates
|
24
|
-
|
-
|
(1
)
|
23
|
|
Segment
profit / (loss)
|
1,128
|
1,500
|
(89
)
|
(42
)
|
2,497
|
|
|
|
|
|
|
|
|
Investment
properties
|
923
|
-
|
-
|
-
|
923
|
|
Property, plant and
equipment
|
7,093
|
18
|
-
|
117
|
7,228
|
|
Investments in
associates
|
39
|
-
|
-
|
44
|
83
|
|
Other reportable
assets
|
3,167
|
-
|
-
|
361
|
3,528
|
|
Reportable
assets
|
11,222
|
18
|
-
|
522
|
11,762
|
|
|
06.30.17
|
||||
|
|
Agricultural production
|
Land transformation and sales
|
Corporate
|
Others
|
Total Agricultural business
|
|
Revenues
|
2,197
|
-
|
-
|
1,718
|
3,915
|
|
Costs
|
(1,810
)
|
(11
)
|
-
|
(1,574
)
|
(3,395
)
|
|
Initial
recognition and changes in the fair value of biological assets and
agricultural products at the point of harvest
|
127
|
-
|
-
|
-
|
127
|
|
Changes
in the net realizable value of agricultural products after
harvest
|
(74
)
|
-
|
-
|
-
|
(74
)
|
|
Gross profit / (loss)
|
440
|
(11
)
|
-
|
144
|
573
|
|
Net
gain from fair value adjustment of investment
properties
|
-
|
331
|
-
|
-
|
331
|
|
Gain
from disposal of farmlands
|
-
|
280
|
-
|
-
|
280
|
|
General
and administrative expenses
|
(254
)
|
(1
)
|
(84
)
|
(72
)
|
(411
)
|
|
Selling
expenses
|
(370
)
|
-
|
-
|
(130
)
|
(500
)
|
|
Other
operating results, net
|
70
|
-
|
-
|
5
|
75
|
|
Management
fees
|
-
|
-
|
-
|
-
|
-
|
|
(Loss) / Profit from operations
|
(114
)
|
599
|
(84
)
|
(53
)
|
348
|
|
Share
of profit / (loss) of associates
|
12
|
-
|
-
|
(4
)
|
8
|
|
Segment (loss) / profit
|
(102
)
|
599
|
(84
)
|
(57
)
|
356
|
|
|
|
|
|
|
|
|
Investment
properties
|
304
|
-
|
-
|
-
|
304
|
|
Property,
plant and equipment
|
4,531
|
12
|
-
|
97
|
4,640
|
|
Investments
in associates
|
45
|
-
|
-
|
4
|
49
|
|
Other
reportable assets
|
1,780
|
-
|
-
|
240
|
2,020
|
|
Reportable assets
|
6,660
|
12
|
-
|
341
|
7,013
|
|
|
06.30.16
|
||||
|
|
Agricultural production
|
Land transformation and sales
|
Corporate
|
Others
|
Total Agricultural business
|
|
Revenues
|
1,765
|
-
|
-
|
1,144
|
2,909
|
|
Costs
|
(1,419
)
|
(9
)
|
-
|
(1,065
)
|
(2,493
)
|
|
Initial
recognition and changes in the fair value of biological assets and
agricultural products at the point of harvest
|
376
|
-
|
-
|
-
|
376
|
|
Changes
in the net realizable value of agricultural products after
harvest
|
208
|
-
|
-
|
-
|
208
|
|
Gross profit / (loss)
|
930
|
(9
)
|
-
|
79
|
1,000
|
|
Net
gain from fair value adjustment of investment
properties
|
-
|
22
|
-
|
-
|
22
|
|
Loss
from disposal of farmlands
|
-
|
(2
)
|
-
|
-
|
(2
)
|
|
General
and administrative expenses
|
(185
)
|
(1
)
|
(76
)
|
(53
)
|
(315
)
|
|
Selling
expenses
|
(248
)
|
-
|
-
|
(90
)
|
(338
)
|
|
Other
operating results, net
|
(82
)
|
-
|
-
|
2
|
(80
)
|
|
Management
fees
|
-
|
-
|
-
|
-
|
-
|
|
Profit / (Loss) from operations
|
415
|
10
|
(76
)
|
(62
)
|
287
|
|
Share
of profit / (loss) of associates
|
26
|
-
|
-
|
(3
)
|
23
|
|
Segment profit / (loss)
|
441
|
10
|
(76
)
|
(65
)
|
310
|
|
|
|
|
|
|
|
|
Investment
properties
|
103
|
-
|
-
|
-
|
103
|
|
Property,
plant and equipment
|
3,187
|
18
|
-
|
42
|
3,247
|
|
Investments
in associates
|
54
|
-
|
-
|
-
|
54
|
|
Other
reportable assets
|
1,570
|
-
|
-
|
162
|
1,732
|
|
Reportable assets
|
4,914
|
18
|
-
|
204
|
5,136
|
|
|
06.30.18
|
|||||||
|
|
Shopping
Malls
|
Offices
|
Sales
and developments
|
Hotels
|
International
|
Corporate
|
Others
|
Total
|
|
Revenues
|
3,665
|
532
|
120
|
973
|
-
|
-
|
18
|
5,308
|
|
Costs
|
(330
)
|
(46
)
|
(44
)
|
(624
)
|
-
|
-
|
(23
)
|
(1,067
)
|
|
Gross
profit / (loss)
|
3,335
|
486
|
76
|
349
|
-
|
-
|
(5
)
|
4,241
|
|
Net gain from fair
value adjustment of investment properties
|
11,340
|
4,932
|
4,771
|
-
|
-
|
-
|
232
|
21,275
|
|
General and
administrative expenses
|
(320
)
|
(87
)
|
(78
)
|
(193
)
|
(46
)
|
(151
)
|
(28
)
|
(903
)
|
|
Selling
expenses
|
(238
)
|
(57
)
|
(21
)
|
(114
)
|
-
|
-
|
(2
)
|
(432
)
|
|
Other operating
results, net
|
(57
)
|
(4
)
|
11
|
(17
)
|
(23
)
|
-
|
12
|
(78
)
|
|
Management
fees
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
Profit
/ (Loss) from
operations
|
14,060
|
5,270
|
4,759
|
25
|
(69
)
|
(151
)
|
209
|
24,103
|
|
Share of profit /
(loss) of associates and joint
ventures (**)
|
-
|
-
|
26
|
-
|
(1,923
)
|
-
|
628
|
(1,269
)
|
|
Segment
profit / (loss)
|
14,060
|
5,270
|
4,785
|
25
|
(1,992
)
|
(151
)
|
837
|
22,834
|
|
|
|
|
|
|
|
|
|
|
|
Investment and
trading properties
|
40,468
|
13,133
|
10,670
|
-
|
-
|
-
|
625
|
64,896
|
|
Property, plant and
equipment
|
56
|
33
|
-
|
171
|
89
|
-
|
-
|
349
|
|
Investment in
associates and joint ventures
(*)
|
-
|
-
|
163
|
-
|
(1,740
)
|
-
|
2,595
|
1,018
|
|
Other reportable
assets
|
33
|
13
|
51
|
12
|
-
|
-
|
100
|
209
|
|
Reportable
assets
|
40,557
|
13,179
|
10,884
|
183
|
(1,651
)
|
-
|
3,320
|
66,472
|
|
|
06.30.17
|
|||||||
|
|
Shopping Malls
|
Offices
|
Sales and developments
|
Hotels
|
International
|
Corporate
|
Others
|
Total
|
|
Revenues
|
3,047
|
434
|
99
|
725
|
-
|
-
|
6
|
4,311
|
|
Costs
|
(350
)
|
(29
)
|
(43
)
|
(484
)
|
-
|
-
|
(4
)
|
(910
)
|
|
Gross profit
|
2,697
|
405
|
56
|
241
|
-
|
-
|
2
|
3,401
|
|
Net
gain from fair value adjustment of investment
properties
|
2,068
|
1,373
|
849
|
-
|
-
|
-
|
199
|
4,489
|
|
General
and administrative expenses
|
(261
)
|
(70
)
|
(40
)
|
(135
)
|
(43
)
|
(132
)
|
(2
)
|
(683
)
|
|
Selling
expenses
|
(188
)
|
(46
)
|
(21
)
|
(97
)
|
-
|
-
|
(3
)
|
(355
)
|
|
Other
operating results, net
|
(58
)
|
(12
)
|
(36
)
|
(1
)
|
27
|
-
|
12
|
(68
)
|
|
Management
fees
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
Profit / (Loss) from operations
|
4,258
|
1,650
|
808
|
8
|
(16
)
|
(132
)
|
208
|
6,784
|
|
Share
of profit / (loss) of associates and joint ventures
|
-
|
-
|
14
|
-
|
(196
)
|
-
|
88
|
(94
)
|
|
Segment profit / (loss)
|
4,258
|
1,650
|
822
|
8
|
(212
)
|
(132
)
|
296
|
6,690
|
|
|
|
|
|
|
|
|
|
|
|
Investment
and trading properties
|
28,799
|
7,422
|
5,328
|
-
|
-
|
-
|
247
|
41,796
|
|
Property,
plant and equipment
|
55
|
42
|
-
|
168
|
2
|
-
|
-
|
267
|
|
Investment
in associates and joint ventures
|
-
|
-
|
95
|
-
|
570
|
-
|
2,054
|
2,719
|
|
Other
reportable assets
|
31
|
44
|
47
|
10
|
-
|
-
|
-
|
132
|
|
Reportable assets
|
28,885
|
7,508
|
5,470
|
178
|
572
|
-
|
2,301
|
44,914
|
|
|
06.30.16
|
|||||||
|
|
Shopping Malls
|
Offices
|
Sales and developments
|
Hotels
|
International
|
Corporate
|
Others
|
Total
|
|
Revenues
|
2,409
|
332
|
8
|
534
|
-
|
-
|
1
|
3,284
|
|
Costs
|
(250
)
|
(25
)
|
(20
)
|
(362
)
|
-
|
-
|
(2
)
|
(659
)
|
|
Gross profit / (loss)
|
2,159
|
307
|
(12
)
|
172
|
-
|
-
|
(1
)
|
2,625
|
|
Net
gain from fair value adjustment of investment
properties
|
16,132
|
1,226
|
773
|
-
|
-
|
-
|
36
|
18,167
|
|
General
and administrative expenses
|
(179
)
|
(85
)
|
(24
)
|
(103
)
|
(24
)
|
(72
)
|
-
|
(487
)
|
|
Selling
expenses
|
(145
)
|
(24
)
|
(23
)
|
(69
)
|
-
|
-
|
(3
)
|
(264
)
|
|
Other
operating results, net
|
(63
)
|
(6
)
|
(34
)
|
(2
)
|
92
|
-
|
1
|
(12
)
|
|
Management
fees
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
Profit / (Loss) from operations
|
17,904
|
1,418
|
680
|
(2
)
|
68
|
(72
)
|
33
|
20,029
|
|
Share
of profit / (loss) of associates and joint ventures
|
-
|
-
|
5
|
-
|
(130
)
|
-
|
251
|
126
|
|
Segment profit / (loss)
|
17,904
|
1,418
|
685
|
(2
)
|
(62
)
|
(72
)
|
284
|
20,155
|
|
|
|
|
|
|
|
|
|
|
|
Investment
and trading properties
|
26,613
|
5,534
|
4,575
|
-
|
-
|
-
|
37
|
36,759
|
|
Property,
plant and equipment
|
49
|
19
|
2
|
166
|
2
|
-
|
-
|
238
|
|
Investment
in associates and joint ventures
|
-
|
-
|
62
|
-
|
143
|
-
|
1,762
|
1,967
|
|
Other
reportable assets
|
33
|
11
|
91
|
8
|
-
|
-
|
-
|
143
|
|
Reportable assets
|
26,695
|
5,564
|
4,730
|
174
|
145
|
-
|
1,799
|
39,107
|
|
|
06.30.18
|
||||||
|
|
Real
Estate
|
Supermarkets
|
Telecommunications
|
Insurance
|
Corporate
|
Others
|
Total
|
|
Revenues
|
6,180
|
60,470
|
19,347
|
-
|
-
|
583
|
86,580
|
|
Costs
|
(2,619
)
|
(44,563
)
|
(13,899
)
|
-
|
-
|
(314
)
|
(61,395
)
|
|
Gross
profit
|
3,561
|
15,907
|
5,448
|
-
|
-
|
269
|
25,185
|
|
Net gain from fair
value adjustment of investment properties
|
1,996
|
164
|
-
|
-
|
-
|
-
|
2,160
|
|
General and
administrative expenses
|
(363
)
|
(878
)
|
(1,810
)
|
-
|
(374
)
|
(445
)
|
(3,870
)
|
|
Selling
expenses
|
(115
)
|
(12,749
)
|
(3,974
)
|
-
|
-
|
(148
)
|
(16,986
)
|
|
Other operating
results, net
|
98
|
(177
)
|
140
|
-
|
434
|
(28
)
|
467
|
|
Management
fees
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
Profit
/ (Loss) from operations
|
5,177
|
2,267
|
(196
)
|
-
|
60
|
(352
)
|
6,956
|
|
Share of profit/
(loss) of associates and joint ventures
|
167
|
20
|
-
|
-
|
-
|
(230
)
|
(43
)
|
|
Segment
profit / (loss)
|
5,344
|
2,287
|
(196
)
|
-
|
60
|
(582
)
|
6,913
|
|
|
|
|
|
|
|
|
|
|
Reportable
assets
|
134,038
|
13,304
|
49,797
|
12,254
|
21,231
|
36,178
|
266,802
|
|
Reportable
liabilities
|
(104,202
)
|
-
|
(38,804
)
|
(1,214
)
|
(68,574
)
|
(2,658
)
|
(215,452
)
|
|
Net
reportable assets
|
29,836
|
13,304
|
10,993
|
11,040
|
(47,343
)
|
33,520
|
51,350
|
|
|
06.30.17
|
||||||
|
|
Real Estate
|
Supermarkets
|
Telecommunications
|
Insurance
|
Corporate
|
Others
|
Total
|
|
Revenues
|
4,918
|
47,277
|
15,964
|
-
|
-
|
263
|
68,422
|
|
Costs
|
(2,333
)
|
(35,432
)
|
(11,183
)
|
-
|
-
|
(162
)
|
(49,110
)
|
|
Gross profit
|
2,585
|
11,845
|
4,781
|
-
|
-
|
101
|
19,312
|
|
Net
gain from fair value adjustment of investment
properties
|
261
|
113
|
-
|
-
|
-
|
-
|
374
|
|
General
and administrative expenses
|
(290
)
|
(627
)
|
(1,592
)
|
-
|
(384
)
|
(280
)
|
(3,173
)
|
|
Selling
expenses
|
(91
)
|
(9,517
)
|
(3,406
)
|
-
|
-
|
(79
)
|
(13,093
)
|
|
Other
operating results, net
|
46
|
(52
)
|
(36
)
|
-
|
(48
)
|
(106
)
|
(196
)
|
|
Management
fees
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
Profit / (Loss) from
operations
|
2,511
|
1,762
|
(253
)
|
-
|
(432
)
|
(364
)
|
3,224
|
|
Share of profit / (loss) of associates
and
joint ventures
|
46
|
75
|
-
|
-
|
-
|
(16
)
|
105
|
|
Segment profit / (loss)
|
2,557
|
1,837
|
(253
)
|
-
|
(432
)
|
(380
)
|
3,329
|
|
|
|
|
|
|
|
|
|
|
Reportable
assets
|
79,427
|
38,521
|
31,648
|
8,562
|
14,734
|
6,072
|
178,964
|
|
Reportable
liabilities
|
(64,100
)
|
(29,239
)
|
(25,032
)
|
-
|
(33,705
)
|
(3,159
)
|
(155,235
)
|
|
Net reportable assets
|
15,327
|
9,282
|
6,616
|
8,562
|
(18,971
)
|
2,913
|
23,729
|
|
|
06.30.16
|
||||||
|
|
Real Estate
|
Supermarkets
|
Telecommunications
|
Insurance
|
Corporate
|
Others
|
Total
|
|
Revenues
|
1,538
|
18,610
|
6,655
|
-
|
-
|
274
|
27,077
|
|
Costs
|
(467
)
|
(14,076
)
|
(4,525
)
|
-
|
-
|
(184
)
|
(19,252
)
|
|
Gross profit
|
1,071
|
4,534
|
2,130
|
-
|
-
|
90
|
7,825
|
|
Net
gain from fair value adjustment of investment
properties
|
(294
)
|
23
|
-
|
-
|
-
|
-
|
(271
)
|
|
General
and administrative expenses
|
(100
)
|
(203
)
|
(708
)
|
-
|
(321
)
|
(28
)
|
(1,360
)
|
|
Selling
expenses
|
(29
)
|
(3,907
)
|
(1,493
)
|
-
|
-
|
(13
)
|
(5,442
)
|
|
Other
operating results, net
|
(19
)
|
(13
)
|
-
|
-
|
-
|
-
|
(32
)
|
|
Management
fees
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
Profit / (Loss) from
operations
|
629
|
434
|
(71
)
|
-
|
(321
)
|
49
|
720
|
|
Share of profit / (loss) of associates
and
joint ventures
|
226
|
-
|
-
|
-
|
-
|
(103
)
|
123
|
|
Segment profit / (loss)
|
855
|
434
|
(71
)
|
-
|
(321
)
|
(54
)
|
843
|
|
|
|
|
|
|
|
|
|
|
Reportable
assets
|
60,678
|
29,440
|
27,345
|
4,602
|
1,753
|
23,652
|
147,470
|
|
Reportable
liabilities
|
(49,576
)
|
(23,614
)
|
(21,657
)
|
-
|
(10,441
)
|
(27,701
)
|
(132,989
)
|
|
Net reportable assets
|
11,102
|
5,826
|
5,688
|
4,602
|
(8,688
)
|
(4,049
)
|
14,481
|
|
|
Direct interest of non-controlling interest % (1)
|
Current assets
|
Non-current assets
|
Current liabilities
|
Non-current liabilities
|
Net assets
|
Book value of non-controlling interests
|
|
|
June 30, 2018
|
||||||
|
Subsidiaries with direct participation of Cresud
|
|
|
|
|
|
|
|
|
IRSA
|
36.26
%
|
96,018
|
239,755
|
46,756
|
214,476
|
74,541
|
37,120
|
|
Brasilagro
|
43.29
%
|
2,736
|
5,934
|
1,493
|
1,621
|
5,556
|
3,151
|
|
Subsidiaries with indirect participation of Cresud
|
|
|
|
|
|
|
|
|
Elron
|
49.70
%
|
1,933
|
1,610
|
252
|
24
|
3,267
|
2,351
|
|
PBC
|
35.60
%
|
23,655
|
108,704
|
16,033
|
90,620
|
25,706
|
21,730
|
|
Cellcom
(2)
|
57.90
%
|
21,185
|
27,648
|
12,601
|
26,109
|
10,123
|
6,391
|
|
IRSA
CP
|
13.66
%
|
10,670
|
57,074
|
2,497
|
27,284
|
37,963
|
4,995
|
|
|
June 30, 2017
|
||||||
|
Subsidiaries with direct participation of Cresud
|
|
|
|
|
|
|
|
|
IRSA
|
36.24
%
|
65,492
|
165,750
|
46,434
|
137,472
|
47,336
|
21,472
|
|
Brasilagro
|
43.43
%
|
804
|
3,347
|
739
|
276
|
3,136
|
1,774
|
|
Subsidiaries with indirect participation of Cresud
|
|
|
|
|
|
|
|
|
Elron
|
49.68
%
|
1,669
|
1,183
|
162
|
10
|
2,680
|
1,975
|
|
PBC
|
35.56
%
|
10,956
|
64,345
|
10,503
|
49,902
|
14,896
|
11,161
|
|
Cellcom
(2)
|
57.74
%
|
11,209
|
18,273
|
8,171
|
15,974
|
5,337
|
3,706
|
|
IRSA
CP
|
5.39
%
|
4,515
|
37,907
|
1,801
|
17,605
|
23,016
|
1,194
|
|
|
Revenues
|
Net income / (loss)
|
Total comprehensive income / (loss)
|
Total comprehensive income / (loss) attributable to non-controlling
interest
|
Cash of operating activities
|
Cash of investing activities
|
Cash of financial activities
|
Net Increase (decrease) in cash and cash equivalents
|
Dividends distribution to non-controlling shareholders
|
|
|
Year ended June 30, 2018
|
||||||||
|
Subsidiaries with direct participation of Cresud
|
|
|
|
|
|
|
|
|
|
|
IRSA
|
33,088
|
21,295
|
14,114
|
6,292
|
14,339
|
(11,573
)
|
(3,867
)
|
(1,101
)
|
(1,490
)
|
|
Brasilagro
|
1,430
|
781
|
1,858
|
1,054
|
43
|
(407
)
|
805
|
441
|
-
|
|
Subsidiaries with indirect participation of Cresud
|
|
|
|
|
|
|
|
|
|
|
Elron
|
-
|
(512
)
|
(80
)
|
(510
)
|
(327
)
|
343
|
(132
)
|
(116
)
|
(155
)
|
|
PBC
|
6,183
|
2,958
|
(181
)
|
1,060
|
3,073
|
27
|
(1,191
)
|
1,909
|
717
|
|
Cellcom
(2)
|
19,145
|
(509
)
|
5
|
(504
)
|
3,997
|
(2,574
)
|
382
|
1,805
|
-
|
|
IRSA
CP
|
5,949
|
15,656
|
15,656
|
556
|
3,624
|
(3,861
)
|
1,800
|
1,563
|
(716
)
|
|
|
Year ended June 30, 2017
|
||||||||
|
Subsidiaries with direct participation of Cresud
|
|
|
|
|
|
|
|
|
|
|
IRSA
|
27,004
|
5,220
|
4,513
|
2,190
|
9,059
|
(2,068
)
|
1,537
|
8,528
|
(2,232
)
|
|
Brasilagro
|
693
|
134
|
822
|
76
|
328
|
(81
)
|
(307
)
|
(60
)
|
-
|
|
Subsidiaries with indirect participation of Cresud
|
|
|
|
|
|
|
|
|
|
|
Elron
|
-
|
(427
)
|
(63
)
|
(342
)
|
(235
)
|
147
|
(200
)
|
(288
)
|
106
|
|
PBC
|
4,877
|
886
|
(353
)
|
1,254
|
2,470
|
(2,208
)
|
283
|
545
|
(975
)
|
|
Cellcom
(2)
|
15,739
|
(329
)
|
-
|
(224
)
|
2,348
|
(1,574
)
|
(1,348
)
|
(574
)
|
-
|
|
IRSA
CP
|
4,997
|
3,378
|
3,378
|
117
|
2,875
|
(148
)
|
(958
)
|
1,769
|
(831
)
|
|
|
06.30.18
|
06.30.17
|
|
Beginning
of the
year
|
8,155
|
17,128
|
|
Share-holding
(decrease) / increase in associates and
joint ventures
|
(392
)
|
1,100
|
|
Capital
contribution
|
185
|
172
|
|
Share of (loss)
/ profit
|
(583
)
|
365
|
|
Decrease for
control obtainment (Note 4)
|
-
|
(59
)
|
|
Incorporation by
business combination (Note 4)
|
-
|
107
|
|
Currency
translation adjustment
|
3,426
|
305
|
|
Cash dividends
(ii
)
|
(349
)
|
(272
)
|
|
Sale of
associates
|
-
|
1
|
|
Liquidation
distribution (iii)
|
(72
)
|
-
|
|
Capital
reduction
|
(284
)
|
(32
)
|
|
Transfer to
borrowings to associates (iv)
|
(190
)
|
-
|
|
Hedging
instruments
|
-
|
56
|
|
Defined benefit
plans
|
-
|
(7
)
|
|
Reclassification to
held for sale
|
(44
)
|
(10,709
)
|
|
Issuance of
capital
|
2
|
-
|
|
Decrease of
interest in associate
|
(339
)
|
-
|
|
Others
|
12,780
|
-
|
|
End
of the year (iv
)
|
22,295
|
8,155
|
|
|
% of
ownership interest
held
|
Value
of Group's interest in equity
|
Group's
interest in comprehensive income
|
|||||
|
Name
of the entity
|
06.30.18
|
06.30.17
|
06.30.16
|
06.30.18
|
06.30.17
|
06.30.18
|
06.30.17
|
06.30.16
|
|
Associates
|
|
|
|
|
|
|
|
|
|
New Lipstick
(1)
|
49.90
%
|
49.90
%
|
49.90
%
|
(2,452
)
|
(72
)
|
(2,380
)
|
(201
)
|
(64
)
|
|
BHSA
(2)
|
29.91
%
|
30.66
%
|
30.66
%
|
2,250
|
1,693
|
618
|
83
|
259
|
|
Condor
(3)
|
18.90
%
|
28.72
%
|
25.53
%
|
696
|
634
|
450
|
53
|
(27
)
|
|
PBEL
|
45.40
%
|
45.40
%
|
45.40
%
|
1,049
|
768
|
389
|
262
|
194
|
|
Adama
(4)
|
N/A
|
N/A
|
40.00
%
|
N/A
|
N/A
|
N/A
|
N/A
|
4,141
|
|
Shufersal
(7)
|
33.56
%
|
N/A
|
N/A
|
12,763
|
N/A
|
N/A
|
N/A
|
N/A
|
|
Other
associates
|
N/A
|
N/A
|
N/A
|
2,706
|
1,597
|
1,011
|
(315
)
|
489
|
|
|
|
|
|
|
|
|
|
|
|
Joint
ventures
|
|
|
|
|
|
|
|
|
|
Quality
(5)
|
50.00
%
|
50.00
%
|
50.00
%
|
1,062
|
482
|
541
|
119
|
155
|
|
La Rural
S.A.
|
50.00
%
|
50.00
%
|
N/A
|
94
|
113
|
14
|
15
|
N/A
|
|
Cresca S.A.
(8)
|
50.00
%
|
50.00
%
|
0.00
%
|
1
|
279
|
455
|
49
|
54
|
|
Mehadrin
(6)
|
45.41
%
|
45.41
%
|
45.41
%
|
2,272
|
1,312
|
961
|
309
|
433
|
|
Other joint
ventures
|
N/A
|
N/A
|
N/A
|
1,854
|
1,349
|
804
|
296
|
447
|
|
Total
associates and joint ventures
|
|
|
|
22,295
|
8,155
|
2,863
|
670
|
6,081
|
|
|
|
|
|
Last
financial statement
issued
|
||
|
Name
of the entity
|
Place
of business / Country of incorporation
|
Main
activity
|
Common
shares 1 vote
|
Share
capital (nominal value)
|
Income
/ (loss
) for the
year
|
Shareholders'
equity
|
|
Associates
|
|
|
|
|
|
|
|
New Lipstick
(1)
|
United
States
|
Real
estate
|
N/A
|
N/A
|
(*) (11)
|
(*) (178)
|
|
BHSA
(2)
|
Argentina
|
Financing
|
448,689,072
|
(***) 1.500
|
(***) 2.238
|
(***) 8.719
|
|
Condor
(3)
|
United
States
|
Hotel
|
2,198,225
|
N/A
|
(*) 1
|
(*) 109
|
|
Adama
(4)
|
Israel
|
Agrochemical
|
N/A
|
N/A
|
N/A
|
N/A
|
|
Shufersal
(7)
|
India
|
Retail
|
450
|
(**) 1
|
(**) (76)
|
(**) (465)
|
|
PBEL
|
Israel
|
Real
estate
|
79,282,087
|
N/A
|
N/A
|
N/A
|
|
|
|
|
|
|
||
|
Joint
ventures
|
|
|
|
|
|
|
|
Quality
(5)
|
Argentina
|
Real
estate
|
120,827,022
|
242
|
1,079
|
2,113
|
|
La Rural
S.A.
|
Argentina
|
Organization of
events
|
714,498
|
1
|
78
|
157
|
|
Mehadrin
(6)
|
Israel
|
Real
estate
|
1,509,889
|
(**) 3
|
(**) 57
|
(**) 595
|
|
|
Current assets
|
Non-current assets
|
Current liabilities
|
Non-current liabilities
|
Net assets
|
% of ownership interest held
|
Interest in associates / joint ventures
|
Goodwill and others
|
Book value
|
|
|
June 30, 2018
|
||||||||
|
Associates
|
|
|
|
|
|
|
|
|
|
|
BHSA
|
56,150
|
24,837
|
44,697
|
28,560
|
7,730
(iv)
|
29.91%
(iii)
|
2,312
|
(62
)
|
2,25
|
|
PBEL
|
1,965
|
418
|
584
|
5,468
|
(3,669
)
|
45.00
%
|
(1,651
)
|
2,700
|
1,049
|
|
Shufersal
|
21,982
|
38,606
|
24,072
|
22,100
|
14,416
|
33.56
%
|
4,838
|
7,925
|
12,763
|
|
|
|
|
|
|
|
|
|
|
|
|
Joint ventures
|
|
|
|
|
|
|
|
|
|
|
Quality
Invest (ii)
|
5
|
2,820
|
64
|
648
|
2,113
|
50.00
%
|
1,057
|
5
|
1,062
|
|
Mehadrin
|
6,367
|
5,665
|
4,860
|
2,478
|
4,694
|
45.41
%
|
2,132
|
140
|
2,272
|
|
|
June 30, 2017
|
||||||||
|
Associates
|
|
|
|
|
|
|
|
|
|
|
BHSA
|
36,762
|
18,228
|
33,675
|
15,548
|
5,767
|
30.66
%
|
1,768
|
(75
)
|
1,693
|
|
PBEL
|
1,469
|
272
|
181
|
4,302
|
(2,742
)
|
45.40
%
|
(1,245
)
|
2,013
|
768
|
|
Shufersal
|
12,764
|
23,482
|
16,556
|
12,983
|
6,707
|
39.33
%
|
2,638
|
1,202
|
3,84
|
|
|
|
|
|
|
|
|
|
|
|
|
Joint ventures
|
|
|
|
|
|
|
|
|
|
|
Quality
Invest (ii)
|
18
|
1,486
|
82
|
466
|
956
|
50.00
%
|
478
|
4
|
482
|
|
Mehadrin
|
3,439
|
3,520
|
2,900
|
1,502
|
2,557
|
45.41
%
|
1,161
|
1,462
|
1,312
|
|
|
Revenues
|
Net income / (loss)
|
Total comprehensive income / (loss)
|
Dividend distribution
|
Cash of operating activities
|
Cash of investment activities
|
Cash of financial activities
|
Changes in cash and cash equivalents
|
|
|
Year ended June 30, 2018 (i)
|
|||||||
|
Associates
|
|
|
|
|
|
|
|
|
|
BHSA
|
11,144
|
2,238
|
2,238
|
200
|
6,912
|
1,304
|
(2,832
)
|
6,180
|
|
PBEL
|
5
|
(355
)
|
(352
)
|
-
|
(49
)
|
255
|
(222
)
|
(16
)
|
|
Shufersal
|
60,486
|
1,187
|
(76
)
|
455
|
3,796
|
(4,877
)
|
2,937
|
1,856
|
|
|
|
|
|
|
|
|
|
|
|
Joint ventures
|
|
|
|
|
|
|
|
|
|
Quality
Invest (ii)
|
13
|
1,079
|
1,079
|
-
|
(80
)
|
-
|
80
|
-
|
|
Mehadrin
|
7,249
|
343
|
348
|
-
|
395
|
26
|
(71
)
|
350
|
|
|
Year ended June 30, 2017 (i)
|
|||||||
|
Associates
|
|
|
|
|
|
|
|
|
|
BHSA
|
6,821
|
625
|
625
|
-
|
(6,439
)
|
475
|
2,124
|
(3,840
)
|
|
PBEL
|
300
|
(292
)
|
(186
)
|
-
|
202
|
(37
|
(160
)
|
5
|
|
Shufersal
|
47,192
|
1
|
(7
)
|
(265
)
|
2,883
|
(1,59
|
(1,798
)
|
(505
)
|
|
|
|
|
|
|
|
|
|
|
|
Joint ventures
|
|
|
|
|
|
|
|
|
|
Quality
Invest (ii)
|
26
|
237
|
237
|
-
|
(11
)
|
-
|
11
|
-
|
|
Mehadrin
|
5,403
|
180
|
172
|
-
|
476
|
-76
|
(53
)
|
347
|
|
|
Year ended June 30, 2016 (i)
|
|||||||
|
Associates
|
|
|
|
|
|
|
|
|
|
BHSA
|
6,821
|
837
|
837
|
-
|
(9,462
)
|
2,606
|
4,1
|
(2,756
)
|
|
PBEL
|
-
|
(97
)
|
(90
)
|
-
|
145
|
(58
|
(90
)
|
(3
)
|
|
|
|
|
|
|
|
|
|
|
|
Joint ventures
|
|
|
|
|
|
|
|
|
|
Quality
Invest (ii)
|
4
|
(15
)
|
(15
)
|
-
|
(10
)
|
-
|
10
|
-
|
|
Mehadrin
|
2,636
|
219
|
219
|
-
|
309
|
-13
|
206
|
502
|
|
|
06.30.18
|
06.30.17
|
||
|
|
Level 2
|
Level 3
|
Level 2
|
Level 3
|
|
Fair value at the beginning of the year
|
8,394
|
91,795
|
6,396
|
76,109
|
|
Reclassifications
of previous periods
|
-
|
-
|
-
|
(224
)
|
|
Currency
translation adjustment
|
265
|
40,041
|
18
|
10,494
|
|
Additions
|
1,335
|
1,954
|
591
|
2,059
|
|
Additions
of capitalized leasing costs
|
5
|
13
|
22
|
1
|
|
Depreciation
of capitalized leasing costs (i)
|
(3
)
|
(2
)
|
-
|
(1
)
|
|
Reclassification
to assets held for sale
|
-
|
(521
)
|
-
|
(71
)
|
|
Reclassification
to trading properties
|
353
|
-
|
-
|
(14
)
|
|
Transfers
|
2
|
(2
)
|
-
|
-
|
|
Reclassification
of property, plant and equipment (ii)
|
254
|
1,705
|
(149
)
|
173
|
|
Disposals
|
(179
)
|
(392
)
|
(179
)
|
(41
)
|
|
Balance
incorporated by business combination
|
107
|
-
|
-
|
-
|
|
Deconsolidation
(see Note 4.(l))
|
-
|
(4,489
)
|
-
|
-
|
|
Capitalized
finance costs
|
22
|
60
|
3
|
-
|
|
Net
gain from fair value adjustment
|
6,507
|
16,286
|
1,692
|
3,310
|
|
Fair value at the end of the year
|
17,062
|
146,448
|
8,394
|
91,795
|
|
|
06.30.18
|
06.30.17
|
|
Leased
out farmland
|
923
|
304
|
|
Rental
properties
|
141,102
|
89,232
|
|
Undeveloped
parcels of land
|
12,608
|
7,647
|
|
Properties
under development
|
8,877
|
3,006
|
|
Total
|
163,510
|
100,189
|
|
|
06.30.18
|
06.30.17
|
06.30.16
|
|
Rental
and services income
|
10,824
|
8,710
|
5,435
|
|
Direct
operating expenses
|
(3,053
)
|
(2,895
)
|
(2,396
)
|
|
Development
expenses
|
(1,748
)
|
(1,420
)
|
(151
)
|
|
Net
realized gain from fair value adjustment of investment
property
|
227
|
128
|
908
|
|
Net
unrealized gain from fair value adjustment of investment
property
|
22,402
|
4,873
|
16,631
|
|
|
|
|
|
Sensitivity (i)
|
|||
|
|
06.30.18
|
06.30.17
|
|||||
|
Description
|
Valuation technique
|
Parameters
|
Range fiscal year 2018
|
Increase
|
Decrease
|
Increase
|
Decrease
|
|
Rental
properties in Israel - Offices (Level 3)
|
Discounted
cash flows
|
Discount
rate
|
7.00%
a 9.00%
|
(1,556
)
|
1,864
|
(1,040
)
|
1,193
|
|
|
|
Weighted
average rental value per square meter (m2) per month, in
NIS
|
NIS
63
|
3,037
|
(3,037
)
|
1,772
|
(1,772
)
|
|
Rental
properties in Israel - Commercial use (Level 3)
|
Discounted
cash flows
|
Discount
rate
|
7.00%
a 9.00%
|
(1,322
)
|
1,457
|
(759
)
|
853
|
|
|
|
Weighted
average rental value per square meter (m2) per month, in
NIS
|
NIS
87
|
1,640
|
(1,640
)
|
1,003
|
(1,003
)
|
|
|
|
|
|
Sensitivity (i)
|
|||
|
|
06.30.18
|
06.30.17
|
|||||
|
Description
|
Valuation technique
|
Parameters
|
Range fiscal year 2018
|
Increase
|
Decrease
|
Increase
|
Decrease
|
|
Rental
properties in Israel - Industrial use (Level 3)
|
Discounted
cash flows
|
Discount
rate
|
7.75%
a 9.00%
|
(477
)
|
538
|
(316
)
|
377
|
|
|
|
Weighted
average rental value per square meter (m2) per month, in
NIS
|
NIS
31
|
996
|
(996
)
|
599
|
(599
)
|
|
Rental
properties in USA - HSBC Building (Level 3)
|
Discounted
cash flows
|
Discount
rate
|
6.25%
|
(1,212
)
|
1,269
|
(715
)
|
765
|
|
|
|
Weighted
average rental value per square meter (m2) per month, in
USD
|
USD
73
|
2,654
|
(2,654
)
|
1,497
|
(1,497
)
|
|
Rental
properties in USA - Las Vegas project (Level 3)
|
Discounted
cash flows
|
Discount
rate
|
8.50%
|
(134
)
|
141
|
(86
)
|
91
|
|
|
|
Weighted
average rental value per square meter (m2) per month, in
USD
|
USD
33
|
301
|
(301
)
|
200
|
(200
)
|
|
Shopping
Malls in Argentina (Level 3)
|
Discounted
cash flows
|
Discount
rate
|
9.79%
|
(5,046
)
|
6,796
|
(3,948
)
|
5,445
|
|
|
|
Growth
rate
|
3.00%
|
3,104
|
(2,307
|
2,464
|
(1,794
)
|
|
|
|
Inflation
|
(*)
|
4,035
|
(3,643
)
|
2,684
|
(2,425
)
|
|
|
|
Devaluation
|
(*)
|
(6,554
)
|
9,831
|
(4,703
)
|
7,054
|
|
Plot
of land in Argentina (Level 3)
|
Comparable
properties with incidence adjustment
|
Value
per square meter (m2)
|
9,2
|
64
|
65
|
18
|
(52
)
|
|
|
|
%
of incidence
|
3.00%
|
2,165
|
(2,167
)
|
1,168
|
(1,202
)
|
|
Properties
under development in Israel (Level 3)
|
Estimated
fair value of the investment property after completing the
construction
|
Weighted
average construction cost per square meter (m2) in NIS
|
5,787
NIS/m2
|
-
|
-
|
-
|
-
|
|
|
|
Annual
weighted average discount rate
|
7.00%
a 9.00%
|
(377
)
|
377
|
(437
)
|
437
|
|
|
Owner
occupied farmland (i)
|
Bearer
plant (
v)
|
Buildings
and facilities
|
Machinery
and equipment
|
Communication
networks
|
Others
(ii)
|
Total
|
|
Balance
at June 30, 2016
|
2,555
|
92
|
13,326
|
2,813
|
5,410
|
2,605
|
26,801
|
|
Costs
|
2,865
|
195
|
13,929
|
3,153
|
5,877
|
2,871
|
28,890
|
|
Accumulated
depreciation
|
(310
)
|
(103
)
|
(603
)
|
(340
)
|
(467
)
|
(266
)
|
(2,089
)
|
|
Net
book amount at June 30, 2016
|
2,555
|
92
|
13,326
|
2,813
|
5,410
|
2,605
|
26,801
|
|
|
|
|
|
|
|
|
|
|
Currency
translation adjustment
|
444
|
(2
)
|
2,950
|
627
|
1,148
|
293
|
5,460
|
|
Additions
|
731
|
183
|
792
|
634
|
711
|
718
|
3,769
|
|
Reclassifications
of investment properties
|
194
|
-
|
(156
)
|
-
|
-
|
-
|
38
|
|
Reclassifications
to investment properties
|
(62
)
|
-
|
-
|
-
|
-
|
-
|
(62
)
|
|
Reclassification to
group of assets held for sale (Note 34)
|
-
|
-
|
(28
)
|
(16
)
|
-
|
(1,513
)
|
(1,557
)
|
|
Disposals
|
(161
)
|
(14
)
|
(4
)
|
(8
)
|
(23
)
|
(207
)
|
(417
)
|
|
Impairments /
Recoveries
|
-
|
-
|
12
|
-
|
-
|
-
|
12
|
|
Depreciation charge
(iii)
|
(72
)
|
(43
)
|
(630
)
|
(588
)
|
(1,084
)
|
(477
)
|
(2,894
)
|
|
Balance
at June 30, 2017
|
3,629
|
216
|
16,262
|
3,462
|
6,162
|
1,419
|
31,150
|
|
|
|
|
|
|
|
|
|
|
Costs
|
4,011
|
362
|
17,495
|
4,390
|
7,713
|
2,162
|
36,133
|
|
Accumulated
depreciation
|
(382
)
|
(146
)
|
(1,233
)
|
(928
)
|
(1,551
)
|
(743
)
|
(4,983
)
|
|
Net
book amount at June 30, 2017
|
3,629
|
216
|
16,262
|
3,462
|
6,162
|
1,419
|
31,150
|
|
|
|
|
|
|
|
|
|
|
Currency
translation adjustment
|
1,975
|
155
|
9,068
|
2,418
|
3,827
|
1,059
|
18,502
|
|
Additions
|
226
|
219
|
1,154
|
999
|
971
|
973
|
4,542
|
|
Reclassifications
of investment properties
|
5
|
-
|
3
|
-
|
-
|
-
|
8
|
|
Reclassifications
to investment
properties
|
(73
)
|
-
|
(1,571
)
|
-
|
-
|
-
|
(1,644
)
|
|
Disposals
|
(159
)
|
(1
)
|
(18
)
|
(24
)
|
(45
)
|
(12
)
|
(259
)
|
|
Impairments /
Recoveries
|
-
|
-
|
(69
)
|
-
|
-
|
-
|
(69
)
|
|
Depreciation charge
(i)
|
(95
)
|
(64
)
|
(911
)
|
(713
)
|
(1,297
)
|
(621
)
|
(3,701
)
|
|
Deconsolidation
|
-
|
-
|
(22,744
)
|
(5,941
)
|
-
|
(316
)
|
(29,001
)
|
|
Assets incorporated
by business combination
|
899
|
-
|
105
|
113
|
-
|
1
|
1,118
|
|
Balance
at June 30, 2018
|
6,407
|
525
|
1,279
|
314
|
9,618
|
2,503
|
20,646
|
|
|
|
|
|
|
|
|
|
|
Costs
|
6,898
|
645
|
2,030
|
489
|
14,975
|
4,354
|
29,391
|
|
Accumulated
depreciation
|
(491
)
|
(120
)
|
(751
)
|
(175
)
|
(5,357
)
|
(1,851
)
|
(8,745
)
|
|
Net
book amount at June 30, 2018
|
6,407
|
525
|
1,279
|
314
|
9,618
|
2,503
|
20,646
|
|
|
Completed
properties
|
Properties
under development (i)
|
Undeveloped
properties
|
Total
|
|
At
June 30, 2016
|
236
|
3,534
|
1,204
|
4,974
|
|
Additions
|
2
|
1,188
|
39
|
1,229
|
|
Currency
translation adjustment
|
152
|
650
|
167
|
969
|
|
Transfers
|
1,101
|
(687
)
|
(414
)
|
-
|
|
Transfers from
intangible assets
|
13
|
-
|
-
|
13
|
|
Transfers from
investment properties
|
-
|
-
|
14
|
14
|
|
Capitalized finance
costs
|
-
|
1
|
-
|
1
|
|
Disposals
|
(703
)
|
(714
)
|
-
|
(1,417
)
|
|
At
June 30, 2017
|
801
|
3,972
|
1,010
|
5,783
|
|
Additions
|
14
|
1,683
|
173
|
1,870
|
|
Currency
translation adjustment
|
866
|
2,207
|
576
|
3,649
|
|
Transfers
|
1,435
|
(1,332
)
|
(103
)
|
-
|
|
Transfers of
intangible assets
|
9
|
-
|
-
|
9
|
|
Transfers from
investment properties
|
-
|
(353
)
|
-
|
(353
)
|
|
Capitalized finance
costs
|
-
|
11
|
-
|
11
|
|
Disposals
|
(516
)
|
(1,162
)
|
(39
)
|
(1,717
)
|
|
At
June 30, 2018
|
2,609
|
5,026
|
1,617
|
9,252
|
|
|
06.30.16
|
06.30.17
|
|
Non-current
|
6,020
|
4,534
|
|
Current
|
3,232
|
1,249
|
|
Total
|
9,252
|
5,783
|
|
|
Goodwill business
|
Trademarks
|
Licenses
|
Customer relations
|
Information systems and software
|
Contracts and others (iii) (iv)
|
Total
|
|
Balance at June 30, 2016
|
2,238
|
3,355
|
759
|
3,219
|
957
|
1,286
|
11,814
|
|
Costs
|
2,238
|
3,378
|
817
|
3,923
|
1,202
|
1,478
|
13,036
|
|
Accumulated
depreciation
|
-
|
(23
)
|
(58
)
|
(704
)
|
(245
)
|
(192
)
|
(1,222
)
|
|
Net book amount at June 30, 2016
|
2,238
|
3,355
|
759
|
3,219
|
957
|
1,286
|
11,814
|
|
|
|
|
|
|
|
|
|
|
Assets
incorporated by business combination (i)
|
26
|
-
|
-
|
-
|
-
|
-
|
26
|
|
Currency
translation adjustment
|
511
|
732
|
148
|
494
|
235
|
170
|
2,290
|
|
Transfers
to assets held for sale
|
-
|
(81
)
|
-
|
(36
)
|
(21
)
|
(44
)
|
(182
)
|
|
Transfers
to trading properties
|
-
|
-
|
-
|
-
|
-
|
(13
)
|
(13
)
|
|
Reclassification
of previous periods
|
31
|
-
|
-
|
-
|
-
|
-
|
31
|
|
Additions
|
-
|
-
|
-
|
-
|
588
|
30
|
618
|
|
Disposals
|
-
|
-
|
-
|
-
|
-
|
(52
)
|
(52
)
|
|
Depreciation charge (ii
)
|
-
|
(52
)
|
(115
)
|
(1,115
)
|
(458
)
|
(349
)
|
(2,089
)
|
|
Balance at June 30, 2017
|
2,806
|
3,954
|
792
|
2,562
|
1,301
|
1,028
|
12,443
|
|
|
Goodwill
business
|
Trademarks
|
Licenses
|
Customer
relations
|
Information
systems and software
|
Contracts
and others (
iii)
(iv)
|
Total
|
|
Costs
|
2,806
|
4,029
|
1,002
|
4,746
|
2,122
|
1,679
|
16,384
|
|
Accumulated
depreciation
|
-
|
(75
)
|
(210
)
|
(2,184
)
|
(821
)
|
(651
)
|
(3,941
)
|
|
Net
book amount at June 30, 2017
|
2,806
|
3,954
|
792
|
2,562
|
1,301
|
1,028
|
12,443
|
|
|
|
|
|
|
|
|
|
|
Assets incorporated
by business combination (i)
|
994
|
-
|
-
|
-
|
-
|
15
|
1,009
|
|
Deconsolidation
(Note 4.(l))
|
(2,666
)
|
(3,393
)
|
-
|
(442
)
|
(497
)
|
(110
)
|
(7,108
)
|
|
Currency
translation adjustment
|
1,987
|
2,561
|
470
|
1,126
|
828
|
410
|
7,382
|
|
Transfers to
trading properties
|
-
|
-
|
-
|
-
|
-
|
(9
)
|
(9
)
|
|
Additions
|
-
|
-
|
-
|
-
|
572
|
80
|
652
|
|
Depreciation charge
(ii)
|
-
|
(45
)
|
(86
)
|
(945
)
|
(534
)
|
(396
)
|
(2,006
)
|
|
Balance
at June 30, 2018
|
3,121
|
3,077
|
1,176
|
2,301
|
1,670
|
1,018
|
12,363
|
|
|
|
|
|
|
|
|
|
|
Costs
|
3,121
|
3,274
|
1,657
|
6,933
|
3,304
|
2,715
|
21,004
|
|
Accumulated
depreciation
|
-
|
(197
)
|
(481
)
|
(4,632
)
|
(1,634
)
|
(1,697
)
|
(8,641
)
|
|
Net
book amount at June 30, 2018
|
3,121
|
3,077
|
1,176
|
2,301
|
1,670
|
1,018
|
12,363
|
|
|
Agricultural business
|
|||||||
|
|
Sown land-crops
|
Sugarcane
fields
|
Breeding
cattle and cattle for sale
|
Dairy
cattle
|
Other
cattle
|
Others
|
Total
|
|
|
|
Level
1
|
Level
3
|
Level
3
|
Level
2
|
Level
2
|
Level
2
|
Level
1
|
|
|
As of June 30, 2016
|
23
|
355
|
97
|
507
|
49
|
11
|
7
|
1,049
|
|
|
|
|
|
|
|
|
|
|
|
Non-current
(Production)
|
-
|
-
|
-
|
432
|
49
|
9
|
7
|
497
|
|
Current
(Consumable)
|
23
|
355
|
97
|
75
|
-
|
2
|
-
|
552
|
|
As of June 30, 2016
|
23
|
355
|
97
|
507
|
49
|
11
|
7
|
1,049
|
|
|
|
|
|
|
|
|
|
|
|
Purchases
|
-
|
-
|
-
|
47
|
-
|
2
|
-
|
49
|
|
Changes
by transformation
|
(23
)
|
23
|
-
|
-
|
-
|
-
|
-
|
-
|
|
Initial
recognition and changes in the fair value of biological assets
(i)
|
(83
)
|
135
|
46
|
85
|
(80
)
|
1
|
-
|
104
|
|
Decrease
due to harvest
|
-
|
(1,529
)
|
(371
)
|
-
|
-
|
-
|
-
|
(1,900
)
|
|
Sales
|
-
|
-
|
-
|
(152
)
|
(23
)
|
-
|
-
|
(175
)
|
|
Consumptions
|
-
|
-
|
-
|
(1
)
|
-
|
(3
)
|
(1
)
|
(5
)
|
|
Costs
for the year
|
123
|
1,257
|
309
|
204
|
94
|
4
|
4
|
1,995
|
|
Additions
|
-
|
-
|
96
|
12
|
-
|
-
|
-
|
108
|
|
Foreign
exchange gain
|
2
|
2
|
(2
)
|
3
|
-
|
-
|
-
|
5
|
|
As of June 30, 2017
|
42
|
243
|
175
|
705
|
40
|
15
|
10
|
1,230
|
|
|
Agricultural business
|
|||||||
|
|
Sown land-crops
|
Sugarcane
fields
|
Breeding
cattle and cattle for sale
|
Dairy
cattle
|
Other
cattle
|
Others
|
Total
|
|
|
|
Level
1
|
Level
3
|
Level
3
|
Level
2
|
Level
2
|
Level
2
|
Level
1
|
|
|
Non-current
(Production)
|
-
|
-
|
-
|
607
|
40
|
14
|
10
|
671
|
|
Current
(Consumable)
|
42
|
243
|
175
|
98
|
-
|
1
|
-
|
559
|
|
As of June 30, 2017
|
42
|
243
|
175
|
705
|
40
|
15
|
10
|
1,230
|
|
|
|
|
|
|
|
|
|
|
|
Purchases
|
-
|
-
|
-
|
88
|
-
|
63
|
-
|
151
|
|
Changes
by transformation
|
(42
)
|
42
|
-
|
-
|
-
|
-
|
-
|
-
|
|
Initial
recognition and changes in the fair value of biological assets
(i)
|
(64
)
|
771
|
238
|
114
|
(39
)
|
(4
)
|
-
|
1,016
|
|
Decrease
due to harvest
|
-
|
(2,326
)
|
(855
)
|
-
|
-
|
-
|
-
|
(3,181
)
|
|
Sales
|
-
|
-
|
-
|
(287
)
|
(43
)
|
(24
)
|
(1
)
|
(355
)
|
|
Consumptions
|
-
|
-
|
-
|
(3
)
|
-
|
-
|
(2
)
|
(5
)
|
|
Costs
for the period / year
|
117
|
1,454
|
768
|
283
|
42
|
6
|
2
|
2,672
|
|
Additions
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
Foreign
exchange gain
|
6
|
80
|
125
|
74
|
-
|
-
|
-
|
285
|
|
As of June 30, 2018
|
59
|
264
|
451
|
974
|
-
|
56
|
9
|
1,813
|
|
|
|
|
|
|
|
|
|
|
|
Non-current
(Production)
|
-
|
-
|
-
|
875
|
-
|
16
|
9
|
900
|
|
Current
(Consumable)
|
59
|
264
|
451
|
99
|
-
|
40
|
-
|
913
|
|
As of June 30, 2018
|
59
|
264
|
451
|
974
|
-
|
56
|
9
|
1,813
|
|
|
|
|
|
Sensitivity (i)
|
|||
|
|
06.30.18
|
06.30.17
|
|||||
|
Description
|
Valuation technique
|
Parameters
|
Range fiscal year 2018
|
Increase
|
Decrease
|
Increase
|
Decrease
|
|
Sown
land-crops (Level 3)
|
Discounted
cash flows
|
Yields
- Operating costs - Selling expenses - Future of sale
prices
|
Argentina
|
|
|
|
|
|
|
|
|
Yields:
0.89 - 15.69 tn./ha.
|
34
|
(34
)
|
37
|
(37
)
|
|
|
|
|
Future
of sale prices: 3,892 - 20,850 Ps./tn.
|
45
|
(45
)
|
62
|
(62
)
|
|
|
|
|
Operating
cost: 1,386 - 16,764 Ps./ha.
|
(20
)
|
20
|
(38
)
|
38
|
|
|
|
|
Brazil:
|
|
|
|
|
|
|
|
|
Yields:
3.57 - 6.55 tn./ha.
|
1
|
(1
)
|
1
|
(1
)
|
|
|
|
|
Future
of sale prices: 383 - 1,193 Rs./tn
|
1
|
(1
)
|
1
|
(1
)
|
|
Sugarcane
fields (Level 3)
|
Discounted
cash flows
|
Yields
- Operating costs - Selling expenses - Future of sale prices -
Discount rate
|
Brazil:
|
|
|
|
|
|
|
|
|
Yields:
73.69 tn./ha.
|
81
|
(81
|
45
|
(45
)
|
|
|
|
|
Future
of sale prices: 86.22 Rs./tn.
|
119
|
(119
)
|
72
|
(72
)
|
|
|
|
|
Operating
cost: 56.52 Rs./tn.
|
(92
)
|
92
|
(54
)
|
54
|
|
|
|
|
Bolivia:
|
|
|
|
|
|
|
|
|
Future
of sale prices: 24 US$/tn
|
1
|
(1
)
|
1
|
(1
)
|
|
|
|
|
Operating
cost: 275 - 465 US$/ha.
|
(1
)
|
1
|
-
|
-
|
|
|
06.30.18
|
06.30.17
|
|
Crops
|
1,143
|
379
|
|
Materials and
supplies
|
341
|
221
|
|
Seeds and
fodders
|
145
|
135
|
|
Sugarcane
|
1
|
-
|
|
Beef
|
65
|
41
|
|
Agricultural
inventories
|
1,695
|
776
|
|
Good for resale and
supplies
|
-
|
3,873
|
|
Telephones and
others communication equipment
|
592
|
320
|
|
Others
|
37
|
67
|
|
Total
inventories
|
2,324
|
5,036
|
|
|
|
Financial
assets at fair value through profit or loss
|
|
|
|
||
|
|
Financial
assets at amortized cost (i)
|
Level
1
|
Level
2
|
Level
3
|
Subtotal
financial assets
|
Non-financial
assets
|
Total
|
|
June
30, 2018
|
|
|
|
|
|
|
|
|
Assets
as per Statement of Financial Position
|
|
|
|
|
|
|
|
|
Trade and other
receivables (excluding the allowance for doubtful accounts and
other receivables) (Note 16)
|
21,096
|
-
|
-
|
-
|
21,096
|
6,078
|
27,174
|
|
Investment in
financial assets:
|
|
|
|
|
|
|
|
|
- Equity securities
in public companies
|
-
|
824
|
-
|
135
|
959
|
-
|
959
|
|
- Equity securities
in private companies
|
-
|
-
|
-
|
1,168
|
1,168
|
-
|
1,168
|
|
-
Deposits
|
1,397
|
32
|
-
|
-
|
1,429
|
-
|
1,429
|
|
-
Bonds
|
10
|
13,933
|
505
|
-
|
14,448
|
-
|
14,448
|
|
- Mutual
funds
|
-
|
6,911
|
-
|
-
|
6,911
|
-
|
6,911
|
|
-
Others
|
-
|
1,642
|
-
|
793
|
2,435
|
-
|
2,435
|
|
Derivative
financial instruments:
|
|
|
|
|
|
|
|
|
- Crops
futures contracts
|
-
|
57
|
-
|
-
|
57
|
-
|
57
|
|
-
Swaps
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
- Crops
options contracts
|
-
|
30
|
-
|
-
|
30
|
-
|
30
|
|
-
Foreign-currency options contracts
|
-
|
11
|
-
|
-
|
11
|
-
|
11
|
|
-
Foreign-currency future contracts
|
-
|
-
|
71
|
-
|
71
|
-
|
71
|
|
-
Others
|
-
|
-
|
16
|
-
|
16
|
-
|
16
|
|
Restricted assets
(ii)
|
6,426
|
-
|
-
|
-
|
6,426
|
-
|
6,426
|
|
Financial assets
held for sale
|
|
|
|
|
|
|
|
|
-
Clal
|
-
|
12,254
|
-
|
-
|
12,254
|
-
|
12,254
|
|
Cash and cash
equivalents (excluding bank overdrafts):
|
|
|
|
|
|
|
|
|
- Cash on
hand and at bank
|
6,834
|
-
|
-
|
-
|
6,834
|
-
|
6,834
|
|
- Short-term
bank in deposits
|
350
|
-
|
-
|
-
|
350
|
-
|
350
|
|
- Mutual
funds
|
-
|
353
|
-
|
-
|
353
|
-
|
353
|
|
- Short-term
investments
|
28,334
|
2,779
|
-
|
-
|
31,113
|
-
|
31,113
|
|
Total
assets
|
64,447
|
38,826
|
592
|
2,096
|
105,961
|
6,078
|
112,039
|
|
|
|
Financial
liabilities at fair value
|
|
|
|
||
|
|
Financial
liabilities at amortized cost (i)
|
Level
1
|
Level
2
|
Level
3
|
Subtotal
financial liabilities
|
Non-financial
liabilities
|
Total
|
|
June
30, 2018
|
|
|
|
|
|
|
|
|
Liabilities
as per Statement of Financial Position
|
|
|
|
|
|
|
|
|
Trade and other
payables (Note 19)
|
16,678
|
-
|
-
|
-
|
16,678
|
4,791
|
21,469
|
|
Borrowings
(excluding finance lease liabilities) (Note 21)
|
219,375
|
-
|
-
|
-
|
219,375
|
-
|
219,375
|
|
Finance lease
obligations (Note
21
)
|
170
|
-
|
-
|
-
|
170
|
-
|
170
|
|
Derivative
financial instruments:
|
|
|
|
|
|
|
|
|
- Crops
futures contracts
|
-
|
58
|
-
|
-
|
58
|
-
|
58
|
|
- Forward
contracts
|
-
|
-
|
118
|
-
|
118
|
-
|
118
|
|
-
Foreign-currency future contracts
|
-
|
45
|
8
|
-
|
53
|
-
|
53
|
|
- Crops
options contracts
|
-
|
27
|
-
|
-
|
27
|
-
|
27
|
|
-
Foreign-currency options contracts
|
-
|
18
|
-
|
-
|
18
|
-
|
18
|
|
-
Swaps
|
-
|
1
|
47
|
-
|
48
|
-
|
48
|
|
-
Others
|
-
|
8
|
-
|
24
|
32
|
-
|
32
|
|
Total
liabilities
|
236,223
|
157
|
173
|
24
|
236,577
|
4,791
|
241,368
|
|
|
|
Financial assets at fair value through profit or
loss
|
|
|
|
||
|
|
Financial assets at amortized cost (i)
|
Level 1
|
Level 2
|
Level 3
|
Subtotal financial assets
|
Non-financial assets
|
Total
|
|
June 30, 2017
|
|
|
|
|
|
|
|
|
Assets as per Statement of Financial Position
|
|
|
|
|
|
|
|
|
Trade
and other receivables (excluding the allowance for doubtful
accounts and other receivables) (Note 16)
|
19,975
|
-
|
-
|
-
|
19,975
|
4,153
|
24,128
|
|
Investment
in financial assets:
|
|
|
|
|
|
|
|
|
-
Equity securities in public companies
|
-
|
1,665
|
-
|
82
|
1,747
|
-
|
1,747
|
|
-
Equity securities in private companies
|
-
|
15
|
-
|
964
|
979
|
-
|
979
|
|
-
Deposits
|
1,235
|
14
|
-
|
-
|
1,249
|
-
|
1,249
|
|
-
Bonds
|
-
|
4,490
|
425
|
-
|
4,915
|
-
|
4,915
|
|
-
Mutual funds
|
-
|
3,986
|
-
|
-
|
3,986
|
-
|
3,986
|
|
-
Others
|
-
|
749
|
-
|
-
|
749
|
-
|
749
|
|
Derivative
financial instruments:
|
|
|
|
|
|
|
|
|
-
Crops options contracts
|
-
|
10
|
-
|
-
|
10
|
-
|
10
|
|
-
Swaps
|
-
|
-
|
29
|
-
|
29
|
-
|
29
|
|
-
Warrants
|
-
|
-
|
26
|
-
|
26
|
-
|
26
|
|
-
Foreign-currency options contracts
|
-
|
4
|
-
|
-
|
4
|
-
|
4
|
|
-
Foreign-currency future contracts
|
-
|
-
|
27
|
-
|
27
|
-
|
27
|
|
Financial
assets held for sale
|
-
|
8,562
|
-
|
-
|
8,562
|
-
|
8,562
|
|
Restricted
assets (ii)
|
1,069
|
-
|
-
|
-
|
1,069
|
-
|
1,069
|
|
Cash
and cash equivalents (excluding bank overdrafts):
|
|
|
|
|
|
|
|
|
-
Cash on hand and at bank
|
8,731
|
-
|
-
|
-
|
8,731
|
-
|
8,731
|
|
-
Short-term bank in deposits
|
5
|
-
|
-
|
-
|
5
|
-
|
5
|
|
-
Mutual funds
|
-
|
302
|
-
|
-
|
302
|
-
|
302
|
|
-
Short-term investments
|
14,510
|
1,815
|
-
|
-
|
16,325
|
-
|
16,325
|
|
Total assets
|
45,525
|
21,612
|
507
|
1,046
|
68,690
|
4,153
|
72,843
|
|
|
|
Financial liabilities at fair value
|
|
|
|
||
|
|
Financial liabilities at amortized cost
(i)
|
Level 1
|
Level 2
|
Level 3
|
Subtotal financial liabilities
|
Non-financial liabilities
|
Total
|
|
June 30, 2017
|
|
|
|
|
|
|
|
|
Liabilities as per Statement of Financial Position
|
|
|
|
|
|
|
|
|
Trade
and other payables (Note 19)
|
20,557
|
-
|
-
|
-
|
20,557
|
5,401
|
25,958
|
|
Borrowings
(excluding finance lease liabilities) (Note 21)
|
135,180
|
-
|
-
|
-
|
135,180
|
-
|
135,180
|
|
Finance
lease obligations (Note 21)
|
132
|
-
|
-
|
-
|
132
|
-
|
132
|
|
Derivative
financial instruments:
|
|
|
|
|
|
|
|
|
-
Crops futures contracts
|
-
|
11
|
-
|
-
|
11
|
-
|
11
|
|
-
Forward contracts
|
-
|
5
|
152
|
10
|
167
|
-
|
167
|
|
-
Foreign-currency future contracts
|
-
|
9
|
5
|
-
|
14
|
-
|
14
|
|
-
Crops options contracts
|
-
|
4
|
-
|
-
|
4
|
-
|
4
|
|
-
Foreign-currency options contracts
|
-
|
4
|
-
|
-
|
4
|
-
|
4
|
|
Total liabilities
|
155,869
|
33
|
157
|
10
|
156,069
|
5,401
|
161,470
|
|
|
06.30.18
|
06.30.17
|
||||
|
|
Gross
amounts recognized
|
Gross
amounts offset
|
Net
amount presented
|
Gross
amounts recognized
|
Gross
amounts offset
|
Net
amount presented
|
|
Financial
assets
|
|
|
|
|
|
|
|
Trade and other
receivables (excluding the allowance for doubtful accounts and
other receivables)
|
22,086
|
(990
)
|
21,096
|
20,879
|
(904
)
|
19,975
|
|
Financial
liabilities
|
|
|
|
|
|
|
|
Trade and other
payables
|
17,668
|
(990
)
|
16,678
|
21,461
|
(904
)
|
20,557
|
|
|
Financial
assets and liabilities at amortized cost
|
Financial
assets and liabilities at fair value through profit or
loss
|
Total
|
|
June
30, 2018
|
|
|
|
|
Interest
income
|
814
|
-
|
814
|
|
Interest
expenses
|
(8,259
)
|
-
|
(8,259
)
|
|
Foreign exchange
loss
|
(14,263
)
|
-
|
(14,263
)
|
|
Dividends
income
|
82
|
-
|
82
|
|
Fair value gains
financial assets at fair value through profit or loss
|
-
|
623
|
623
|
|
Loss on debt
swap
|
(2,228
)
|
-
|
(2,228
)
|
|
Capitalized finance
costs
|
74
|
-
|
74
|
|
Loss from
derivative financial instruments (except commodities
)
|
-
|
(324
)
|
(324
)
|
|
Gain on the
revaluation of receivables arising from the sale of
farmland
|
-
|
85
|
85
|
|
Other financial
results
|
(431
)
|
-
|
(431
)
|
|
Net
result (i)
|
(24,211
)
|
384
|
(23,827
)
|
|
|
Financial assets and liabilities at amortized
cost
|
Financial assets and liabilities at fair value through profit
or loss
|
Total
|
|
June 30, 2017
|
|
|
|
|
Interest
income
|
755
|
-
|
755
|
|
Interest
expenses
|
(6,351
)
|
-
|
(6,351
)
|
|
Foreign
exchange loss
|
(1,548
)
|
-
|
(1,548
)
|
|
Dividends
income
|
68
|
-
|
68
|
|
Fair
value gains financial assets at fair value through profit or
loss
|
-
|
3,026
|
3,026
|
|
Loss
from repurchase of Non-convertible Notes
|
(31
)
|
-
|
(31
)
|
|
Gain
from derivative financial instruments (except
commodities)
|
-
|
146
|
146
|
|
Gain
on the revaluation of receivables arising from the sale of
farmland
|
-
|
37
|
37
|
|
Other
financial results
|
(805
)
|
-
|
(805
)
|
|
Net result (i)
|
(7,912
)
|
3,209
|
(4,703
)
|
|
|
Financial assets and liabilities at amortized
cost
|
Financial assets and liabilities at fair value through profit
or loss
|
Total
|
|
June 30, 2016
|
|
|
|
|
Interest
income
|
657
|
-
|
657
|
|
Interest
expenses
|
(2,688
)
|
-
|
(2,688
)
|
|
Foreign
exchange loss
|
(3,265
)
|
-
|
(3,265
)
|
|
Dividends
income
|
72
|
-
|
72
|
|
Capitalized
finance costs
|
-
|
-
|
-
|
|
Fair
value loss in financial assets at fair value through profit or
loss
|
-
|
(1,247
)
|
(1,247
)
|
|
Loss
from repurchase of Non-convertible Notes
|
(39
)
|
-
|
(39
)
|
|
Gain
from derivative financial instruments (except
commodities)
|
-
|
1,108
|
1,108
|
|
Gain
on the revaluation of receivables arising from the sale of
farmland
|
-
|
33
|
33
|
|
Impairment
of property, plant and equipment
|
-
|
-
|
-
|
|
Other
financial results
|
(677
)
|
-
|
(677
)
|
|
Net result (i)
|
(5,940
)
|
(106
)
|
(6,046
)
|
|
|
Investments in financial assets - Public companies'
securities
|
Derivative financial instruments - Forwards
|
Investments in financial assets - Private companies'
securities
|
Investments in financial assets - Others
|
Loans - non-recourse loan
|
Total
|
|
Balances at June 30, 2016
|
499
|
-
|
1,324
|
140
|
(10,999
)
|
(9,036
)
|
|
Additions
and acquisitions
|
65
|
(8
)
|
44
|
-
|
-
|
101
|
|
Currency
translation adjustment
|
21
|
(2
)
|
169
|
6
|
242
|
436
|
|
Reclassification
to liabilities held for sale (Note 4)
|
-
|
-
|
-
|
-
|
11,272
|
11,272
|
|
Write
off
|
(702
)
|
66
|
-
|
(146
)
|
-
|
(782
)
|
|
Gains
and losses recognized in the year (i)
|
199
|
(66
)
|
(573
)
|
-
|
(515
)
|
(955
)
|
|
Balances at June 30, 2017
|
82
|
(10
)
|
964
|
-
|
-
|
1,036
|
|
Additions
and acquisitions
|
-
|
-
|
34
|
526
|
-
|
560
|
|
Transfer
to level 1 (ii)
|
-
|
-
|
(100
)
|
-
|
-
|
(100
)
|
|
Currency
translation adjustment
|
-
|
(14
)
|
489
|
78
|
-
|
553
|
|
Deconsolidation
(Note 4.(l))
|
-
|
-
|
(126
)
|
-
|
-
|
(126
)
|
|
Write
off
|
(67
)
|
-
|
-
|
-
|
-
|
(67
)
|
|
Gains
and losses recognized in the year (i)
|
120
|
-
|
(93
)
|
189
|
-
|
216
|
|
Balances at June 30, 2018
|
135
|
(24
)
|
1,168
|
793
|
-
|
2,072
|
|
Description
|
Pricing model / method
|
Parameters
|
Fair value hierarchy
|
Range
|
|
Trade
and other receivables -. Cellcom
|
Discounted
cash flows
|
Discount
interest rate.
|
Level
3
|
3.3
|
|
Interest
rate swaps
|
Cash
flows - Theoretical price
|
Interest
rate futures contracts and cash flows
|
Level
2
|
-
|
|
Preferred
shares of Condor
|
Binomial
tree – Theoretical price I
|
Underlying
asset price (Market price); share price volatility (historical) and
market interest rate (Libor rate curve).
|
Level
3
|
Underlying
asset price 1.8 to 2.2
Share
price volatility 58% to 78%
Market
interest-rate 1.7% to 2.1%
|
|
Promissory
note
|
Discounted
cash flows - Theoretical price
|
Market
interest-rate (Libor rate curve)
|
Level
3
|
Market
interest-rate 1.8% to 2.2%
|
|
Warrants
of Condor
|
Black-Scholes
– Theoretical price
|
Underlying
asset price (Market price); share price volatility (historical) and
market interest rate (Libor rate curve).
|
Level
2
|
Underlying
asset price 1.8 to 1.7
Share
price volatility 58% to 78%
Market
interest-rate 1.7% to 2.1%
|
|
TGLT
Non-convertible Notes
|
Black-Scholes
– Theoretical price
|
Underlying
asset price (Market price); share price volatility (historical) and
market interest rate.
|
Level
3
|
Underlying
asset price 8 to 12
Share
price volatility 50% to 70%
Market
interest-rate 8% to 9%
|
|
Call
option of Arcos
|
Discounted
cash flows
|
Projected
revenues and discounting rate.
|
Level
3
|
-
|
|
Investments
in financial assets - Other private companies’ securities
(*)
|
Cash
flow / NAV - Theoretical price
|
Projected revenue
discounted at the discount rate
The value is
calculated in accordance with shares in the equity funds on the
basis of their Financial Statements, based on fair value or
investments assessments.
|
Level
3
|
1 - 3.5
|
|
Investments
in financial assets - Others
|
Discounted
cash flows - Theoretical price
|
Projected revenue
discounted at the discount rate
The value is
calculated in accordance with shares in the equity funds on the
basis of their Financial Statements, based on fair value or
investment assessments.
|
Level
3
|
1 - 3.5
|
|
Derivative
financial instruments - Forwards
|
Theoretical
price
|
Underlying
asset price and volatility
|
Level 2 and
3
|
-
|
|
|
06.30.18
|
06.30.17
|
|
Trade, leases and
services receivable
|
16,935
|
16,461
|
|
Less: allowance for
doubtful accounts
|
(837
)
|
(336
)
|
|
Total
trade receivables
|
16,098
|
16,125
|
|
Prepaid
expenses
|
4,821
|
3,614
|
|
Guarantee
deposits
|
164
|
17
|
|
Tax
credits
|
834
|
539
|
|
Borrowings granted,
deposits, and other balances
|
3,254
|
2,965
|
|
Others
|
1,166
|
532
|
|
Total
other receivables
|
10,239
|
7,667
|
|
Total
trade and other receivables
|
26,337
|
23,792
|
|
|
|
|
|
Non-current
|
9,129
|
5,456
|
|
Current
|
17,208
|
18,336
|
|
Total
|
26,337
|
23,792
|
|
|
06.30.18
|
06.30.17
|
|
Beginning
of the year
|
336
|
191
|
|
Recoveries
(i)
|
(33
)
|
(13
)
|
|
Used during the
year
|
(274
)
|
(265
)
|
|
Additions
(i)
|
324
|
241
|
|
Currency
translation adjustment
|
626
|
182
|
|
Deconsolidation
|
(142
)
|
-
|
|
End
of the year
|
837
|
336
|
|
|
Expired
|
|
|
|
|
||
|
|
Up
to 3
months
|
From
3 to 6 months
|
Over
6 months
|
Not
past
due
|
Allowance
|
Total
|
% of
representation
|
|
Agricultural
products
|
163
|
9
|
19
|
7
|
32
|
230
|
1.4
%
|
|
Office leases and
services
|
280
|
42
|
92
|
1,094
|
200
|
1,708
|
10.1
%
|
|
Hotel leases and
services
|
17
|
-
|
-
|
-
|
-
|
17
|
0.1
%
|
|
Consumer
financing
|
-
|
-
|
-
|
-
|
16
|
16
|
0.1
%
|
|
Hotel
operations
|
-
|
-
|
-
|
67
|
1
|
68
|
0.4
%
|
|
Disposal
of properties
|
10
|
1
|
25
|
984
|
-
|
1,020
|
6.0
%
|
|
Telecommunication
services
|
-
|
-
|
-
|
7,102
|
87
|
7,189
|
42.5
%
|
|
Tourism
activities
|
765
|
-
|
237
|
5,184
|
501
|
6,687
|
39.5
%
|
|
Total
at June 30, 2018
|
1,235
|
52
|
373
|
14,438
|
837
|
16,935
|
100
%
|
|
|
Expired
|
|
|
|
|
||
|
|
Up to 3 months
|
From 3 to 6 months
|
Over 6 months
|
Not past due
|
Allowance
|
Total
|
% of representation
|
|
Agricultural
products
|
75
|
4
|
10
|
338
|
24
|
451
|
2.7
%
|
|
Office
leases and services
|
103
|
26
|
65
|
604
|
101
|
899
|
5.5
%
|
|
Consumer
financing
|
-
|
-
|
-
|
-
|
16
|
16
|
0.1
%
|
|
Hotel
operations
|
1
|
-
|
-
|
61
|
1
|
63
|
0.4
%
|
|
Disposal
of properties
|
17
|
2
|
2
|
278
|
32
|
331
|
2.0
%
|
|
Sale
of communication equipment
|
-
|
-
|
2,156
|
2,719
|
-
|
4,875
|
29.6
%
|
|
Telecommunication
services
|
482
|
-
|
110
|
2,805
|
86
|
3,483
|
21.2
%
|
|
Sale
of products (supermarkets)
|
38
|
-
|
-
|
6,229
|
76
|
6,343
|
38.5
%
|
|
Total at June 30, 2017
|
716
|
32
|
2,343
|
13,034
|
336
|
16,461
|
100
%
|
|
|
Note
|
06.30.18
|
06.30.17
|
06.30.16
|
|
Profit
for the
period
|
|
17,780
|
5,028
|
9,118
|
|
Profit
for the year
from discontinued
operations
|
|
(12,479
)
|
(4,093
)
|
(817
)
|
|
Adjustments
for
:
|
|
|
|
|
|
Income tax
expense
|
22
|
233
|
2,713
|
5,785
|
|
Depreciation and
amortization
|
26
|
3,764
|
3,463
|
1,545
|
|
(Gain) / Loss from
disposal
of
farmlands
|
|
(906
)
|
(280
)
|
2
|
|
(Gain) / Loss from
disposal of property, plant
and
equipment
|
|
(4
)
|
35
|
(2
)
|
|
Gain from
revaluation of receivables arising from the sale of
farmland
|
28
|
(85
)
|
(37
)
|
(33
)
|
|
(Recovery) / Charge
for impairment of property, plant and equipment
|
|
-
|
(12
)
|
26
|
|
Dividends
income
|
|
-
|
-
|
(72
)
|
|
Share-based
payments
|
|
32
|
84
|
46
|
|
Unrealized gain
from derivative financial instruments
|
28
|
111
|
(10
)
|
(914
)
|
|
Release of
intangible assets due to TGLT
agreement
|
|
-
|
27
|
-
|
|
Result from
business combinations
|
27
|
(510
)
|
(8
)
|
-
|
|
Unrealized initial
recognition and changes in fair value of biological assets and
agricultural products at the point
of
harvest
|
|
(703
)
|
(1,149
)
|
4
|
|
Changes in net
realizable value of agricultural products after
harvest
|
|
(303
)
|
74
|
(208
)
|
|
Net gain from fair
value adjustment of investment properties
|
|
(22,629
)
|
(4,900
)
|
(17,529
)
|
|
Provisions and
allowances
|
|
937
|
233
|
789
|
|
Other financial
results,
net
|
28
|
23,696
|
4,732
|
7,595
|
|
Share of loss /
(profit) of associates
and joint
ventures
|
8
|
603
|
(93
)
|
(534
)
|
|
Reversal of
currency translation
adjustment
|
27
|
-
|
(41
)
|
(100
)
|
|
Gain from disposal
of associates
|
27
|
(311
)
|
(1
)
|
(4
)
|
|
Loss from
repurchase of Non-convertible Notes
|
28
|
-
|
31
|
39
|
|
Share-based plan
granted
|
|
1
|
2
|
-
|
|
|
|
|
|
|
|
Changes
in operating assets and liabilities:
|
|
|
|
|
|
Decrease /
(Increase) in
biological
assets
|
|
650
|
1,085
|
(408
)
|
|
(Increase) /
Decrease in
inventories
|
|
(602
)
|
(122
)
|
92
|
|
Decrease in trading
properties
|
|
499
|
510
|
189
|
|
Increase in trade
and other receivables
|
|
50
|
(1,107
)
|
(715
)
|
|
Net variation in
derivative financial instruments
|
|
(98
)
|
91
|
(46
)
|
|
Increase in trade
and other payables
|
|
960
|
660
|
357
|
|
Increase in
salaries and social security
liabilities
|
|
133
|
102
|
49
|
|
Decrease in
provisions and previsions
|
|
(206
)
|
(87
)
|
(139
)
|
|
Net
cash generated by continuing operating activities before income tax
paid
|
|
10,613
|
6,930
|
4,115
|
|
Net
cash generated by discontinued operating activities before income
tax paid
|
|
4,144
|
3,280
|
892
|
|
Net
cash generated by operating activities before income tax
paid
|
|
14,757
|
10,210
|
5,007
|
|
|
06.30.18
|
06.30.17
|
06.30.16
|
|
Investment
properties
|
(4,382
)
|
-
|
29,586
|
|
Property, plant and
equipment
|
(27,900
)
|
1,712
|
15,104
|
|
Trading
properties
|
-
|
-
|
2,656
|
|
Intangible
assets
|
(6,188
)
|
19
|
6,603
|
|
Investments in
associates and joint ventures
|
(365
)
|
(74
)
|
9,268
|
|
Deferred income
tax
|
(121
)
|
53
|
(4,681
)
|
|
Trade and other
receivables
|
(11,875
)
|
591
|
9,713
|
|
Investment in
financial assets
|
(2,846
)
|
-
|
5,824
|
|
Derivative
financial instruments
|
(23
)
|
-
|
(54
)
|
|
Inventories
|
(5,896
)
|
-
|
1,919
|
|
Restricted
assets
|
(91
)
|
-
|
91
|
|
Financial assets
held for sale
|
22,891
|
-
|
5,129
|
|
Trade and other
payables
|
2,389
|
(917
)
|
(19,749
)
|
|
Salaries and social
security liabilities
|
21,050
|
(148
)
|
-
|
|
Borrowings
|
432
|
(660
)
|
(60,306
)
|
|
Provisions
|
7
|
2
|
(969
)
|
|
Deferred income tax
liabilities
|
2,796
|
1
|
(267
)
|
|
Employee
benefits
|
1,254
|
(47
)
|
(405
)
|
|
Net
amount of non-cash assets incorporated / held for sale
|
(8,868
)
|
532
|
(538
)
|
|
Cash and cash
equivalents
|
(5,554
)
|
150
|
-
|
|
Non-controlling
interest
|
7,329
|
40
|
(8,630
)
|
|
Goodwill
|
74
|
(26
)
|
1,391
|
|
Net
amount of assets incorporated / held for sale
|
(7,019
)
|
696
|
(7,777
)
|
|
Interest held
before acquisition
|
(472
)
|
67
|
-
|
|
Seller
financing
|
214
|
-
|
-
|
|
Foreign
exchange losses
|
(38
)
|
-
|
-
|
|
Fair value of
interest held
before business
combination
|
(510
)
|
-
|
-
|
|
Cash and cash
equivalents incorporated / held for sale
|
-
|
(150
)
|
9,193
|
|
Net
(outflow) inflow of cash and cash equivalents / assets and
liabilities
held for
sale
|
(7,825
)
|
613
|
1,416
|
|
|
06.30.18
|
06.30.17
|
06.30.16
|
|
|
|
|
|
|
Increase in
intangible assets through an increase in trade and other
payables
|
-
|
(111
)
|
-
|
|
Increase in trade
and other receivables through a decrease in property, plant and
equipment
|
-
|
(118
)
|
-
|
|
Increase in
derivative financial instruments through a decrease in investments
in financial assets
|
-
|
34
|
-
|
|
Increase in
financial assets through an increase in trade and other
payables
|
-
|
-
|
180
|
|
Increase of
investments in financial assets through a decrease of trade and
other receivables
|
-
|
-
|
71
|
|
Increase in
participation in associates through a decrease in assets by
derivative financial instruments
|
-
|
-
|
128
|
|
Increase in
investment properties through an increase in trading
properties
|
-
|
-
|
302
|
|
Increase in
investment properties through a decrease in property, plant and
equipment
|
-
|
-
|
57
|
|
Increase in trading
properties through an increase in trade and other
payables
|
10
|
-
|
317
|
|
Increase in
property, plant and equipment through an increase of trade and
other payables
|
793
|
(123
)
|
-
|
|
Increase in
property, plant and equipment through an increase of
borrowings
|
9
|
-
|
116
|
|
Cancellation of
Non-convertible Notes through an increase in other
payables
|
-
|
-
|
22
|
|
Decrease (increase)
of interest in subsidiaries, associates and joint ventures due
currency translation adjustment
|
(1,882
)
|
(1,083
)
|
-
|
|
Decrease in trade
and other payables through an increase in borrowings
|
-
|
-
|
-
|
|
Decrease in
borrowings through a decrease of interest in associates and joint
ventures
|
-
|
-
|
9
|
|
Distribution of
treasury shares
|
-
|
(7
)
|
-
|
|
Dividends
distribution to non-controlling shareholders not
yet paid
|
1,529
|
64
|
64
|
|
Uncollected
dividends
|
(113
)
|
(21
)
|
4
|
|
Share-based plan
granted
|
-
|
-
|
(4
)
|
|
Reimbursement of
prescribed dividends
|
-
|
-
|
6
|
|
Increase in
property, plant and equipment through a business
combination
|
(901
)
|
-
|
-
|
|
Decrease in
investments in associates and joint ventures through a decrease in
borrowings
|
201
|
-
|
-
|
|
Increase in
investments in associates and joint ventures through a decrease in
investments in financial assets
|
4
|
-
|
-
|
|
Payment of
dividends through an increase in trade and other
payables
|
8
|
-
|
-
|
|
Changes in
non-controlling interest through a decrease in trade and other
receivables
|
1,380
|
-
|
-
|
|
Increase of
investment properties through an increase in trade and other
payables
|
71
|
-
|
-
|
|
Increase of
investment properties through a decrease in trade and other
receivables
|
35
|
-
|
-
|
|
Increase in trade
and other receivables through an increase in
borrowings
|
109
|
-
|
-
|
|
Increase in trading
properties through capitalization of
finance costs
|
11
|
-
|
-
|
|
Increase of
investment properties through a capitalization of finance
costs
|
18
|
-
|
-
|
|
Decrease in
associates and joint ventures through uncollected
dividends
|
11
|
-
|
-
|
|
Decrease in
associates and joint ventures through an increase in assets held
for sale
|
44
|
-
|
-
|
|
Transfers of
property, plant and equipment to investment properties
|
(571
)
|
-
|
-
|
|
Share-based plan
granted
|
1
|
-
|
-
|
|
Increase in
investment properties through an increase in other reserves due to
the difference between cost and fair value
|
21
|
-
|
-
|
|
Increase
in financial operations through a
decrease in investments in associates and joint
ventures
|
65
|
-
|
-
|
|
Decrease
in associates and joint ventures
through an increase in trade and other
receivables
|
7
|
-
|
-
|
|
Increase
in trading properties through an
increase in trade and other payables
|
62
|
-
|
-
|
|
Increase
in trading properties through a
decrease in trade and other receivables
|
31
|
-
|
-
|
|
Increase in
investment properties through a decrease in trading
properties
|
353
|
-
|
-
|
|
|
06.30.18
|
06.30.17
|
|
Trade
|
10,455
|
15,361
|
|
Construction
obligations
|
1,475
|
1,226
|
|
Accrued
invoices
|
1,353
|
849
|
|
Sales, rental and
services payments received in advance
|
3,752
|
4,377
|
|
Total
trade payables
|
17,035
|
21,813
|
|
Deferred
incomes
|
37
|
73
|
|
Construction
obligations
|
521
|
343
|
|
Dividends payable
to non-controlling shareholders
|
123
|
251
|
|
Taxes
payable
|
481
|
589
|
|
Management fees
(Note
31)
|
1,351
|
1,020
|
|
Others
|
1,921
|
1,869
|
|
Total
other payables
|
4,434
|
4,145
|
|
Total
trade and other payables
|
21,469
|
25,958
|
|
|
|
|
|
Non-current
|
3,577
|
3,988
|
|
Current
|
17,892
|
21,970
|
|
Total
|
21,469
|
25,958
|
|
|
Legal
claims (i)
|
Investments
in associates and joint ventures (ii)
|
Site
dismantling and remediation (iii)
|
Onerous
contracts (iv)
|
Other
provisions (v)
|
Total
|
|
As
of June 30, 2016
|
704
|
47
|
114
|
296
|
427
|
1,588
|
|
Additions
|
259
|
105
|
-
|
20
|
131
|
515
|
|
Unused amounts
reversed
|
(269
)
|
(79
)
|
-
|
(135
)
|
(68
)
|
(551
)
|
|
Share of loss in
associates and joint ventures
|
-
|
(3
)
|
-
|
-
|
-
|
(3
)
|
|
Liabilities
incorporated by business combination (Note 4)
|
2
|
-
|
-
|
-
|
|
2
|
|
Currency
translation adjustment
|
141
|
2
|
26
|
39
|
90
|
298
|
|
As
of June 30, 2017
|
837
|
72
|
140
|
220
|
580
|
1,849
|
|
Additions
|
311
|
2,380
|
10
|
5
|
-
|
2,706
|
|
Recoveries
|
(299
)
|
-
|
(48
)
|
(123
)
|
48
|
(422
)
|
|
Deconsolidation
(see Note 4.(l))
|
(273
)
|
-
|
-
|
(174
)
|
-
|
(447
)
|
|
Liabilities
incorporated by business combination (Note 4)
|
10
|
-
|
-
|
-
|
-
|
10
|
|
Currency
translation adjustment
|
466
|
-
|
61
|
73
|
330
|
930
|
|
As
of June 30, 2018
|
1,052
|
2,452
|
163
|
1
|
958
|
4,626
|
|
|
06.30.18
|
06.30.17
|
|
Non-current
|
3,567
|
955
|
|
Current
|
1,059
|
894
|
|
Total
|
4,626
|
1,849
|
|
|
Book
value
|
Fair
value
|
||
|
|
06.30.18
|
06.30.17
|
06.30.18
|
06.30.17
|
|
Non-convertible
notes
|
177,980
|
111,059
|
189,949
|
113,552
|
|
Bank loans and
others
|
36,552
|
15,017
|
37,153
|
14,668
|
|
Non-recourse
loan
|
-
|
7,025
|
-
|
6,930
|
|
Bank
overdrafts
|
1,122
|
126
|
1,122
|
126
|
|
Other borrowings
(i)
|
3,891
|
2,085
|
5,076
|
2,051
|
|
Total
borrowings (ii)
|
219,545
|
135,312
|
233,300
|
137,327
|
|
|
|
|
|
|
|
Non-current
|
187,462
|
112,025
|
|
|
|
Current
|
32,083
|
23,287
|
|
|
|
Total
|
219,545
|
135,312
|
|
|
|
|
06.30.18
|
06.30.17
|
|
|
|
|
|
Stock:
|
|
|
|
Less than one
year
|
30,099
|
21,845
|
|
Between 1 and 2
years
|
27,330
|
15,834
|
|
Between 2 and 3
years
|
23,442
|
15,474
|
|
Between 3 and 4
years
|
19,190
|
12,392
|
|
Between 4 and 5
years
|
51,113
|
10,856
|
|
More than 5
years
|
66,218
|
57,438
|
|
|
217,392
|
133,839
|
|
Do
not accrue
interest:
|
|
|
|
Less than one
year
|
1,841
|
1,298
|
|
Between 1 and 2
years
|
68
|
4
|
|
Between 2 and 3
years
|
33
|
7
|
|
Between 3 and 4
years
|
8
|
19
|
|
Between 4 and 5
years
|
-
|
5
|
|
More than 5
years
|
33
|
8
|
|
|
1,983
|
1,341
|
|
Finance
lease obligations
|
170
|
132
|
|
|
219,545
|
135,312
|
|
|
06.30.18
|
|||||
|
|
Argentine
Peso
|
Brazilian
Reais
|
Bolivian
Peso
|
Uruguayan
Peso
|
NIS
|
Total
|
|
Fixed
rate:
|
|
|
|
|
|
|
|
Argentine
Peso
|
1,519
|
-
|
-
|
-
|
-
|
1,519
|
|
Brazilian
Reais
|
-
|
318
|
-
|
-
|
-
|
318
|
|
US
Dollar
|
33,353
|
-
|
-
|
372
|
12,273
|
45,998
|
|
NIS
|
-
|
-
|
-
|
-
|
80,685
|
80,685
|
|
Subtotal
fixed-rate borrowings
|
34,872
|
318
|
-
|
372
|
92,958
|
128,520
|
|
Floating
rate:
|
|
|
|
|
|
|
|
Argentine
Peso
|
1,166
|
-
|
-
|
-
|
-
|
1,166
|
|
Brazilian
Reais
|
-
|
1,562
|
-
|
-
|
-
|
1,562
|
|
US
Dollar
|
271
|
-
|
-
|
-
|
1,642
|
1,913
|
|
NIS
|
-
|
-
|
-
|
-
|
86,214
|
86,214
|
|
Subtotal
floating rate borrowings
|
1,437
|
1,562
|
-
|
-
|
87,856
|
90,855
|
|
Total
borrowings as per
analysis
|
36,309
|
1,880
|
-
|
372
|
180,814
|
219,375
|
|
Finance lease
obligations
|
21
|
149
|
-
|
-
|
-
|
170
|
|
Total
borrowings as per Statement of Financial
Position
|
36,330
|
2,029
|
-
|
372
|
180,814
|
219,545
|
|
|
06.30.17
|
|||||
|
|
Argentine Peso
|
Brazilian Reais
|
Bolivian Peso
|
Uruguayan Peso
|
NIS
|
Total
|
|
Fixed rate:
|
|
|
|
|
|
|
|
Argentine
Peso
|
135
|
-
|
-
|
-
|
-
|
135
|
|
Brazilian
Reais
|
-
|
49
|
-
|
-
|
-
|
49
|
|
US
Dollar
|
16,193
|
-
|
-
|
134
|
7,741
|
24,068
|
|
NIS
|
-
|
-
|
-
|
-
|
35,867
|
35,867
|
|
Subtotal fixed-rate borrowings
|
16,328
|
49
|
-
|
134
|
43,608
|
60,119
|
|
Floating rate:
|
|
|
|
|
|
|
|
Argentine
Peso
|
557
|
-
|
-
|
-
|
-
|
557
|
|
Brazilian
Reais
|
-
|
468
|
-
|
-
|
-
|
468
|
|
US
Dollar
|
195
|
-
|
14
|
-
|
1,022
|
1,231
|
|
NIS
|
-
|
-
|
-
|
-
|
72,805
|
72,805
|
|
Subtotal floating rate borrowings
|
752
|
468
|
14
|
-
|
73,827
|
75,061
|
|
Total borrowings as per analysis
|
17,080
|
517
|
14
|
134
|
117,435
|
135,180
|
|
Finance
lease obligations
|
6
|
126
|
-
|
-
|
-
|
132
|
|
Total borrowings as per Statement of Financial
Position
|
17,086
|
643
|
14
|
134
|
117,435
|
135,312
|
|
Entity
|
Class
|
Issuance / expansion date
|
Amount in original currency
|
Maturity date
|
Interest
rate
|
Principal payment
|
Interest payment
|
|
|
Cresud
|
Class
XXIII
|
feb-18
|
US$
113
|
2/16/2023
|
6.50
%
|
At
expiration
|
biannual
|
|
|
Brasilagro
|
CRA
Serie I
|
may-18
|
$
R 85.2
|
8/1/2022
|
106.5%
from the DI rate
|
Annual
payments since 2020
|
annual
|
|
|
Brasilagro
|
CRA
Serie II
|
may-18
|
$
R 57
|
7/31/2023
|
110%
from the DI rate
|
Annual
payments since 2020
|
annual
|
|
|
IRSA
|
Class
VII
|
sep-16
|
384.2
|
9/9/2019
|
Badlar
+ 2.99% n.a
|
At
expiration
|
quarterly
|
|
|
IRSA
|
Class
VIII
|
sep-16
|
$
US 184.5
|
9/9/2019
|
7%
n.a.
|
At
expiration
|
quarterly
|
|
|
IRSA
CP
|
Class
IV
|
sep-17
|
US$
140
|
9/14/2020
|
5%
n.a.
|
At
expiration
|
quarterly
|
|
|
IDBD
|
SERIES
N
|
aug-16
|
NIS
325
|
12/29/2022
|
5.3%
e.a
|
At
expiration
|
quarterly
|
(1
)
|
|
IDBD
|
SERIES
M
|
feb-17
|
NIS
1,060
|
11/28/2019
|
5.40%
n.a.
|
At
expiration
|
quarterly
|
|
|
IDBD
|
SERIES
N
|
jul-17
|
NIS
642.1
|
12/30/2022
|
5.3%
e.a
|
At
expiration
|
quarterly
|
(1
)
|
|
IDBD
|
SERIES
N
|
nov-17
|
NIS
357
|
12/30/2022
|
5.3%
e.a
|
At
expiration
|
quarterly
|
(2
)
|
|
DIC
|
SERIES
F
|
aug-16
|
NIS
360
|
12/31/2025
|
4.95%
e.a.
|
Annual
payments since 2017
|
annual
|
|
|
DIC
|
SERIES
F
|
apr-17
|
NIS
444
|
12/31/2025
|
4.95%
e.a.
|
Annual
payments since 2017
|
annual
|
|
|
DIC
|
SERIES
J
|
dec-17
|
NIS
762
|
12/30/2026
|
4.8%
e.a.
|
Annual
payments since 2021
|
biannual
|
(2
)
|
|
PBC
|
SERIES
I
|
oct-16
|
NIS
102
|
6/29/2029
|
3.95%
e.a.
|
At
expiration
|
quarterly
|
|
|
PBC
|
SERIES
I
|
apr-17
|
NIS
431
|
6/29/2029
|
3.95%
e.a.
|
At
expiration
|
quarterly
|
|
|
PBC
|
SERIES
I
|
oct-17
|
NIS
497
|
6/29/2029
|
3.95%
e.a.
|
At
expiration
|
quarterly
|
|
|
PBC
|
SERIES
I
|
dec-17
|
NIS
496
|
6/29/2029
|
3.95%
e.a.
|
At
expiration
|
quarterly
|
(2
)
|
|
Gav
- Yam
|
SERIES
F
|
apr-17
|
NIS
303
|
3/31/2026
|
4.75%
e.a.
|
Annual
payments since 2021
|
biannual
|
|
|
Gav
- Yam
|
SERIES
H
|
sep-17
|
NIS
424
|
6/30/2034
|
2.55%
e.a.
|
Annual
payments since 2019
|
biannual
|
|
|
Cellcom
|
SERIES
L
|
jan-18
|
NIS
401
|
1/5/2028
|
2.5%
e.a.
|
Annual
payments since 2023
|
annual
|
|
|
Shufersal
|
SERIES
E
|
jan-18
|
NIS
544
|
10/8/2028
|
4.3%
e.a.
|
Annual
payments since 2018
|
annual
|
|
|
Shufersal
|
SERIES
E
|
jan-18
|
NIS
544
|
10/8/2028
|
4.3%
e.a.
|
Annual
payments since 2018
|
annual
|
(2
)
|
|
|
06.30.18
|
06.30.17
|
|
Balance at the beginning of the year
|
135,312
|
117,295
|
|
Borrowings
|
25,089
|
29,353
|
|
Payment
of borrowings
|
(22,912
)
|
(19,098
)
|
|
Obtention
/ (payment) of short term loans, net
|
732
|
(1,019
)
|
|
Interests
paid
|
(7,234
)
|
(5,522
)
|
|
Accrued
interests
|
8,639
|
6,437
|
|
Cumulative
translation adjustment and exchange differences, net
|
101,731
|
8,276
|
|
Deconsolidation
|
(21,310
)
|
-
|
|
Changes
in fair value of third-party loans
|
114
|
-
|
|
Repurchase
of non-convertible notes
|
(379
)
|
(546
)
|
|
Reclassifications
and other movements
|
(237
)
|
136
|
|
Balance at the end of the year
|
219,545
|
135,312
|
|
|
06.30.18
|
06.30.17
|
06.30.16
|
|
Current income
tax
|
(496
)
|
(793
)
|
(628
)
|
|
Deferred income
tax
|
357
|
(1,920
)
|
(5,173
)
|
|
MPIT
|
(94
)
|
-
|
16
|
|
Income
tax
|
(233
)
|
(2,713
)
|
(5,785
)
|
|
Tax jurisdiction
|
Income tax rate
|
|
Argentina
|
25%
- 35%
|
|
Brazil
|
25%
- 34%
|
|
Uruguay
|
0%
- 25%
|
|
Bolivia
|
25%
|
|
U.S.
|
0%
- 45%
|
|
Bermudas
|
0%
|
|
Israel
|
23%
- 24%
|
|
|
06.30.18
|
06.30.17
|
06.30.16
|
|
Tax calculated at the tax rates applicable to profits in the
respective countries
|
(2,491
)
|
(1,732
)
|
(5,851
)
|
|
Permanent differences:
|
|
|
|
|
Share
of profit / (loss) of associates and joint ventures
|
156
|
37
|
485
|
|
Unrecognized
tax loss carry-forwards (i)
|
(1,557
)
|
(1,253
)
|
(155
)
|
|
Expiration
of tax loss carry-forwards (iii)
|
(90
)
|
(31
)
|
-
|
|
Provision
for unrecoverability of tax loss carry-forwards
|
(842
)
|
-
|
-
|
|
MPIT
expense
|
(94
)
|
-
|
-
|
|
Changes
in fair value of financial instruments and sale of shares
(ii)
|
(346
)
|
434
|
-
|
|
Change
of tax rate (i)
|
4,947
|
396
|
(415
)
|
|
Non-taxable
profit
|
-
|
131
|
115
|
|
Non-deductible
expenses
|
(8
)
|
(670
)
|
(253
)
|
|
Others
|
92
|
(25
)
|
289
|
|
Income tax from continuing operations
|
(233
)
|
(2,713
)
|
(5,785
)
|
|
|
06.30.18
|
06.30.17
|
|
Deferred income tax
assets to be recovered after more than 12 months
|
7,373
|
7,249
|
|
Deferred income tax
assets to be recovered within 12 months
|
1,526
|
431
|
|
Deferred
income tax assets
|
8,899
|
7,680
|
|
|
|
|
|
|
06.30.18
|
06.30.17
|
|
Deferred income tax
liabilities to be recovered after more than 12 months
|
(33,463
)
|
(19,522
)
|
|
Deferred income tax
liabilities to be recovered within 12 months
|
(320
)
|
(9,652
)
|
|
Deferred
income tax liabilities
|
(33,783
)
|
(29,174
)
|
|
Total
deferred income tax (liabilities) assets, net
|
(24,884
)
|
(21,494
)
|
|
|
At
the beginning
|
Business
combinations and reclassification to other assets held for sale
(i)
|
Foreign
exchange gain
|
Charged
to the Statement of Income (ii)
|
Reserve
for changes of non-controlling interest
|
Deconsolidation
(see Note 4 (l))
|
Use
of tax
loss
carry-forwards
|
At
the end
|
|
June
30, 2018
|
|
|
|
|
|
|
|
|
|
Assets
|
|
|
|
|
|
|
|
|
|
Trade and other
payables
|
2,031
|
-
|
534
|
(588
)
|
-
|
-
|
-
|
1,977
|
|
Tax loss
carry-forwards
|
4,380
|
1
|
887
|
604
|
(15
)
|
-
|
-
|
5,857
|
|
Others
|
1,269
|
-
|
599
|
(385
)
|
-
|
(418
)
|
-
|
1,065
|
|
Subtotal
assets
|
7,680
|
1
|
2,020
|
(369
)
|
(15
)
|
(418
)
|
-
|
8,899
|
|
Liabilities
|
|
|
|
|
|
|
|
|
|
Investment
properties and property, plant and equipment
|
(24,652
)
|
(14
)
|
(6,862
)
|
(232
)
|
-
|
2,445
|
(63
)
|
(29,378
)
|
|
Trading
properties
|
(99
)
|
-
|
(73
)
|
20
|
-
|
-
|
-
|
(152
)
|
|
Biological
assets
|
(150
)
|
-
|
7
|
(16
)
|
-
|
-
|
-
|
(159
)
|
|
Trade and other
receivables
|
(305
)
|
-
|
-
|
(81
)
|
-
|
-
|
-
|
(386
)
|
|
Investments
|
(9
)
|
-
|
(2
)
|
(26
)
|
-
|
-
|
-
|
(37
)
|
|
Intangible
assets
|
(2,682
)
|
-
|
125
|
430
|
-
|
781
|
-
|
(1,346
)
|
|
Inventories
|
(66
)
|
-
|
(35
)
|
11
|
-
|
-
|
-
|
(90
)
|
|
Others
|
(1,211
)
|
-
|
(1,354
)
|
330
|
-
|
-
|
-
|
(2,235
)
|
|
Subtotal
liabilities
|
(29,174
)
|
(14
)
|
(8,194
)
|
436
|
-
|
3,226
|
(63
)
|
(33,783
)
|
|
(Liabilities)
/ Assets, net
|
(21,494
)
|
(13
)
|
(6,174
)
|
67
|
(15
)
|
2,808
|
(63
)
|
(24,884
)
|
|
|
At the beginning
|
Business combinations and reclassification to other assets held for
sale (i)
|
Foreign exchange gain
|
Charged to the Statement of Income (ii)
|
Reclassification of opening amounts
|
Use of tax loss carry-forwards
|
At the end
|
|
June 30, 2017
|
|
|
|
|
|
|
|
|
Assets
|
|
|
|
|
|
|
|
|
Trade
and other payables
|
1,787
|
-
|
284
|
(40
)
|
-
|
-
|
2,031
|
|
Tax
loss carry-forwards
|
4,385
|
-
|
552
|
(386
)
|
-
|
(171
)
|
4,380
|
|
Others
|
1,245
|
(47
)
|
139
|
(68
)
|
-
|
-
|
1,269
|
|
Subtotal assets
|
7,417
|
(47
)
|
975
|
(494
)
|
-
|
(171
)
|
7,680
|
|
Liabilities
|
|
|
|
|
|
|
|
|
Investment
properties and property, plant and equipment
|
(21,060
)
|
-
|
(1,948
)
|
(1,703
)
|
59
|
-
|
(24,652
)
|
|
Trading
properties
|
(120
)
|
-
|
(24
)
|
45
|
-
|
-
|
(99
)
|
|
Biological
assets
|
(176
)
|
-
|
-
|
26
|
-
|
-
|
(150
)
|
|
Trade
and other receivables
|
(143
)
|
(7
)
|
-
|
(155
)
|
-
|
-
|
(305
)
|
|
Investments
|
(10
)
|
-
|
1
|
-
|
-
|
-
|
(9
)
|
|
Intangible
assets
|
(2,860
)
|
-
|
(312
)
|
490
|
-
|
-
|
(2,682
)
|
|
Inventories
|
(54
)
|
-
|
(10
)
|
(2
)
|
-
|
-
|
(66
)
|
|
Others
|
(949
)
|
36
|
(122
)
|
(176
)
|
-
|
-
|
(1,211
)
|
|
Subtotal liabilities
|
(25,372
)
|
29
|
(2,415
)
|
(1,475
)
|
59
|
-
|
(29,174
)
|
|
(Liabilities) / Assets, net
|
(17,955
)
|
(18
)
|
(1,440
)
|
(1,969
)
|
59
|
(171
)
|
(21,494
)
|
|
Jurisdiction
|
06.30.18
|
Date of generation
|
Due date
|
|
Argentina
|
49
|
2014
|
2019
|
|
Argentina
|
77
|
2015
|
2020
|
|
Argentina
|
98
|
2016
|
2021
|
|
Argentina
|
141
|
2017
|
2022
|
|
Argentina
|
7,460
|
2018
|
2023
|
|
Bolivia
|
127
|
2017
|
2022
|
|
Bolivia
|
13
|
2017
|
2020
|
|
Bolivia
|
47
|
2018
|
2021
|
|
Brazil
|
973
|
2008-2018
|
Do not
expire
|
|
Do
not prescribe
|
1,404
|
|
|
|
Total cumulative tax loss carry-forwards
|
10,389
|
|
|
|
|
06.30.18
|
06.30.17
|
06.30.16
|
|
No later than 1
year
|
2,586
|
3,025
|
3,907
|
|
Later than 1 year
and not later than 5 years
|
5,000
|
8,309
|
6,859
|
|
More than 5
years
|
1,205
|
2,472
|
2,254
|
|
|
8,791
|
13,806
|
13,020
|
|
|
06.30.18
|
06.30.17
|
06.30.16
|
|
No later than 1
year
|
5,097
|
4,437
|
3,137
|
|
Later than 1 year
and not later than 5 years
|
22,945
|
12,451
|
13,361
|
|
More than 5
years
|
8,377
|
4,632
|
4,247
|
|
|
36,419
|
21,520
|
20,745
|
|
|
06.30.18
|
06.30.17
|
06.30.16
|
|
No later than 1
year
|
27
|
6
|
14
|
|
Later than 1 year
and not later than 5 years
|
72
|
-
|
-
|
|
More than 5
years
|
8
|
-
|
-
|
|
|
107
|
6
|
14
|
|
|
06.30.18
|
06.30.17
|
06.30.16
|
|
Beef
|
1,897
|
1,324
|
966
|
|
Crops
|
2,148
|
1,244
|
1,015
|
|
Sugarcane
|
757
|
355
|
294
|
|
Cattle
|
282
|
123
|
80
|
|
Supplies
|
166
|
112
|
63
|
|
Dairy
|
91
|
97
|
65
|
|
Consignment
|
98
|
250
|
116
|
|
Advertising and
brokerage fees
|
153
|
98
|
66
|
|
Agricultural rental
and other
services
|
306
|
139
|
45
|
|
Income
from agricultural sales and services
|
5,898
|
3,742
|
2,710
|
|
Trading properties
and developments
|
1,818
|
1,454
|
191
|
|
Communication
services
|
14,392
|
11,959
|
4,956
|
|
Sale of
communication equipment
|
4,955
|
4,006
|
1,844
|
|
Rental and
services
|
10,671
|
8,536
|
5,197
|
|
Hotel operations,
tourism services and others
|
1,252
|
1,049
|
724
|
|
Total
revenues
|
38,986
|
30,746
|
15,622
|
|
|
06.30.18
|
06.30.17
|
06.30.16
|
|
Other operative
costs
|
12
|
10
|
9
|
|
Cost
of property operations
|
12
|
10
|
9
|
|
Beef
|
1,759
|
1,234
|
837
|
|
Crops
|
1,765
|
1,167
|
889
|
|
Sugarcane
|
754
|
352
|
263
|
|
Cattle
|
297
|
155
|
126
|
|
Supplies
|
148
|
105
|
58
|
|
Dairy
|
65
|
87
|
61
|
|
Consignment
|
25
|
11
|
6
|
|
Advertising and
brokerage fees
|
136
|
100
|
67
|
|
Agricultural rental
and other
services
|
188
|
78
|
28
|
|
Costs
of agricultural sales and services
|
5,137
|
3,289
|
2,335
|
|
Trading properties
and developments
|
1,748
|
1,451
|
166
|
|
Communication
services
|
10,540
|
8,471
|
3,304
|
|
Sale of
communication equipment
|
3,359
|
2,716
|
1,304
|
|
Rental and
services
|
3,046
|
2,744
|
1,843
|
|
Hotel operations,
tourism services and others
|
938
|
649
|
419
|
|
Total
costs
|
24,780
|
19,330
|
9,380
|
|
|
Production
costs
|
Costs
(i)
|
General
and administrative expenses
|
Selling
expenses
|
Total
as of 06.30.18
|
|
Leases, services
charges and vacant property costs
|
2
|
59
|
18
|
136
|
215
|
|
Depreciation and
amortization
|
172
|
2,266
|
584
|
914
|
3,936
|
|
Doubtful
accounts
|
-
|
2
|
-
|
271
|
273
|
|
Advertising,
publicity and other selling expenses
|
-
|
270
|
6
|
1,307
|
1,583
|
|
Taxes, rates and
contributions
|
21
|
336
|
96
|
312
|
765
|
|
Maintenance and
repairs
|
47
|
1,733
|
173
|
99
|
2,052
|
|
Fees and payments
for services
|
6
|
2,121
|
924
|
76
|
3,127
|
|
Director's
fees
|
-
|
-
|
302
|
-
|
302
|
|
Food, beverage and
other lodging expenses
|
-
|
86
|
-
|
-
|
86
|
|
Payroll and social
security liabilities
|
241
|
2,754
|
1,934
|
1,525
|
6,454
|
|
Cost of sale of
goods and services
|
-
|
5,133
|
-
|
-
|
5,133
|
|
Cost of sale of
agricultural products and biological assets
|
(14
)
|
2,552
|
-
|
-
|
2,538
|
|
Supplies and
labors
|
1,809
|
1,884
|
1
|
11
|
3,705
|
|
Freights
|
21
|
1
|
-
|
330
|
352
|
|
Bank commissions
and expenses
|
-
|
38
|
12
|
9
|
59
|
|
Conditioning and
clearance
|
-
|
-
|
-
|
59
|
59
|
|
Travel, library
expenses and stationery
|
15
|
3
|
8
|
3
|
29
|
|
Interconnection and
roaming expenses
|
-
|
2,066
|
-
|
-
|
2,066
|
|
Fees to other
operators
|
-
|
2,576
|
-
|
-
|
2,576
|
|
Others
|
352
|
900
|
356
|
254
|
1,862
|
|
Total
expenses by nature as of 06.30.18
|
2,672
|
24,780
|
4,414
|
5,306
|
37,172
|
|
|
Production costs
|
Costs (i)
|
General and administrative expenses
|
Selling expenses
|
Total as of 06.30.17
|
|
Leases,
services charges and vacant property costs
|
2
|
142
|
27
|
8
|
179
|
|
Depreciation
and amortization
|
55
|
1,882
|
526
|
1,055
|
3,518
|
|
Doubtful
accounts
|
-
|
-
|
-
|
209
|
209
|
|
Advertising,
publicity and other selling expenses
|
-
|
284
|
-
|
1,085
|
1,369
|
|
Taxes,
rates and contributions
|
17
|
238
|
30
|
260
|
545
|
|
Maintenance
and repairs
|
36
|
1,471
|
107
|
5
|
1,619
|
|
Fees
and payments for services
|
8
|
3,642
|
714
|
50
|
4,414
|
|
Director's
fees
|
-
|
-
|
234
|
-
|
234
|
|
Food,
beverage and other lodging expenses
|
-
|
88
|
4
|
-
|
92
|
|
Payroll and social security
liabilities
|
122
|
2,229
|
1,491
|
1,177
|
5,019
|
|
Cost
of sale of goods and services
|
-
|
4,181
|
-
|
-
|
4,181
|
|
Cost
of sale of agricultural products and biological assets
|
-
|
1,301
|
-
|
-
|
1,301
|
|
Supplies
and labors
|
1,716
|
1,313
|
-
|
7
|
3,036
|
|
Freights
|
22
|
1
|
-
|
249
|
272
|
|
Bank
commissions and expenses
|
1
|
14
|
9
|
5
|
29
|
|
Conditioning
and clearance
|
-
|
-
|
-
|
48
|
48
|
|
Travel, library expenses and
stationery
|
16
|
20
|
9
|
1
|
46
|
|
Interconnection
and roaming expenses
|
-
|
-
|
-
|
-
|
-
|
|
Fees
to other operators
|
-
|
-
|
-
|
-
|
-
|
|
Others
|
-
|
2,524
|
477
|
344
|
3,345
|
|
Total expenses by nature as of 06.30.17
|
1,995
|
19,330
|
3,628
|
4,503
|
29,456
|
|
|
Production costs
|
Costs (i)
|
General and administrative expenses
|
Selling expenses
|
Total as of 06.30.16
|
|
Leases,
services charges and vacant property costs
|
1
|
54
|
9
|
1
|
65
|
|
Depreciation
and amortization
|
67
|
745
|
261
|
539
|
1,612
|
|
Doubtful
accounts
|
-
|
-
|
62
|
10
|
72
|
|
Advertising,
publicity and other selling expenses
|
-
|
282
|
-
|
489
|
771
|
|
Taxes,
rates and contributions
|
13
|
226
|
20
|
225
|
484
|
|
Maintenance
and repairs
|
24
|
681
|
76
|
4
|
785
|
|
Fees
and payments for services
|
5
|
880
|
437
|
39
|
1,361
|
|
Director's
fees
|
-
|
-
|
201
|
-
|
201
|
|
Food,
beverage and other lodging expenses
|
-
|
-
|
-
|
-
|
-
|
|
Payroll and social security
liabilities
|
90
|
1,586
|
718
|
516
|
2,910
|
|
Cost
of sale of goods and services
|
-
|
1,558
|
-
|
-
|
1,558
|
|
Cost
of sale of agricultural products and biological assets
|
-
|
1,674
|
-
|
2
|
1,676
|
|
Supplies
and labors
|
1,011
|
54
|
-
|
1
|
1,066
|
|
Freights
|
13
|
1
|
-
|
145
|
159
|
|
Bank
commissions and expenses
|
-
|
10
|
7
|
4
|
21
|
|
Conditioning
and clearance
|
-
|
-
|
-
|
30
|
30
|
|
Travel, library expenses and
stationery
|
12
|
4
|
6
|
1
|
23
|
|
Interconnection
and roaming expenses
|
-
|
-
|
-
|
-
|
-
|
|
Fees
to other operators
|
-
|
-
|
-
|
-
|
-
|
|
Others
|
-
|
1,625
|
153
|
167
|
1,945
|
|
Total expenses by nature as of 06.30.16
|
1,236
|
9,380
|
1,950
|
2,173
|
14,739
|
|
|
06.30.18
|
06.30.17
|
06.30.16
|
|
Gain / (Loss) from
commodity derivative
financial
instruments
|
28
|
93
|
(87
)
|
|
Gain from disposal
of associates (i)
|
311
|
1
|
4
|
|
Fair value of
interest held before business combination (iv)
|
510
|
8
|
-
|
|
Currency
translation adjustment reversal (ii)
|
-
|
41
|
100
|
|
Gain / (Loss)
from agreement with
TGLT
|
32
|
(27
)
|
-
|
|
Contingencies
(iii)
|
399
|
(25
)
|
20
|
|
Donations
|
(67
)
|
(123
)
|
(58
)
|
|
Others
|
(61
)
|
(96
)
|
(89
)
|
|
Total
other operating results, net
|
1,152
|
(128
)
|
(110
)
|
|
|
06.30.18
|
06.30.17
|
06.30.16
|
|
Financial
income
|
|
|
|
|
Interest
income
|
814
|
755
|
657
|
|
Foreign exchange
gains
|
1,102
|
232
|
721
|
|
Dividends
income
|
82
|
68
|
72
|
|
Other financial
income
|
-
|
-
|
-
|
|
Total
financial income
|
1,998
|
1,055
|
1,450
|
|
Financial
costs
|
|
|
|
|
Interest
expenses
|
(8,259
)
|
(6,351
)
|
(2,688
)
|
|
Loss on debt swap
(Note
21)
|
(2,228
)
|
-
|
-
|
|
Foreign exchange
losses
|
(15,365
)
|
(1,780
)
|
(3,986
)
|
|
Other financial
costs
|
(431
)
|
(808
)
|
(677
)
|
|
Less: capitalized
financial costs
|
74
|
3
|
-
|
|
Total
financial costs
|
(26,209
)
|
(8,936
)
|
(7,351
)
|
|
Other
financial results:
|
|
|
|
|
Fair value gains of
financial assets and liabilities at fair value through profit or
loss
|
623
|
3,026
|
(1,247
)
|
|
Loss from
repurchase of Non-convertible notes
|
-
|
(31
)
|
(39
)
|
|
(Loss) / Gain from
derivative financial instruments (
except commodities)
|
(324
)
|
146
|
1,108
|
|
Gain on the
revaluation of receivables arising from the sale of
farmland
|
85
|
37
|
33
|
|
Total
other financial results
|
384
|
3,178
|
(145
)
|
|
Total
financial results, net
|
(23,827
)
|
(4,703
)
|
(6,046
)
|
|
|
06.30.18
|
06.30.17
|
06.30.16
|
|
Profit for the year
from continuing operations attributable to equity
holders of the parent
|
(772
)
|
1,050
|
4,951
|
|
Profit for the year
from discontinued operations attributable to equity
holders of the parent
|
6,164
|
461
|
216
|
|
Profit for the year
attributable to equity holders
of the
parent
|
5,392
|
1,511
|
5,167
|
|
Weighted average
number of ordinary shares outstanding
|
497
|
498
|
495
|
|
Basic
earnings per share
|
10.86
|
3.04
|
10.44
|
|
|
06.30.18
|
06.30.17
|
06.30.16
|
|
Profit for the year
from continuing operations attributable to equity
holders of the parent
|
(772
)
|
1,050
|
4,951
|
|
Profit for the year
from discontinued operations attributable to equity
holders of the parent
|
6,164
|
461
|
216
|
|
Profit for the year
per share attributable to
equity
holders of the parent
|
5,392
|
1,511
|
5,167
|
|
Weighted average
number of ordinary shares outstanding
|
516
|
500
|
502
|
|
Diluted
earnings per share
|
10.44
|
3.02
|
10.30
|
|
|
06.30.18
|
06.30.17
|
06.30.16
|
|
At the beginning
|
5,834,676
|
6,324,737
|
7,613,638
|
|
Granted
|
(349,482
)
|
(443,839
)
|
(1,028,766
)
|
|
Disposals
|
-
|
(46,222
)
|
(260,135
)
|
|
At the end
|
5,485,194
|
5,834,676
|
6,324,737
|
|
|
DIC
|
Cellcom
|
|
Exercise price
range of outstanding options
|
NIS
2.92-8
|
NIS
25.65-51.48
|
|
Average price of
outstanding options
|
NIS
6.46
|
NIS
28.3
|
|
Amount of
outstanding options
|
4,745,090
|
918,665
|
|
Average remaining
useful life
|
4.75
years
|
1.61
years
|
|
|
June 30, 2018
|
June 30, 2017
|
June 30, 2016
|
|
Present
value of unfunded obligations
|
316
|
673
|
572
|
|
Present
value of funded obligations
|
371
|
1,789
|
1,070
|
|
Total present value of defined benefits obligations
(post-employment)
|
687
|
2,462
|
1,642
|
|
Fair
value of plan assets
|
(592
)
|
(1,703
)
|
(1,101
)
|
|
Recognized liability for defined benefits obligations
|
95
|
759
|
541
|
|
Liability
for other long-term benefits
|
15
|
4
|
148
|
|
Total recognized liabilities
|
110
|
763
|
689
|
|
Assets
designed for payment of employee benefits
|
-
|
-
|
(4
)
|
|
Net position from employee benefits
|
110
|
763
|
685
|
|
|
Second
tranche
|
Third
tranche
|
Total
|
|
Valid
as of July 1, 2017
|
109,054
|
109,054
|
109,054
|
|
Exercised
|
(109,054
)
|
(109,054
)
|
(109,054
)
|
|
Exercises
as of June 30, 2018
|
-
|
-
|
-
|
|
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
|
|
Item
|
06.30.18
|
06.30.17
|
|
Trade and other
payables
|
(1,467
)
|
(1,134
)
|
|
Borrowings
|
(10
)
|
(11
)
|
|
Trade and other
receivables
|
768
|
1,621
|
|
Investments in
Financial Assets
|
135
|
-
|
|
Total
|
(574
)
|
476
|
|
Related party
|
06.30.18
|
06.30.17
|
Description of transaction
|
|
Agrofy
S.A.
|
1
|
13
|
Other
receivables
|
|
Agro
Uranga S.A.
|
-
|
8
|
Dividends
receivables
|
|
|
27
|
-
|
Sale
of goods and / or services receivable
|
|
|
(1
)
|
-
|
Futures
and options payable
|
|
New
Lipstick LLC
|
7
|
5
|
Reimbursement
of expenses receivable
|
|
|
585
|
-
|
Loans
granted
|
|
Condor
|
135
|
-
|
Public
companies securities
|
|
|
-
|
8
|
Dividends
receivables
|
|
Cresca
S.A.
|
-
|
168
|
Credits
granted
|
|
|
(11
)
|
-
|
Other
liabilities
|
|
Manibil
S.A.
|
72
|
84
|
Contributions
in advance
|
|
Other
associates and joint ventures (i)
|
3
|
4
|
Leases
and/or rights of use receivable
|
|
|
(1
)
|
(1
)
|
Leases
and/or rights of use payable
|
|
|
-
|
(5
)
|
Commissions
payable
|
|
|
-
|
(1
)
|
Advertising
spaces payable
|
|
|
-
|
1
|
Management
fees receivable
|
|
|
-
|
3
|
Other
credits
|
|
|
1
|
1
|
Shared-based
compensation receivable
|
|
|
(10
)
|
(11
)
|
Loans
payable
|
|
|
7
|
-
|
Loans
granted
|
|
|
(3
)
|
-
|
Sale
of goods and / or services payable
|
|
|
5
|
8
|
Reimbursement
of expenses
|
|
|
(1
)
|
(1
)
|
Reimbursement
of expenses payable
|
|
Total associates and joint ventures
|
816
|
284
|
|
|
CAMSA
and its subsidiaries
|
(1,351
)
|
(1,020
)
|
Fees
payable
|
|
|
2
|
5
|
Reimbursement
of expenses receivable
|
|
|
-
|
(3
)
|
Reimbursement
of expenses payable
|
|
LRSA
|
29
|
29
|
Leases
and/or rights of use receivable
|
|
|
(1
)
|
-
|
Reimbursement
of expenses payable
|
|
|
-
|
-
|
Canon
receivable
|
|
|
7
|
-
|
Dividends
receivables
|
|
Real
Estate Strategies LP
|
19
|
-
|
Dividends
receivables
|
|
|
2
|
-
|
Reimbursement
of expenses
|
|
Taaman
|
-
|
(24
)
|
Leases
and/or rights of use payable
|
|
Willifood
|
-
|
(29
)
|
Financial
operations payable
|
|
Other
related parties (ii)
|
(11
)
|
-
|
Other
liabilities
|
|
|
-
|
-
|
Other
receivables
|
|
|
(2
)
|
(4
)
|
Legal
services payable
|
|
|
1
|
1
|
Leases
and/or rights of use receivable
|
|
Total other related parties
|
(1,305
)
|
(1,045
)
|
|
|
IFISA
|
-
|
1,283
|
Financial
operations receivable
|
|
Total Parent Company
|
-
|
1,283
|
|
|
Directors
and Senior Management
|
(85
)
|
(46
)
|
Fees
payable
|
|
Total Directors and Senior Management
|
(85
)
|
(46
)
|
|
|
Total
|
(574
)
|
476
|
|
|
Related party
|
06.30.18
|
06.30.17
|
06.30.16
|
Description of transaction
|
|
Adama
|
-
|
16
|
16
|
Sale
of goods and/or services
|
|
Agrofy
S.A.
|
-
|
3
|
-
|
Management
fees / Directory
|
|
|
6
|
3
|
-
|
Financial
operations
|
|
Agro-Uranga
S.A.
|
2
|
3
|
3
|
Sale
of goods and/or services
|
|
Banco
de Crédito y Securitización S.A.
|
17
|
1
|
6
|
Leases
and/or rights of use
|
|
|
-
|
39
|
21
|
Financial
operations
|
|
Condor
|
119
|
235
|
122
|
Financial
operations
|
|
Tarshop
S.A.
|
-
|
14
|
12
|
Leases
and/or rights of use
|
|
ISPRO-MEHADRIN
|
-
|
-
|
57
|
Sale
of goods and/or services
|
|
|
117
|
-
|
-
|
Corporate
services
|
|
Other
associates and joint ventures
|
27
|
15
|
3
|
Leases
and/or rights of use
|
|
|
4
|
4
|
3
|
Fees
and remunerations
|
|
|
37
|
-
|
-
|
Corporate
services
|
|
|
1
|
4
|
(9
)
|
Financial
operations
|
|
Total associates and joint ventures
|
330
|
337
|
234
|
|
|
CAMSA
and its subsidiaries
|
(554
)
|
(200
)
|
(534
)
|
Management
fee
|
|
|
-
|
1
|
-
|
Leases
and/or rights of use
|
|
Taaman
|
157
|
-
|
-
|
Corporate
services
|
|
Willi-Food
International Ltd.
|
134
|
-
|
-
|
Corporate
services
|
|
Other
related parties (i)
|
12
|
18
|
(3
)
|
Leases
and/or rights of use
|
|
|
(10
)
|
-
|
-
|
Fees
and remunerations
|
|
|
4
|
-
|
-
|
Corporate
services
|
|
|
(2
)
|
(6
)
|
(6
)
|
Legal
services
|
|
|
26
|
-
|
-
|
Financial
operations
|
|
|
(13
)
|
(9
)
|
(8
)
|
Donations
|
|
Total other related parties
|
(246
)
|
(196
)
|
(551
)
|
|
|
Related party
|
06.30.18
|
06.30.17
|
06.30.16'
|
Description of transaction
|
|
IFISA
|
56
|
13
|
39
|
Financial
operations
|
|
Total Parent Company
|
56
|
13
|
39
|
|
|
Directors
|
(10
)
|
(126
)
|
(156
)
|
Compensation
of Directors and senior management
|
|
|
(203
)
|
-
|
-
|
Fees
and remunerations
|
|
Senior
Management
|
(26
)
|
(7
)
|
(16
)
|
Compensation
of Directors and senior management
|
|
Total Directors and Senior Management
|
(239
)
|
(133
)
|
(172
)
|
|
|
Total
|
(99
)
|
21
|
(450
)
|
|
|
Related party
|
06.30.18
|
06.30.17
|
Description of transaction
|
|
Agrofy
Global
|
31
|
10
|
Irrevocable
contributions
|
|
Avenida
Inc.
|
7
|
-
|
Irrevocable
contributions
|
|
Manibil
|
45
|
38
|
Irrevocable
contributions
|
|
Open
Legacy
|
17
|
-
|
Irrevocable
contributions
|
|
PBEL
|
-
|
8
|
Irrevocable
contributions
|
|
PBS-Romania
|
-
|
7
|
Irrevocable
contributions
|
|
Puerto
Retiro
|
-
|
2
|
Irrevocable
contributions
|
|
Quality
|
39
|
3
|
Irrevocable
contributions
|
|
Ramat
Hanassi
|
9
|
102
|
Irrevocable
contributions
|
|
Secdo
/ SixGill
|
34
|
-
|
Irrevocable
contributions
|
|
Secured
Touch
|
5
|
-
|
Irrevocable
contributions
|
|
Total contributions
|
187
|
170
|
|
|
Inversiones
Financieras del Sur S.A. (Note 4)
|
122
|
1
|
Dividends
paid
|
|
Total dividends paid
|
122
|
1
|
|
|
Agro-Uranga
S.A.
|
30
|
21
|
Dividends
received
|
|
Aviareps
|
-
|
36
|
Dividends
received
|
|
Baicom
|
-
|
1
|
Dividends
received
|
|
Banco
Hipotecario
|
60
|
-
|
Dividends
received
|
|
Condor
|
55
|
22
|
Dividends
received
|
|
Cyrsa
S.A.
|
-
|
7
|
Dividends
received
|
|
Emco
|
91
|
101
|
Dividends
received
|
|
La
Rural S.A.
|
34
|
9
|
Dividends
received
|
|
Manaman
|
25
|
36
|
Dividends
received
|
|
Manibil
|
-
|
19
|
Dividends
received
|
|
Nuevo
Puerto Santa Fe S.A.
|
9
|
12
|
Dividends
received
|
|
Ramat
Hanassi
|
20
|
-
|
Dividends
received
|
|
Tourism
& Recreation Holdings Ltd.
|
25
|
7
|
Dividends
received
|
|
Total dividends received
|
349
|
271
|
|
|
Inversiones
Financieras del Sur S.A.
|
1,968
|
-
|
Acquisition
of non-controlling interest
|
|
Total other transactions
|
1,968
|
-
|
|
|
Description
|
Biological
assets
|
Agricultural
inventories
|
Rentals
and other agricultural services
|
Subtotal
agricultural sales and services
|
Trading
properties and developments
|
Communication
services
|
Telephones
and communication equipment
|
Rental
and services
|
Good
for resale
|
Hotel
operations, tourism services and others (i
)
|
Total
as of
06.30.18
|
Total
as of
06.30.17
|
Total
as of
06.30.16
|
|
Inventories
as of 06.30.17
|
760
|
776
|
-
|
1,536
|
5,783
|
-
|
320
|
-
|
3,873
|
67
|
11,579
|
9,441
|
1,064
|
|
Acquisition for
business combination
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
380
|
-
|
380
|
-
|
4,575
|
|
Initial recognition
and changes in the fair value of biological assets and agricultural
products at the point of harvest
|
56
|
483
|
-
|
539
|
-
|
-
|
-
|
-
|
-
|
-
|
539
|
(109
)
|
(30
)
|
|
Changes in net
realizable value of agricultural products after
harvest
|
-
|
243
|
-
|
243
|
-
|
-
|
-
|
-
|
-
|
-
|
243
|
(112
)
|
139
|
|
Capitalized finance
costs
|
-
|
-
|
-
|
-
|
11
|
-
|
-
|
-
|
-
|
-
|
11
|
-
|
-
|
|
Decrease
due to harvest
|
-
|
2,582
|
-
|
2,582
|
-
|
-
|
-
|
-
|
-
|
-
|
2,582
|
1,877
|
1,234
|
|
Purchases and
classifications
|
160
|
1,614
|
-
|
1,774
|
-
|
-
|
3,453
|
-
|
44,485
|
96
|
49,808
|
37,494
|
3,014
|
|
Consume
|
(47
)
|
64
|
-
|
17
|
-
|
-
|
-
|
-
|
-
|
-
|
17
|
(819
)
|
(622
)
|
|
Additions
|
-
|
-
|
-
|
-
|
1,870
|
-
|
-
|
-
|
-
|
227
|
2,097
|
1,236
|
13,659
|
|
Deconsolidation
(Note 4.(l))
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(50,717
)
|
(25
)
|
(50,742
)
|
(35,433
)
|
(14,018
)
|
|
Transfers
|
-
|
-
|
-
|
-
|
(344
)
|
-
|
-
|
-
|
-
|
-
|
(344
)
|
27
|
317
|
|
Expenses
incurred
|
346
|
251
|
349
|
946
|
28
|
10,484
|
-
|
3,046
|
-
|
6,220
|
20,724
|
18,429
|
7,654
|
|
Cumulative
translation adjustment
|
92
|
133
|
-
|
225
|
3,652
|
56
|
178
|
-
|
1,979
|
11
|
6,101
|
2,718
|
2,881
|
|
Inventories
as of 06.30.18
|
(1,030
)
|
(1,695
)
|
-
|
(2,725
)
|
(9,252
)
|
-
|
(592
)
|
-
|
-
|
(37
)
|
(12,606
)
|
(11,579
)
|
(9,441
)
|
|
Costs
as of
06.30.18
|
337
|
4,451
|
349
|
5,137
|
1,748
|
10,540
|
3,359
|
3,046
|
-
|
6,559
|
30,389
|
-
|
-
|
|
Costs
as of
06.30.17
|
176
|
2,924
|
189
|
3,289
|
1,419
|
8,467
|
2,716
|
2,835
|
-
|
4,444
|
-
|
23,170
|
-
|
|
Costs
as of
06.30.16
|
137
|
2,097
|
101
|
2,335
|
166
|
3,304
|
1,304
|
1,888
|
-
|
1,429
|
-
|
-
|
10,426
|
|
|
Amount
of foreign currency (2)
|
Prevailing
exchange rate (
1)
|
Total
as of
06.30.18
|
Amount
of foreign currency (2)
|
Prevailing
exchange rate (
1)
|
Total
as of
06.30.17
|
|
Assets
|
|
|
|
|
|
|
|
Restricted
assets
|
|
|
|
|
|
|
|
US
Dollar
|
-
|
-
|
-
|
2
|
16.53
|
41
|
|
Total
restricted assets
|
|
|
-
|
|
|
41
|
|
Trade
and other receivables
|
|
|
|
|
|
|
|
US
Dollar
|
74
|
28.75
|
2,115
|
60
|
16.53
|
995
|
|
Euros
|
5
|
33.54
|
178
|
9
|
18.85
|
172
|
|
Chilean
Pesos
|
91
|
0.04
|
4
|
-
|
-
|
-
|
|
Trade
and other receivables related parties
|
|
|
|
|
|
|
|
US
Dollar
|
48
|
28.75
|
1,366
|
45
|
16.53
|
747
|
|
Total
Trade and other receivables
|
|
|
3,663
|
|
|
1,914
|
|
Investment
in financial assets
|
|
|
|
|
|
|
|
US
Dollar
|
133
|
28.75
|
3,813
|
62
|
16.53
|
1,020
|
|
Pounds
|
1
|
37.90
|
39
|
1
|
21.49
|
18
|
|
Total
Investment in financial assets
|
|
|
3,852
|
|
|
1,038
|
|
Derivative
financial instruments
|
|
|
|
|
|
|
|
US
Dollar
|
1
|
28.75
|
43
|
2
|
16.53
|
31
|
|
Total
Derivative financial instruments
|
|
|
43
|
|
|
31
|
|
Cash
and cash equivalents
|
|
|
|
|
|
|
|
US
Dollar
|
280
|
28.75
|
8,057
|
326
|
16.53
|
5,387
|
|
Euros
|
2
|
33.54
|
66
|
3
|
18.85
|
49
|
|
Chilean
Pesos
|
23
|
0.04
|
1
|
-
|
-
|
-
|
|
Total
Cash and cash equivalents
|
|
|
8,124
|
|
|
5,436
|
|
Total
Assets
|
|
|
15,682
|
|
|
8,460
|
|
|
|
|
|
|
|
|
|
Liabilities
|
|
|
|
|
|
|
|
Trade
and other payables
|
|
|
|
|
|
|
|
US
Dollar
|
111
|
28.85
|
3,198
|
78
|
16.63
|
1,300
|
|
Euros
|
3
|
33.73
|
88
|
1
|
19.00
|
19
|
|
Chilean
Pesos
|
23
|
0.04
|
1
|
-
|
-
|
-
|
|
Total
Trade and other payables
|
|
|
3,287
|
|
|
1,319
|
|
Borrowings
|
|
|
|
|
|
|
|
US
Dollar
|
1,245
|
28.85
|
35,928
|
1,283
|
16.63
|
21,328
|
|
Total
Borrowings
|
|
|
35,928
|
|
|
21,328
|
|
Derivative
financial instruments
|
|
|
|
|
|
|
|
US
Dollar
|
(0
)
|
28.85
|
(11
)
|
-
|
-
|
-
|
|
Total
Derivative financial instruments
|
|
|
(11
)
|
|
|
-
|
|
Total
Liabilities
|
|
|
39,204
|
|
|
22,647
|
|
|
06.30.18
|
06.30.17
|
|
Property, plant and
equipment
|
2,698
|
1,712
|
|
Intangible
assets
|
32
|
19
|
|
Investments in
associates
|
47
|
33
|
|
Deferred income tax
assets
|
103
|
57
|
|
Investment
properties
|
521
|
5
|
|
Income tax
credit
|
-
|
10
|
|
Trade and other
receivables
|
1,444
|
688
|
|
Cash and cash
equivalents
|
347
|
157
|
|
Total
group of assets held for sale
|
5,192
|
2,681
|
|
Trade and other
payables
|
1,957
|
930
|
|
Salaries and social
security liabilities
|
-
|
148
|
|
Employee
benefits
|
150
|
52
|
|
Deferred income tax
liability
|
16
|
10
|
|
Borrowings
|
1,120
|
715
|
|
Total
group of liabilities held for sale
|
3,243
|
1,855
|
|
Total
net financial assets held for sale
|
1,949
|
826
|
|
|
06.30.18
|
06.30.17
|
06.30.16
|
|
Revenues
|
66,740
|
51,578
|
19,759
|
|
Costs
|
(50,087
)
|
(39,282
)
|
(15,073
)
|
|
Gross
profit
|
16,653
|
12,296
|
4,686
|
|
Net gain from fair
value adjustment of investment properties
|
164
|
113
|
23
|
|
General and
administrative expenses
|
(1,162
)
|
(857
)
|
(294
)
|
|
Selling
expenses
|
(13,042
)
|
(9,655
)
|
(3,955
)
|
|
Other operating
results, net (i)
|
10,838
|
3,888
|
(6
)
|
|
Profit
from operations
|
13,451
|
5,785
|
454
|
|
Share of profit of
associates and joint ventures
|
54
|
373
|
344
|
|
Profit
before financial results and income tax
|
13,505
|
6,158
|
798
|
|
Financial
income
|
94
|
148
|
408
|
|
Finance
costs
|
(675
)
|
(1,962
)
|
(367
)
|
|
Other financial
results
|
(75
)
|
(111
)
|
-
|
|
Financial
results, net
|
(656
)
|
(1,925
)
|
41
|
|
Profit
before income tax
|
12,849
|
4,233
|
839
|
|
Income
tax
|
(370
)
|
(140
)
|
(22
)
|
|
Profit
for the period from discontinued operations (ii
)
|
12,479
|
4,093
|
817
|
|
|
|
|
|
|
Profit
for the period from discontinued operations
attributable to:
|
|
|
|
|
Equity holders of
the parent
|
9,725
|
1,647
|
338
|
|
Non-controlling
interest
|
2,754
|
2,446
|
479
|
|
|
|
|
|
|
Profit
per share from discontinued operations attributable to equity
holders of the parent:
|
|
|
|
|
Basic
|
16.91
|
2.86
|
0.59
|
|
Diluted
|
16.80
|
2.84
|
0.58
|
|
INDEPENDENT
AUDITOR’S REPORT
|
F-109
- F-110
|
|
CONSOLIDATED
FINANCIAL STATEMENTS
|
|
|
Consolidated
Balance Sheet
|
F-111
|
|
Consolidated
Statement of Operations
|
F-112
|
|
Consolidated
Statement of Changes in Members’ Deficit
|
F-113
|
|
Consolidated
Statement of Cash Flows
|
F-114
|
|
Notes
to Consolidated Financial Statements
|
F-115
- F-124
|
|
SUPPLEMENTAL
INFORMATION
|
F-125
|
|
Consolidating
Balance Sheet
|
F-126
|
|
Consolidating
Statement of Operations
|
F-127
|
|
ASSETS
|
|
|
|
|
|
Real estate,
net
|
$
128,065,721
|
|
Cash and cash
equivalents
|
1,734,520
|
|
Restricted
cash
|
3,976,627
|
|
Tenant receivables,
net
|
364,544
|
|
Prepaid expenses
and other assets
|
6,643,447
|
|
Due from related
party
|
120,274
|
|
Deferred rent
receivable
|
9,482,209
|
|
Goodwill
|
5,422,615
|
|
Lease intangibles,
net
|
15,121,182
|
|
|
|
|
TOTAL
ASSETS
|
$
170,931,139
|
|
|
|
|
LIABILITIES
AND MEMBERS' DEFICIT
|
|
|
|
|
|
LIABILITIES
|
|
|
Accounts payable
and accrued expenses
|
$
2,639,221
|
|
Notes payable to
members
|
41,132,971
|
|
Note
payable
|
50,774,482
|
|
Deferred ground
rent payable
|
219,421,593
|
|
Due to related
parties
|
240,874
|
|
Tenant security
deposits
|
924,856
|
|
Deferred
revenue
|
321,434
|
|
Lease intangibles,
net
|
33,741,364
|
|
|
|
|
TOTAL
LIABILITIES
|
349,196,795
|
|
|
|
|
MEMBERS'
DEFICIT
|
(178,265,656
)
|
|
|
|
|
TOTAL
LIABILITIES AND MEMBERS' DEFICIT
|
$
170,931,139
|
|
|
|
|
REVENUES:
|
|
|
Base
rents
|
$
42,640,302
|
|
Tenant
reimbursements
|
7,672,918
|
|
Other rental
revenue
|
50,029
|
|
|
|
|
TOTAL
REVENUES
|
50,363,249
|
|
|
|
|
EXPENSES:
|
|
|
Real estate
taxes
|
11,620,716
|
|
Utilities
|
2,381,489
|
|
Janitorial
|
1,776,052
|
|
Insurance
|
325,138
|
|
Repairs and
maintenance
|
1,712,889
|
|
Security
|
1,014,923
|
|
Bad
debt
|
30,593
|
|
General and
administrative
|
2,827,316
|
|
Management
fees
|
1,130,602
|
|
Elevator
|
302,620
|
|
HVAC
|
80,215
|
|
Ground
rent
|
45,457,736
|
|
Interest
expense
|
4,015,781
|
|
Depreciation and
amortization
|
5,745,481
|
|
Amortization of
lease intangibles
|
3,079,859
|
|
|
|
|
TOTAL
EXPENSES
|
81,501,410
|
|
|
|
|
OTHER
INCOME
|
|
|
Gain on debt
forgiveness
|
20,000,000
|
|
|
|
|
NET
LOSS
|
$
(11,138,161
)
|
|
Members' deficit -
July 1, 2017
|
$
(167,127,495
)
|
|
|
|
|
Net
loss
|
(11,138,161
)
|
|
|
|
|
Members' deficit -
June 30, 2018
|
$
(178,265,656
)
|
|
|
|
|
CASH
FLOWS FROM OPERATING ACTIVITIES:
|
|
|
|
|
|
Net
loss
|
(11,138,161
)
|
|
Adjustments
to reconcile net loss to net
|
|
|
cash
provided by operating activities:
|
|
|
Depreciation
and amortization
|
5,745,481
|
|
Bad
debt
|
30,593
|
|
Gain
on debt forgiveness
|
(20,000,000
)
|
|
Deferred
rent
|
390,793
|
|
Amortization
of above market leases
|
1,407,364
|
|
Accretion
of below market leases
|
(2,387,552
)
|
|
Accretion
of above market ground lease
|
(437,809
)
|
|
Amortization
of lease intangible assets
|
3,079,859
|
|
Deferred
ground rent
|
27,129,005
|
|
(Increase)
Decrease in operating assets:
|
|
|
Tenant
receivables
|
18,195
|
|
Prepaid
expenses and other assets
|
(510,810
)
|
|
Lease
intangibles
|
(281,225
)
|
|
Increase
(decrease) in operating liabilities:
|
|
|
Accounts
payable and accrued expenses
|
290,404
|
|
Tenant
security deposits
|
(21,017
)
|
|
Deferred
revenue
|
(342,260
)
|
|
TOTAL
ADJUSTMENTS
|
14,111,021
|
|
|
|
|
NET
CASH PROVIDED BY OPERATING ACTIVITIES
|
2,972,860
|
|
|
|
|
CASH
FLOWS FROM INVESTING ACTIVITIES:
|
|
|
Capital
expenditures
|
(1,418,777
)
|
|
NET
CASH USED IN INVESTING ACTIVITIES
|
(1,418,777
)
|
|
|
|
|
CASH
FLOWS FROM FINANCING ACTIVITIES:
|
|
|
Repayments
to related parties
|
(39,979
)
|
|
Net
change in restricted cash
|
181,496
|
|
Repayments
on notes payable
|
(42,383,429
)
|
|
Borrowings
from shareholders
|
41,132,971
|
|
|
|
|
NET
CASH USED IN FINANCING ACTIVITIES
|
(1,108,941
)
|
|
NET
INCREASE IN CASH AND CASH EQUIVALENTS
|
445,142
|
|
CASH
AND CASH EQUIVALENTS AT BEGINNING OF YEAR
|
1289,378
|
|
CASH
AND CASH EQUIVALENTS AT END OF YEAR
|
$
1,734,520
|
|
|
|
|
SUPPLEMENTAL
DISCLOSURE OF CASH FLOW INFORMATION:
|
|
|
Cash
paid for interest
|
$
4,244,626
|
|
|
Percentage of O
wnership
|
Initial Capital
C
ontributions
|
|
IRSA
International, LLC
|
49.0
%
|
15,417,925
|
|
Marciano
Investment Group, LLC
|
42.0
%
|
13,215,365
|
|
Lomas
Urbanes S.A.
|
2.27
%
|
714,259
|
|
Avi
Chicouri
|
3.07
%
|
-
|
|
Par
Holdings, LLC
|
3.66
%
|
-
|
|
Total
|
100.00
%
|
29,347,549
|
|
Due
from related party:
|
|
|
Lipstick
Management, LLC
|
$
120.274
|
|
|
|
|
Due to
related parties:
|
|
|
IRSA
Inversiones y Representaciones
|
|
|
Sociedad
Anonima
|
$
240.874
|
|
Building and
improvements
|
$
146,459,333
|
|
Tenant
improvements
|
20,020,223
|
|
|
166,479,556
|
|
|
|
|
Less: accumulated
depreciation and amortization
|
(38,413,835
)
|
|
|
|
|
|
$
128,065,721
|
|
|
Leases
In-place
|
Leasing
Costs
|
Above
Market Leases
|
Total
|
Below
Market Leases
|
Above
Market Ground Leases
|
Total
|
|
Cost
|
$
26,496,905
|
$
5,780,984
|
$
14,777,318
|
$
47,055,207
|
$
26,361,027
|
$
29,041,332
|
$
55,402,359
|
|
|
|
|
|
|
|
|
|
|
Less: accumulated
amortization
|
(19,001,350
)
|
(2,377,384
)
|
(10,555,291
)
|
(31,934,025
)
|
(18,377,428
)
|
(3,283,567
)
|
$
(21,660,995
)
|
|
|
$
7,495,555
|
$
3,403,600
|
$
4,222,027
|
$
15,121,182
|
$
7,983,599
|
$
25,757,765
|
$
33,741,364
|
|
|
Leases
In-place
|
Leasing
Costs
|
Above
Market Leases
|
Total
|
Below
Market Leases
|
Above
Market Ground Leases
|
Total
|
|
|
|
|
|
|
|
|
|
|
2019
|
$
2,464,461
|
$
624,219
|
$
1,407,364
|
$
4,496,044
|
$
2,363,408
|
$
437,809
|
$
2,801,217
|
|
2020
|
2,462,742
|
495,027
|
1,407,364
|
4,365,133
|
2,356,387
|
437,809
|
2,794,196
|
|
2021
|
2,454,143
|
453,528
|
1,407,299
|
4,314,970
|
2,321,281
|
437,809
|
2,759,090
|
|
2022
|
31,148
|
408,831
|
-
|
439,979
|
257,052
|
437,809
|
694,861
|
|
2023
|
31,148
|
404,924
|
-
|
436,072
|
257,052
|
437,809
|
694,861
|
|
Thereafter
|
51,913
|
1,017,071
|
-
|
1.068,984
|
428,419
|
23,568,720
|
23,997,139
|
|
Totals
|
$
7,495,555
|
$
3,403,600
|
$
4,222,027
|
$
15,121,182
|
$
7,983,599
|
$
25,757,765
|
$
33,741,364
|
|
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
Sublease
|
Total
|
|
|
|
|
|
|
2019
|
$
18,458,000
|
$
759,000
|
$
19,217,000
|
|
2020
|
18,935,000
|
759,000
|
19,694,000
|
|
2021
|
19,503,000
|
63,000
|
19,566,000
|
|
2022
|
20,088,000
|
-
|
20,088,000
|
|
2023
|
20,691,000
|
-
|
2,.691,000
|
|
Total
|
$
97,675,000
|
$
1,581,000
|
$
99,356,000
|
|
2019
|
$
43,648,891
|
|
2020
|
42,877,505
|
|
2021
|
41,078,448
|
|
2022
|
10,408,470
|
|
2023
|
10,521,693
|
|
Thereafter
|
21,173,616
|
|
|
|
|
Total
|
$
169,708,623
|
|
|
|
|
2019
|
$
30,952,000
|
|
2020
|
31,164,000
|
|
2021
|
31,164,000
|
|
Total
|
$
93,280,000
|
|
ASSETS
|
Metro
885
|
New
Lipstick
|
Consolidating
Entries
|
Totals
|
|
|
|
|
|
|
|
Real estate,
net
|
$
128,065,721
|
$
-
|
$
-
|
128,065,721
|
|
Cash and cash
equivalents
|
1,600,604
|
133,916
|
-
|
1,734,520
|
|
Restricted
cash
|
3,976,627
|
-
|
-
|
3,976,627
|
|
Investment in Metro
885
|
-
|
(142,553,616
)
|
142,553,616
|
0
|
|
Tenant receivables,
net
|
364,544
|
-
|
-
|
364,544
|
|
Prepaid expenses
and other assets
|
6,643,447
|
-
|
-
|
6,643,447
|
|
Due from related
party
|
-
|
120,274
|
-
|
120,274
|
|
Deferred rent
receivable
|
9,482,209
|
-
|
-
|
9,482,209
|
|
Goodwill
|
-
|
5,422,615
|
-
|
5,422,615
|
|
Lease intangibles,
net
|
15,121,182
|
-
|
-
|
15,121,182
|
|
|
|
|
|
|
|
TOTAL
ASSETS
|
$
165,254,334
|
$
(136,876,811
)
|
$
142,553,616
|
$
170,931,139
|
|
|
|
|
|
|
|
LIABILITIES
AND MEMBERS' DEFICIT
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts payable
and accrued expenses
|
$
2,624,221
|
$
15,000
|
$
-
|
2,639,221
|
|
Notes payable to
related parties
|
-
|
41,132,971
|
-
|
41,132,971
|
|
Note
payable
|
50,774,482
|
-
|
-
|
50,774,482
|
|
Deferred ground
rent payable
|
219,421,593
|
-
|
-
|
219,421,593
|
|
Due to related
parties
|
-
|
240,874
|
-
|
240,874
|
|
Tenant security
deposits
|
924,856
|
-
|
-
|
924,856
|
|
Deferred
revenue
|
321,434
|
-
|
-
|
321,434
|
|
Lease intangibles,
net
|
33,741,364
|
-
|
-
|
33,741,364
|
|
|
|
|
|
|
|
TOTAL
LIABILITIES
|
307,807,950
|
41,388,845
|
-
|
349,196,795
|
|
|
|
|
|
|
|
MEMBERS'
DEFICIT
|
(142,553,616
)
|
(178,265,656
)
|
142,553,616
|
(178,265,656
)
|
|
|
|
|
|
|
|
TOTAL
LIABILITIES AND MEMBERS' DEFICIT
|
$
165,254,334
|
$
(136,876,811
)
|
$
142,553,616
|
$
170,931,139
|
|
|
Metro
885
|
New
Lipstick
|
Consolidating
Entries
|
Totals
|
|
|
|
|
|
|
|
REVENUES:
|
|
|
|
|
|
Base rents,
net
|
$
42,640,302
|
$
-
|
$
-
|
$
42,640,302
|
|
Tenant
reimbursements
|
$
7,672,918
|
|
|
$
7,672,918
|
|
Other rental
revenue
|
50,029
|
-
|
-
|
50,029
|
|
Investment
loss
|
-
|
(9,787603
)
|
(9,787,603
)
|
-
|
|
|
|
|
|
|
|
TOTAL
REVENUES
|
50,363,249
|
(9,787,603
)
|
(9,787,603
)
|
50,363,249
|
|
|
|
|
|
|
|
EXPENSES:
|
|
|
|
|
|
Real estate
taxes
|
11,620,716
|
-
|
-
|
11,620,716
|
|
Utilities
|
2,378,347
|
3,142
|
-
|
2,381,489
|
|
Janitorial
|
1,776,052
|
-
|
-
|
1,776,052
|
|
Insurance
|
325,138
|
-
|
-
|
325,138
|
|
Repairs and
maintenance
|
1,712,889
|
-
|
-
|
1,712,889
|
|
Security
|
1,014,923
|
-
|
-
|
1,014,923
|
|
Bad
debt
|
30,593
|
-
|
-
|
30,593
|
|
General and
administrative
|
2,612,871
|
214,445
|
-
|
2,827,316
|
|
Management
fees
|
1,130,602
|
-
|
-
|
1,130,602
|
|
Elevator
|
302,620
|
-
|
-
|
302,620
|
|
HVAC
|
80,215
|
-
|
-
|
80,215
|
|
Ground
rent
|
45,457,736
|
-
|
-
|
45,457,736
|
|
Interest
expense
|
2,882,810
|
1,132,971
|
-
|
4,015,781
|
|
Depreciation and
amortization
|
5,745,481
|
-
|
-
|
5,745,481
|
|
Amortization of
lease intangibles
|
3,079,859
|
-
|
-
|
3,079,859
|
|
|
|
|
|
|
|
TOTAL
EXPENSES
|
80,150,852
|
1,350,558
|
-
|
81,501,410
|
|
OTHER
INCOME
|
|
|
|
|
|
Gain on debt
forgiveness
|
20,000,000
|
|
|
20,000,000
|
|
|
|
|
|
|
|
NET
LOSS
|
$
(9,787,603
)
|
$
(11,138,161
)
|
$
(9,787,603
)
|
$
(11,138,161
)
|
|
Consolidated Financial Statements as of December 31, 2017 and
2016 and for the years ended December 31, 2017, 2016 and
2015
|
|
|
Report
of the Independent Registered Public Accounting
Firm
|
F-129
|
|
Consolidated
balance sheet as of December 31, 2017 and
2016
|
F-130
|
|
Consolidated
statement of income for the years ended December 31, 2017,
2016 and 2015
|
F-130
|
|
Consolidated
statement of changes in shareholders’ equity for the years
ended December 31, 2017, 2016 and 2015
|
F-131
|
|
Consolidated
statement of cash flows for the years ended December 31, 2017,
2016 and 2015
|
F-132
|
|
Notes
to the Consolidated Financial Statements
|
F-133
|
|
/s/
PRICE WATERHOUSE & Co. S.R.L.
|
|
|
|
|
|
/s/
Diego Luis Sisto
|
|
|
DIEGO
LUIS SISTO (Partner)
|
|
|
|
|
December 31,
|
||
|
|
|
2017
|
|
2016
|
|
ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
Cash
and due from Banks
|
Ps.
|
|
Ps.
|
|
|
Cash
|
|
933,666
|
|
756,704
|
|
Due
from financial Institutions and Correspondent
|
|
|
|
|
|
Argentine
Central Bank (“BCRA”)
|
|
2,421,833
|
|
5,355,489
|
|
Other
Local Financial Institutions
|
|
34,822
|
|
15,181
|
|
Other
Foreign Institutions
|
|
256,215
|
|
1,060,905
|
|
|
3,646,536
|
|
7,188,279
|
|
|
|
|
|
|
|
|
Government
and corporate securities (Note 4)
|
|
|
|
|
|
Holdings
recorded at fair value
|
Ps.
|
2,635,210
|
|
2,522,425
|
|
Holdings
recorded at amortized cost
|
|
422,047
|
|
1,017,085
|
|
Investments
in listed corporate securities
|
|
613,43
|
|
352,854
|
|
Instruments
issued by the BCRA
|
|
11,155,076
|
|
1,116,910
|
|
Allowances
|
|
(11,662
)
|
|
(11,662
)
|
|
|
14,814,101
|
|
4,997,612
|
|
|
|
|
|
|
|
|
Loans
(Note 5)
|
|
|
|
|
|
To
the non-financial public sector
|
Ps.
|
89,573
|
|
153,032
|
|
To
the financial sector
|
|
|
|
|
|
Interfinancial
(granted calls)
|
|
-
|
|
50
|
|
Other
loans to local financial institution
|
|
423,428
|
|
555,726
|
|
Accrued
interest, adjustments and foreign exchange and quoted price
differences receivable
|
|
|
|
|
|
|
32,851
|
|
31,224
|
|
|
To
the non-financial private sector and foreign residents
|
|
|
|
|
|
Overdraft
|
|
1,221,539
|
|
290,153
|
|
Promissory
notes
|
|
846,372
|
|
687,965
|
|
Mortgage
loans
|
|
3,404,877
|
|
2,744,734
|
|
Pledge
loans
|
|
271,701
|
|
640,365
|
|
Personal
Loans
|
|
6,842,584
|
|
4,611,052
|
|
Credit
Cards
|
|
15,039,798
|
|
12,663,403
|
|
Unallocated
collections
|
|
(5,871
)
|
|
(1,166
)
|
|
Other
Loans
|
|
8,209,408
|
|
5,166,467
|
|
Accrued
interest and quotation differences receivable
|
|
350,968
|
|
293,006
|
|
Documented
interest or unearned discount
|
|
(68,621
)
|
|
(45,878
)
|
|
Allowance
for loan losses (Note 6)
|
|
(1,201,958
)
|
|
(676,141
)
|
|
|
35,456,649
|
|
27,163,942
|
|
|
|
|
|
|
|
|
Other
receivables from financial intermediation (Note 7)
|
|
|
|
|
|
BCRA
|
|
577,111
|
|
691,913
|
|
Amounts
receivables for spot and forward sales to be settled
|
|
448,439
|
|
1,368,657
|
|
Securities
receivable under spot and forward purchases to be
settled
|
|
|
|
|
|
|
1,909,585
|
|
2,503,986
|
|
|
Unlisted
corporate securities
|
|
286,298
|
|
322,118
|
|
Balances
from forward transactions without delivery of
principal
|
|
46,217
|
|
169,717
|
|
Others
not included in the debtor classification regulation
|
|
3,262,914
|
|
4,097,312
|
|
Others
included in the debtor classification regulation
|
|
53,793
|
|
115,509
|
|
Accrued
interest receivable included in the debtor classification
regulation
|
|
|
|
|
|
|
6,148
|
|
7,110
|
|
|
Allowances
|
|
(15,616
)
|
|
(14,190
)
|
|
|
6,574,889
|
|
9,262,132
|
|
|
|
|
|
|
|
|
Receivables
from financials leases
|
|
|
|
|
|
Receivables
for financials leases
|
|
159,904
|
|
155,775
|
|
Accrued
interest and adjustments receivable
|
|
2,974
|
|
3,087
|
|
Allowances
|
|
(1,559
)
|
|
(1,453
)
|
|
|
161,319
|
|
157,409
|
|
|
Unlisted
equity Investments
|
|
|
|
|
|
Other
(Note 2.7)
|
|
42,032
|
|
101,020
|
|
|
42,032
|
|
101,020
|
|
|
Miscellaneous
receivables
|
|
|
|
|
|
Minimum
notional income tax – fiscal credit
|
|
167,01
|
|
97,447
|
|
Other
(Note 8)
|
|
2,006,801
|
|
1,886,759
|
|
Other
accrued interest receivable
|
|
2,785
|
|
787
|
|
Allowances
|
|
(10,108
)
|
|
(10,811
)
|
|
|
2,166,488
|
|
1,974,182
|
|
|
|
|
|
|
|
|
Bank
premises and equipment (Note 9) )
|
|
415,22
|
|
390,228
|
|
|
|
|
|
|
|
Miscellaneous
assets (Note 10)
|
|
1,439,155
|
|
296,068
|
|
|
|
|
|
|
|
Intangible
assets (Note 11)
|
|
|
|
|
|
Goodwill
|
|
9,934
|
|
13,363
|
|
Organization
and development costs
|
|
529,235
|
|
554,001
|
|
|
539,169
|
|
567,364
|
|
|
|
|
|
|
|
|
Items
pending allocation
|
|
11,999
|
|
9,874
|
|
|
|
|
|
|
|
Total Assets
|
Ps.
|
65,267,557
|
Ps.
|
52,108,110
|
|
|
December 31
|
|
|
|
2017
|
2016
|
|
|
|
|
|
LIABILITIES AND SHAREHOLDERS' EQUITY
|
|
|
|
LIABILITIES
|
|
|
|
Deposits
|
|
|
|
Non-financial
public sector
|
Ps.
2,399,321
|
Ps.
2,536,836
|
|
Financial
sector
|
6,408
|
6,394
|
|
Non-financial
private sector
|
|
|
|
Current
accounts
|
2,180,789
|
881,421
|
|
Savings
accounts
|
4,996,115
|
3,329,855
|
|
Time
deposits
|
10,261,134
|
10,613,088
|
|
Investment
accounts
|
471,464
|
1,013,895
|
|
Other
|
291,384
|
318,055
|
|
Accrued
interest foreign exchange and quoted price difference
|
201,766
|
285,448
|
|
|
20,808,381
|
18,984,992
|
|
|
|
|
|
Other
liabilities from financial intermediation
|
|
|
|
BCRA-
Other
|
102
|
56
|
|
Non-subordinated
corporate bonds (Note 15)
|
25,668,775
|
16,018,680
|
|
Amounts
payable for spot and forward purchases to be settled
|
1,764,787
|
2,295,724
|
|
Securities
and foreign currency to be delivered under spot and forward sales
to be settled
|
|
|
|
|
449,823
|
1,422,674
|
|
Financing
received from local financial institutions (Note 14)
|
|
|
|
Interfinancing
loans (received calls)
|
160
|
265
|
|
Other
financing from local financial institutions
|
329,992
|
434,475
|
|
Accrued
interest payable
|
6,063
|
7,993
|
|
Balances
from forward transactions without delivery of underlying
asset
|
65,756
|
187,108
|
|
Other
(Note 13)
|
4,030,441
|
2,931,778
|
|
Accrued
interest adjustment, foreign exchange and quoted price differences
payable and quotation payable
|
925,241
|
623,85
|
|
|
33,400,980
|
24,187,338
|
|
|
|
|
|
Miscellaneous
liabilities
|
|
|
|
Directors’
and statutory auditors’ fees
|
110,684
|
55,27
|
|
Other
(Note 20)
|
2,517,673
|
2,154,603
|
|
Adjustments
and interest payable
|
9,315
|
10,32
|
|
|
2,637,672
|
2,220,193
|
|
|
|
|
|
Provisions
(Note 12)
|
434,53
|
325,847
|
|
|
|
|
|
Subordinated
corporate bonds (Note 16) )
|
-
|
136,838
|
|
|
|
|
|
Items
pending allocation
|
54,03
|
38,963
|
|
|
|
|
|
Non-controlling
interest
|
282,293
|
157,707
|
|
|
|
|
|
Total Liabilities
|
57,617,886
|
46,051,878
|
|
Total Shareholders' Equity
|
7,649,671
|
6,056,232
|
|
Total Liabilities and Shareholders' Equity Ps.
|
Ps.
65,267,557
|
Ps.
52,108,110
|
|
|
December 31,
|
||
|
|
2017
|
2016
|
2015
|
|
Financial
income
|
|
|
|
|
Interest
on cash and due from banks
|
Ps.
Ps. 412
|
Ps.
15,314
|
Ps.
3,675
|
|
Interest on loans to financial
sector
.
|
105,052
|
100,777
|
53,373
|
|
Interest
on overdraft
|
155,007
|
209,905
|
243,929
|
|
Interest
on promissory notes
|
186,510
|
129,614
|
95,721
|
|
Interest
on mortgage loans
|
515,204
|
490,490
|
433,639
|
|
Interest
on pledge loans
|
44,663
|
154,632
|
131,265
|
|
Interest
on credit card loans
|
4,194,612
|
3,477,649
|
2,153,739
|
|
Interest
on financial leases
|
38,336
|
33,379
|
27,991
|
|
Interest
on other loans (Note 21)
|
3,267,219
|
2,320,980
|
1,903,082
|
|
Interest
on other receivables from financial intermediation
|
17,778
|
20,463
|
22,775
|
|
Net
income from government and corporate securities
|
2,677,581
|
2,178,541
|
1,764,289
|
|
CER
and CVS adjustments (Note 2.2)
|
-
|
7,459
|
9,633
|
|
Other
(Note 21)
|
391,146
|
238,755
|
403,501
|
|
|
11,593,520
|
9,377,958
|
7,246,612
|
|
Financial
expenses
|
|
|
|
|
Interest
on current account
|
122,156
|
-
|
-
|
|
Interest
on savings account
|
4,953
|
3,250
|
2,981
|
|
Interest on time deposits
.
|
2,001,226
|
2,992,719
|
2,110,592
|
|
Interest
on interfinancing loans received
|
22,884
|
37,117
|
16,636
|
|
Interest
on other financing from financial institutions
|
93,377
|
138,380
|
76,807
|
|
Interest
on other liabilities from financial intermediation
|
3,406,855
|
1,873,798
|
942,859
|
|
Interest
on subordinated corporate bonds
|
4,321
|
26,216
|
10,622
|
|
Other
interest
|
111,990
|
337,545
|
188,906
|
|
Gold
and foreign currency quotation difference
|
95,557
|
276,830
|
198,116
|
|
CER
and CVS adjustments (Note 2.2)
|
60,949
|
-
|
-
|
|
Contribution
to the deposits guarantee fund
|
33,950
|
60,474
|
122,825
|
|
Other
(Note 21)
|
1,164,719
|
812,249
|
541,787
|
|
|
7,122,937
|
6,558,578
|
4,212,131
|
|
|
|
|
|
|
Gross
intermediation margin
|
Ps.
4,470,583
|
Ps.
2,819,380
|
Ps.
3,034,481
|
|
|
|
|
|
|
Provision
for loan losses (Note 6)
|
910,881
|
466,365
|
354,179
|
|
Income
from services
|
|
|
|
|
Lending
transactions
|
3,361,302
|
2,140,797
|
1,245,974
|
|
Deposits
liability
|
251,760
|
174,411
|
135,069
|
|
Other
commissions
|
32,215
|
19,851
|
17,157
|
|
Other (Note
21)……….
|
3,183,797
|
2,804,829
|
2,536,195
|
|
|
6,829,074
|
5,139,888
|
3,934,395
|
|
Expenses
for services
|
|
|
|
|
Commissions
|
529,126
|
412,070
|
173,739
|
|
Others
(Note 21)
|
1,414,390
|
839,383
|
735,081
|
|
|
1,943,516
|
1,251,453
|
908,820
|
|
Administrative
expenses
|
|||
|
Payroll
expenses
|
3,564,420
|
2,769,210
|
2,313,783
|
|
Directors and statutory auditors’
fees
|
149,706
|
52,501
|
90,773
|
|
Other fees
|
639,940
|
661,024
|
437,160
|
|
Advertising
and publicity
|
123,809
|
117,017
|
173,384
|
|
Taxes
|
331,547
|
253,555
|
213,188
|
|
Depreciation
of premises and equipment
|
100,534
|
80,577
|
45,560
|
|
Amortization of organization and
development
|
186,201
|
149,120
|
99,504
|
|
Other
operating expenses
|
761,812
|
735,161
|
482,967
|
|
Other
|
209,195
|
196,296
|
96,273
|
|
|
6,067,164
|
5,014,461
|
3,952,592
|
|
|
|
|
|
|
Net
income from financial intermediation
|
Ps.
2,378,096
|
Ps.
1,226,989
|
Ps.
1,753,285
|
|
Miscellaneous
income
|
|
|
|
|
Results
from investments in others companies
|
18,985
|
35,656
|
13,767
|
|
Penalty
interest
|
116,090
|
96,964
|
98,366
|
|
Loans
recovered and allowance reversed
|
199,144
|
219,592
|
265,493
|
|
Other
(Note 21)
|
259,980
|
160,314
|
117,358
|
|
|
594,199
|
512,526
|
494,984
|
|
Miscellaneous
losses
|
|
|
|
|
Penalty
interest and charges in favor of the BCRA
|
1,996
|
606
|
292
|
|
Loan
loss provision for miscellaneous receivables and other
provisions
|
248,589
|
164,896
|
171,951
|
|
Depreciation
and loss of miscellaneous assets
|
2,083
|
515
|
519
|
|
Amortization
of goodwill
|
3,430
|
3,430
|
3,430
|
|
Other
(Note 21)
|
561,416
|
423,904
|
370,441
|
|
|
817,514
|
593,351
|
546,633
|
|
Net
income before income tax and non-controlling interest
|
Ps.
2,154,781
|
Ps.
1,146,164
|
Ps.
1,701,636
|
|
|
|
|
|
|
Income
tax (Note 23)
|
532,658
|
516,179
|
618,899
|
|
Non-controlling
interest
|
(28,684
)
|
(14,657
)
|
3,077
|
|
Net
income for the year
|
Ps.
1,593,439
|
Ps.
615,328
|
Ps.
1,085,814
|
|
|
|
|
|
|
Basic
earnings per share
|
1.087
|
0.420
|
0.742
|
|
Diluted
earnings per share
|
1.087
|
0.420
|
0.742
|
|
|
|
|
|
|
|
|
|
|
|
Reserves
|
|
|
|
|
|
Capital
stock
(Note
25)
|
Paid in
capital (Note 25)
|
Treasury
stock (*)
(Note
25)
|
Inflation
adjustment of Capital stock
(Note
25)
|
Legal
(Note
25)
|
Other
(Note
25)
|
Retained
earnings
|
Total
shareholders’ equity
|
|
|
|
|
|
|
|
|
|
|
|
Balance as of December 31, 2014
|
Ps.
1,463,365
|
Ps.
834
|
Ps.
54,149
|
Ps.
699,601
|
Ps.
679,739
|
Ps.
612,491
|
Ps.
886,728
|
Ps.
4,396,907
|
|
|
|
|
|
|
|
|
|
|
|
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 year
|
-
|
-
|
-
|
-
|
-
|
-
|
1,085,814
|
1,085,814
|
|
|
|
|
|
|
|
|
|
|
|
Balance as of December 31, 2015
|
Ps.
1,463,365
|
Ps.
834
|
Ps.
54,149
|
Ps.
699,601
|
Ps.
789,733
|
Ps.
1,052,469
|
Ps.
1,380,753
|
Ps.
5,440,904
|
|
|
|
|
|
|
|
|
|
|
|
Distribution of retained
earnings
approved by the
General Shareholders’ Meeting held on
04/13/16
|
-
|
-
|
-
|
-
|
217,163
|
-
|
(217,163
)
|
-
|
|
|
|
|
|
|
|
|
|
|
|
Net
income for the year
|
-
|
-
|
-
|
-
|
-
|
-
|
615,328
|
615,328
|
|
|
|
|
|
|
|
|
|
|
|
Balance as of December 31, 2016
|
Ps.
1,463,365
|
Ps.
834
|
Ps.
54,149
|
Ps.
699,601
|
Ps.
1,006,896
|
Ps.
1,052,469
|
Ps.
1,778,918
|
Ps.
6,056,232
|
|
|
|
|
|
|
|
|
|
|
|
Distribution of retained
earnings
approved by the
General Shareholders’ Meeting held on
04/04/17
|
-
|
-
|
-
|
-
|
123,066
|
1,655,852
|
(1,778,918
)
|
-
|
|
|
|
|
|
|
|
|
|
|
|
Net
income for the year
|
-
|
-
|
-
|
-
|
-
|
-
|
1,593,439
|
1,593,439
|
|
|
|
|
|
|
|
|
|
|
|
Balance as of December 31, 2017
|
Ps.
1,463,365
|
Ps.
834
|
Ps.
54,149
|
Ps.
699,601
|
Ps.
1,129,962
|
Ps.
2,708,321
|
Ps.
1,593,439
|
Ps.
7,649,671
|
|
|
2017
|
2016
|
2015
|
|
|
|
|
|
|
Cash
and cash equivalents at the beginning of fiscal year
|
Ps.
7,188,279
|
Ps.
6,378,793
|
Ps.
5,368,514
|
|
Cash flows at the end of the fiscal
year
|
3,646,536
|
7,188,279
|
6,378,793
|
|
Net (decrease) / increase in cash and cash equivalents
|
Ps.
(3,541,743
)
|
Ps.
809,486
|
Ps.
1,010,279
|
|
|
|
|
|
|
Causes of changes in cash and cash equivalents
|
|
|
|
|
|
|
|
|
|
Cash flow from operating activities
|
|
|
|
|
(Payment)
/ Net collection on:
|
|
|
|
|
Government
and corporate securities
|
(9,816,489
)
|
448,650
|
(928,227
)
|
|
Loans
|
|
|
|
|
To
the financial sector
|
180,671
|
(106,033
)
|
141,060
|
|
To
the non-financial public sector
|
63, 459
|
(438,820
)
|
65,132
|
|
To
the non-financial private sector and foreign residents
|
(9,062,654
)
|
(6,473,546
)
|
(3,690,779
)
|
|
Other
receivables from financial intermediation
|
4,201,862
|
(7,334,056
)
|
(3,076,054
)
|
|
Deposits
|
|
|
|
|
To
the financial sector
|
(137,515
)
|
(4,283,121
)
|
(2,280,865
)
|
|
To
the non-financial public sector
|
-
|
-
|
945
|
|
To
the non-financial private sector and foreign residents
|
1,960,890
|
2,877,867
|
4,338,020
|
|
Other
(except for liabilities under financing activities)
|
(1,940,287
)
|
6,703,118
|
2,620,070
|
|
Collections
linked with income from services
|
6,829,074
|
5,139,888
|
3,934,395
|
|
Payments
linked with expenses for services
|
(1,943,516
)
|
(1,251,453
)
|
(908,820
)
|
|
Administrative
expenses paid
|
(6,353,899
)
|
(5,244,338
)
|
(4,097,656
)
|
|
Collection
net of penalty interest
|
116,090
|
96,964
|
98,366
|
|
Payment
of organization and development expenses
|
-
|
(89,145
)
|
(135,291
)
|
|
Other
(payments) linked to miscellaneous income and expenses
|
(371,873
)
|
(452,196
)
|
(493,298
)
|
|
(Payment)/
Net collection from other operating activities
|
(21,876
)
|
9,214
|
(71,364
)
|
|
Net cash flow (used in) operating activities
|
Ps.
(16,296,063
)
|
Ps.
(10,397,007
)
|
Ps.
(4,484,366
)
|
|
|
|
|
|
|
Cash flow from investment activities:
|
|
|
|
|
Net
payment on bank premises and equipment
|
(1,168,079
)
|
(378,366
)
|
(83,120
)
|
|
Payment
of dividends
|
-
|
-
|
(41,817
)
|
|
Net cash flow (used in) by investment activities
|
Ps.
(1,168,079
)
|
Ps.
(378,366
)
|
Ps.
(124,937
)
|
|
|
|
|
|
|
Cash flow from financing activities:
|
|
|
|
|
Issuance
of unsubordinated corporate bonds
|
9,650,095
|
9,008,634
|
2,662,962
|
|
Issue
of subordinated corporate bonds
|
-
|
26,216
|
110,622
|
|
Net cash flow provided by financing activities
|
Ps.
9,650,095
|
Ps.
9,034,850
|
Ps.
2,773,584
|
|
|
|
|
|
|
Financial
gain on holding of cash and cash equivalent (including interest and
monetary results)
|
4,272,304
|
2,550,009
|
2,845,998
|
|
|
|
|
|
|
Net (decrease) / increase in cash and cash equivalents
|
Ps.
(3,541,743
)
|
Ps.
809,486
|
Ps.
1,010,279
|
|
|
December 31,
|
||
|
Issuing Company
|
2017
|
2016
|
2015
|
|
BHN
Sociedad de Inversión Sociedad Anónima
|
99.99
%
|
99.99
%
|
99.99
%
|
|
BHN
Seguros Generales Sociedad Anónima
|
99.99
%
|
99.99
%
|
99.99
%
|
|
BHN
Vida Sociedad Anónima
|
99.99
%
|
99.99
%
|
99.99
%
|
|
BACS
Banco de Crédito y Securitización Sociedad Anónima
(a)
|
62.28
%
|
87.50
%
|
87.50
%
|
|
BACS
Administradora de Activos S.A. S.G.F.C.I.
|
85.00
%
|
85.00
%
|
85.00
%
|
|
Tarshop
S.A.
|
80.00
%
|
80.00
%
|
80.00
%
|
|
BH
Valores SA
|
100.00
%
|
100.00
%
|
100.00
%
|
|
|
December
31,
|
|
|
|
2017
|
2016
|
|
|
|
|
|
Participations as
protecting partner in mutual guarantee companies
|
Ps.
26,310
|
Ps.
100,941
|
|
Comparaencasa
Ltd.
|
15,650
|
-
|
|
Others
|
72
|
79
|
|
Total
|
Ps.
42,032
|
Ps.
101,020
|
|
Buildings
|
50
years
|
|
Furniture
and fixtures
|
10
years
|
|
Machinery
and equipment
|
5
years
|
|
Other
|
5
years
|
|
|
December
31,
|
|
|
|
2017
|
2016
|
|
|
|
|
|
BACS Banco de
Crédito y Securitización S.A.
|
Ps.
148,736
|
Ps.
43,441
|
|
Tarshop
S.A
|
133,557
|
114,266
|
|
Total
|
Ps.
282,293
|
Ps.
157,707
|
|
|
December
31,
|
|
|
|
2017
|
2016
|
|
Banco
Hipotecario S.A.
|
|
|
|
Securities issued
by the BCRA as collateral for OCT Rofex transactions
|
Ps.
117,520
|
Ps.
326,789
|
|
Securities issued
by the BCRA as collateral for OCT MAE transactions
|
247
|
3,989
|
|
Deposits in pesos
as collateral for visa credit card transactions
|
321,740
|
364,586
|
|
Deposits in pesos
as collateral for
leases
|
1,218
|
1,027
|
|
Other
collaterals
|
1,365
|
810
|
|
|
Ps.
442,090
|
Ps.
697,201
|
|
|
|
|
|
Tarshop
S.A.
|
|
|
|
Deposits in pesos
and in U$S as collateral for leases
|
Ps.
1,253
|
Ps.
715
|
|
Certificates of
participation in Financial Trusts granted as commercial pledge for
a loan received
|
32,213
|
32,205
|
|
Time deposits
pledged for tax obligations arising from Financial Trusts
(a)
|
7,800
|
6,531
|
|
Deposits in pesos
related to Financial Trusts transactions
|
149,004
|
131,209
|
|
Receivables in
trust to secure an overdraft facility received (b)
|
78,315
|
84,341
|
|
Loans to secure the
future issuance of Financial Trust (c)
|
84,476
|
96,125
|
|
Deposits in pesos
as collateral for visa credit card transactions
|
36,240
|
18,142
|
|
Government
securities as collateral for visa credit card
transactions
|
26,274
|
15,991
|
|
|
Ps.
415,575
|
Ps.
385,259
|
|
|
|
|
|
BACS
Banco de Crédito y Securitización S.A.
|
|
|
|
Receivables in
pledge loans to secure a loan received
|
Ps.
7,776
|
Ps.
26,572
|
|
Securities and
pesos as collateral for OTC transactions
|
153,257
|
32,214
|
|
|
Ps.
161,033
|
Ps.
58,786
|
|
|
|
|
|
BH
Valores S.A.
|
|
|
|
Mercado de Valores
de Buenos Aires S.A.’s share pledged on behalf of Chubb
Argentina de Seguros S.A.
|
Ps.
-
|
Ps.
33,200
|
|
|
|
|
|
Total
|
Ps.
1,018,698
|
Ps.
1,174,446
|
|
|
December 31,
|
|
|
|
2017
|
2016
|
|
Holding
recorded at fair value
|
|
|
|
Government
securities in pesos
|
Ps.
492,427
|
Ps.
1,167,515
|
|
Government securities in
US$
.
|
1,900,860
|
1,059,756
|
|
Government
securities in Euros
|
36,920
|
22,460
|
|
Bills issued by Provincial Governments in
US$
.
|
148,509
|
251,409
|
|
Bills
issued by Provincial Governments in pesos
|
56,494
|
21,285
|
|
|
Ps.
2,635,210
|
Ps.
2,522,425
|
|
|
|
|
|
Holding
recorded at amortized cost
|
|
|
|
Government
securities in US$
|
Ps.
244,239
|
Ps.
807,100
|
|
Bills
issued by Provincial Governments in pesos
|
51,709
|
52,921
|
|
Bills
issued by Provincial Governments in US$
|
126,099
|
157,064
|
|
|
Ps.
422,047
|
Ps.
1,017,085
|
|
|
|
|
|
Investment
in listed corporate securities
|
|
|
|
Corporate
securities denominated in pesos
|
Ps.
613,430
|
Ps.
352,854
|
|
|
Ps.
613,430
|
Ps.
352,854
|
|
|
|
|
|
Securities
issued by the BCRA
|
|
|
|
Quoted
bills and notes issued by the BCRA
|
Ps.
10,863,583
|
Ps.
614,586
|
|
Unquoted
bills and notes issued by the BCRA
|
291,493
|
502,324
|
|
|
Ps.
11,155,076
|
Ps.
1,116,910
|
|
|
|
|
|
Allowances
|
Ps.
(11,662
)
|
Ps.
(11,662
)
|
|
|
|
|
|
Total
|
Ps.
14,814,101
|
Ps.
4,997,612
|
|
|
Maturing within
|
||||
|
|
Book value
|
1 year
|
1 to 5 years
|
5 to 10 years
|
After 10 years
|
|
|
|
|
|
|
|
|
Holding
booked at fair value
|
Ps.
2,635,210
|
Ps.
1,203,010
|
Ps.
283,328
|
Ps.
499,783
|
Ps.
649,089
|
|
Holding
booked at amortized cost
|
422,047
|
286,564
|
135,483
|
-
|
-
|
|
Investment
in listed corporate securities
|
613,430
|
613,430
|
-
|
-
|
-
|
|
Instruments
issued by the BCRA
|
11,155,076
|
11,155,076
|
-
|
-
|
-
|
|
Allowances
|
(11,662
)
|
(11,662
)
|
-
|
-
|
-
|
|
|
Ps.
14,814,101
|
Ps.
13,246,418
|
Ps.
418,811
|
Ps.
499,783
|
Ps.
649,089
|
|
|
December
31,
|
|
|
|
2017
|
2016
|
|
|
|
|
|
Non-financial
public
sector
|
Ps.
89,573
|
Ps.
153,032
|
|
Financial
sector
|
456,279
|
636,950
|
|
Non-financial
private sector
|
|
|
|
With preferred
guarantees
(a)
|
3,399,006
|
2,743,568
|
|
Without preferred
guarantees
|
|
|
|
Personal
loans
|
6,842,584
|
4,611,052
|
|
Credit
card
|
15,039,798
|
12,663,403
|
|
Overdraft
|
1,221,539
|
290,153
|
|
Other loans
(b)
|
9,327,482
|
6,494,798
|
|
Accrued interest
receivable
|
282,346
|
247,127
|
|
Allowance for loan
losses (see Note
6)
|
(1,201,958
)
|
(676,141
)
|
|
Total
|
Ps.
35,456,649
|
Ps.
27,163,942
|
|
|
December
31,
|
|
|
|
2017
|
2016
|
|
|
|
|
|
Short term loans in
pesos
|
Ps.
3,182,077
|
Ps.
2,439,375
|
|
Short term loans in
US dollars
|
4,550,519
|
1,934,946
|
|
Loans for the
financing of manufacturers
|
227,036
|
189,838
|
|
Export
prefinancing
|
119,216
|
602,308
|
|
Other
loans
|
1,248,634
|
1,328,331
|
|
Total
|
Ps.
9,327,482
|
Ps.
6,494,798
|
|
|
December
31,
|
|
|
|
2017
|
2016
|
|
|
|
|
|
Balance at
beginning of
year
|
Ps.
676,141
|
Ps.
451,751
|
|
Provision charged
to
income
|
910,881
|
466,365
|
|
Loans charged
off
|
(385,064
)
|
(241,975
)
|
|
Balance at end of
year
|
Ps.
1,201,958
|
Ps.
676,141
|
|
|
December
31,
|
|
|
|
2017
|
2016
|
|
Preferred
guarantees, including deposits with the
|
|
|
|
Argentine Central
Bank
|
Ps.
279,689
|
Ps.
1,282,427
|
|
Unsecured
guarantees
(a)
|
6,310,816
|
7,993,895
|
|
Subtotal
|
6,590,505
|
9,276,322
|
|
Allowance for
losses
|
(15,616
)
|
(14,190
)
|
|
Total
|
Ps.
6,574,889
|
Ps.
9,262,132
|
|
|
December
31,
|
|
|
|
2017
|
2016
|
|
|
|
|
|
Subordinated bonds
(a)
|
Ps.
2,049,948
|
Ps.
2,393,543
|
|
Certificates of
participation (see Note 19)
|
858,605
|
1,312,881
|
|
Bonds held in the
Bank’s portfolio (b)
|
353,576
|
388,858
|
|
Other
|
785
|
2,030
|
|
Total
|
Ps.
3,262,914
|
Ps.
4,097,312
|
|
|
December
31,
|
|
|
|
2017
|
2016
|
|
|
|
|
|
Withholdings,
credits and prepaid income tax
|
Ps.
57,821
|
Ps.
57,273
|
|
Recoverable
expenses, taxes, and advances to third parties
|
24,899
|
25,200
|
|
Attachments for
non-restructured ON
|
22,705
|
11,179
|
|
Receivables from
fiduciary activities
|
487,355
|
230,288
|
|
Guarantee
deposit
|
75,199
|
33,563
|
|
Guarantee deposit
for credit card transactions
|
321,740
|
364,583
|
|
Directors
fees
|
46,938
|
36,229
|
|
Loans to Bank
staff
|
208,164
|
188,313
|
|
Other
|
761,980
|
940,131
|
|
Total
|
Ps.
2,006,801
|
Ps.
1,886,759
|
|
|
December
31,
|
|||
|
|
2017
|
2016
|
||
|
|
|
|
|
|
|
Land and
buildings
|
Ps.
|
237,529
|
Ps.
|
191,759
|
|
Furniture and
fixtures
|
|
119,088
|
|
105,280
|
|
Machinery and
equipment
|
|
400,785
|
|
358,076
|
|
Other
|
|
65,889
|
|
56,883
|
|
Accumulated
depreciation
|
|
(408,071
)
|
|
(321,770
)
|
|
Total
|
Ps.
|
415,220
|
Ps.
|
390,228
|
|
|
December
31,
|
|||
|
|
2017
|
2016
|
||
|
|
|
|
|
|
|
Construction in
process (*)
|
Ps.
|
1,418,308
|
Ps.
|
51,459
|
|
Assets leased to
others
|
|
37,267
|
|
30,125
|
|
Stationery and
supplies assets
|
|
604
|
|
32,554
|
|
Advances for
purchase of goods (*)
|
|
-
|
|
176,551
|
|
Other
|
|
13,562
|
|
30,007
|
|
Accumulated
depreciation
|
|
(30,586
)
|
|
(24,628
)
|
|
Total
|
Ps.
|
1,439,155
|
Ps.
|
296,068
|
|
|
December
31,
|
|
|
|
2017
|
2016
|
|
|
|
|
|
Third parties fees,
re-engineering, restructuring and capitalized software
costs
|
Ps.
225,047
|
Ps.
200,437
|
|
Goodwill
(*)
|
9,934
|
13,363
|
|
Mortgage loan
origination expenses related to Pro.Cre.Ar (see Note
29)
|
304,188
|
353,564
|
|
Total
|
Ps.
539,169
|
Ps.
567,364
|
|
|
December
31,
|
|||
|
|
2017
|
2016
|
||
|
|
|
|
|
|
|
Legal contingencies
(a)
|
Ps.
|
177,567
|
Ps.
|
179,284
|
|
Contingency risks
(b)
|
|
173,923
|
|
84,706
|
|
Tax
provision
|
|
32,710
|
|
3,132
|
|
Customers’
loyalty program
|
|
49,730
|
|
58,125
|
|
Allowance for
administrative-disciplinary-criminal penalties
|
|
600
|
|
600
|
|
Total
|
Ps.
|
434,530
|
Ps.
|
325,847
|
|
|
December
31,
|
|||
|
|
2017
|
2016
|
||
|
|
|
|
|
|
|
Collections and
other transactions on behalf of third parties
|
Ps.
|
709,148
|
Ps.
|
479,225
|
|
Credit cards
consumptions payable
|
|
2,587,430
|
|
1,810,155
|
|
Retail Bank
Network
|
|
67,004
|
|
21,713
|
|
Financial hedge
contract
|
|
666,436
|
|
620,080
|
|
Others
|
|
423
|
|
605
|
|
Total
|
Ps.
|
4,030,441
|
Ps.
|
2,931,778
|
|
|
|
|
|
December
31,
|
||
|
Description
|
Average
Annual
interest
rate
|
Average
Maturity date
|
|
2017
|
|
2016
|
|
|
|
|
|
|
|
|
|
Financial loans in
pesos
|
29.97
%
|
February,
2018
|
Ps.
|
437,855
|
Ps.
|
707,468
|
|
Financial loans in
dollars
|
3.38
%
|
May,
2018
|
|
58,200
|
|
-
|
|
Total
|
|
|
Ps
|
496,055
|
Ps.
|
707,468
|
|
|
|
|
|
December
31,
|
|
|
|
Issue
date
|
Maturity
date
|
Annual interest rate
(a)
|
2017
|
2016
|
|
Banco
Hipotecario S.A.
|
|
|
|
|
|
|
Series XII (US$
44,508 thousand)
|
08/14/13
|
08/14/17
|
3.95%
|
-
|
467,341
|
|
Series XXIX (US$
200,000 thousand)
|
11/30/15
|
11/30/20
|
9.75%
|
3,706,216
|
3,153,644
|
|
Series XXIX (US$
150,000 thousand) Tranche II
|
05/23/16
|
11/30/20
|
9.75%
|
2,816,130
|
2,377,530
|
|
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%
|
276,544
|
233,473
|
|
Series XXXII (Ps.
265,770)
|
11/30/15
|
05/30/17
|
3 months 27.0% and
then Badlar +475bp
|
-
|
260,648
|
|
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
|
230,007
|
235,970
|
|
Series XXXVI (Ps.
469,750)
|
05/18/16
|
11/18/17
|
Badlar
+425bp
|
-
|
469,750
|
|
Series XXXVIII (Ps.
145,200)
|
08/18/16
|
02/18/18
|
Badlar
+300bp
|
145,200
|
145,200
|
|
Series XXXIX (Ps.
343,241)
|
08/18/16
|
08/18/19
|
Badlar
+349bp
|
341,573
|
343,241
|
|
Series XL
(Ps.6,078,320)
|
10/12/16
|
01/12/20
|
Badlar
+250bp
|
5,643,583
|
5,623,320
|
|
Series XLI
(Ps.354,362)
|
02/20/17
|
08/20/18
|
Badlar
+289bp
|
328,314
|
-
|
|
Series XLII
(Ps.645,638)
|
02/20/17
|
02/20/20
|
Badlar
+320bp
|
631,804
|
-
|
|
Series XLIII (UVA
54,606 thousand)
|
05/08/17
|
05/08/20
|
2.75%
|
1,133,581
|
-
|
|
Series XLIV
(Ps.256,644)
|
05/08/17
|
11/08/18
|
Badlar
+275bp
|
255,652
|
-
|
|
Series XLV
(Ps.102,436)
|
05/08/17
|
05/08/20
|
Badlar
+298bp
|
101,914
|
-
|
|
Series XLVI
(Ps.496,855)
|
08/09/17
|
02/09/19
|
Badlar
+425bp
|
494,420
|
-
|
|
Series XLVII (US$
7,233 thousand)
|
08/09/17
|
08/09/19
|
4.00%
|
135,081
|
-
|
|
Series XLVIII
(Ps.6,300,000)
|
11/07/17
|
11/07/22
|
Badlar
+400bp
|
6,240,733
|
-
|
|
|
|
|
|||
|
Tarshop
S.A.
|
|
|
|
|
|
|
Series XIX (Ps.
6,316)
|
11/26/14
|
11/26/17
|
Badlar+525bp
|
-
|
6,273
|
|
Series XXII (Ps.
126,667)
|
07/30/15
|
01/30/17
|
6 months 29.0% and
then Badlar+500bp
|
-
|
125,779
|
|
Series XXIII (Ps.
160,000)
|
11/16/15
|
05/16/17
|
Badlar+600bp
|
-
|
158,879
|
|
Series XXVI (Ps.
156,972)
|
01/26/16
|
07/26/17
|
Badlar+650bp
|
-
|
155,871
|
|
Series XXVII (Ps.
147,288)
|
05/04/16
|
11/04/17
|
Badlar+600bp
|
-
|
146,255
|
|
Clase I (Ps.
204,033)
|
09/07/16
|
03/07/18
|
Badlar+448bp
|
202,643
|
202,604
|
|
Clase II
(Ps.67,360)
|
09/07/16
|
03/07/19
|
Badlar+499bp
|
66,901
|
66,888
|
|
Class III (Ps.
213,031)
|
11/04/16
|
05/04/18
|
Badlar+400bp
|
-
|
211,539
|
|
Clase IV
(Ps.213,301)
|
11/04/16
|
05/04/18
|
Badlar+400bp
|
211,579
|
77,273
|
|
Clase V
(Ps.77,818)
|
11/04/16
|
05/04/19
|
Badlar+425bp
|
77,288
|
-
|
|
Clase VII
(Ps.229,000)
|
01/24/17
|
07/24/18
|
Badlar+400bp
|
227,440
|
-
|
|
Clase VIII
(Ps.53,237)
|
01/24/17
|
07/24/19
|
Badlar+469bp
|
52,875
|
-
|
|
Clase IX
(Ps.288,444)
|
04/20/17
|
10/20/18
|
Badlar+400bp
|
286,479
|
-
|
|
Clase X
(Ps.211,556)
|
04/20/17
|
10/20/19
|
Badlar+474bp
|
210,114
|
-
|
|
Clase XI
(Ps.346,996)
|
07/12/17
|
01/12/19
|
Badlar+500bp
|
344,632
|
-
|
|
Clase XIII
(Ps.250,000)
|
11/10/17
|
05/10/19
|
Badlar+650bp
|
248,297
|
-
|
|
|
|
|
|||
|
BACS
Banco de Crédito y Securitización S.A.
|
|
|
|
|
|
|
Series V (Ps.
150,000)
|
04/17/15
|
01/17/17
|
9 months 27.45% and
then Badlar +450bp
|
-
|
50,010
|
|
Series VI (Ps.
141,666)
|
07/23/15
|
04/24/17
|
27.5%
|
-
|
94,449
|
|
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
|
|
Series IX (Ps.
249,500)
|
07/27/16
|
07/27/18
|
Badlar
+345bp
|
249,500
|
249,500
|
|
Series X (Ps.
91,000)
|
10/11/16
|
05/11/18
|
Badlar
+375bp
|
91,000
|
91,000
|
|
Series XI (Ps.
201,000)
|
10/11/16
|
10/11/19
|
Badlar
+400bp
|
201,000
|
201,000
|
|
Series XII (Ps.
98,461)
|
04/28/17
|
10/28/18
|
Badlar
+300bp
|
98,461
|
-
|
|
Series XIII (Ps.
201,539)
|
04/28/17
|
04/28/20
|
Badlar
+350bp
|
201,539
|
-
|
|
Series XIV (Ps.
227,886)
|
09/25/17
|
03/25/19
|
Badlar
+475bp
|
227,886
|
-
|
|
Series XV (US$
10,141 thousand)
|
09/25/17
|
09/25/19
|
4.74%
|
190,389
|
-
|
|
|
|
|
|||
|
|
25,668,775
|
16,018,680
|
|||
|
December 31,
2018
|
Ps.
2,372,812
|
|
December 31,
2019
|
2,820,463
|
|
December 31,
2020
|
14,234,767
|
|
Thereafter
|
6,240,733
|
|
Total
|
Ps.
25,668,775
|
|
|
Notional
amount
|
Net
Book Value Asset/(Liabilities)
|
Fair
Value
|
|||
|
Type
of Contract
|
2017
|
2016
|
2017
|
2016
|
2017
|
2016
|
|
|
|
|
|
|
|
|
|
Futures
(a)
|
|
|
|
|
|
|
|
Purchase foreign
currency
|
1,960,221
|
24,496,972
|
(65,756
)
|
(187,108
)
|
(65,756
)
|
(187,108
)
|
|
Sales foreign
currency
|
(896,567
)
|
(23,015,869
)
|
46,217
|
169,717
|
46,217
|
169,717
|
|
|
Class A Debt
Securities
|
Class B Debt
Securities
|
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
|
|
|
|
|
|
|
|
|
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 in
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
Class
A1/AV
|
Debt
Securities
Class
A2/AF
|
Debt
Securities
Class B
|
Certificates
of
Participation
|
Total
|
|
|
|
|
|
|
|
|
BHN II –
Issued on 05.09.97 (*)
|
|
|
|
|
|
|
Face value in
Ps.
|
44,554
|
51,363
|
3,730
|
6,927
|
106,574
|
|
Declared Maturity
Date
|
03.25.2001
|
07.25.2009
|
03.25.2012
|
05.25.2013
|
|
|
|
|
|
|
|
|
|
BHN III –
Issued on 10.29.97 (*)
|
|
|
|
|
|
|
Face value in
Ps.
|
14,896
|
82,090
|
5,060
|
3,374
|
105,420
|
|
Declared Maturity
Date
|
05.31.2017
|
05.31.2017
|
05.31.2018
|
05.31.2018
|
|
|
|
|
|
|
|
|
|
BHN IV –
Issued on 03.15.00 (*)
|
|
|
|
|
|
|
Face value in
Ps.
|
36,500
|
119,500
|
24,375
|
14,625
|
195,000
|
|
Declared Maturity
Date
|
03.31.2011
|
03.31.2011
|
01.31.2020
|
01.31.2020
|
|
|
|
|
|
|
|
|
|
BACS I –
Issued on 02.15.2001 (*)
|
|
|
|
|
|
|
Face value in
Ps.
|
30,000
|
65,000
|
12,164
|
8,690
|
115,854
|
|
Declared Maturity
Date
|
05.31.2010
|
05.31.2010
|
06.30.2020
|
06.30.2020
|
|
|
|
|
|
|
|
|
|
BACS 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
|
|
|
|
Debt
Securities
|
Certificates
of
Participation
|
Total
|
|
|
|
|
|
|
Series XCIV–
Issued on 09.30.16
|
177,248
|
102,324
|
279,572
|
|
Face value in
Ps.
|
|
|
|
|
|
|
|
|
|
Series
XCV–Issued on 11.17.16
|
186,506
|
99,985
|
286,491
|
|
Face value in
Ps.
|
|
|
|
|
|
|
|
|
|
Series
XCVI–Issued on 04.28.17
|
|
|
|
|
Face value in
Ps.
|
180,373
|
89,440
|
269,813
|
|
|
|
|
|
|
Series
XCVII–Issued on 06.21.17
|
|
|
|
|
Face value in
Ps.
|
222,391
|
99,448
|
321,839
|
|
|
|
|
|
|
Series
XCVIII–Issued on 05.02.17
|
|
|
|
|
Face value in
Ps.
|
233,133
|
104,252
|
337,385
|
|
|
|
|
|
|
Series
XCIX–Issued on 06.12.17
|
|
|
|
|
Face value in
Ps.
|
210,583
|
107,518
|
318,101
|
|
Series
C–Issued on 10.02.17
|
|
|
|
|
Face value in
Ps.
|
237,281
|
121,149
|
358,430
|
|
|
|
|
|
|
Series
CI–Privately issued on 10.15.17
|
|
|
|
|
Face value in
Ps.
|
155,411
|
122,533
|
277,944
|
|
|
|
|
|
|
Series
CII–Privately issued on 11.15.17
|
|
|
|
|
Face value in
Ps.
|
173,505
|
89,973
|
263,478
|
|
|
|
|
|
|
Tarshop Privado
Series III - Privately issued on 10.15.16
|
|
|
|
|
Face value in
Ps.
|
2,813,000
|
691,530
|
3,504,530
|
|
|
|
|
|
|
Tarshop Privado
Series IV - Privately issued on 12.15.17
|
|
|
|
|
Face value in
Ps.
|
227,000
|
73,982
|
300,982
|
|
|
|
|
|
|
|
Debt
Securities
|
Certificates
of
Participation
|
Total
|
|
|
|
|
|
|
Series
LXXXV–Issued on 11.24.15
|
|
|
|
|
Estimated Maturity
Date
|
|
|
|
|
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 12.28.15
|
|
|
|
|
Face value in
Ps.
|
148,488
|
65,472
|
213,960
|
|
|
|
|
|
|
Series
LXXXIX– Issued on 02.29.16
|
|
|
|
|
Face value in
Ps.
|
143,530
|
63,282
|
206,812
|
|
|
|
|
|
|
Series XC–
Issued on 03.28.16
|
|
|
|
|
Face value in
Ps.
|
150,025
|
66,163
|
216,188
|
|
|
|
|
|
|
Series XCI–
Issued on 05.11.16
|
|
|
|
|
Face value in
Ps.
|
148,300
|
68,189
|
216,489
|
|
|
|
|
|
|
Series XCII–
Issued on 06.07.16
|
|
|
|
|
Face value in
Ps.
|
155,700
|
71,598
|
227,298
|
|
|
|
|
|
|
Series XCIII–
Issued on 08.17.16
|
|
|
|
|
Face value in
Ps.
|
166,715
|
76,652
|
243,367
|
|
|
|
|
|
|
Series XCIV–
Issued on 09.30.16
|
177,248
|
102,324
|
279,572
|
|
Face value in
Ps.
|
|
|
|
|
|
|
|
|
|
Series
XCV–Issued on 11.17.16
|
186,506
|
99,985
|
286,491
|
|
Face value in
Ps.
|
|
|
|
|
|
|
|
|
|
Tarshop Privado
Series 1 - Privately issued on 08.25.15
|
|
|
|
|
Face value in
Ps.
|
964,595
|
223,962
|
1,187,962
|
|
|
|
|
|
|
Tarshop Privado
Series 1I - Privately issued on 12.23.15
|
|
|
|
|
Face value in
Ps.
|
1,980,800
|
761,029
|
2,741,829
|
|
|
|
|
|
|
Tarshop Privado
Series III - Privately issued on 10.24.16
|
|
|
|
|
Face value in
Ps.
|
386,000
|
171,090-
|
817,090
|
|
|
|
|
|
|
|
December
31,
|
|
|
|
2017
|
2016
|
|
|
|
|
|
Class A debt
securities – CHA VI to CHA XIV
|
Ps.
85,721
|
Ps.
101,961
|
|
Debt securities
– BACS III
|
12,452
|
13,517
|
|
Debt securities
– Tarshop Series LXXXVII
|
-
|
7,871
|
|
Debt securities
– Tarshop Series LXXXVIII
|
33,268
|
-
|
|
Debt securities
– Tarshop Series XCIV
|
1,851
|
38,096
|
|
Debt securities
– Tarshop Series XCV
|
-
|
34,422
|
|
Debt securities
– Tarshop Series C
|
29,241
|
-
|
|
Debt securities
– Tarshop Series CI
|
42,129
|
-
|
|
Debt securities
– Tarshop Series CII
|
40,869
|
-
|
|
Debt securities
– Tarshop Privado Series II
|
-
|
958,652
|
|
Debt securities
– Tarshop Privado Series III
|
1,325,098
|
610,826
|
|
Debt securities
– Tarshop Privado Series IV
|
228,880
|
-
|
|
Debt securities
– Tarshop Series I
|
-
|
276,591
|
|
Subtotal
|
Ps.
1,799,509
|
Ps.
2,041,936
|
|
|
December
31,
|
|
|
|
2017
|
2016
|
|
|
|
|
|
Certificates of
participation – CHA VI
|
Ps.
-
|
Ps.
13,095
|
|
Certificates of
participation – CHA IX
|
7,079
|
8,782
|
|
Certificates of
participation – CHA X
|
19,156
|
24,446
|
|
Certificates of
participation – CHA XI
|
10,013
|
11,173
|
|
Certificates of
participation – CHA XII
|
10,660
|
12,386
|
|
Certificates of
participation – CHA XIII
|
1,100
|
3,132
|
|
Certificates of
participation – CHA XIV
|
646
|
3,063
|
|
Certificates of
participation – BHSA I
|
9,446
|
8,949
|
|
Certificates of
participation – BACS III
|
1,003
|
1,003
|
|
Certificates of
Participation – Tarshop Series LXXXV
|
-
|
22,435
|
|
Certificates of
Participation – Tarshop Series LXXXVI
|
-
|
27,681
|
|
Certificates of
Participation – Tarshop Series LXXXVII
|
-
|
25,357
|
|
Certificates of
Participation – Tarshop Series LXXXVIII
|
-
|
36,843
|
|
Certificates of
Participation – Tarshop Series LXXXIX
|
-
|
32,902
|
|
Certificates of
Participation – Tarshop Series XC
|
-
|
35,058
|
|
Certificates of
Participation – Tarshop Series XCI
|
-
|
35,034
|
|
Certificates of
Participation – Tarshop Series XCII
|
-
|
49,677
|
|
Certificates of
Participation – Tarshop Series XCIII
|
-
|
56,947
|
|
Certificates of
Participation – Tarshop Series XCIV
|
36,184
|
34,662
|
|
Certificates of
Participation – Tarshop Series XCV
|
35,821
|
35,574
|
|
Certificates of
Participation – Tarshop Series XCVI
|
31,472
|
-
|
|
Certificates of
Participation – Tarshop Series XCVII
|
35,220
|
-
|
|
Certificates of
Participation – Tarshop Series XCVIII
|
38,846
|
-
|
|
Certificates of
Participation – Tarshop Series XCIX
|
44,080
|
-
|
|
Certificates of
Participation – Tarshop Series C
|
52,271
|
-
|
|
Certificates of
Participation – Tarshop Series CI
|
31,776
|
-
|
|
Certificates of
Participation – Tarshop Series CII
|
12,549
|
-
|
|
Certificates of
Participation – Tarshop Privado Series I
|
-
|
177,261
|
|
Certificates of
Participation – Tarshop Privado Series II
|
-
|
515,666
|
|
Certificates of
Participation – Tarshop Privado Series III
|
444,698
|
141,762
|
|
Certificates of
Participation – Tarshop Privado Series IV
|
36,589
|
-
|
|
Certificates of
Participation – Tarshop Series I
|
(4
)
|
(7
)
|
|
Subtotal
|
Ps.
858,605
|
Ps.
1,312,881
|
|
Total
|
Ps.
2,658,114
|
Ps.
3,354,817
|
|
|
December
31,
|
|||
|
|
2017
|
2016
|
||
|
Sundry
creditors .
|
Ps.
|
26,481
|
Ps.
|
27,860
|
|
Other expenses
payable .
|
|
871,751
|
|
971,098
|
|
Tax withholding to
be deposited
|
|
103,098
|
|
115,161
|
|
Taxes
payable
|
|
563,768
|
|
488,714
|
|
Payroll
withholdings and contributions
|
|
131,439
|
|
104,279
|
|
Salaries and social
security charges payable
|
|
821,136
|
|
447,491
|
|
Total
|
Ps.
|
2,517,673
|
Ps.
|
2,154,603
|
|
|
December
31,
|
||
|
|
2017
|
2016
|
2015
|
|
Financial
Income
|
|
|
|
|
Interest
on other loans
|
|
|
|
|
Personal
loans
|
Ps.
2,275,263
|
Ps.
1,378,981
|
Ps.
1,029,361
|
|
Public
sector
|
30,232
|
7,077
|
10,255
|
|
Other short term
loans in pesos
|
735,770
|
831,440
|
807,818
|
|
Other short term
loans in US dollars, loans for the financing of manufacturers and
export prefinancing
|
225,954
|
103,482
|
55,648
|
|
Total
|
Ps.
3,267,219
|
Ps.
2,320,980
|
Ps.
1,903,082
|
|
|
December
31,
|
||
|
|
2017
|
2016
|
2015
|
|
Financial
Income
|
|
|
|
|
Other
|
|
|
|
|
Premiums on repo
transactions
|
Ps.
377,601
|
Ps.
145,873
|
Ps.
75,352
|
|
Forward
transactions
|
10,461
|
90,900
|
322,950
|
|
Other
|
3,084
|
1,982
|
5,199
|
|
Total
|
Ps.
391,146
|
Ps.
238,755
|
Ps.
403,501
|
|
|
December
31,
|
||
|
|
2017
|
2016
|
2015
|
|
Financial
Expenses
|
|
|
|
|
Other
|
|
|
|
|
Turnover tax on
financial income
|
Ps.
766,190
|
Ps.
640,334
|
Ps.
457,219
|
|
Premiums on forward
transactions
|
283,933
|
-
|
-
|
|
Premiums on swap
and repo transactions
|
71,579
|
90,717
|
26,666
|
|
Result from
interest rate swaps
|
43,017
|
81,198
|
57,902
|
|
Total
|
Ps.
1,164,719
|
Ps.
812,249
|
Ps.
541,787
|
|
|
December
31,
|
||
|
|
2017
|
2016
|
2015
|
|
Income
from services
|
|
|
|
|
Other
|
|
|
|
|
Insurance premiums
and services
|
Ps.
2,170,931
|
Ps.
2,001,188
|
Ps.
1,475,554
|
|
Services on
loans
|
153,343
|
92,880
|
65,820
|
|
Fees from
PROCREAR
|
345,189
|
253,992
|
196,614
|
|
Other
|
514,334
|
456,769
|
798,207
|
|
Total
|
Ps.
3,183,797
|
Ps.
2,804,829
|
Ps.
2,536,195
|
|
|
December
31,
|
||
|
|
2017
|
2016
|
2015
|
|
Expenses
for services
|
|
|
|
|
Other
|
|
|
|
|
Insurance
claims
|
Ps.
225,479
|
Ps.
190,287
|
Ps.
118,920
|
|
Services on
loans
|
844,050
|
398,661
|
419,078
|
|
Turnover
tax
|
195,421
|
119,754
|
106,913
|
|
Other
|
149,440
|
130,681
|
90,170
|
|
Total
|
Ps.
1,414,390
|
Ps.
839,383
|
Ps.
735,081
|
|
|
December 31,
|
||
|
|
2017
|
2016
|
2015
|
|
Miscellaneous
income
|
|
|
|
|
Other
|
|
|
|
|
Gain on sales of
bank premises and equipment and miscellaneous assets
|
Ps.
61,215
|
Ps.
1,967
|
Ps.
2,363
|
|
Rental
income…..
|
5,582
|
3,236
|
2,742
|
|
Interest on loans
to employees
|
39,148
|
38,094
|
33,015
|
|
Income from equity
investments
|
88,277
|
30,260
|
394
|
|
Income from
collateral assets
|
48,122
|
76,413
|
74,360
|
|
Other
|
17,636
|
10,344
|
4,484
|
|
Total
|
Ps.
259,980
|
Ps.
160,314
|
Ps.
117,358
|
|
|
December
31,
|
||
|
|
2017
|
2016
|
2015
|
|
Miscellaneous
expenses
|
|
|
|
|
Other
|
|
|
|
|
Turnover
tax
|
Ps.
14,491
|
Ps.
9,919
|
Ps.
8,673
|
|
Other
taxes
|
276,515
|
191,652
|
138,780
|
|
Debit card and
credit card expenses
|
79,967
|
101,577
|
73,515
|
|
Benefits
prepayments
|
14,690
|
3,785
|
5,355
|
|
Donations
|
34,037
|
48,877
|
36,529
|
|
Payment Summary
proceedings in financial matters N° 1320 (*)
|
-
|
-
|
53,632
|
|
Other
|
141,716
|
68,094
|
53,957
|
|
Total
|
Ps.
561,416
|
Ps.
423,904
|
Ps.
370,441
|
|
|
US$
|
Euro
|
Yen
|
Total
|
|
|
(in
Pesos)
|
|||
|
Assets:
|
|
|
|
|
|
Cash and due from
banks
|
1,350,602
|
35,134
|
-
|
1,385,736
|
|
Government and
corporate securities
|
2,415,592
|
36,920
|
-
|
2,452,512
|
|
Loans
|
5,141,963
|
-
|
-
|
5,141,963
|
|
Other receivables
from financial intermediation
|
867,835
|
-
|
-
|
867,835
|
|
Miscellaneous
receivables
|
158,392
|
-
|
-
|
158,392
|
|
Items pending
allocation
|
-
|
-
|
-
|
-
|
|
Total as of
December 31, 2017
|
9,934,384
|
72,054
|
-
|
10,006,438
|
|
Total as of
December 31, 2016
|
11,341,542
|
42,523
|
9
|
11,384,074
|
|
|
|
|
|
|
|
Liabilities:
|
|
|
|
|
|
Deposits
|
3,400,307
|
-
|
-
|
3,400,307
|
|
Other liabilities
from financial intermediation
|
7,785,601
|
53
|
-
|
7,785,654
|
|
Miscellaneous
liabilities
|
10,325
|
-
|
-
|
10,325
|
|
Items
pending allocation
|
1,067
|
-
|
-
|
1,067
|
|
Total as of
December 31, 2017
|
11,197,300
|
53
|
-
|
11,197,353
|
|
Total as of
December 31, 2016
|
10,988,592
|
38
|
-
|
10,988,630
|
|
|
Credit
balance as of December 31,
|
|
|
|
Year
of generation
|
2017
|
2016
|
Expiration
date
|
|
2008
|
-
|
3,100
|
2018
|
|
2009
|
-
|
3,535
|
2019
|
|
2010
|
-
|
4,328
|
2020
|
|
2011
|
-
|
11,869
|
2021
|
|
2012
|
10,143
|
10,592
|
2022
|
|
2013
|
10,200
|
10,200
|
2023
|
|
2014
|
13,487
|
13,487
|
2024
|
|
2015
|
18,141
|
18,141
|
2025
|
|
2016
|
81,796
|
22,195
|
2026
|
|
2017
|
33,243
|
-
|
2027
|
|
|
167,010
|
97,447
|
|
|
Shareholder
|
Class
of authorized
Shares
|
Number
of
Shares
|
Total
%
Ownership
|
Par
value per share
|
Voting
Rights
|
|
Argentine
government (through FFFRI) (b)
|
A
|
664,555,037
|
44.3
%
|
Ps. 1
|
1 vote
|
|
Banco Nación
, as trustee for the
Bank's
Programa de Propiedad
Participada
(a)
|
B
|
57,009,279
|
3.8
%
|
Ps. 1
|
1 vote
|
|
Argentine
government (through FFFRI)
|
C
|
75,000,000
|
5.0
%
|
Ps. 1
|
1 vote
|
|
Public investors
(c) (d)
|
D
|
703,435,684
|
46.9
%
|
Ps. 1
|
3
votes
|
|
|
|
1,500,000,000
|
100.0
%
|
|
|
|
Class
of shares
|
31/12/2014
|
PPP
(a)
|
31/12/2015
|
PPP
(a)
|
31/12/2016
|
PPP
(a)
|
31/12/2017
|
|
|
|
|
|
|
|
|
|
|
A
|
669,725,120
|
(3,649,402
)
|
666,075,718
|
(1,016,611
)
|
665,059,107
|
(504,070
)
|
664,555,037
|
|
B
|
57,009,279
|
-
|
57,009,279
|
-
|
57,009,279
|
-
|
57,009,279
|
|
C
|
75,000,000
|
-
|
75,000,000
|
-
|
75,000,000
|
-
|
75,000,000
|
|
D
|
698,265,601
|
3,649,402
|
701,915,003
|
1,016,611
|
702,931,614
|
504,070
|
703,435,684
|
|
|
1,500,000,000
|
-
|
1,500,000,000
|
-
|
1,500,000,000
|
-
|
1,500,000,000
|
|
|
December
31,
|
|
|
|
2017
|
2016
|
|
Commitments to
grant credit
|
|
|
|
Mortgage loans and
other loans (a)Ps.
|
Ps.
118,236
|
Ps.
126,962
|
|
Credit card loans
(b)
|
37,145,759
|
31,120,639
|
|
Clearing items in
process (c)
|
642,559
|
521,662
|
|
Other guarantees
(d)
|
113,800
|
124,909
|
|
|
|
Consolidated Financial Statements
|
||
|
|
Ref.
|
BCRA Balances
|
IFRS Adjustments
(b)
|
IFRS Balances
|
|
Assets
|
|
65,267,557
|
1,229,097
|
66,496,654
|
|
Cash
and due from banks
|
(i)
|
3,646,536
|
232,548
|
3,879,084
|
|
Government
and Corporate Securities
|
(a),
(h)
|
14,814,101
|
1,411,340
|
16,225,441
|
|
Loans
|
(a),
(h)
|
35,456,649
|
3,584,092
|
39,040,741
|
|
Other
receivables from financial intermediation
|
(a),
(h), (i)
|
6,574,889
|
(4,838,575
)
|
1,736,314
|
|
Receivables
under financial leases
|
|
161,319
|
-
|
161,319
|
|
Unlisted
equity investments
|
|
42,032
|
-
|
42,032
|
|
Miscellaneous
Receivables
|
(h)
|
2,166,488
|
134,285
|
2,300,773
|
|
Bank
Premises and Equipment
|
(c)
|
415,220
|
1,011,502
|
1,426,722
|
|
Miscellaneous
Assets
|
(c)
|
1,439,155
|
94,157
|
1,533,312
|
|
Intangible
Assets
|
(d)
|
539,169
|
(400,252
)
|
138,917
|
|
Items
pending allocation
|
|
11,999
|
-
|
11,999
|
|
|
|
|
|
|
|
Liabilities
|
|
57,617,886
|
683,007
|
58,300,893
|
|
Deposits
|
|
20,808,381
|
-
|
20,808,381
|
|
Other
liabilities from financial intermediation
|
(a),
(e), (h), (i)
|
33,400,980
|
933,178
|
34,334,158
|
|
Miscellaneous
liabilities
|
(g),
(i)
|
2,637,672
|
(167,702
)
|
2,469,970
|
|
Provisions
|
(f)
|
434,530
|
199,824
|
634,354
|
|
Items
pending allocation
|
|
54,030
|
-
|
54,030
|
|
Non-controlling
interest
|
|
282,293
|
(282,293
)
|
-
|
|
|
Consolidated
Financial Statements
|
|||
|
|
BCRA
Balances
|
First-time
IFRS Adjustments (k)
|
IFRS
Adjustments
|
IFRS
Balances
|
|
Shareholders'
equity attributable to controlling interest's owners
|
7,649,671
|
361,857
|
(105,910
)
|
7,905,618
|
|
Capital,
Contributions and Reserves
|
6,056,232
|
-
|
-
|
6,056,232
|
|
Accumulated
retained earnings
|
1,593,439
|
361,857
|
(105,910
)
|
1,849,386
|
|
Shareholders'
equity attributable to non-controlling interest
|
-
|
164,522
|
125,621
|
290,143
|
|
Total
Shareholders’ Equity
|
7,649,671
|
526,379
|
19,711
|
8,195,761
|
|
|
|
Consolidated
Financial Statements
|
||
|
|
Ref.
|
BCRA
Balances
|
IFRS Adjustments
(b)
|
IFRS
Balances
|
|
Net
Income for the year
|
|
1,593,439
|
(522,748
)
|
1,070,691
|
|
Financial
Income
|
|
11,593,520
|
1,014,332
|
12,607,852
|
|
Financial
Expenses
|
(a)
|
7,122,937
|
696,492
|
7,819,429
|
|
Provision for loan
losses
|
|
910,881
|
251,864
|
1,162,745
|
|
Income from
Services
|
(e)
|
6,829,074
|
(5,175
)
|
6,823,899
|
|
Expenses for
Services
|
(a)
|
1,943,516
|
73,350
|
2,016,866
|
|
Administrative
Expenses
|
(a), (c), (d), (f),
(j)
|
6,067,164
|
536,945
|
6,604,109
|
|
Other
|
|
(251,999
)
|
25,621
|
(226,378
)
|
|
Income
Tax
|
(k)
|
532,658
|
(1,125
)
|
531,533
|
|
Other
Comprehensive Income
|
|
|
|
-
|
|
Changes to surplus
from revaluation of Bank Premises, Equipment and Intangible
Assets
|
|
|
|
-
|
|
Gains (loss) from
financial instruments at fair value through Other comprehensive
income (IFRS 9, Sections 5.7.5 and 4.1.2A)
|
|
|
|
-
|
|
Total
Comprehensive Income for the year
|
|
|
|
1,070,691
|
|
|
|
|
|
|
|
Total
Comprehensive Income attributable to:
|
|
|
|
|
|
Controlling
interest
|
(a)
|
|
|
1,044,690
|
|
Non-controlling
interest
|
(c)
|
|
|
26,001
|
|
|
IFRS Adjustments in Consolidated Financial Statements
|
|
Government
Securities
|
1,535
|
|
Loans
|
(33,123
)
|
|
Other
receivables from financial intermediation
|
(16,442
)
|
|
Other
liabilities from financial intermediation
|
7,787
|
|
Entity’s name
|
Business
|
|
Fideicomiso Hipotecario BACS III
|
Financial trust
|
|
Fideicomisos Hipotecarios BACS Funding I
|
Financial trust
|
|
|
Consolidated Financial Statements
|
||
|
|
BCRA Balances
|
IFRS Adjustments
|
IFRS Balances
|
|
Revaluation
of Real Estate Property pursuant to application of IFRS
1
|
121,060
|
1,011,502
|
1,132,562
|
|
Other
bank premises and equipment
|
294,160
|
-
|
294,160
|
|
Total bank premises and equipment caption
|
415,220
|
1,011,502
|
1,426,722
|
|
|
|
|
|
|
Revaluation
of Real Estate Property pursuant to application of IFRS
1
|
3,601
|
144,385
|
147,986
|
|
Other
miscellaneous assets
|
1,435,554
|
(50,228
)
|
1,385,326
|
|
Total Miscellaneous assets caption
|
1,439,155
|
94,157
|
1,533,312
|
|
|
Consolidated Financial Statements
|
||
|
|
BCRA Balances
|
IFRS Adjustments
|
IFRS Balances
|
|
Vacation Bonus
Accruals
|
65,283
|
192,060
|
257,343
|
|
Customer loyalty
program provision
|
49,730
|
7,764
|
57,494
|
|
Other
allowances
|
319,517
|
-
|
319,517
|
|
Total
Allowances
|
434,530
|
199,824
|
634,354
|
|
|
IFRS Adjustments in Consolidated Financial Statements
|
||||
|
|
Repo Transactions
|
Reverse repo Transactions
|
Transactions to be settled
|
Guarantees
|
Total
|
|
Government
Securities
|
(114,707
)
|
-
|
1,406,745
|
117,767
|
1,409,805
|
|
Loans
|
114,715
|
-
|
-
|
-
|
114,715
|
|
Other
receivables from financial intermediation
|
(114,715
)
|
-
|
(1,578,682
)
|
(117,520
)
|
(1,810,917
)
|
|
Miscellaneous
receivables
|
|
-
|
-
|
(247
)
|
(247
)
|
|
Other
liabilities from financial intermediation
|
114,707
|
-
|
(171,937
)
|
-
|
(286,644
)
|
|
Total impact on shareholders’ equity
|
-
|
-
|
-
|
-
|
-
|
|
|
As
of December 31, 2017
|
|
Loans
|
|
|
BACS Banco de
Crédito y Securitización
|
16,098
|
|
|
|
|
Miscellaneous
receivables – Miscellaneous Debtors
|
|
|
BACS Banco de
Crédito y Securitización
|
1,480
|
|
BHN
Vida
|
20,469
|
|
BHN Seguros
Generales
|
16,302
|
|
Tarshop
|
242
|
|
|
|
|
Deposits
– Checking Accounts and Fixed-Term Deposits
|
|
|
BHN Sociedad de
Inversión
|
3,158
|
|
BHN
Vida
|
2,321
|
|
BHN Seguros
Generales
|
841
|
|
BH
Valores
|
2,014
|
|
BACS Banco de
Crédito y Securitización
|
156,866
|
|
Tarshop
|
32,755
|
|
|
|
|
Other
Liabilities from Financial Intermediation
|
|
|
BHN Seguros
Generales
|
12,251
|
|
BHN
Vida
|
41,296
|
|
BACS Banco de
Crédito y Securitización
|
8,304
|
|
|
|
|
Miscellaneous
Liabilities
|
|
|
BHN Seguros
Generales
|
12,472
|
|
BHN
Vida
|
23,732
|
|
BACS Banco de
Crédito y Securitización
|
3,280
|
|
|
|
December
31,
|
||
|
|
|
2017
|
2016
|
2015
|
|
Net
income as reported under Argentine Banking GAAP
|
Ps.
|
1,593,439
|
615,328
|
1,085,814
|
|
U.S.
GAAP adjustments:
|
|
|
|
|
|
-
Loan origination fees and costs
|
(a)
|
72,247
|
(98,754
)
|
18,058
|
|
-
Loan loss reserve
|
(b)
|
(119,741
)
|
(115,492
)
|
898
|
|
-
Derivative financial instruments
|
(c)
|
-
|
(9,746
)
|
10,153
|
|
-
Financial liabilities
|
(e)
|
(53,337
)
|
10,010
|
40,767
|
|
-
Securitizations
|
(f)
|
(108,205
)
|
(72,545
)
|
2,222
|
|
-
Intangible assets
|
|
|
|
|
|
Software
costs
|
(g)
|
2,665
|
(18,221
)
|
(28,988
)
|
|
Other
intangible assets
|
(g)
|
49,376
|
(48,992
)
|
(101,181
)
|
|
Business
combinations
|
(g)
|
23,771
|
990
|
990
|
|
-
Impairment of fixed and foreclosed assets
|
(h)
|
1,225
|
913
|
1,100
|
|
-
Miscellaneous assets
|
(n)
|
31,950
|
(5,377
)
|
(5,623
)
|
|
-
Vacation provision
|
(j)
|
(83,777
)
|
(33,449
)
|
(36,836
)
|
|
-
Insurance technical reserve
|
(k)
|
(529
)
|
42
|
(594
)
|
|
-
Financial guarantees issued
|
(m)
|
281
|
3,062
|
(3,665
)
|
|
-
Customer loyalty program
|
(o)
|
(7,764
)
|
-
|
-
|
|
-
Employee compensation plan
|
(l)
|
(439,617
)
|
-
|
-
|
|
-
Deferred income tax
|
(p)
|
(13,109
)
|
200,933
|
(32,871
)
|
|
-
Non-Controlling interest
|
(i)
|
28,684
|
14,657
|
(3,077
)
|
|
Net
income in accordance with U.S. GAAP
|
Ps.
|
977,559
|
443,359
|
947,167
|
|
-
Less Net (Gain) / Loss attributable to the
Non-Controlling interest
|
(i)
|
(21,274
)
|
4,568
|
4,500
|
|
Net
income attributable to Controlling interest in accordance with U.S.
GAAP
|
Ps.
|
956,285
|
447,927
|
951,667
|
|
Basic
and diluted net income per share in accordance with U.S.
GAAP
|
|
0.652
|
0.306
|
0.650
|
|
Average
number of shares outstanding (in thousands
|
|
1,466,577
|
1,463,365
|
1,463,365
|
|
|
|
December
31,
|
|
|
|
|
2017
|
2016
|
|
Total
shareholders' equity under Argentine Banking GAAP
|
Ps.
|
7,649,671
|
6,056,232
|
|
U.S.
GAAP adjustments:
|
|
|
|
|
-
Loan origination fees and costs
|
(a)
|
(33,123
)
|
(105,370
)
|
|
-
Loan loss reserve
|
(b)
|
(447,853
)
|
(328,112
)
|
|
-
Government and corporate securities
|
(d)
|
1,535
|
(2,192
)
|
|
-
Financial liabilities
|
(e)
|
7,787
|
61,124
|
|
-
Securitizations
|
(f)
|
(175,504
)
|
(67,299
)
|
|
-
Intangible assets
|
|
|
|
|
Software
costs
|
(g)
|
(99,494
)
|
(102,159
)
|
|
Other
intangible assets
|
(g)
|
(304,188
)
|
(353,564
)
|
|
Business
combinations
|
(g)
|
9,432
|
2,748
|
|
-
Impairment of fixed and foreclosed assets
|
(h)
|
(34,583
)
|
(35,808
)
|
|
-
Miscellaneous assets
|
(n)
|
(604
)
|
(32,554
)
|
|
-
Vacation provision
|
(j)
|
(192,060
)
|
(108,283
)
|
|
-
Insurance technical reserve
|
(k)
|
(3,955
)
|
(3,426
)
|
|
-
Financial guarantees issued
|
(m)
|
(404
)
|
(685
)
|
|
-
Customer loyalty program
|
(o)
|
(7,764
)
|
-
|
|
-
Deferred income Tax
|
(p)
|
442,044
|
455,153
|
|
-
Non-Controlling interest
|
(i)
|
282,293
|
157,707
|
|
Total
Shareholders’ Equity under U.S. GAAP
|
Ps.
|
7,093,230
|
5,593,512
|
|
-
Non-Controlling Interest under U.S. GAAP
|
(i)
|
(250,419
)
|
(135,886
)
|
|
Consolidated
Controlling Interest Shareholders’ Equity under U.S.
GAAP
|
Ps.
|
6,842,811
|
5,457,626
|
|
|
Total
Shareholders’ Equity
|
|
|
Balance as of
December 31, 2015
|
Ps.
|
5,000,738
|
|
Other Comprehensive
Income
|
|
8,961
|
|
Net income for the
year in accordance with U.S. GAAP
|
|
447,927
|
|
Balance as of
December 31, 2016
|
Ps.
|
5,457,626
|
|
Increase of
non-controlling interest over BACS (g)
|
|
(17,087
)
|
|
Employee
compensation plan (l)
|
|
439,617
|
|
Other Comprehensive
Income
|
|
6,370
|
|
Net income for the
year in accordance with U.S. GAAP
|
|
956,285
|
|
Balance as of
December 31, 2017
|
Ps.
|
6,842,811
|
|
|
2017
|
2016
|
||||
|
|
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
(*)
|
1,087,895
|
1,5666,511
|
(478,616
)
|
580,874
|
884,187
|
(303,313
)
|
|
ASC
310-10
|
119,387
|
6,605
|
112,782
|
99,706
|
19,370
|
80,336
|
|
Reinstated
loans
|
-
|
33,825
|
(33,825
)
|
-
|
40,577
|
(40,577
)
|
|
Subtotal
|
1,207,282
|
1,606,941
|
(399,659
)
|
680,580
|
944,134
|
(263,554
)
|
|
|
2017
|
2016
|
||||
|
|
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
|
136,957
|
185,151
|
(48,194
)
|
129,109
|
193,667
|
(64,558
)
|
|
Subtotal
|
136,957
|
185,151
|
(48,194
)
|
129,109
|
193,667
|
(64,558
)
|
|
|
|
|
|
|
|
|
|
Total
|
1,344,239
|
1,792,092
|
(447,853
)
|
809,689 1,137,801
|
|
(328,112
)
|
|
|
December 31,
|
|
|
|
2017
|
2016
|
|
|
|
|
|
Unlisted
instruments issued by the BCRA
|
Ps.
5,341
|
Ps.
1,522
|
|
Bills issued by
Provincial Governments
|
(903
)
|
(826
)
|
|
Other National
Government Bonds
|
(414
)
|
(6,033
)
|
|
Other corporate
securities
|
(2,489
)
|
3,145
|
|
Total
|
Ps.
1,535
|
Ps.
(2,192
)
|
|
|
2017
|
2016
|
||||||||
|
|
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
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unlisted
instruments issued by the BCRA
|
291,493
|
291,493
|
296,834
|
5,341
|
5,341
|
2,139,135
|
2,139,135
|
2,140,657
|
1,522
|
1,522
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Bills
issued by Provincial Governments
|
312,675
|
312,675
|
311,772
|
(903
)
|
(903
)
|
444,966
|
444,966
|
444,140
|
(826
)
|
(826
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other
National Government Bonds
|
385,982
|
385,982
|
448,357
|
(414
)
|
(414
)
|
1,113,937
|
1,113,937
|
21,261
|
(6,033
)
|
(6,033
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other
corporate securities
|
448,357
|
448,357
|
445,868
|
(2,489
)
|
(2,489
)
|
21,261
|
21,261
|
24,406
|
3,145
|
3,145
|
|
|
December
31,
|
|
|
|
2017
|
2016
|
|
|
|
|
|
Cash and due from
banks
|
Ps.
168,924
|
Ps.
165,191
|
|
Loans (net of
allowances)
|
4,278,512
|
4,485,944
|
|
Other
assets
|
1,266,842
|
2,550,250
|
|
Total
Assets
|
Ps.
5,714,278
|
Ps.
7,201,385
|
|
|
|
|
|
Debt
Securities
|
Ps.
4,146,677
|
Ps.
4,283,751
|
|
Certificates of
Participation
|
1,427,420
|
1,433,519
|
|
Other
liabilities
|
140,181
|
1,484,115
|
|
Total
Liabilities
|
Ps.
5,714,278
|
Ps.
7,201,385
|
|
|
Tarshop S.A.
|
BACS Administradora de Activos S.A. S.G.F.C.I.
|
|
Acquisition date
|
August 31, 2010
|
April 26, 2012
|
|
|
|
|
|
Fair value of net
tangible assets acquired
|
Ps.
110,865
|
Ps.
1,712
|
|
Intangible assets
identified
|
24,394
|
-
|
|
Net
assets
|
Ps.
135,259
|
Ps.
1,712
|
|
|
|
|
|
%
acquired
|
80
%
|
85
%
|
|
Net assets
acquired
|
Ps.
108,208
|
Ps.
1,456
|
|
Consideration
paid
|
105,431
|
6,184
|
|
(Gain on acquisition) / Goodwill
|
Ps.
(2,777
)
|
Ps.
4,728
|
|
|
December 31,
|
|
|
|
2017
|
2016
|
|
|
|
|
|
Elimination of
Goodwill recognized under Argentine Banking GAAP
|
Ps.
(9,934
)
|
Ps.
(13,363
)
|
|
Recognition of
Goodwill under U.S. GAAP
|
4,728
|
4,728
|
|
Recognition of
Intangible Assets under U.S. GAAP
|
24,394
|
24,394
|
|
Amortization of
Intangible Assets under U.S. GAAP
|
(15,449
)
|
(13,011
)
|
|
Business combination
|
Ps.
3,739
|
Ps.
2,748
|
|
|
As of December 31, 2017
|
|||||
|
|
Maximum Potential Payments (*)
|
Estimated Proceeds from collateral resource
|
U.S. GAAP adjustment
|
|||
|
Financial
guarantees
|
Ps.
|
86,897
|
Ps.
|
1,536
|
Ps.
|
(404
)
|
|
Ps.
|
86,897
|
Ps.
|
1,536
|
Ps.
|
(404
)
|
|
|
|
As of December 31, 2016
|
|||||
|
|
Maximum Potential Payments (*)
|
Estimated Proceeds from collateral resource
|
U.S. GAAP adjustment
|
|||
|
Financial
guarantees
|
Ps.
|
103,040
|
Ps.
|
2,026
|
Ps.
|
(685
)
|
|
Ps.
|
103,040
|
Ps.
|
2,026
|
Ps.
|
(685
)
|
|
|
|
As of December 31, 2017
|
|||||
|
|
ASC 740-10 applied to Argentine Banking GAAP balances
|
ASC 740-10 applied to U.S. GAAP adjustments
|
U.S. GAAP Deferred Tax total
|
|||
|
Deferred tax assets
|
|
|
|
|
|
|
|
Allowances
for loan losses
|
Ps.
|
56,172
|
Ps.
|
133,587
|
Ps.
|
189,759
|
|
Provisions
|
|
156,577
|
|
61,134
|
|
217,711
|
|
Transfer
of financial assets
|
|
92,737
|
|
52,651
|
|
145,388
|
|
Intangible
assets
|
|
-
|
|
27,908
|
|
27,908
|
|
Others
|
|
21,248
|
|
5,524
|
|
26,772
|
|
Loss
carry forward
|
|
39,085
|
|
-
|
|
39,085
|
|
Ps.
|
365,819
|
Ps.
|
280,804
|
Ps.
|
646,623
|
|
|
|
|
|
|
|
|
|
|
Deferred tax liabilities
|
|
|
|
|
|
|
|
Allowances
for loan losses
|
|
14,460
|
|
-
|
|
14,460
|
|
Investments
|
|
90,632
|
|
461
|
|
91,093
|
|
Fixed
assets
|
|
88,313
|
|
-
|
|
88,313
|
|
Exchange
rate differences
|
|
3,320
|
|
-
|
|
3,320
|
|
Others
|
|
1,504
|
|
5,889
|
|
7,393
|
|
Ps.
|
198,229
|
Ps.
|
6,350
|
Ps.
|
204,579
|
|
|
|
|
|
|
|
|
|
|
Ps.
|
167,590
|
Ps.
|
274,454
|
Ps.
|
442,044
|
|
|
|
As of December 31, 2016
|
|||||
|
|
ASC 740-10 applied to Argentine Banking GAAP balances
|
ASC 740-10 applied to U.S. GAAP adjustments
|
U.S. GAAP Deferred Tax total
|
|||
|
Deferred tax assets
|
|
|
|
|
|
|
|
Allowances
for loan losses
|
Ps.
|
2,054
|
Ps.
|
114,839
|
Ps.
|
116,893
|
|
Provisions
|
|
156,950
|
|
39,098
|
|
196,048
|
|
Transfer
of financial assets
|
|
55,798
|
|
17,575
|
|
73,373
|
|
Intangible
assets
|
|
-
|
|
35,184
|
|
35,184
|
|
Others
|
|
-
|
|
12,855
|
|
12,855
|
|
Loss
carry forward
|
|
137,007
|
|
-
|
|
137,007
|
|
Ps.
|
351,809
|
Ps.
|
219,551
|
Ps.
|
571,360
|
|
|
|
|
|
|
|
|
|
|
Deferred tax liabilities
|
|
|
|
|
|
|
|
Investments
|
|
59,930
|
|
-
|
|
59,930
|
|
Fixed
assets
|
|
11,467
|
|
-
|
|
11,467
|
|
Exchange
rate differences
|
|
21,628
|
|
-
|
|
21,628
|
|
Others
|
|
827
|
|
22,355
|
|
23,182
|
|
Ps.
|
93,852
|
Ps.
|
22,355
|
Ps.
|
116,207
|
|
|
|
|
|
|
|
|
|
|
Ps.
|
257,957
|
Ps.
|
197,196
|
Ps.
|
455,153
|
|
|
|
As of December 31,
|
|||||
|
|
2017
|
2016
|
2015
|
|||
|
|
|
|
|
|
|
|
|
Pre-tax
income in accordance with U.S. GAAP
|
Ps.
|
1,523,326
|
Ps.
|
758,605
|
Ps.
|
1,598,937
|
|
Statutory
income tax rate
|
|
30
%
|
|
35
%
|
|
35
%
|
|
Tax on net income at statutory rate
|
Ps.
|
456,998
|
Ps.
|
265,512
|
Ps.
|
559,628
|
|
|
|
|
|
|
|
|
|
Permanent
tax differences
|
|
88,769
|
|
49,734
|
|
92,142
|
|
Income tax in accordance with U.S. GAAP
|
Ps.
|
545,769
|
Ps.
|
315,246
|
Ps.
|
651,770
|
|
Jurisdiction
|
Tax year
|
|
Argentina
|
2012 - 2017
|
|
|
|
As of December 31,
|
|
|||||||
|
|
|
2017
|
|
2016
|
|
2015
|
|
|||
|
Earnings
per share under US GAAP
|
|
|
|
|
|
|
|
|
|
|
|
Numerator
|
|
|
|
|
|
|
|
|
|
|
|
Net
income for the year attributable to the Controlling
interest
|
|
Ps.
|
956,285
|
|
Ps.
|
447,927
|
|
Ps.
|
951,667
|
|
|
Denominator
|
|
|
|
|
|
|
|
|||
|
Average
number of shares outstanding (in thousands)
|
|
1,466,577
|
|
1,463,365
|
|
1,463,365
|
|
|||
|
Net
income per common share
|
|
|
|
|
|
|
|
|
|
|
|
Basic
and diluted
|
|
Ps.
|
0.652
|
|
Ps.
|
0.306
|
|
Ps.
|
0.650
|
|
|
|
|
As of December 31,
|
|
|||||||
|
|
|
2017
|
|
2016
|
|
2015
|
|
|||
|
|
|
(in
thousands)
|
|
|||||||
|
Denominator
|
|
|
|
|
|
|
|
|
|
|
|
Shares
outstanding
|
|
1,463,365
|
365
days
|
|
1,463,365
|
365
days
|
|
1,463,365
|
365
days
|
|
|
Employee
compensation plan (See note Note 32.I.f)
common share
|
|
36,635
|
32
days
|
|
-
|
|
|
-
|
|
|
|
Average
number of shares outstanding
|
|
1,466,577
|
|
|
1,463,365
|
|
|
1,463,365
|
|
|
|
|
As of December 31, 2017
|
|||||
|
|
Consumer Loan Portfolio
|
Commercial Loan Portfolio
|
Total
|
|||
|
Allowance for credit losses:
|
|
|
|
|
|
|
|
Ending
balance: individually evaluated for impairment
|
Ps.
|
-
|
Ps.
|
6,605
|
Ps.
|
6,605
|
|
Ending
balance: collectively evaluated for impairment
|
|
1,780,801
(*)
|
|
4,686
|
|
1,785,487
|
|
Ending Balance
|
Ps.
|
1,780,801
|
Ps.
|
11,291
|
Ps.
|
1,792,092
|
|
Financing receivables:
|
|
|
|
|
|
|
|
Ending
balance: individually evaluated for impairment
|
Ps.
|
-
|
Ps.
|
10,254
|
Ps.
|
10,254
|
|
Ending
balance: collectively evaluated for impairment
|
|
29,020,791
|
|
12,540,402
|
|
41,561,193
|
|
Ending Balance
|
Ps.
|
29,020,791
|
Ps.
|
12,550,656
|
Ps.
|
41,571,447
|
|
|
As of December 31, 2016
|
|||||
|
|
Consumer Loan Portfolio
|
Commercial Loan Portfolio
|
Total
|
|||
|
Allowance for credit losses:
|
|
|
|
|
|
|
|
Ending
balance: individually evaluated for impairment
|
Ps.
|
-
|
Ps.
|
19,370
|
Ps.
|
19,370
|
|
Ending
balance: collectively evaluated for impairment
|
|
1,114,370
(*)
|
|
4,061
|
|
1,118,431
|
|
Ending Balance
|
Ps.
|
1,114,370
|
Ps.
|
23,431
|
Ps.
|
1,137,801
|
|
Financing receivables:
|
|
|
|
|
|
|
|
Ending
balance: individually evaluated for impairment
|
Ps.
|
-
|
Ps.
|
23,005
|
Ps.
|
23,005
|
|
Ending
balance: collectively evaluated for impairment
|
|
23,921,996
|
|
9,055,673
|
|
32,977,669
|
|
Ending Balance
|
Ps.
|
23,921,996
|
Ps.
|
9,078,678
|
Ps.
|
33,000,674
|
|
|
As of December 31,
|
|||||
|
|
2017
|
2016
|
2015
|
|||
|
Allowance for credit losses:
|
|
|
|
|
|
|
|
Beginning Balance
|
Ps.
|
1,137,801
|
Ps.
|
785,329
|
Ps.
|
785,329
|
|
Charge-offs
|
|
(558,356
)
|
|
(290,096
)
|
|
(306,155
)
|
|
Recoveries
|
|
182,025
|
|
60,711
|
|
51,711
|
|
Provision
for loan losses
|
|
1,030,622
|
|
581,857
|
|
353,281
|
|
Ending Balance
|
Ps.
|
1,792,092
|
Ps.
|
1,137,801
|
Ps.
|
785,329
|
|
|
As of December 31, 2017
|
|||||
|
|
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.
|
10,254
|
Ps.
|
7,447
|
Ps.
|
6,605
|
|
Total
|
Ps.
|
10,254
|
Ps.
|
7,447
|
Ps.
|
6,605
|
|
|
As of December 31, 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.
|
23,005
|
Ps.
|
19,214
|
Ps.
|
19,370
|
|
Total
|
Ps.
|
23,005
|
Ps.
|
19,214
|
Ps.
|
19,370
|
|
|
As of December 31,
|
|||
|
|
2017
|
2016
|
||
|
Consumer
|
|
|
|
|
|
Advances
|
Ps.
|
559
|
Ps.
|
416
|
|
Mortgage
Loans
|
|
21,464
|
|
26,523
|
|
Personal Loans
– BHSA
|
|
325,250
|
|
179,214
|
|
Credit Card Loans
– BHSA
|
|
230,127
|
|
202,378
|
|
Credit card Loans
– Tarshop
|
|
932,752
|
|
473,025
|
|
Personal Loans
– Tarshop
|
|
100,064
|
|
33,392
|
|
Total
Consumer
|
Ps.
|
1,610,216
|
Ps.
|
914,948
|
|
Commercial
|
|
|
|
|
|
Performing
Loans
|
Ps.
|
-
|
Ps.
|
-
|
|
Impaired
Loans
|
|
10,254
|
|
23,005
|
|
Total
Commercial
|
Ps.
|
10,254
|
Ps.
|
23,005
|
|
|
|
|
|
|
|
Total
Non-accrual loans
|
Ps.
|
1,620,470
|
Ps.
|
937,953
|
|
|
As of December 31, 2017
|
||||||
|
|
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
|
209
|
181
|
126
|
39
|
555
|
3,982
|
4,537
|
|
Mortgage
Loans
|
24,222
|
3,921
|
3,517
|
6,598
|
38,258
|
3,155,359
|
3,193,617
|
|
Personal Loans
– BHSA
|
288,667
|
109,137
|
104,154
|
816
|
502,774
|
5,943,837
|
6,446,611
|
|
Personal Loans
– Tarshop
|
35,242
|
25,200
|
43,659
|
31,205
|
135,306
|
423,185
|
558,491
|
|
Credit Card Loans
– BHSA
|
132,642
|
90,854
|
111,069
|
1,602
|
336,167
|
12,250,473
|
12,586,640
|
|
Credit card Loans
– Tarshop
|
328,087
|
229,710
|
413,799
|
288,035
|
1,259,631
|
4,971,264
|
6,230,895
|
|
Total
Consumer Loans
|
809,069
|
459,003
|
676,324
|
328,295
|
2,272,691
|
26,748,100
|
29,020,791
|
|
|
|
|
|
|
|
|
|
|
Commercial:
|
|
|
|
|
|
|
|
|
Performing
Loans
|
36,755
|
-
|
-
|
-
|
36,755
|
12,503,647
|
12,540,402
|
|
Impaired
loans
|
-
|
556
|
6,365
|
3,333
|
10,254
|
-
|
10,254
|
|
Total
Commercial Loans
|
36,755
|
556
|
6,365
|
3,333
|
47,009
|
12,503,647
|
12,550,656
|
|
Total
|
845,824
|
459,559
|
682,689
|
331,628
|
2,319,700
|
39,251,747
|
41,571,447
|
|
|
As of December 31, 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
|
348
|
60
|
88
|
51
|
547
|
11,689
|
12,236
|
|
Mortgage
Loans
|
31,299
|
5,073
|
3,508
|
9,373
|
49,253
|
2,555,513
|
2,604,766
|
|
Personal Loans
– BHSA
|
164,131
|
58,075
|
57,746
|
344
|
280,296
|
4,234,296
|
4,514,592
|
|
Personal Loans
– Tarshop
|
17,956
|
13,149
|
13,978
|
6,265
|
51,348
|
251,618
|
302,966
|
|
Credit Card Loans
– BHSA
|
125,596
|
84,114
|
93,210
|
145
|
303,065
|
11,161,313
|
11,464,378
|
|
Credit card Loans
– Tarshop
|
266,915
|
192,011
|
204,732
|
89,217
|
752,875
|
4,270,183
|
5,023,058
|
|
Total
Consumer Loans
|
606,245
|
352,482
|
373,262
|
105,395
|
1,437,384
|
22,484,612
|
23,921,996
|
|
|
|
|
|
|
|
|
|
|
Commercial:
|
|
|
|
|
|
|
|
|
Performing
Loans
|
950
|
-
|
-
|
-
|
950
|
9,054,723
|
9,055,673
|
|
Impaired
loans
|
-
|
985
|
5,089
|
16,931
|
23,005
|
-
|
23,005
|
|
Total
Commercial Loans
|
950
|
985
|
5,089
|
16,931
|
23,955
|
9,054,723
|
9,078,678
|
|
Total
|
607,195
|
353,467
|
378,351
|
122,326
|
1,461,339
|
31,539,335
|
33,000,674
|
|
Loan Classification
|
Description
|
|
1. Normal Situation
|
The debtor is widely able to meet its financial obligations,
demonstrating significant cash flows, a liquid financial situation,
an adequate financial structure, a timely payment record, competent
management, available information in a timely, accurate manner and
satisfactory internal controls. The debtor is in a sector of
activity that is operating properly and has good
prospects.
|
|
2. With Special Follow-up
|
Cash flow analysis reflects that the debt may be repaid even though
it is possible that the customer’s future payment ability may
deteriorate without a proper follow-up.
|
|
This category is divided into two subcategories:
|
|
|
(2.a). Under Observation;
|
|
|
(2.b). Under Negotiation or Refinancing Agreements.
|
|
|
3. With Problems
|
Cash flow analysis evidences problems to repay the debt, and
therefore, if these problems are not solved, there may be some
losses.
|
|
4. High Risk of Insolvency
|
Cash flow analysis evidences that repayment of the full debt is
highly unlikely.
|
|
5. Uncollectible and Uncollectible for Technical
Reasons
|
The amounts in this category are deemed total losses. Even though
these assets may be recovered under certain future circumstances,
inability to make payments is evident at the date of the analysis.
It includes loans to insolvent or bankrupt borrowers.
|
|
|
As
of December 31, 2017
|
|||||
|
|
"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
|
3,807
|
171
|
217
|
292
|
50
|
4,537
|
|
Mortgage
Loans
|
3,146,341
|
25,812
|
6,801
|
6,461
|
8,202
|
3,193,617
|
|
Personal Loans
– BHSA
|
5,811,389
|
309,972
|
171,145
|
152,069
|
2,036
|
6,446,611
|
|
Personal Loans
– Tarshop
|
423,185
|
35,242
|
25,200
|
43,659
|
31,205
|
558,491
|
|
Credit Card Loans
– BHSA
|
12,176,044
|
180,469
|
103,299
|
126,567
|
261
|
12,586,640
|
|
Credit card Loans
– Tarshop
|
4,940,806
|
357,337
|
321,582
|
390,016
|
221,154
|
6,230,895
|
|
Total
Consumer Loans
|
26,501,572
|
909,003
|
628,244
|
719,064
|
262,908
|
29,020,791
|
|
|
|
|
|
|
|
|
|
Commercial:
|
|
|
|
|
|
|
|
Performing
loans
|
12,503,647
|
36,755
|
-
|
-
|
-
|
12,540,402
|
|
Impaired
loans
|
-
|
-
|
556
|
6,365
|
3,333
|
10,254
|
|
Total
Commercial Loans
|
12,503,647
|
36,755
|
556
|
6,365
|
3,333
|
12,550,656
|
|
Total Financing Receivables
|
39,005,219
|
945,758
|
628,800
|
725,429
|
266,241
|
41,571,447
|
|
|
As
of December 31, 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
|
11,552
|
268
|
88
|
271
|
57
|
12,236
|
|
Mortgage
Loans
|
2,545,412
|
32,831
|
6,759
|
9,035
|
10,729
|
2,604,766
|
|
Personal Loans
– BHSA
|
4,154,663
|
180,715
|
91,209
|
85,843
|
2,162
|
4,514,592
|
|
Personal Loans
– Tarshop
|
251,618
|
17,956
|
13,149
|
13,978
|
6,265
|
302,966
|
|
Credit Card Loans
– BHSA
|
11,108,555
|
153,445
|
96,946
|
105,125
|
307
|
11,464,378
|
|
Credit card Loans
– Tarshop
|
4,268,706
|
281,327
|
193,768
|
224,149
|
55,108
|
5,023,058
|
|
Total
Consumer Loans
|
22,340,506
|
666,542
|
401,919
|
438,401
|
74,628
|
23,921,996
|
|
|
|
|
|
|
|
|
|
Commercial:
|
|
|
|
|
|
|
|
Performing
loans
|
9,054,723
|
950
|
-
|
-
|
-
|
9,055,673
|
|
Impaired
loans
|
-
|
-
|
985
|
5,089
|
16,931
|
23,005
|
|
Total
Commercial Loans
|
9,054,723
|
950
|
985
|
5,089
|
16,931
|
9,078,678
|
|
Total Financing Receivables
|
31,395,229
|
667,492
|
402,904
|
443,490
|
91,559
|
33,000,674
|
|
|
As of December 31, 2017
|
||||||||
|
|
Number of contracts
|
|
Pre-modification Outstanding recorded investment
|
Post-modification Outstanding recorded investment
|
|
Accruing TDR´S Loans
|
|
Non-Accruing TDR´S Loans
|
|
|
Consumer
|
|
|
|
|
|
|
|
|
|
|
Mortgage
Loans
|
65
|
Ps.
|
1,431
|
Ps.
|
1,477
|
Ps.
|
1,297
|
Ps.
|
180
|
|
Personal and Credit
Card Loans
|
87,286
|
|
2,039,836
|
|
1,977,901
|
|
1,539,917
|
|
437,984
|
|
-
Total
Consumer
|
87,351
|
Ps.
|
2,041,267
|
Ps.
|
1,979,378
|
Ps.
|
1,541,214
|
Ps.
|
438,164
|
|
|
|
|
|
|
|
|
|
||
|
Commercial
|
|
|
|
|
|
|
|
|
|
|
Performing
Loans
|
-
|
Ps.
|
-
|
Ps.
|
-
|
Ps.
|
-
|
Ps.
|
-
|
|
Impaired
Loans
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
Total
Commercial
|
-
|
Ps.
|
-
|
Ps.
|
-
|
Ps.
|
-
|
Ps.
|
-
|
|
|
|
|
|
|
|
|
|
||
|
-
Total
TDRs
|
87,351
|
Ps.
|
2,041,267
|
Ps.
|
1,979,378
|
Ps.
|
1,541,214
|
Ps.
|
438,164
|
|
|
As of December 31, 2016
|
||||||||
|
|
Number of contracts
|
|
Pre-modification Outstanding recorded investment
|
Post-modification Outstanding recorded investment
|
|
Accruing TDR´S Loans
|
|
Non-Accruing TDR´S Loans
|
|
|
Consumer
|
|
|
|
|
|
|
|
|
|
|
Mortgage
Loans
|
72
|
Ps.
|
1,582
|
Ps.
|
1,708
|
Ps.
|
1,448
|
Ps.
|
260
|
|
Personal and Credit
Card Loans
|
50,274
|
|
970,907
|
|
951,438
|
|
715,630
|
|
235,808
|
|
-
Total
Consumer
|
50,346
|
Ps.
|
972,489
|
Ps.
|
953,146
|
Ps.
|
717,078
|
Ps.
|
236,068
|
|
|
|
|
|
|
|
|
|
||
|
Commercial
|
|
|
|
|
|
|
|
|
|
|
Performing
Loans
|
-
|
Ps.
|
-
|
Ps.
|
-
|
Ps.
|
-
|
Ps.
|
-
|
|
Impaired
Loans
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
Total
Commercial
|
-
|
Ps.
|
-
|
Ps.
|
-
|
Ps.
|
-
|
Ps.
|
-
|
|
|
|
|
|
|
|
|
|
||
|
-
Total
TDRs
|
50,346
|
Ps.
|
972,489
|
Ps.
|
953,146
|
Ps.
|
717,078
|
Ps.
|
236,068
|
|
|
As of December 31,
|
|||||
|
|
2017
|
2016
|
||||
|
|
Number of contracts
|
Recorded investment
|
Number of contracts
|
Recorded investment
|
||
|
Consumer
|
|
|
|
|
|
|
|
Mortgage
Loans
|
17
|
Ps.
|
402
|
32
|
Ps.
|
488
|
|
Personal and Credit
Card Loans
|
6,902
|
|
93,919
|
8,209
|
|
85,126
|
|
-
Total
Consumer
|
6,919
|
Ps.
|
94,321
|
8,241
|
Ps.
|
85,614
|
|
|
|
|
|
|
|
|
|
Commercial
|
|
|
|
|
|
|
|
Performing
Loans
|
-
|
Ps.
|
-
|
-
|
Ps.
|
-
|
|
Impaired
Loans
|
-
|
|
-
|
-
|
|
-
|
|
-
Total
Commercial
|
-
|
Ps.
|
-
|
-
|
Ps.
|
-
|
|
|
|
|
|
|
|
|
|
Total
TDRs that subsequently defaulted
|
6,919
|
Ps.
|
94,321
|
8,241
|
Ps.
|
85,614
|
|
|
Argentine Banking
GAAP
|
U.S.
GAAP
|
Adjustment
|
|||
|
|
|
|
|
|
|
|
|
December 31,
2014
|
Ps.
|
472,974
|
Ps.
|
686,492
|
Ps.
|
(213,518
)
|
|
Variances
|
|
99,735
|
|
98,837
|
|
898
|
|
December 31,
2015
|
Ps.
|
572,709
|
Ps.
|
785,329
|
Ps.
|
(212,620
)
|
|
Variances
|
|
236,980
|
|
352,472
|
|
(115,492
)
|
|
December 31,
2016
|
Ps.
|
809,689
|
Ps.
|
1,137,801
|
Ps.
|
(328,112
)
|
|
Variances
|
|
534,550
|
|
654,291
|
|
(119,741
)
|
|
December 31,
2017
|
Ps.
|
1,344,239
|
Ps.
|
1,792,092
|
Ps.
|
(447,853
)
|
|
|
December
31,
|
|||||
|
|
2017
|
2016
|
2015
|
|||
|
Income
Statement
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial
income
|
Ps.
|
11,485,596
|
Ps.
|
9,298,729
|
Ps.
|
7,255,322
|
|
Financial
expenses
|
|
(7,176,274
)
|
|
(6,548,568
)
|
|
(4,171,364
)
|
|
Net financial
income
|
Ps.
|
4,309,322
|
Ps.
|
2,750,161
|
Ps.
|
3,083,958
|
|
Provision for loan
losses
|
|
(1,030,622
)
|
|
(581,857
)
|
|
(353,281
)
|
|
Income from
services
|
|
6,901,321
|
|
5,041,134
|
|
3,952,453
|
|
Expenses for
services
|
|
(1,943,516
)
|
|
(1,251,453
)
|
|
(908,820
)
|
|
Administrative
expenses
|
|
(6,504,351
)
|
|
(5,118,597
)
|
|
(4,123,130
)
|
|
Net income from
financial intermediation
|
Ps.
|
1,732,154
|
Ps.
|
839,388
|
Ps.
|
1,651,180
|
|
Miscellaneous
income
|
|
609,215
|
|
512,526
|
|
494,984
|
|
Miscellaneous
expenses
|
|
(818,043
)
|
|
(593,309
)
|
|
(547,227
)
|
|
Income before
income tax and Non-controlling interest
|
Ps.
|
1,523,326
|
Ps.
|
758,605
|
Ps.
|
1,598,937
|
|
Income
tax
|
|
(545,767
)
|
|
(315,246
)
|
|
(651,770
)
|
|
Net
income under U.S. GAAP
|
Ps.
|
977,559
|
Ps.
|
443,359
|
Ps.
|
947,167
|
|
Less Net (Loss)
attributable to the Non-controlling interest ...
|
|
(21,274
)
|
|
4,568
|
|
4,500
|
|
Net
income attributable Controlling interest in accordance with U.S.
GAAP ..…
|
Ps.
|
956,285
|
Ps.
|
447,927
|
Ps.
|
951,667
|
|
|
|
|
|
|
|
|
|
Other comprehensive
income (loss):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unrealized gains
(loss) on securities
|
|
6,370
|
|
8,957
|
|
(4,038
)
|
|
Other comprehensive income
(loss)
|
Ps.
|
6,370
|
Ps.
|
8,957
|
Ps.
|
(4,038
)
|
|
Comprehensive income
…..………..
|
Ps.
|
956,655
|
Ps.
|
456,884
|
Ps.
|
947,629
|
|
|
December
31,
|
||
|
|
2017
|
2016
|
2015
|
|
|
|
|
|
|
Unrealized net
(loss) / gains – Available for sale securities
|
Ps.
1,535
|
Ps.
(2,192
)
|
Ps.
(12,029
)
|
|
Less, accumulated
other comprehensive income attributable to Non-controlling
interest
|
-
|
(876
)
|
-
|
|
Accumulated
other comprehensive income
|
Ps.
1,535
|
Ps.
(3,068
)
|
Ps.
(12,029
)
|
|
|
December
31,
|
|||||
|
|
2017
|
2016
|
2015
|
|||
|
Interest
income
|
|
|
|
|
|
|
|
Interest and fees
on loans
|
Ps.
|
9,055,658
|
Ps.
|
7,701,868
|
Ps.
|
5,703,200
|
|
Trading account
interest and dividends on investments securities
taxable
|
|
2,677,581
|
|
2,178,541
|
|
1,764,289
|
|
Interest on other
receivables from financial intermediation
|
|
872,347
|
|
790,936
|
|
887,228
|
|
Ps.
|
12,605,586
|
Ps.
|
10,671,345
|
Ps.
|
8,354,717
|
|
|
Interest
expense
|
|
|
|
|
|
|
|
Interest on
deposits
|
|
2,301,274
|
|
3,333,514
|
|
2,302,479
|
|
Interest on
securities sold under agreements to repurchase
|
|
71,579
|
|
90,717
|
|
26,666
|
|
Interest on
short-term liabilities from financial
intermediation
|
|
872,179
|
|
1,226,657
|
|
605,399
|
|
Interest on
long-term liabilities from financial
intermediation
|
|
3,192,336
|
|
1,687,978
|
|
900,623
|
|
Ps.
|
6,437,368
|
Ps.
|
6,338,866
|
Ps.
|
3,835,167
|
|
|
|
|
|
|
|
|
|
|
Net
interest income
|
|
6,168,218
|
|
4,332,479
|
|
4,519,550
|
|
|
|
|
|
|
|
|
|
Provisions for loan
losses, net of reversal
|
Ps.
|
826,789
|
Ps.
|
331,545
|
Ps.
|
186,282
|
|
|
|
|
|
|
|
|
|
Net
interest income after provision for loan losses
|
Ps.
|
5,341,429
|
Ps.
|
4,000,934
|
Ps.
|
4,333,268
|
|
|
|
|
|
|
|
|
|
Non-Interest
income
|
|
|
|
|
|
|
|
Service charges on
deposits accounts
|
Ps.
|
251,760
|
Ps.
|
174,411
|
Ps.
|
135,069
|
|
Credit card service
charges and fees
|
|
3,282,950
|
|
2,083,024
|
|
1,200,299
|
|
Other
commissions
|
|
455,756
|
|
331,616
|
|
259,446
|
|
Insurance
commissions, fees and premiums
|
|
2,170,931
|
|
2,001,188
|
|
1,475,554
|
|
Loans related
commissions
|
|
153,343
|
|
92,880
|
|
65,820
|
|
Income from equity
in other companies
|
|
18,985
|
|
35,656
|
|
13,767
|
|
Other
|
|
774,314
|
|
617,083
|
|
916,353
|
|
Ps.
|
7,108,039
|
Ps.
|
5,335,858
|
Ps.
|
4,066,308
|
|
|
Non-Interest
expense
|
|
|
|
|
|
|
|
Commissions
|
Ps.
|
1,522,651
|
Ps.
|
941,488
|
Ps.
|
683,170
|
|
Foreign exchange,
net
|
|
233,982
|
|
438,024
|
|
462,351
|
|
Personal
expenses
|
|
3,430,546
|
|
2,664,757
|
|
2,252,630
|
|
Fees and external
administrative services
|
|
931,938
|
|
827,844
|
|
707,802
|
|
Depreciation of
premises and equipment
|
|
100,534
|
|
80,577
|
|
45,560
|
|
Renting
|
|
185,321
|
|
159,848
|
|
109,630
|
|
Electricity and
communications
|
|
219,452
|
|
194,750
|
|
157,186
|
|
Advertising and
publicity
|
|
123,809
|
|
117,017
|
|
173,384
|
|
Taxes
|
|
1,638,094
|
|
1,296,883
|
|
972,430
|
|
Amortization of
other intangibles
|
|
186,201
|
|
149,120
|
|
99,504
|
|
Repair, maintenance
and conservation
|
|
201,861
|
|
262,237
|
|
118,192
|
|
Insurance
|
|
19,582
|
|
15,718
|
|
13,276
|
|
Security
services
|
|
97,595
|
|
73,345
|
|
61,239
|
|
Commissions and
expenses on insurance business
|
|
225,479
|
|
190,287
|
|
118,920
|
|
Other provisions
and reserves
|
|
248,589
|
|
164,896
|
|
171,951
|
|
Stationary and
supplies
|
|
38,001
|
|
29,263
|
|
23,444
|
|
Other
|
|
891,052
|
|
571,257
|
|
537,765
|
|
Ps.
|
10,294,687
|
Ps.
|
8,177,311
|
Ps.
|
6,708,434
|
|
|
|
|
|
|
|
|
|
|
Income
before tax
|
Ps.
|
2,154,781
|
Ps.
|
1,159,481
|
Ps.
|
1,691,142
|
|
|
|
|
|
|
|
|
|
Income tax
expense
|
Ps.
|
532,658
|
Ps.
|
529,496
|
Ps.
|
608,405
|
|
|
|
|
|
|
|
|
|
Net
income
|
Ps.
|
1,622,123
|
Ps.
|
629,985
|
Ps.
|
1,082,737
|
|
Net
income attributable to non-controlling interest
|
Ps.
|
(28,684
)
|
Ps.
|
(14,657
)
|
Ps.
|
3,077
|
|
Net
Income attributable to controlling interest
|
Ps.
|
1,593,439
|
Ps.
|
615,328
|
Ps.
|
1,085,814
|
|
Basic
EPS
|
|
1.087
|
|
0.420
|
|
0.742
|
|
Diluted
EPS
|
|
1.087
|
|
0.420
|
|
0.742
|
|
|
December
31,
|
|
|
|
2017
|
2016
|
|
Assets
|
|
|
|
Cash and due from
banks
|
Ps.
3,524,430
|
Ps.
6,277,452
|
|
Interest bearing
deposits in other banks
|
381,921
|
1,175,167
|
|
Federal funds sold
and securities purchased under resale agreements or similar
agreements
|
1,184,506
|
1,954,578
|
|
Trading account
assets
|
14,403,293
|
2,944,503
|
|
Available for sale
securities
|
1,427,446
|
2,481,824
|
|
Loans
|
41,532,905
|
33,055,091
|
|
Allowances for loan
losses
|
(1,342,908
)
|
(807,078
)
|
|
Other receivable
from financial intermediation
|
2,714,490
|
5,010,126
|
|
Miscellaneous
receivables
|
3,170,988
|
4,242,231
|
|
Premises and
equipment
|
415,220
|
390,228
|
|
Intangible assets
– Goodwill
|
9,934
|
13,363
|
|
Intangible assets -
Other
|
529,235
|
554,001
|
|
Other
assets
|
1,493,185
|
406,961
|
|
Total
assets
|
Ps.
69,444,645
|
Ps.
57,698,447
|
|
|
|
|
|
Liabilities
|
|
|
|
Non-interest
bearing deposits
|
Ps.
3,072,003
|
Ps.
2,403,354
|
|
Interest bearing
deposits
|
17,736,378
|
16,581,638
|
|
Federal funds
purchased and securities sold under agreements to
repurchase
|
114,707
|
727,810
|
|
Short-term
borrowing
|
6,760,980
|
7,287,796
|
|
Other liabilities
resulting from financial intermediation
|
4,503,969
|
5,189,756
|
|
Amounts payable for
spot and forward purchases to be settled
|
1,764,787
|
2,295,724
|
|
Long-term
debt
|
24,475,870
|
14,435,881
|
|
Taxes
payable
|
563,768
|
488,714
|
|
Other
liabilities
|
2,073,904
|
1,731,475
|
|
Contingent
liabilities
|
446,315
|
342,360
|
|
Total
liabilities
|
Ps.
61,512,681
|
Ps.
51,484,508
|
|
|
|
|
|
Common
stock
|
Ps.
1,500,000
|
Ps.
1,500,000
|
|
Other reserves and
retained earnings
|
6,149,671
|
4,556,232
|
|
Non-controlling
interest
|
282,293
|
157,707
|
|
Total
shareholders’ equity
|
Ps.
7,931,964
|
Ps.
6,213,939
|
|
|
|
|
|
Total
liabilities and shareholders’ equity
|
Ps.
69,444,645
|
Ps.
57,698,447
|
|
|
Balances
as of December 31, 2017
|
|||
|
|
Total
fair 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
|
2,357,999
|
2,357,999
|
-
|
-
|
|
Available for sale
securities
|
697,942
|
511,142
|
186,800
|
-
|
|
Instruments issued
by the BCRA
|
11,160,417
|
11,160,417
|
-
|
-
|
|
Corporate
securities
|
613,430
|
560,099
|
53,331
|
-
|
|
|
|
|
|
|
|
Other
receivables from financial intermediation
|
|
|
|
|
|
Trading
securities
|
1,696,987
|
1,696,987
|
-
|
-
|
|
Available for sale
securities
|
445,867
|
220,670
|
225,197
|
-
|
|
Futures
|
46,217
|
-
|
46,217
|
-
|
|
|
|
|
|
|
|
Miscellaneous
assets
|
|
|
|
|
|
Trading
securities
|
26,521
|
26,521
|
-
|
-
|
|
|
|
|
|
|
|
TOTAL
ASSETS AT FAIR VALUE
|
17,045,380
|
16,533,835
|
511,545
|
-
|
|
|
|
|
|
|
|
LIABILITIES
|
|
|
|
|
|
|
|
|
|
|
|
Other
obligations from financial intermediation
|
|
|
|
|
|
Trading
securities
|
(286,644
)
|
(286,644
)
|
-
|
-
|
|
Futures
|
(65,756
)
|
-
|
(65,756
)
|
-
|
|
|
|
|
|
|
|
TOTAL
LIABILITIES AT FAIR VALUE
|
(352,400
)
|
(286,644
)
|
(65.756
)
|
-
|
|
|
Balances
as of December 31, 2016
|
|||
|
|
Total
fair 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
|
1,802,903
|
1,802,903
|
-
|
-
|
|
Available for sale
securities
|
1,731,476
|
1,109,850
|
621,626
|
-
|
|
Instruments issued
by the BCRA
|
1,117,338
|
1,030,397
|
86,941
|
-
|
|
Corporate
securities
|
352,854
|
313,315
|
39,539
|
-
|
|
|
|
|
|
|
|
Other
receivables from financial intermediation
|
|
|
|
|
|
Trading
securities
|
677,295
|
677,295
|
-
|
-
|
|
Available for sale
securities
|
1,659,075
|
1,543,266
|
115,809
|
-
|
|
Futures
|
169,717
|
|
169,717
|
-
|
|
|
|
|
|
|
|
Miscellaneous
assets
|
|
|
|
|
|
Trading
securities
|
15,991
|
15,991
|
-
|
-
|
|
Available for sale
securities
|
3,989
|
3,989
|
-
|
-
|
|
|
|
|
|
|
|
TOTAL
ASSETS AT FAIR VALUE
|
7,530,638
|
6,497,006
|
1,033,632
|
-
|
|
|
|
|
|
|
|
LIABILITIES
|
|
|
|
|
|
|
|
|
|
|
|
Other
obligations from financial intermediation
|
|
|
|
|
|
Trading
securities
|
(848,095
)
|
(848,095
)
|
-
|
-
|
|
Available for sale
securities
|
(179,408
)
|
(55,250
)
|
(124,158
)
|
-
|
|
Futures
|
(187,108
)
|
-
|
(187,108
)
|
-
|
|
|
|
|
|
|
|
Deposits
|
|
|
|
|
|
Trading
securities
|
(1,243,189
)
|
(1,243,189
)
|
-
|
-
|
|
|
|
|
|
|
|
TOTAL
LIABILITIES AT FAIR VALUE
|
(2,457,800
)
|
(2,146,534
)
|
(311,266
)
|
-
|
|
|
December
31, 2017
|
|
|
|
|
|
|
Book
value
|
Fair
value
|
Level
1
|
Level
2
|
Level
3
|
|
Non
derivative activities
|
|
|
|
|
|
|
Assets
|
|
|
|
|
|
|
Cash and due from
banks
|
3,646,536
|
3,646,536
|
3,646,536
|
-
|
-
|
|
Government and
Corporate securities
|
14,814,101
|
14,829,788
|
14,589,657
|
240,131
|
-
|
|
Loans and
leases
|
35,617,968
|
34,779,856
|
-
|
-
|
34,779,856
|
|
Others
|
6,574,889
|
6,572,399
|
1,963,874
|
225,197
|
4,383,328
|
|
|
|
|
|
|
|
|
Liabilities
|
|
|
|
|
|
|
Deposits
|
20,808,381
|
20,808,381
|
-
|
-
|
20,808,381
|
|
Other liabilities
from financial intermediation
|
7,732,205
|
7,732,205
|
352,400
|
-
|
7,379,805
|
|
Non-subordinated
corporate bonds
|
25,668,775
|
25,668,775
|
14,537,026
|
9,195,058
|
1,936,690
|
|
Others
|
2,637,672
|
2,637,672
|
2,637,672
|
-
|
-
|
|
|
December
31, 2016
|
|
|
|
|
|
|
Book
value
|
Fair
value
|
Level
1
|
Level
2
|
Level
3
|
|
Non
derivative activities
|
|
|
|
|
|
|
Assets
|
|
|
|
|
|
|
Cash and due from
banks
|
7,188,279
|
7,188,279
|
7,188,279
|
-
|
-
|
|
Government and
Corporate securities
|
4,997,612
|
5,004,571
|
4,256,465
|
748,106
|
-
|
|
Loans and
leases
|
27,321,351
|
26,161,657
|
-
|
-
|
26,161,657
|
|
Others
|
9,262,132
|
9,266,375
|
2,414,998
|
115,809
|
6,735,568
|
|
|
|
|
|
|
|
|
Liabilities
|
|
|
|
|
|
|
Deposits
|
18,984,992
|
18,984,992
|
-
|
-
|
18,984,992
|
|
Other liabilities
from financial intermediation
|
8,168,658
|
8,166,927
|
1,090,453
|
124,158
|
6,952,316
|
|
Non-subordinated
corporate bonds
|
16,155,518
|
16,155,518
|
6,922,958
|
7,361,867
|
1,870,693
|
|
Others
|
2,220,193
|
2,220,193
|
2,220,193
|
-
|
-
|
|
|
December
31, 2017
|
|||||||
|
|
|
|
|
Wholesale
Banking
|
|
|
|
|
|
|
Finance
|
Retail
Banking
|
Insurance
|
BH
Wholesale Unit
|
BACS
|
All
other
|
Adjustments
|
Consolidated
|
|
Assets
|
|
|
|
|
|
|
|
|
|
Cash and due from
banks
|
1,206,359
|
1,577,975
|
16,159
|
793,736
|
250,262
|
-
|
(197,955
)
|
3,646,536
|
|
Government and
corporate securities
|
13,292,122
|
7,470
|
1,069,980
|
-
|
444,529
|
-
|
-
|
14,814,101
|
|
Loans -
|
-
|
23,577,191
|
-
|
10,761,789
|
1,142,071
|
-
|
(24,402
)
|
35,456,649
|
|
Other receivables
from financial intermediation
|
4,278,343
|
1,181,534
|
300,597
|
295,181
|
572,781
|
-
|
(53,547
)
|
6,574,889
|
|
Receivables from
financial leasing
|
-
|
-
|
-
|
161,319
|
-
|
-
|
-
|
161,319
|
|
Other
assets
|
2,311
|
850,583
|
386,709
|
-
|
119,035
|
3,333,382
|
(77,957
)
|
4,614,063
|
|
Total
assets
|
18,779,135
|
27,194,753
|
1,773,445
|
12,012,025
|
2,528,678
|
3,333,382
|
(353,861
)
|
65,267,557
|
|
|
|
|
|
|
|
|
|
|
|
|
December
31, 2017
|
|||||||
|
|
|
|
|
Wholesale
Banking
|
|
|
|
|
|
|
Finance
|
Retail
Banking
|
Insurance
|
BH
Wholesale Unit
|
BACS
|
All
other
|
Adjustments
|
Consolidated
|
|
Financial
income
|
2,510,868
|
6,888,682
|
406,258
|
1,498,986
|
527,821
|
-
|
(78,622
)
|
11,753,993
|
|
Financial
expense
|
(2,201,320
)
|
(3,618,096
)
|
-
|
(1,244,121
)
|
(298,495
)
|
-
|
78,622
|
(7,283,410
)
|
|
Gross
financial margin
|
309,548
|
3,270,586
|
406,258
|
254,865
|
229,326
|
-
|
-
|
4,470,583
|
|
Income from
services, net
|
(25,646
)
|
2,509,016
|
1,691,810
|
120,761
|
187,005
|
406,102
|
(3,490
)
|
4,885,558
|
|
Net
revenue
|
283,902
|
5,779,602
|
2,098,068
|
375,626
|
416,331
|
406,102
|
(3,490
)
|
9,356,141
|
|
Loan loss
provisions
|
-
|
(852,038
)
|
-
|
(47,670
)
|
(11,173
)
|
-
|
-
|
(910,881
)
|
|
Administrative
expenses
|
(141,509
)
|
(4,621,233
)
|
(437,118
)
|
(169,107
)
|
(454,446
)
|
(247,241
)
|
3,490
|
(6,067,164
)
|
|
Income
from financial intermediation
|
142,393
|
306,331
|
1,660,950
|
158,849
|
(49,288
)
|
158,861
|
-
|
2,378,096
|
|
Income from Equity
Investments
|
-
|
-
|
2,740
|
- |
15,225
|
1,020
|
-
|
18,985
|
|
Non-controlling
interest
|
-
|
-
|
-
|
-
|
(3,075
)
|
-
|
(25,609
)
|
(28,684
)
|
|
Miscellaneous
income /(Expenses)
|
88,884
|
3,497
|
(180,831
)
|
(3,976
)
|
1,805
|
(151,679
)
|
-
|
(242,300
)
|
|
Income
before income tax
|
231,277
|
309,828
|
1,482,859
|
154,873
|
(35,333
)
|
8,202
|
(25,609
)
|
2,126,097
|
|
Income
tax
|
-
|
(12,661
)
|
(507,777
)
|
-
|
(12,220
)
|
-
|
-
|
(532,658
)
|
|
Net
income
|
231,277
|
297,167
|
975,082
|
154,873
|
(47,553
)
|
8,202
|
(25,609
)
|
1,593,439
|
|
|
December
31, 2016
|
|||||||
|
|
|
|
|
Wholesale
Banking
|
|
|
|
|
|
|
Finance
|
Retail
Banking
|
Insurance
|
BH
Wholesale Unit
|
BACS
|
All
other
|
Adjustments
|
Consolidated
|
|
Financial
income
|
2,135,015
|
5,098,740
|
349,206
|
1,526,579
|
447,578
|
-
|
(39,386
)
|
9,517,732
|
|
Financial
expense
|
(1,751,474
)
|
(3,447,177
)
|
-
|
(1,264,578
)
|
(274,509
)
|
-
|
39,386
|
(6,698,352
)
|
|
Gross
financial margin
|
383,541
|
1,651,563
|
349,206
|
262,001
|
173,069
|
-
|
-
|
2,819,380
|
|
Income from
services, net
|
(70,258
)
|
1,886,373
|
1,575,642
|
74,191
|
127,776
|
297,132
|
(2,421
)
|
3,888,435
|
|
Net
revenue
|
313,283
|
3,537,936
|
1,924,848
|
336,192
|
300,845
|
297,132
|
(2,421
)
|
6,707,815
|
|
Loan loss
provisions
|
-
|
(427,380
)
|
-
|
(32,431
)
|
(6,554
)
|
-
|
-
|
(466,365
)
|
|
Administrative
expenses
|
(117,871
)
|
(3,917,799
)
|
(374,409
)
|
(140,724
)
|
(260,735
)
|
(207,452
)
|
4,529
|
(5,014,461
)
|
|
Income
from financial intermediation
|
195,412
|
(807,243
)
|
1,550,439
|
163,037
|
33,556
|
89,680
|
2,108
|
1,226,989
|
|
Income
from Equity Investments
|
-
|
-
|
965
|
-
|
31,465
|
3,226
|
-
|
35,656
|
|
Non-controlling
interest
|
-
|
-
|
-
|
-
|
-
|
-
|
(14,657
)
|
(14,657
)
|
|
Miscellaneous
income /(Expenses)
|
61,878
|
73,278
|
(157,149
)
|
22,011
|
771
|
(117,270
)
|
-
|
(116,481
)
|
|
Income
before income tax
|
257,290
|
(733,965
)
|
1,394,255
|
185,048
|
65,792
|
(24,364
)
|
(12,549
)
|
1,131,507
|
|
Income
tax
|
-
|
-
|
(480,179
)
|
-
|
(36,000
)
|
-
|
-
|
(516,179
)
|
|
Net
income
|
284,652
|
(666,817
)
|
914,076
|
185,050
|
29,792
|
(24,364
)
|
(107,061
)
|
615,328
|
|
|
December
31, 2015
|
|||||||
|
|
|
|
|
Wholesale
Banking
|
|
|
|
|
|
|
Finance
|
Retail
Banking
|
Insurance
|
BH
Wholesale Unit
|
BACS
|
All
other
|
Adjustments
|
Consolidated
|
|
Financial
income
|
1,917,468
|
3,417,190
|
296,147
|
1,412,824
|
322,437
|
-
|
(40,380
)
|
7,325,686
|
|
Financial
expense
|
(1,534,620
)
|
(1,682,895
)
|
-
|
(930,886
)
|
(183,184
)
|
-
|
40,380
|
(4,291,205
)
|
|
Gross
financial margin
|
382,848
|
1,734,295
|
296,147
|
481,938
|
139,253
|
-
|
-
|
3,034,481
|
|
Income from
services, net
|
(51,041
)
|
1,538,980
|
1,202,900
|
53,464
|
99,622
|
228,899
|
(47,249
)
|
3,025,575
|
|
Net
revenue
|
331,807
|
3,273,275
|
1,499,047
|
535,402
|
238,875
|
228,899
|
(47,249
)
|
6,060,056
|
|
Loan loss
provisions
|
-
|
(325,109
)
|
-
|
(26,098
)
|
(2,972
)
|
-
|
-
|
(354,179
)
|
|
Administrative
expenses
|
(93,790
)
|
(3,156,698
)
|
(295,470
)
|
(111,975
)
|
(177,966
)
|
(163,942
)
|
47,249
|
(3,952,592
)
|
|
Income
from financial intermediation
|
238,017
|
(208,532
)
|
1,203,577
|
397,329
|
57,937
|
64,957
|
-
|
1,753,285
|
|
Income
from Equity Investments
|
-
|
-
|
-
|
-
|
13,767
|
-
|
-
|
13,767
|
|
Non-controlling
interest
|
-
|
-
|
-
|
-
|
(926
)
|
-
|
4,003
|
3,077
|
|
Miscellaneous
income /(Expenses)
|
54,584
|
159,004
|
(134,069
)
|
57,670
|
(900
)
|
(201,705
)
|
-
|
(65,416
)
|
|
Income
before income tax
|
292,601
|
(49,528
)
|
1,069,508
|
454,999
|
69,878
|
(136,748
)
|
4,003
|
1,704,713
|
|
Income
tax
|
(95,372
)
|
(983
)
|
(360,238
)
|
(148,056
)
|
(14,250
)
|
-
|
-
|
(618,899
)
|
|
Net
income
|
196,223
|
(50,511
)
|
709,270
|
306,949
|
55,628
|
(136,748
)
|
4,003
|
1,085,814
|
|
|
December 31,
|
||
|
|
2017
|
2016
|
2015
|
|
|
|
|
|
|
Cash and cash
equivalents under Argentine Banking GAAP
|
Ps.
3,646,536
|
Ps.
7,188,279
|
Ps.
6,378,793
|
|
Cash and cash
equivalent from consolidated financial trusts
|
168,924
|
165,191
|
71,310
|
|
Cash
and cash equivalents under U.S. GAAP
|
Ps
3,815,460
|
Ps.
7,353,470
|
Ps.
6,450,103
|
|
|
|
|
|
|
Net cash (used in) / provided by operating activities under
Argentine Banking GAAP
|
Ps.
(16,296,063
)
|
Ps.
(10,397,007
)
|
Ps.
(4,484,366
)
|
|
Loans reclassified
to investing activities
|
8,818,524
|
Ps.
7,018,399
|
Ps.
3,484,587
|
|
Available for sale
securities reclassified to investing activities
|
(141,533
)
|
2,465,947
|
1,815,853
|
|
Organization and
development expenses reclassified to investing
activities
|
-
|
89,145
|
135,291
|
|
Deposits
reclassified to financing activities
|
(1,823,375
)
|
1,405,254
|
(2,058,100
)
|
|
Interest paid on
debt reclassified to financing activities
|
5,743,905
|
5,335,162
|
3,304,260
|
|
Debt issue cost
reclassified to financing activities
|
101,151
|
90,576
|
83,682
|
|
Financial trust
consolidated under U.S. GAAP
|
(66,625
)
|
4,313
|
116,461
|
|
Net cash (used in) / provided by operating activities under U.S.
GAAP
|
Ps.
(3,664,016
)
|
Ps.
6,011,789
|
Ps.
2,397,668
|
|
|
|
|
|
|
Net cash (used in) / provided by investing activities under
Argentine Banking GAAP
|
Ps.
(1,168,079
)
|
Ps.
(378,366
)
|
Ps.
(124,937
)
|
|
Increase in loans
and leases, net
|
(8,818,524
)
|
(7,018,399
)
|
(3,484,587
)
|
|
Purchases of
available for sale securities
|
(1,692,623
)
|
(10,219,794
)
|
(2,589,832
)
|
|
Proceeds from sales
of available for sale securities
|
1,834,156
|
7,753,847
|
773,979
|
|
Payments for
organization and development expenses
|
-
|
(89,145
)
|
(135,291
)
|
|
Payment of
dividends reclassified to financing activities
|
-
|
-
|
41,817
|
|
Financial trust
consolidated under U.S. GAAP—corresponding to loans and
securities
|
207,432
|
(2,425,370
)
|
(1,538,592
)
|
|
Net cash (used in) / provided by investing activities under U.S.
GAAP
|
Ps.
(9,637,638
)
|
Ps.
(12,377,227
)
|
Ps.
(7,057,443
)
|
|
|
|
|
|
|
Net cash (used in) / provided by financing activities under
Argentine Banking GAAP
|
Ps.
9,650,095
|
Ps.
9,034,850
|
Ps.
2,773,584
|
|
Increase in
deposits, net
|
Ps.
1,823,375
|
Ps.
(1,405,254
)
|
Ps.
2,058,100
|
|
Interest paid on
debt
|
(5,743,905
)
|
(5,335,162
)
|
(3,304,260
)
|
|
Payments for debt
issue cost
|
(101,151
)
|
(90,576
)
|
(83,682
)
|
|
Payment of
dividends
|
-
|
-
|
(41,817
)
|
|
Financial trusts
consolidated under U.S. GAAP – Corresponding to
debt
|
(137,074
)
|
2,514,938
|
1,427,285
|
|
Net cash (used in) / provided by financing activities under U.S.
GAAP
|
Ps.
5,491,340
|
Ps.
4,718,796
|
Ps.
2,829,210
|
|
|
|
|
|
|
Effect of exchange
rate changes on cash and cash equivalents
|
Ps.
4,272,304
|
Ps.
2,550,009
|
Ps.
2,845,998
|
|
Cash and cash
equivalents at the beginning of the year under U.S.
GAAP
|
Ps.
7,353,470
|
Ps.
6,450,103
|
Ps.
5,434,670
|
|
Cash and cash
equivalents at the end of the year under U.S. GAAP
|
Ps.
3,815,460
|
Ps.
7,353,470
|
Ps.
6,450,103
|
|
Net
increase in cash and cash equivalents under U.S. GAAP
|
Ps.
(3,538,010
)
|
Ps.
903,367
|
Ps.
1,015,433
|
|
|
December 31,
|
||
|
|
2017
|
2016
|
2015
|
|
|
|
|
|
|
Net
income for the fiscal
year
|
Ps.
972,946
|
Ps.
447,927
|
Ps.
951,667
|
|
|
|
|
|
|
Adjustments to
reconcile net income to net cash from operating
activities:
|
|
|
|
|
U.S. GAAP
Reconciliation Adjustments
|
Ps.
620,493
|
Ps.
167,401
|
Ps.
134,147
|
|
Income Tax for the
fiscal year
|
532,658
|
516,179
|
618,899
|
|
Amortizations and
depreciations
|
292,248
|
233,642
|
149,013
|
|
Results from equity
investments
|
(18,985
)
|
(35,656
)
|
(13,767
)
|
|
Provision for loan
losses, net of reversals
|
711,737
|
246,773
|
88,686
|
|
Non-controlling
interests
|
28,684
|
14,657
|
(3,077
)
|
|
Gain for sale of
premises and equipment
|
(61,215
)
|
(1,967
)
|
(2,363
)
|
|
(Decrease) /
Increase in government and private securities
|
(9,958,022
)
|
2,914,597
|
887,626
|
|
(Increase) /
Decrease in interest receivable from Loans
|
(185,920
)
|
(22,383
)
|
265,493
|
|
Decrease /
(Increase) in other receivable from financial
intermediation
|
2,810,743
|
(4,859,765
)
|
(2,185,402
)
|
|
(Increase) /
Decrease from miscellaneous assets
|
(418,512
)
|
(551,561
)
|
(755,999
)
|
|
(Increase) /
Decrease in balances from forward transactions without delivery of
underlying asset
|
(123,500
)
|
150,889
|
(1,629
)
|
|
Decrease /
(Increase) in interest payable from Deposits
|
(83,668
)
|
82,188
|
68,920
|
|
Decrease /
(Increase) in other liabilities from financial
intermediation
|
5,408,603
|
9,679,695
|
5,174,355
|
|
Increase of
miscellaneous liabilities
|
79,998
|
(420,818
)
|
(132,903
)
|
|
Financial income on
cash and cash equivalents
|
(4,272,304
)
|
(2,550,009
)
|
(2,845,998
)
|
|
Net cash (used in) / provided by operating activities under U.S.
GAAP
|
Ps.
(3,664,016
)
|
Ps.
6,011,789
|
Ps.
2,397,668
|
|
|
As
of December 31, 2017
|
|||||
|
|
Within
1 month
|
Over
1 and up to 3 months
|
Over
3 and up to 6 months
|
Over
6 and up to 12 months
|
After
12 months
|
Total
|
|
|
|
|||||
|
Current
accounts
|
3,003,664
|
-
|
-
|
-
|
-
|
3,003,664
|
|
Savings
accounts
|
5,264,193
|
-
|
-
|
-
|
-
|
5,264,193
|
|
Time
deposits
|
6,741,695
|
3.923,124
|
874,377
|
173,672
|
12,778
|
11,725,646
|
|
Investment
accounts
|
496,423
|
-
|
-
|
-
|
-
|
496,423
|
|
Other
deposits
|
318,456
|
-
|
-
|
-
|
-
|
318,456
|
|
|
15,824,431
|
3,923,124
|
874,377
|
173,672
|
12,778
|
20,808,382
|
|
|
As
of December 31, 2017
|
|||||
|
|
Within
1 month
|
Over
1 and up to 3 months
|
Over
3 and up to 6 months
|
Over
6 and up to 12 months
|
After
12 months
|
Total
|
|
|
|
|||||
|
Time deposits of
Ps.100,000 or more
|
5,004,375
|
4,355,609
|
972,853
|
161,374
|
13,641
|
10,507,852
|
|
|
5,004,375
|
4,355,609
|
972,853
|
161,374
|
13,641
|
10,507,852
|
|
|
Issue date
|
Maturity date
|
Annual interest rate
|
|
Banco Hipotecario S.A.
|
|
|
|
|
Series
XLIX (Ps 596,373)
|
02/14/18
|
02/14/20
|
Badlar
+3,60%
|
|
Series
L (UVAS 23.239 miles)
|
02/14/18
|
02/14/22
|
4.90%
|
|
|
|
|
|
|
BACS
Banco de Crédito y Securitización S.A.
|
|
|
|
|
Series
XVI ($ 500.000)
|
02/08/18
|
08/08/19
|
Badlar
+3,68%
|
|
|
|
|
|
|
Tarshop
S.A.
|
|
|
|
|
Class
XV (Ps. 354,911)
|
03/28/18
|
09/28/19
|
Badlar
+4,75%
|
|
|
|
|
|
|
|
|
|
|
|
|
Class
A Debt Securities
|
Class
B Debt Securities
|
Certificates
of Participation
|
Total
|
|
Face value in
UVA
|
8,644,551
|
5,763,034
|
4,802,529
|
19,210,114
|
|
Declared Maturity
Date
|
10.30.2024
|
04.30.2028
|
05.30.2033
|
|
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 |
|---|