These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
|
REGISTRATION STATEMENT PURSUANT TO SECTION 12(b) OR (g) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
x
|
ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
|
SHELL COMPANY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
Title of each class
|
|
Name of each exchange on which registered
|
||
|
Global Depositary Shares, each representing
ten shares of Common Stock
|
|
New York Stock Exchange
|
||
|
Common Stock, par value one Peso per share
|
|
New York Stock Exchange*
|
||
|
*
|
Not for trading, but only in connection with the registration of Global 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
x
|
|
Page No.
|
||
|
|
||
|
5
|
||
|
5
|
||
|
5
|
||
| 6 | ||
|
Part I
|
||
|
Item 1
|
7
|
|
|
Item 2
|
7
|
|
|
Item 3
|
7
|
|
|
7
|
||
|
10
|
||
|
10
|
||
|
11
|
||
|
Item 4
|
25
|
|
|
25
|
||
|
27
|
||
|
54
|
||
|
55
|
||
|
Item 4 A
|
58
|
|
|
Item 5
|
58
|
|
|
58
|
||
|
89
|
||
|
92
|
||
|
92
|
||
|
93
|
||
|
93
|
||
|
93
|
||
|
Item 6
|
93
|
|
|
93
|
||
|
96
|
||
|
97
|
||
|
97
|
||
|
99
|
||
|
Item 7
|
99
|
|
|
99
|
||
|
102
|
||
|
102
|
||
|
Item 8
|
102
|
|
|
105
|
||
|
106
|
||
|
Item 9
|
106
|
|
|
106
|
||
|
106
|
||
|
107
|
||
|
107
|
||
|
108
|
||
|
108
|
||
|
Item 10
|
108
|
|
|
108
|
||
|
111
|
||
|
111
|
||
|
115
|
||
|
120
|
||
|
120
|
||
|
120
|
||
|
120
|
||
|
120
|
|
Item 11
|
120
|
|
|
Item 12
|
122
|
|
|
Part II
|
||
|
Item 13
|
122
|
|
|
Item 14
|
122
|
|
|
Item 15
|
124
|
|
|
124
|
||
|
124
|
||
|
124
|
||
|
124
|
||
| Item 16 | ||
|
|
124
|
|
|
124
|
||
|
124
|
||
|
125
|
||
|
125
|
||
|
125
|
||
|
125
|
||
| (h) Mine Safety Disclosures | ||
|
Part III
|
||
|
Item 17
|
126
|
|
|
Item 18
|
126
|
|
|
Item 19
|
126
|
|
•
|
changes in general economic, business, political or other conditions in Argentina or changes in general economic or business conditions in Latin America;
|
|
•
|
changes in capital markets in general that may affect policies or attitudes toward lending to or investing in Argentina or Argentine companies;
|
|||
|
•
|
changes in exchange rates or regulations applicable to currency exchanges or transfer;
|
|
•
|
unexpected developments in pending litigation;
|
|
•
|
increased costs;
|
|
•
|
unanticipated increases in financing and other costs or the inability to obtain additional debt or equity financing on attractive terms; and
|
|
•
|
the risk factors discussed under “Risk Factors”.
|
|
As of June 30, 2011
|
As of June 30, 2010
|
As of June 30, 2009
|
As of June 30, 2008
|
|||||||||||||||||||||||||||||
|
As adjusted
|
As previously issued
|
As adjusted
|
As previously issued
|
As adjusted
|
As previously issued
|
As adjusted
|
As previously issued
|
|||||||||||||||||||||||||
|
Consolidated Balance Sheets
|
||||||||||||||||||||||||||||||||
| Other receivables and prepaid expenses, net (Non-current) | 149,626 | 161,331 | 174,470 | 187,182 | 171,224 | 196,766 | 83,478 | 140,314 | ||||||||||||||||||||||||
|
Total Non current assets
|
5,258,425 | 5,270,130 | 4,430,397 | 4,443,109 | 4,018,576 | 4,044,118 | 3,521,294 | 3,578,130 | ||||||||||||||||||||||||
|
Total Assets
|
6,303,605 | 6,315,310 | 5,620,729 | 5,633,441 | 4,910,445 | 4,935,987 | 4,415,136 | 4,471,972 | ||||||||||||||||||||||||
| Taxes Payable (Non-current) | 497,009 | 328,692 | 291,071 | 110,441 | 251,610 | 61,254 | 219,958 | 35,327 | ||||||||||||||||||||||||
|
Total Non current liabilities
|
2,379,229 | 2,210,912 | 1,506,298 | 1,325,668 | 1,591,410 | 1,401,054 | 1,533,443 | 1,348,812 | ||||||||||||||||||||||||
|
Total Liabilities
|
3,684,986 | 3,516,669 | 2,847,918 | 2,667,288 | 2,566,300 | 2,375,944 | 2,275,710 | 2,091,079 | ||||||||||||||||||||||||
|
Minority interest
|
304,932 | 316,826 | 550,574 | 563,107 | 450,728 | 464,381 | 442,162 | 456,715 | ||||||||||||||||||||||||
|
Shareholders´ equity
|
2,313,687 | 2,481,815 | 2,222,237 | 2,403,046 | 1,893,417 | 2,095,662 | 1,697,264 | 1,924,178 | ||||||||||||||||||||||||
|
Consolidated Statements of Income
|
||||||||||||||||||||||||||||||||
|
Income tax expense
|
(91,203 | ) | (104,524 | ) | (125,871 | ) | (148,427 | ) | (54,766 | ) | (80,334 | ) | (65,637 | ) | (78,112 | ) | ||||||||||||||||
|
Minority interest
|
(58,405 | ) | (57,765 | ) | (44,572 | ) | (43,453 | ) | 24,445 | (25,345 | ) | (28,711 | ) | (27,900 | ) | |||||||||||||||||
|
Net income
|
294,785 | 282,104 | 355,938 | 334,501 | 183,303 | 158,635 | 66,539 | 54,875 | ||||||||||||||||||||||||
|
Fiscal Years Ended June 30,
|
||||||||||||||||||||||||
|
2012
|
2012
|
2011
|
2010
|
2009
|
2008
|
|||||||||||||||||||
|
(In thousands of US$)
(2)
|
(In thousands of Ps.) (1) | |||||||||||||||||||||||
|
STATEMENT OF INCOME DATA
|
||||||||||||||||||||||||
|
Argentine GAAP
|
||||||||||||||||||||||||
|
Revenues:
|
||||||||||||||||||||||||
|
Development and sale of properties
|
72,543 | 328,404 | 341,074 | 225,567 | 280,362 | 196,811 | ||||||||||||||||||
|
Office and other non-
shopping center rental
properties
|
42,471 | 192,267 | 164,618 | 154,164 | 147,749 | 102,159 | ||||||||||||||||||
|
Shopping centers
|
192,563 | 871,732 | 674,779 | 518,355 | 396,733 | 345,395 | ||||||||||||||||||
|
Hotels
|
37,555 | 170,012 | 192,883 | 159,894 | 158,913 | 148,847 | ||||||||||||||||||
|
Consumer financing
|
1,068 | 4,836 | 68,576 | 265,346 | 236,827 | 291,030 | ||||||||||||||||||
|
Total revenues
|
346,200 | 1,567,251 | 1,441,930 | 1,323,326 | 1,220,584 | 1,084,242 | ||||||||||||||||||
|
Costs
|
(121,566 | ) | (550,331 | ) | (600,755 | ) | (475,295 | ) | (508,506 | ) | (464,223 | ) | ||||||||||||
|
Gross profit:
|
||||||||||||||||||||||||
|
Development and sale of properties
|
24,438 | 110,630 | 96,310 | 142,422 | 132,044 | 45,917 | ||||||||||||||||||
|
Office and other non-shopping center rental properties
|
35,108 | 158,935 | 132,059 | 123,296 | 118,419 | 75,812 | ||||||||||||||||||
|
Shopping centers
|
152,660 | 691,094 | 493,306 | 359,440 | 287,458 | 246,220 | ||||||||||||||||||
|
Hotels
|
11,714 | 53,029 | 73,412 | 56,997 | 60,024 | 64,627 | ||||||||||||||||||
|
Consumer financing
|
714 | 3,232 | 46,088 | 165,876 | 114,133 | 187,443 | ||||||||||||||||||
|
Total gross profit
|
224,634 | 1,016,920 | 841,175 | 848,031 | 712,078 | 620,019 | ||||||||||||||||||
|
Selling expenses
|
(23,970 | ) | (108,514 | ) | (106,704 | ) | (185,401 | ) | (236,201 | ) | (247,297 | ) | ||||||||||||
|
Administrative expenses
|
(48,024 | ) | (217,406 | ) | (200,359 | ) | (195,291 | ) | (147,329 | ) | (122,121 | ) | ||||||||||||
|
Gain from recognition of inventories at net realizable value
|
9,458 | 42,817 | 45,442 | 33,831 | 12,056 | 2,832 | ||||||||||||||||||
|
Net income (loss) from retained interest in securitized receivables
|
- | - | 4,707 | 37,470 | (46,012 | ) | (1,261 | ) | ||||||||||||||||
|
Gain from operations and holdings of real estate assets, net
|
127 | 573 | 1,140 | 1,091 | 1,124 | 2,670 | ||||||||||||||||||
|
Operating income (loss):
|
||||||||||||||||||||||||
|
Development and sale of properties
|
20,146 | 91,199 | 85,059 | 139,516 | 121,169 | 19,270 | ||||||||||||||||||
|
Office and other non-shopping center rental properties
|
23,208 | 105,061 | 84,054 | 73,526 | 76,485 | 52,930 | ||||||||||||||||||
|
Shopping centers
|
121,463 | 549,862 | 385,142 | 267,971 | 214,903 | 182,261 | ||||||||||||||||||
|
Hotels
|
(3,182 | ) | (14,401 | ) | 12,171 | 5,414 | 8,590 | 18,040 | ||||||||||||||||
|
Consumer financing
|
590 | 2,669 | 18,975 | 53,304 | (125,431 | ) | (17,659 | ) | ||||||||||||||||
|
Total operating income
|
162,225 | 734,390 | 585,401 | 539,731 | 295,716 | 254,842 | ||||||||||||||||||
|
Amortization of negative goodwill, net
|
4,008 | 18,145 | 17,427 | 1,641 | 1,602 | 1,638 | ||||||||||||||||||
|
Financial results, net
|
(97,855 | ) | (442,991 | ) | (282,246 | ) | (165,096 | ) | (136,381 | ) | (76,742 | ) | ||||||||||||
|
Gain (loss) on equity investees
|
25,793 | 116,766 | 138,420 | 160,416 | 61,542 | (13,209 | ) | |||||||||||||||||
|
Other expenses, net
|
(6,589 | ) | (29,827 | ) | (14,609 | ) | (10,311 | ) | (8,855 | ) | (5,642 | ) | ||||||||||||
|
Income before taxes and minority interest
|
87,582 | 396,483 | 444,393 | 526,381 | 213,624 | 160,887 | ||||||||||||||||||
|
Income tax and MPIT
|
(22,682 | ) | (102,683 | ) | (91,203 | ) | (125,871 | ) | (54,766 | ) | (65,637 | ) | ||||||||||||
|
Minority interest
|
(3,031 | ) | (13,719 | ) | (58,405 | ) | (44,572 | ) | 24,445 | (28,711 | ) | |||||||||||||
|
Net income
|
61,869 | 280,081 | 294,785 | 355,938 | 183,303 | 66,539 | ||||||||||||||||||
|
Basic net income per share
(3)
|
0.11 | 0.48 | 0.51 | 0.62 | 0.32 | 0.12 | ||||||||||||||||||
|
Basic net income per GDS
(3)
|
1.07 | 4.84 | 5.09 | 6.15 | 3.17 | 1.21 | ||||||||||||||||||
|
Diluted net income per share
(4)
|
0.11 | 0.48 | 0.51 | 0.62 | 0.32 | 0.12 | ||||||||||||||||||
|
Diluted net income per GDS
(4)
|
1.07 | 4.84 | 5.09 | 6.15 | 3.17 | 1.21 | ||||||||||||||||||
|
Weighted average number of shares outstanding
|
578,676 | 578,676 | 578,676 | 578,676 | 578,676 | 549,277 | ||||||||||||||||||
|
Adjusted weighted - average number of shares
(4)
|
578,676 | 578,676 | 578,676 | 578,676 | 578,676 | 549,277 | ||||||||||||||||||
|
Capital stock
|
578,676 | 578,676 | 578,676 | 578,676 | 578,676 | 578,676 | ||||||||||||||||||
| Fiscal Years ended June 30, | ||||||||||||||||||||||||
| 2012 | 2012 | 2011 | 2010 | 2009 | 2008 | |||||||||||||||||||
|
(In thousands of US$)
(2)
|
(In thousands of Ps. Except ratios) | |||||||||||||||||||||||
|
U.S. GAAP
|
||||||||||||||||||||||||
|
Revenues
|
430,090 | 1,947,017 | 1,628,653 | 1,580,578 | 1,454,738 | 1,227,797 | ||||||||||||||||||
|
Costs
|
(188,645
|
) |
(853,996
|
) | (754,717 | ) | (686,660 | ) | (702,246 | ) | (586,206 | ) | ||||||||||||
|
Gross profit
|
241,445
|
1,093,021
|
873,936 | 893,918 | 752,492 | 641,591 | ||||||||||||||||||
|
Selling expenses
|
(20,793
|
) |
(94,131
|
) | (98,813 | ) | (177,179 | ) | (217,516 | ) | (224,348 | ) | ||||||||||||
|
Administrative expenses
|
(46,875
|
) |
(212,203
|
) | (195,023 | ) | (203,186 | ) | (155,902 | ) | (124,092 | ) | ||||||||||||
|
Net (loss) income from retained interest in securitized receivables
|
-
|
-
|
5,235 | 58,115 | (41,999 | ) | (13,928 | ) | ||||||||||||||||
|
Gain on bargain purchases
|
-
|
-
|
28,365 | 58,470 | - | - | ||||||||||||||||||
|
Disposal of business
|
-
|
-
|
34,149 | - | - | - | ||||||||||||||||||
|
Operating income
|
173,777
|
786,687
|
647,849 | 630,138 | 337,075 | 279,223 | ||||||||||||||||||
|
Gain on equity investees
|
(6,210
|
) |
(28,110
|
) | 176,839 | 134,047 | (53,033 | ) | (7,253 | ) | ||||||||||||||
|
Financial results, net
|
(99,496
|
) |
(450,420
|
) | (223,110 | ) | (161,371 | ) | (212,428 | ) | (14,644 | ) | ||||||||||||
|
Amortization of goodwill
|
(2,959
|
) | (13,396 | ) | (14,140 | ) | - | - | - | |||||||||||||||
|
Other expenses, net
|
(4,950
|
) |
(22,407
|
) | (19,237 | ) | (10,117 | ) | (5,706 | ) | (10,415 | ) | ||||||||||||
|
Income before taxes and minority interest
|
60,162
|
272,354
|
568,201 | 592,697 | 65,908 | 246,911 | ||||||||||||||||||
|
Income tax and MPIT
|
(30,736
|
) |
(139,144
|
) | (111,819 | ) | (126,540 | ) | (107,259 | ) | (78,336 | ) | ||||||||||||
|
Net income under U.S. GAAP
|
29,426
|
133,210
|
456,382 | 466,157 | (41,351 | ) | 168,575 | |||||||||||||||||
|
Non-controlling interest
|
(2,339
|
) |
(10,587
|
) | (56,187 | ) | (83,304 | ) | 47,998 | (46,459 | ) | |||||||||||||
|
Net income under U.S. GAAP attributable to IRSA
|
27,087
|
122,623
|
400,195 | 382,853 | 6,647 | 122,116 | ||||||||||||||||||
|
Basic net income per share
(3)
|
0.05
|
0.21
|
0.69 | 0.66 | 0.01 | 0.22 | ||||||||||||||||||
|
Basic net income per GDS
(3)
|
0.47
|
2.12
|
6.92 | 6.62 | 0.11 | 2.22 | ||||||||||||||||||
|
Basic net income before extraordinary items and accounting changes per share
(3)
|
0.05
|
0.21
|
0.69 | 0.66 | 0.01 | 0.22 | ||||||||||||||||||
|
Diluted net income per share
(4)
|
0.05
|
0.21
|
0.69 | 0.66 | 0.01 | 0.22 | ||||||||||||||||||
|
Diluted net income per GDS
(4)
|
0.47
|
2.12
|
6.92 | 6.62 | 0.11 | 2.16 | ||||||||||||||||||
|
Diluted net income before extraordinary items and accounting changes per share
(4)
|
-
|
-
|
0.69 | 0.66 | 0.11 | 0.22 | ||||||||||||||||||
|
Weighted - average number of shares outstanding
|
578,676
|
578,676
|
578,676 | 578,676 | 578,676 | 549,277 | ||||||||||||||||||
|
Adjusted weighted - average number of shares
(4)
|
578,676
|
578,676
|
578,676 | 578,676 | 578,676 | 570,472 | ||||||||||||||||||
|
|
|
|||||||||||||||||||||||
|
BALANCE SHEET DATA
|
|
|||||||||||||||||||||||
|
Argentine GAAP
|
|
|
||||||||||||||||||||||
|
Cash and banks and current investments
|
84,082 | 380,640 | 378,353 | 330,343 | 401,796 | 545,192 | ||||||||||||||||||
|
Inventories
|
29,198 | 132,179 | 262,660 | 259,569 | 24,899 | 53,602 | ||||||||||||||||||
|
Accounts receivable net
|
66,576 | 301,388 | 248,998 | 359,529 | 263,471 | 186,017 | ||||||||||||||||||
|
Total current assets
|
212,735 | 963,050 | 1,045,180 | 1,190,332 | 891,869 | 893,842 | ||||||||||||||||||
|
Non-current Inventories
|
21,476 | 97,221 | 89,441 | 55,088 | 164,933 | 129,178 | ||||||||||||||||||
|
Accounts receivable net
|
8,098 | 36,661 | 14,300 | 42,123 | 6,626 | 10,395 | ||||||||||||||||||
|
Non-current investments
(5)
|
512,084 | 2,318,203 | 1,946,145 | 1,480,805 | 1,001,654 | 833,373 | ||||||||||||||||||
|
Fixed assets net
|
733,302 | 3,319,660 | 3,405,851 | 2,692,637 | 2,720,506 | 2,530,141 | ||||||||||||||||||
|
Total non-current assets
|
1,245,309 | 5,637,515 | 5,258,425 | 4,430,397 | 4,018,576 | 3,521,294 | ||||||||||||||||||
|
Total assets
|
1,458,044 | 6,600,565 | 6,303,605 | 5,620,729 | 4,910,445 | 4,415,136 | ||||||||||||||||||
|
Short-term debt
(6)
|
127,167 | 575,687 | 683,813 | 609,190 | 351,173 | 190,153 | ||||||||||||||||||
|
Total current liabilities
|
282,851 | 1,280,467 | 1,305,757 | 1,341,620 | 974,890 | 742,267 | ||||||||||||||||||
|
Long-term debt
(7)
|
456,334 | 2,065,826 | 1,756,919 | 1,031,528 | 1,044,725 | 1,121,264 | ||||||||||||||||||
|
Total non-current liabilities
|
579,167 | 2,621,890 | 2,379,229 | 1,506,298 | 1,591,410 | 1,533,443 | ||||||||||||||||||
|
Total liabilities
|
862,018 | 3,902,357 | 3,684,986 | 2,847,918 | 2,566,300 | 2,275,710 | ||||||||||||||||||
|
Minority interest
|
80,170 | 362,929 | 304,932 | 550,574 | 450,728 | 442,162 | ||||||||||||||||||
|
Cumulative translation adjustment
|
17,666 | 79,975 | 34,124 | 17,459 | 12,849 | - - | ||||||||||||||||||
|
Shareholders’ equity
|
515,856 | 2,335,279 | 2,313,687 | 2,222,237 | 1,893,417 | 1,697,264 | ||||||||||||||||||
|
U.S. GAAP
|
|
|
||||||||||||||||||||||
|
Cash and banks and current investments
|
74,680
|
338,077 | 366,635 | 312,827 | 374,574 | 531,575 | ||||||||||||||||||
|
Inventories
|
3,203
|
14,498
|
37,487 | 16,107 | 31,002 | 38,905 | ||||||||||||||||||
|
Accounts receivable, net
|
65,637
|
297,140
|
251,702 | 373,427 | 262,128 | 195,269 | ||||||||||||||||||
|
Other receivables and prepaid expenses
|
32,208
|
145,804
|
291,376 | 385,466 | 413,554 | 249,153 | ||||||||||||||||||
| Total current assets |
175,728
|
795,518
|
806,822 | 897,769 | 870,065 | 912,354 | ||||||||||||||||||
|
Non-current investments
(5)
|
524,837
|
2,375,936 | 2,181,635 | 1,587,282 | 740,407 | 748,550 | ||||||||||||||||||
|
Fixed assets, net
|
539,913
|
2,444,187
|
2,496,626 | 2,557,845 | 2,469,051 | 2,331,695 | ||||||||||||||||||
|
Intangible assets, net
|
18,549
|
83,971
|
2,417 | 11,907 | 8,051 | 16,789 | ||||||||||||||||||
|
Total assets
|
1,299,131
|
5,881,164
|
5,684,931 | 5,319,867 | 4,411,670 | 4,219,383 | ||||||||||||||||||
|
Trade accounts payable
|
26,728
|
120,996
|
107,687 | 248,278 | 328,890 | 314,948 | ||||||||||||||||||
|
Other liabilities
|
28,282
|
128,033
|
96,878 | 124,934 | 176,525 | 133,273 | ||||||||||||||||||
|
Short-term debt
(6)
|
122,761
|
555,740
|
663,344 | 606,189 | 349,627 | 190,153 | ||||||||||||||||||
|
Total current liabilities
|
256,538
|
1,161,346
|
1,146,311 | 1,171,949 | 996,787 | 749,505 | ||||||||||||||||||
|
Long-term debt
(7)
|
452,828
|
2,049,954
|
1,690,417 | 996,040 | 1,013,494 | 1,120,257 | ||||||||||||||||||
|
Total non-current liabilities
|
511,164
|
2,314,037
|
2,026,863 | 1,430,020 | 1,469,341 | 1,447,833 | ||||||||||||||||||
|
Shareholders’ equity
|
531,429
|
2,405,781
|
2,511,757 | 2,717,898 | 1,958,586 | 2,026,823 | ||||||||||||||||||
|
Non-controlling interest
|
84,135
|
380,881
|
332,031 | 521,374 | 370,060 | 385,959 | ||||||||||||||||||
|
Shareholders’ equity attributable to IRSA
|
447,294
|
2,024,900
|
2,179,726 | 2,196,524 | 1,588,126 | 1,640,864 | ||||||||||||||||||
|
CASH FLOW DATA
|
||||||||||||||||||||||||
|
Argentine GAAP
|
||||||||||||||||||||||||
|
Net cash provided by operating activities
|
194,080 | 878,600 | 571,832 | 376,458 | 442,619 | 469,117 | ||||||||||||||||||
|
Net cash used in investing activities
|
(88,872 | ) | (402,324 | ) | (746,042 | ) | (455,979 | ) | (455,041 | ) | (812,718 | ) | ||||||||||||
|
Net cash provided by (used in) financing activities
|
(111,643 | ) | (505,410 | ) | 335,130 | 44,933 | (190,640 | ) | 24,082 | |||||||||||||||
|
U.S. GAAP
(8)
|
||||||||||||||||||||||||
|
Net cash provided by operating activities
|
189,616
|
858,390
|
499,459 | 294,062 | 348,841 | 351,020 | ||||||||||||||||||
|
Net cash used in investing activities
|
(85,568
|
) |
387,365
|
(294,015 | ) | (526,705 | ) | (466,771 | ) | (401,678 | ) | |||||||||||||
|
Net cash (used in) provided by financing activities
|
(113,275
|
) |
512,794
|
(18,662 | ) | 179,874 | (58,898 | ) | 149,145 | |||||||||||||||
|
Effect of exchange rate changes on cash and cash equivalents
|
1,184
|
5,361
|
(3,416 | ) | (2,340 | ) | (20,677 | ) | 2,161 | |||||||||||||||
|
OTHER FINANCIAL DATA
|
||||||||||||||||||||||||
|
Argentine GAAP
|
||||||||||||||||||||||||
|
Capital expenditures
(9)
|
34,020 | 154,008 | 966,958 | 168,460 | 323,123 | 768,699 | ||||||||||||||||||
|
Depreciation and amortization
(10)
|
39,199 | 177,454 | 171,553 | 160,746 | 136,392 | 115,207 | ||||||||||||||||||
|
Working capital
(11)
|
(70,116 | ) | (317,417 | ) | (260,577 | ) | (151,288 | ) | (83,021 | ) | 151,575 | |||||||||||||
|
Ratio of current assets to current liabilities
|
0.17 | 0.75 | 0.8 | 0.89 | 0.91 | 1.20 | ||||||||||||||||||
|
Ratio of shareholders equity to total liabilities
|
0.13 | 0.60 | 0.63 | 0.78 | 0.74 | 0.75 | ||||||||||||||||||
|
Ratio of non-current assets to total assets
|
0.19 | 0.85 | 0.83 | 0.79 | 0.82 | 0.80 | ||||||||||||||||||
|
(1)
|
Except for ratios and share data.
|
|
|
(2)
|
Except for ratios and share data. 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, 2012 which was Ps.4.527 per US $1.00. We make no representation that the Argentine Peso or U.S. Dollar amounts actually represent, could have been or could be converted into Dollars at the rates indicated, at any particular rate or at all. See “Exchange Rates”.
|
|
|
(3)
|
We have calculated earnings per share data under Argentine GAAP and U.S. GAAP based on the weighted average number of common shares outstanding during the respective period. Each GDS represents ten common shares.
|
|
|
(4)
|
Under both Argentine and U.S. GAAP we have considered the diluted effects of our outstanding convertible notes and warrants.However, under U.S. GAAP, we have used the treasury-stock method in calculating the diluted effect of the outstanding warrants. Each GDS represents ten common shares.
|
|
|
(5)
|
Includes 29.77% (without considering treasury shares) investment in Banco Hipotecario, Hersha, Metropolitan and Rigby, and our investments in undeveloped parcels of land.
|
|
|
(6)
|
Includes short-term debt and current mortgages payable.
|
|
|
(7)
|
Includes long-term debt and non-current mortgages payable.
|
|
|
(8)
|
This table is intended to present cash flows from operating, investing and financing activities under Argentine GAAP but following the classification financial statements included elsewhere herein for details of the differences in classifications affecting the categories of cash guidelines of Codification ASC No. 230 under U.S. GAAP. See Note 26 to our audited consolidated financial statements included elsewhere herein for details of the differences in classifications affecting the categories of cash flows.
|
|
|
(9)
|
Includes the purchase of fixed assets (including facilities and equipment), undeveloped parcels of land and renovation and remodeling of hotels and shopping centers and the purchase of subsidiaries which are essentially real estate purchases. Alsoinclude escrow deposits held in favor of third parties related to the acquisition of certain fixed assets.
|
|
|
(10)
|
Corresponds to depreciation and amortization included in operating income.
|
|
|
(11)
|
Working capital is calculated by substracting consolidated current liabilities from consolidated current assets.
|
|
Exchange Rate
|
||||||||||||||||
|
High
(1)
|
Low
(2)
|
Average
(3)
|
Period Closing
(4)
|
|||||||||||||
|
FiFiscal year ended June 30, 2008
|
3.1640 | 2.9960 | 3.1196 | 3.0050 | ||||||||||||
|
Fiscal year ended June 30, 2009
|
3.7780 | 2.9940 | 3.3862 | 3.7770 | ||||||||||||
|
Fiscal year ended June 30, 2010
|
3.9130 | 3.6360 | 3.8255 | 3.9110 | ||||||||||||
|
Fiscal year ended June 30, 2011
|
4.0900 | 3.9110 | 3.9810 | 4.0900 | ||||||||||||
|
Fiscal year ended June 30, 2012
|
4.5070 | 4.0900 | 4.2808 | 4.5070 | ||||||||||||
|
July, 2012
|
4.5650 | 4.5050 | 4.5337 | 4.5650 | ||||||||||||
|
August, 2012
|
4.6180 | 4.5660 | 4.5905 | 4.6180 | ||||||||||||
|
September, 2012
|
4.6180 | 4.5660 | 4.5905 | 4.6180 | ||||||||||||
|
As of October 15, 2012
|
4.7070 | 4.6790 | 4.6915 | 4.7070 | ||||||||||||
|
(1)
|
The high exchange rate stated was the highest closing exchange rate of the month during the fiscal year, month or partial period described in the table above.
|
|
(2)
|
The low exchange rate stated was the lowest closing exchange rate of the month during the fiscal year, month or partial period described in the table above.
|
|
(3)
|
Average exchange rate for the fiscal year, month or partial period described in the table above.
|
|
(4)
|
Average of the selling rate and buying rate.
|
|
|
Source: Banco de la Nación Argentina
|
|
·
|
downturns in the national, regional and local economic climate;
|
|
·
|
volatility and decline in discretionary spending;
|
|
·
|
competition from other shopping centers;
|
|
·
|
local real estate market conditions, such as oversupply or reduction in demand for office, or other commercial or industrial space;
|
|
·
|
decreases in consumption levels;
|
|
·
|
changes in interest rates and availability of financing;
|
|
·
|
the exercise by our tenants of their legal right to early termination of their leases;
|
|
·
|
vacancies, changes in market rental rates and the need to periodically repair, renovate and re-lease space;
|
|
·
|
increased operating costs, including insurance expense, salary increases, utilities, real estate taxes, state and local taxes and heightened security costs;
|
|
·
|
civil disturbances, earthquakes and other natural disasters, or terrorist acts or acts of war which may result in uninsured or underinsured losses;
|
|
·
|
significant expenditures associated with each investment, such as debt service payments, real estate taxes, insurance and maintenance costs which are generally not reduced when circumstances cause a reduction in revenues from a property;
|
|
·
|
declines in the financial condition of our tenants and our ability to collect rents from our tenants;
|
|
·
|
changes in our ability or our tenants’ ability to provide for adequate maintenance and insurance, possibly decreasing the useful life of and revenue from property; and
|
|
·
|
changes in law or governmental regulations (such as those governing usage, zoning and real property taxes) or government action such as expropriation or confiscation.
|
|
·
|
abandonment of development opportunities and renovation proposals;
|
|
·
|
construction costs of a project may exceed our original estimates for reasons including raises in interest rates or increases in the costs of materials and labor, making a project unprofitable;
|
|
·
|
occupancy rates and rents at newly completed properties may fluctuate depending on a number of factors, including market and economic conditions, resulting in lower than projected rental rates and a corresponding lower return on our investment;
|
|
·
|
pre-construction buyers may default on their purchase contracts or units in new buildings may remain unsold upon completion of construction;
|
|
·
|
the unavailability of favorable financing alternatives in the private and public debt markets;
|
|
·
|
sale prices for residential units may be insufficient to cover development costs;
|
|
·
|
construction and lease-up may not be completed on schedule, resulting in increased debt service expense and construction costs;
|
|
·
|
impossibility to obtain, delays in obtaining, necessary zoning, land-use, building, occupancy and other required governmental permits and authorizations, or building moratoria and anti-growth legislation;
|
|
·
|
significant time lags between the commencement and completion of projects subjects us to greater risks due to fluctuation in the general economy;
|
|
·
|
construction may not be completed on schedule because of a number of factors, including weather, labor disruptions, construction delays or delays in receipt of zoning or other regulatory approvals, or man-made or natural disasters (such as fires, hurricanes, earthquakes or floods), resulting in increased debt service expense and construction costs;
|
|
·
|
general changes in our tenants’ demand for rental properties outside of the city of Buenos Aires; and
|
|
·
|
we may incur capital expenditures that could result in considerable time consuming efforts and which may never be completed due to government restrictions.
|
|
·
|
we may not be able to obtain financing for acquisitions on favorable terms;
|
|
·
|
acquired properties may fail to perform as expected;
|
|
·
|
the actual costs of repositioning or redeveloping acquired properties may be higher than our estimates;
|
|
·
|
acquired properties may be located in new markets where we may have limited knowledge and understanding of the local economy, absence of business relationships in the area or unfamiliarity with local governmental and permitting procedures; and
|
|
·
|
we may not be able to efficiently integrate acquired properties, particularly portfolios of properties, into our organization and to manage new properties in a way that allows us to realize cost savings and synergies.
|
|
·
|
liabilities for clean-up of undisclosed environmental contamination;
|
|
·
|
law reforms and governmental regulations (such as those governing usage, zoning and real property taxes); and
|
|
·
|
liabilities incurred in the ordinary course of business.
|
|
·
|
delay lease commencements;
|
|
·
|
decline to extend or renew leases upon expiration;
|
|
·
|
fail to make rental payments when due; or
|
|
·
|
close stores or declare bankruptcy.
|
|
·
|
the accessibility and the attractiveness of the area where the shopping center is located;
|
|
·
|
the intrinsic attractiveness of the shopping center;
|
|
·
|
the flow of people and the level of sales of each shopping center rental unit;
|
|
·
|
increasing competition from internet sales;
|
|
·
|
the amount of rent collected from each shopping center rental unit;
|
|
·
|
changes in consumer demand and availability of consumer credit, both of which are highly sensitive to general macroeconomic conditions; and
|
|
·
|
the fluctuations in occupancy levels in the shopping centers.
|
|
·
|
our estimates of the cost of improvements needed to bring the property up to established standards for the market may prove to be inaccurate;
|
|
·
|
properties we acquire may fail to achieve within the time frames we project the occupancy or rental rates we project at the time we make the decision to acquire, which may result in the properties’ failure to achieve the returns we projected;
|
|
·
|
our pre-acquisition evaluation of the physical condition of each new investment may not detect certain defects or identify necessary repairs, which could significantly increase our total acquisition costs; and
|
|
·
|
our investigation of a property or building prior to its acquisition, and any representations we may receive from the seller of such building or property, may fail to reveal various liabilities, which could reduce the cash flow from the property or increase our acquisition cost.
|
|
·
|
a decrease in demand for office space;
|
|
·
|
a deterioration in the financial condition of our tenants, which may result in defaults under leases due to bankruptcy, lack of liquidity or for other reasons;
|
|
·
|
difficulties or delays renewing leases or re-leasing space;
|
|
·
|
decreases in rents as a result of oversupply, particularly of newer buildings;
|
|
·
|
competition from developers, owners and operators of office properties and other commercial real estate, including sublease space available from our tenants; and
|
|
·
|
maintenance, repair and renovation costs incurred to maintain the competitiveness of our office buildings.
|
|
·
|
our ability to form successful relationships with international and local operators to run our hotels;
|
|
·
|
changes in tourism and travel patterns, including seasonal changes and chanes due to pandemic outbreaks, such as the AH1N1 virus or weather phenomenom or other natural events, such as the eruption of the Puyehué volcano in June 2011;
|
|
·
|
affluence of tourists, which can be affected by a slowdown in global economy; and
|
|
·
|
taxes and governmental regulations affecting wages, prices, interest rates, construction procedures and costs.
|
|
·
|
lease agreements may not contain inflation adjustment clauses based on consumer price indexes or wholesale price indexes. Although many of our lease agreements contain readjustment clauses, these are not based on an official index nor do they reflect the inflation index. In the event of litigation these provisions may not be enforceable and therefore it may be impossible for us to adjust the amounts owed to us under our lease agreements;
|
|
·
|
residential leases must comply with a mandatory minimum term of two years and retail leases must comply with a mandatory minimum term of three years except in the case of stands and/or spaces for special exhibitions;
|
|
·
|
lease terms may not exceed ten years, except for leases regulated by Law No. 25,248 (which provides that leases containing a purchase option are not subject to term limitations); and
|
|
·
|
tenants may rescind commercial and office lease agreements after the initial six-month period.
|
|
·
|
a fundamental change in Banco Hipotecario’s corporate purpose;
|
|
·
|
a change in Banco Hipotecario’s domicile outside of Argentina;
|
|
·
|
dissolution prior to the expiration of Banco Hipotecario’s corporate existence;
|
|
·
|
a merger or spin-off after which Banco Hipotecario would not be the surviving corporation;
|
|
·
|
a total or partial recapitalization following a mandatory reduction of capital; and
|
|
·
|
approval of voluntary reserves, other than legally mandated reserves, when their amount exceeds Banco Hipotecario’s capital stock and its legally mandated reserves.
|
|
·
|
unforeseen difficulties in integrating operations and systems;
|
|
·
|
problems assimilating or retaining the employees of acquired businesses;
|
|
·
|
challenges retaining customers of acquired businesses;
|
|
·
|
unexpected liabilities or contingencies relating to the acquired businesses; and
|
|
·
|
the possibility that management may be distracted from day-to-day business concerns by integration activities and related problem solving.
|
|
·
|
50% of our cumulative consolidated net income; or
|
|
|
·
|
75% of our cumulative consolidated net income if our consolidated interest coverage ratio for our most recent four consecutive fiscal quarters is at least 3.0 to 1; or
|
|
|
·
|
100% of cumulative consolidated net income if our consolidated interest coverage ratio for our most recent four consecutive fiscal quarters is at least 4.0 to 1; or
|
|
|
·
|
100% of the aggregate net cash proceeds (with certain exceptions) and the fair market value of property other than cash received by us or by our restricted subsidiaries from (a) any contribution to our capital stock or the capital stock of our restricted subsidiaries or issuance and sale of our qualified capital stock or the qualified capital stock of our restricted subsidiaries subsequent to the issue of our notes due, (b) issuance and sale subsequent to the issuance of our notes due 2017 or our indebtedness or the indebtedness of our restricted subsidiaries that has been converted into or exchanged for our qualified capital stock, or (c) any reduction in our indebtedness or any restricted subsidiary, (d) any reduction in debt investment (other than permitted investments) and return on assets, or (e) any distribution received from non-restricted subsidiaries.
|
|
|
•
|
the acquisition, development and operation of shopping centers, including consumer finance activities,
|
|
|
•
|
the development and sale of residential properties,
|
|
|
•
|
the acquisition and development of office and other non-shopping center properties primarily for rental purposes,
|
|
|
•
|
the acquisition and operation of luxury hotels,
|
|
|
•
|
the acquisition of undeveloped land reserves for future development and sale, and
|
|
|
•
|
selected real estate investments outside Argentina.
|
|
Fiscal years ended June 30,
(1)
|
||||||||||||
|
2012
|
2011
|
2010
|
||||||||||
|
(
in thousands of Pesos)
|
||||||||||||
|
Office and Other Non-Shopping Center Rental Properties:
|
||||||||||||
|
City of Buenos Aires
|
184,144 | 163,949 | 153,989 | |||||||||
|
Buenos Aires Province
|
8,123 | 669 | 175 | |||||||||
|
Subtotal
|
192,267 | 164,618 | 154,164 | |||||||||
|
Shopping Centers and Consumer Financing:
|
||||||||||||
|
City of Buenos Aires
|
595,397 | 534,563 | 638,694 | |||||||||
|
Buenos Aires Province
|
117,618 | 91,321 | 59,833 | |||||||||
|
Salta Province
|
25,819 | 19,275 | 13,701 | |||||||||
|
Santa Fe Province
|
63,397 | 42,642 | 30,821 | |||||||||
|
Mendoza Province
|
48,694 | 36,441 | 27,206 | |||||||||
|
Córdoba Province
|
25,643 | 19,113 | 13,446 | |||||||||
|
Subtotal
|
876,568 | 743,355 | 783,701 | |||||||||
|
Development and Sale of Properties:
|
||||||||||||
|
City of Buenos Aires
|
137,419 | 192,605 | 214,913 | |||||||||
|
Buenos Aires Province
|
154,458 | 114,695 | 9,461 | |||||||||
|
Cordoba Province
|
64 | 63 | 21 | |||||||||
|
Santa Fe Province
|
36,463 | 24,461 | - | |||||||||
|
Mendoza Province
|
- | - | 1,172 | |||||||||
|
Salta Province
|
- | 148 | - | |||||||||
|
Neuquén Province
|
- | 9,102 | - | |||||||||
|
Subtotal
|
328,404 | 341,074 | 225,567 | |||||||||
|
Hotels:
|
||||||||||||
|
City of Buenos Aires
|
141,620 | 122,627 | 101,088 | |||||||||
|
Rio Negro Province
|
28,392 | 70,256 | 58,806 | |||||||||
|
Subtotal
|
170,012 | 192,883 | 159,894 | |||||||||
|
Total by Geographic Area:
|
||||||||||||
|
City of Buenos Aires
|
1,058,580 | 1,013,744 | 1,108,684 | |||||||||
|
Buenos Aires Province
|
280,199 | 206,685 | 69,469 | |||||||||
|
Rio Negro Province
|
28,392 | 70,256 | 58,806 | |||||||||
|
Santa Fe Province
|
99,860 | 67,103 | 30,821 | |||||||||
|
Salta Province
|
25,819 | 19,423 | 13,701 | |||||||||
|
Cordoba Province
|
25,707 | 19,176 | 13,467 | |||||||||
|
Mendoza Province
|
48,694 | 36,441 | 28,378 | |||||||||
|
Neuquen Province
|
- | 9,102 | - | |||||||||
|
Total
|
1,567,251 | 1,441,930 | 1,323,326 | |||||||||
|
(1)
|
Our Financial Operations and Others segment does not generate revenues, but instead generates gain (loss) on equity investees.
|
|
Date
of
Acquisition
|
Leaseable
Area
sqm
(1)
|
APSA’s
Effective Interest
(3)
|
Occupancy
rate
(2)
|
Accumulated Annual Rental Income for the fiscal year
(in Ps./000)
(4)
|
Book
Value
(Ps./000)
(5)
|
|||||||||||||||||||||||||||
|
2012
|
2011
|
2010
|
||||||||||||||||||||||||||||||
|
Shopping Centers
(6)
|
||||||||||||||||||||||||||||||||
|
Alto Palermo
|
11/97 | 18,701 | 100.0 | % | 98.3 | % | 149,377 | 120,338 | 98,020 | 253,763 | ||||||||||||||||||||||
|
Abasto Shopping
(7)
|
07/94 | 37,711 | 100.0 | % | 99.1 | % | 149,544 | 118,259 | 91,304 | 314,874 | ||||||||||||||||||||||
|
Alto Avellaneda
|
11/97 | 36,943 | 100.0 | % | 96.1 | % | 98,572 | 77,121 | 59,833 | 155,606 | ||||||||||||||||||||||
|
Paseo Alcorta
|
06/97 | 14,107 | 100.0 | % | 100.0 | % | 63,575 | 52,027 | 42,714 | 131,525 | ||||||||||||||||||||||
|
Patio Bullrich
|
10/98 | 11,684 | 100.0 | % | 100.0 | % | 54,448 | 45,033 | 37,254 | 132,034 | ||||||||||||||||||||||
|
Alto Noa Shopping
|
03/95 | 19,038 | 100.0 | % | 98.9 | % | 25,819 | 19,275 | 13,701 | 38,788 | ||||||||||||||||||||||
|
Buenos Aires Design
|
11/97 | 13,769 | 53.7 | % | 100.0 | % | 20,026 | 17,329 | 14,613 | 15,925 | ||||||||||||||||||||||
|
Alto Rosario Shopping
(7)
|
11/04 | 27,691 | 100.0 | % | 97.6 | % | 59,070 | 42,642 | 30,821 | 135,352 | ||||||||||||||||||||||
|
Mendoza Plaza Shopping
|
12/94 | 42,237 | 100.0 | % | 96.4 | % | 48,694 | 36,441 | 27,206 | 123,828 | ||||||||||||||||||||||
|
Fibesa and Others
(8)
|
- | N/A | 100.0 | % | N/A | 52,568 | 35,832 | 24,928 | - | |||||||||||||||||||||||
|
Neuquén
(9)
|
07/99 | N/A | 98.1 | % | N/A | - | - | - | 22,539 | |||||||||||||||||||||||
|
Dot Baires Shopping
(10)
|
05/09 | 49,527 | 80.0 | % | 99.4 | % | 101,023 | 77,169 | 64,515 | 479,587 | ||||||||||||||||||||||
|
Córdoba Shopping Villa Cabrera
|
12/06 | 15,191 | 100.0 | % | 99.6 | % | 25,643 | 19,113 | 13,446 | 76,153 | ||||||||||||||||||||||
|
Soleil Factory
|
07/10 | 14,712 | 100.0 | % | 100.0 | % | 19,046 | 14,200 | - | 74,474 | ||||||||||||||||||||||
|
La Ribera Shopping
|
08/11 | 7,710 | 50.0 | % | 98.7 | % | 4,327 | - | - | 18,814 | ||||||||||||||||||||||
|
TOTAL SHOPPING CENTERS
|
309,021 | 98.4 | % | 871,732 | 674,779 | 518,355 | 1,973,262 | |||||||||||||||||||||||||
|
Consumer Financing Revenues
(11)
|
- | N/A | 20.0 | % | N/A | 4,836 | 68,576 | 265,346 | - | |||||||||||||||||||||||
|
GENERAL TOTAL
(12)
|
309,021 | 90.1 | % | 98.4 | % | 876,568 | 743,355 | 783,701 | 1,973,262 | |||||||||||||||||||||||
|
Notes:
|
|
(1) Total leaseable area in each property. Excludes common areas and parking spaces.-
|
|
(2) Calculated dividing occupied square meters by leaseable area on the last day of the period.-
|
|
(3) Alto Palermo ´s effective interest in each of its business units we have a 95.61% interest in APSA.-
|
|
(4) Corresponds to total leases, consolidated as per the Technical Resolution 21 method.-
|
|
(5) Cost of acquisition plus improvements, less accumulated depreciation, plus adjustment for inflation, less allowance for impairment in value, plus recovery of allowances, if applicable. Does not include works in progress.
|
|
(6) Through Alto Palermo.
|
|
(7) Excludes Museo de los Niños (3,732 in Abasto and 1,261 in Alto Rosario).-
|
|
(8) Includes revenues from Fibesa S.A.,and others.
|
|
(9) Land for the development of a shopping center.
|
|
(10) During May 2009, a shopping center, a hypermarket and a movie theater complex were opened.
|
|
(11) APSA’s interest in Tarshop was 100% until August 31, 2010 and as from September 2010,was 20%. APSA’s interest in Apsamedia is 100%.
|
|
(12) Corresponds to the “shopping center” business unit mentioned in Note 6 to the audited Consolidated Financial Statements; includes revenues from “Credit Cards” (Tarshop and Apsamedia).-
|
|
Fiscal year ended June 30, (1)
|
||||||||||||
|
2010
|
2011
|
2012
|
||||||||||
|
(Ps./000)
|
(Ps./000)
|
(Ps./000)
|
||||||||||
|
Abasto
|
926,373 | 1,227,372 | 1,537,349 | |||||||||
|
Alto Palermo
|
879,728 | 1,100,349 | 1,304,634 | |||||||||
|
Alto Avellaneda
|
885,195 | 1,132,631 | 1,466,932 | |||||||||
|
Paseo Alcorta
|
414,652 | 525,752 | 667,799 | |||||||||
|
Patio Bullrich
|
344,789 | 432,319 | 498,545 | |||||||||
|
Alto Noa
|
280,241 | 381,181 | 500,372 | |||||||||
|
Buenos Aires Design
|
140,974 | 188,475 | 235,770 | |||||||||
|
Mendoza Plaza
|
559,359 | 733,370 | 929,143 | |||||||||
|
Alto Rosario
|
419,143 | 610,932 | 825,191 | |||||||||
|
Córdoba Shopping- Villa Cabrera
|
164,257 | 244,189 | 340,254 | |||||||||
|
Dot Baires Shopping
|
763,528 | 985,672 | 1,271,165 | |||||||||
|
Soleil Factory Shopping
|
- | 204,077 | 254,050 | |||||||||
|
La Ribera Shopping
(3)
|
- | - | 135,224 | |||||||||
|
Total sales
(2)
|
5,778,239 | 7,766,319 | 9,966,428 | |||||||||
|
(1)
|
Retail sales based upon information provided to us by retailers and past owners. The amounts shown reflect 100% of the retail sales of each shopping center, although in certain cases we own less than 100% of such shopping centers.
|
|
(2)
|
Excludes sales from stands and spaces used for special exhibitions.
|
|
(3)
|
Includes accumulated results since acquisition on August 2011.
|
|
Number of Lease Agreements to Expire
(1)
|
Square Meters of Leases to Expire
|
Square Meter Percentage of Leases to Expire
|
Amount of Lease Agreements to Expire
|
Percentage of Lease Agreements to Expire
|
||||||||||||||||
| Lease Agreements Expiration as of June 30: |
(sqm)
|
(%)
|
(Ps./000)
|
(%)
|
||||||||||||||||
|
2013
|
664 | 103,690 | 33 | % | 145,093 | 36 | % | |||||||||||||
|
2014
|
376 | 52,329 | 17 | % | 99,292 | 25 | % | |||||||||||||
|
2015
|
321 | 49,033 | 16 | % | 90,799 | 23 | % | |||||||||||||
|
2016 and subsequent years
|
115 | 103,969 | 34 | % | 63,472 | 16 | % | |||||||||||||
|
Total
(2)
|
1,476 | 309,021 | 100 | % | 398,656 | 100 | % | |||||||||||||
|
(1)
|
Including the vacant stores as of June 30, 2012. A lease may be associated to one or more stores.
|
|
(2)
|
Including the base rent and does not reflect our ownership interest in each property.
|
|
As of June 30,
|
||||||||||||
|
2010
|
2011
|
2012
|
||||||||||
|
Abasto
|
99.6 | 99.8 | 99.1 | |||||||||
|
Alto Palermo
|
100.0 | 100.0 | 98.3 | |||||||||
|
Alto Avellaneda
|
96.0 | 96.3 | 96.1 | |||||||||
|
Paseo Alcorta
|
97.5 | 99.2 | 100.0 | |||||||||
|
Patio Bullrich
|
99.7 | 100.0 | 100.0 | |||||||||
|
Alto NOA
|
99.9 | 100.0 | 98.9 | |||||||||
|
Buenos Aires Design
|
98.4 | 98.6 | 100.0 | |||||||||
|
Mendoza Plaza
|
93.1 | 95.2 | 96.4 | |||||||||
|
Alto Rosario
|
93.7 | 98.1 | 97.6 | |||||||||
|
Córdoba Shopping Villa Cabrera
|
98.8 | 98.1 | 99.6 | |||||||||
|
Dot Baires Shopping
|
100.0 | 99.7 | 99.4 | |||||||||
|
Soleil Factory Shopping
|
— | 87.8 | 100.0 | |||||||||
|
La Ribera Shopping
|
— | — | 98.7 | |||||||||
|
Overall Average
|
97.5 | 97.6 | 98.4 | |||||||||
|
Fiscal year ended June 30,
(1)
|
||||||||||||
|
2010
|
2011
|
2012
|
||||||||||
|
(Ps.)
|
(Ps.)
|
(Ps.)
|
||||||||||
|
Abasto
|
1,986.8 | 2,549.5 | 3,171.3 | |||||||||
|
Alto Palermo
|
4,033.8 | 4,995.7 | 6,192.8 | |||||||||
|
Alto Avellaneda
|
1,469.2 | 1,877.6 | 2,375.6 | |||||||||
|
Buenos Aires Design
|
810.2 | 959.7 | 1,074.5 | |||||||||
|
Paseo Alcorta
|
2,498.9 | 3,233.6 | 3,871.2 | |||||||||
|
Patio Bullrich
|
2,673.9 | 3,201.7 | 3,791.1 | |||||||||
|
Alto NOA
|
658.6 | 920.3 | 1,230.6 | |||||||||
|
Alto Rosario
|
948.4 | 1,336.5 | 1,906.9 | |||||||||
|
Mendoza Plaza
|
598.8 | 804.9 | 1,032.4 | |||||||||
|
Córdoba Shopping- Villa Cabrera
|
731.6 | 1,104.0 | 1,459.2 | |||||||||
|
Dot Baires Shopping
|
1,081.9 | 1,288.4 | 1,657.3 | |||||||||
|
Soleil Factory Shopping
|
— | 870.5 | 1,129.1 | |||||||||
|
La Ribera Shopping
|
— | — | 1,017.3 | |||||||||
|
(1)
|
Annual rental price per gross leasable square meter reflects the sum of base rent, percentage rent and revenues from admission rights (excluding any applicable tax on sales) divided by gross leasable square meters.
|
|
•
|
obligations will have to be paid in Pesos at a rate of Ps.1.00 = US$1.00. Additionally, these obligations are subject to inflation adjustment through the CER index;
|
||
|
•
|
if, as a consequence of this adjustment, the agreement is unfair to any of the parties, as long as the party that has the obligation to pay is not overdue and the adjustment is applicable, either may ask the other for a fairness adjustment. If they do not reach an agreement, a court will make the decision in order to preserve the continuity of the contract relation in a fair way; and
|
||
|
•
|
new lease agreements may be freely entered into between parties, even U.S. Dollar denominated lease agreements.
|
|
Accumulated Tenants’ Sales as of June 30 for the fiscal periods (in millions of Ps)
|
||||||||||||
|
Type of Business
|
2010
|
2011
|
2012
|
|||||||||
|
Anchor Store
|
449.7 | 571.6 | 708.2 | |||||||||
|
Clothes and footwear
|
2,754.2 | 3,801.0 | 4,932.8 | |||||||||
|
Entertainment
|
180.2 | 262.8 | 351.5 | |||||||||
|
Home
|
1,172.9 | 1,468.8 | 1,795.6 | |||||||||
|
Restaurant
|
495.9 | 701.6 | 937.4 | |||||||||
|
Miscellaneous
|
691.4 | 918.7 | 1,186.2 | |||||||||
|
Services
|
33.9 | 41.8 | 54.7 | |||||||||
|
Total
|
5,778.2 | 7,766.3 | 9,966.4 | |||||||||
|
Developments
|
Date of Acquisition
|
Estimated /Real Cost (in thousands of Ps.)
(1)
|
Area intended for sale (sqm)
(2)
|
Total Units / Lots
(3)
|
IRSA’s Effective Interest
|
Percentage Built
|
Percentage Sold
(4)
|
Accumulated Sales (in thousands of Ps.)
(5)
|
Accumulated Sales as of June 30, (in thousands of Ps.)
(6)
|
Book Value (in thousands of Ps.)
(7)
|
||||||||||||||||||||||||||||||||||||||
|
2012
|
2011
|
2010
|
2012
|
|||||||||||||||||||||||||||||||||||||||||||||
|
Residential Apartments
|
||||||||||||||||||||||||||||||||||||||||||||||||
|
Torres Renoir
|
09/09/99
|
22,861 | 5,383 | 28 | 100.00 | % | 100.00 | % | 100.00 | % | 53,940 | - | - | 142 | - | |||||||||||||||||||||||||||||||||
|
Caballito Nuevo
(16)
|
11/03/97
|
- | 2,966 | 20 | 100.00 | % | 100.00 | % | 81.18 | % | 48,418 | 9,248 | 39,170 | - | 2,150 | |||||||||||||||||||||||||||||||||
|
Torres de Rosario
(8) (15)
|
04/30/99
|
- | 4,893 | 77 | 95.59 | % | 100.00 | % | 3.08 | % | 10,720 | 9,190 | 1,530 | - | 16,418 | |||||||||||||||||||||||||||||||||
|
Libertador 1703/1755 (Horizons)
(14) (17)
|
01/16/07
|
399,355 | 44,648 | 467 | 50.00 | % | 100.00 | % | 100.00 | % | 124,176 | 124,176 | 92,362 | - | 113,168 | |||||||||||||||||||||||||||||||||
|
Other Residential Apartments
(9)
|
N/A | 231,677 | 158,747 | 1,660 | 310,084 | 371 | 1,599 | 117 | 84,941 | |||||||||||||||||||||||||||||||||||||||
|
Subtotal Residential Apartments
|
653,893 | 216,637 | 2,252 | 547,338 | 142,985 | 134,661 | 259 | 216,677 | ||||||||||||||||||||||||||||||||||||||||
|
Residential Communities
|
||||||||||||||||||||||||||||||||||||||||||||||||
|
Abril/Baldovinos
(10)
|
01/03/95
|
130,955 | 5,137 | 4 | 100.00 | % | 100.00 | % | 99.50 | % | 237,062 | 1,607 | 5,067 | 1,860 | ||||||||||||||||||||||||||||||||||
|
El Encuentro
(18)
|
11/18/97
|
- | 26,373 | 22 | 100.00 | % | 100.00 | % | 64.24 | % | 13,742 | 10,260 | 20,665 | 3,482 | 2,922 | |||||||||||||||||||||||||||||||||
|
Villa Celina I, II and III
|
05/26/92
|
4,742 | 75,970 | 219 | 100.00 | % | 100.00 | % | 100.00 | % | 14,028 | - | - | - | - | |||||||||||||||||||||||||||||||||
|
Subtotal Residential Communities
|
135,697 | 107,480 | 245 | 264,832 | 10,260 | 22,272 | 8,549 | 4,782 | ||||||||||||||||||||||||||||||||||||||||
|
Land Reserves
|
||||||||||||||||||||||||||||||||||||||||||||||||
|
Puerto Retiro
|
05/18/97
|
82,051 | - | 50.00 | % | 0.00 | % | 0.00 | % | - | - | - | - | 54,270 | ||||||||||||||||||||||||||||||||||
|
Santa María del Plata
|
07/10/97
|
715,951 | - | 100.00 | % | 0.00 | % | 10.00 | % | - | - | - | - | 159,243 | ||||||||||||||||||||||||||||||||||
|
Pereiraola
|
12/16/96
|
1,299,630 | - | 100.00 | % | 0.00 | % | 100.00 | % | 46,311 | - | - | 46,311 | - | ||||||||||||||||||||||||||||||||||
|
Terreno Rosario
(8)
|
04/30/99
|
31,000 | - | 95.59 | % | 0.00 | % | 100.00 | % | 38,345 | 27,273 | 22,931 | - | - | ||||||||||||||||||||||||||||||||||
|
Terreno Caballito
|
11/03/97
|
7,451 | - | 100.00 | % | 0.00 | % | 100.00 | % | - | 52,658 | - | - | |||||||||||||||||||||||||||||||||||
|
Neuquén
(8)
|
07/06/99
|
4,332 | 1 | 95.59 | % | 0.00 | % | 100.00 | % | - | 9,102 | - | - | |||||||||||||||||||||||||||||||||||
|
Terreno Baicom
|
12/23/09
|
6,905 | - | 50.00 | % | 0.00 | % | 0.00 | % | - | - | - | - | 4,459 | ||||||||||||||||||||||||||||||||||
|
Canteras Natal Crespo
|
07/27/05
|
4,300,000 | - | 50.00 | % | 0.00 | % | 0.00 | % | 337 | 64 | 63 | 21 | 5,971 | ||||||||||||||||||||||||||||||||||
|
Lujan
|
05/31/08
|
1,160,000 | - | 100.00 | % | 0.00 | % | 0.00 | % | - | - | - | - | 40,102 | ||||||||||||||||||||||||||||||||||
|
Thames
|
11/01/97
|
87,300 | - | 100.00 | % | 0.00 | % | 100.00 | % | 20,022 | 20,022 | - | - | - | ||||||||||||||||||||||||||||||||||
|
Terreno Beruti
(8)
|
06/24/08
|
3,207 | - | 95.59 | % | 0.00 | % | 100.00 | % | - | - | 75,373 | - | - | ||||||||||||||||||||||||||||||||||
|
Pilar
|
05/29/97
|
740,237 | - | 100.00 | % | 0.00 | % | 0.00 | % | - | - | - | - | 3,408 | ||||||||||||||||||||||||||||||||||
|
Coto Air Space
(8)
|
09/24/97
|
24,000 | - | 95.59 | % | 0.00 | % | 0.00 | % | - | - | - | - | 16,110 | ||||||||||||||||||||||||||||||||||
|
Torres Jardín IV
|
07/18/96
|
3,176 | - | 100.00 | % | 0.00 | % | 100.00 | % | - | - | 11,480 | - | - | ||||||||||||||||||||||||||||||||||
|
Terreno Caballito
(8)
|
10/22/98
|
23,389 | - | 95.59 | % | 0.00 | % | 0.00 | % | - | - | - | - | 45,814 | ||||||||||||||||||||||||||||||||||
|
Patio Olmos
(8)
|
09/25/07
|
5,147 | - | 95.59 | % | 100.00 | % | 0.00 | % | - | - | - | - | 33,475 | ||||||||||||||||||||||||||||||||||
|
Other Land Reserves
(11)
|
N/A | 14,455,235 | 3 | 2,213 | - | 1,969 | 1,172 | 79,929 | ||||||||||||||||||||||||||||||||||||||||
|
Subtotal Land Reserves
|
22,949,011 | 4 | 107,228 | 47,359 | 173,576 | 47,504 | 442,781 | |||||||||||||||||||||||||||||||||||||||||
|
Others
|
||||||||||||||||||||||||||||||||||||||||||||||||
|
Madero 1020
|
12/21/95
|
5,069 | N/A | 100.00 | % | 100.00 | % | 100.00 | % | 18,848 | - | - | 71 | - | ||||||||||||||||||||||||||||||||||
|
Della Paolera 265
|
08/27/07
|
472 | N/A | 100.00 | % | 100.00 | % | 100.00 | % | 6,850 | - | - | - | - | ||||||||||||||||||||||||||||||||||
|
Madero 942
|
08/31/94
|
768 | N/A | 100.00 | % | 100.00 | % | 100.00 | % | 6,137 | - | - | - | - | ||||||||||||||||||||||||||||||||||
|
Dock del Plata
|
11/15/06
|
7,942 | N/A | 100.00 | % | 100.00 | % | 100.00 | % | 84,206 | - | - | 42,136 | - | ||||||||||||||||||||||||||||||||||
|
Libertador 498
|
12/20/95
|
2,484 | N/A | 100.00 | % | 100.00 | % | 100.00 | % | 93,558 | 10,600 | 10,504 | 46,608 | - | ||||||||||||||||||||||||||||||||||
|
Sarmiento 517
|
01/12/94
|
39 | N/A | 100.00 | % | 100.00 | % | 100.00 | % | 233 | 233 | - | - | - | ||||||||||||||||||||||||||||||||||
|
Edificios Costeros
|
03/20/97
|
734 | N/A | 100.00 | % | 100.00 | % | 100.00 | % | 68,580 | 69,040 | - | 68,580 | - | ||||||||||||||||||||||||||||||||||
|
Libertador 602
|
01/05/96
|
677 | N/A | 100.00 | % | 100.00 | % | 100.00 | % | 10,948 | - | - | 10,948 | - | ||||||||||||||||||||||||||||||||||
|
Museo Renault
|
12/06/07
|
1,275 | N/A | 100.00 | % | 100.00 | % | 100.00 | % | 47,927 | 47,927 | - | - | - | ||||||||||||||||||||||||||||||||||
|
Laminar
|
03/25/99
|
6,521 | N/A | 100.00 | % | 100.00 | % | 100.00 | % | 74,510 | - | - | - | - | ||||||||||||||||||||||||||||||||||
|
Reconquista 823
|
11/12/93
|
5,016 | N/A | 100.00 | % | 100.00 | % | 100.00 | % | 31,535 | - | - | - | - | ||||||||||||||||||||||||||||||||||
|
Locales Crucero I
|
192 | N/A | 100.00 | % | 100.00 | % | 100.00 | % | 2,006 | - | - | - | - | |||||||||||||||||||||||||||||||||||
|
Others
(12)
|
N/A | 7,017 | N/A | N/A | N/A | N/A | 25,283 | - | 61 | 912 | - | |||||||||||||||||||||||||||||||||||||
|
Subtotal Others
|
38,206 | 470,621 | 127,800 | 10,565 | 169,255 | - | ||||||||||||||||||||||||||||||||||||||||||
|
TOTAL
(13)
|
789,590 | 23,311,334 | 2,501 | 1,390,019 | 328,404 | 341,074 | 225,567 | 664,240 | ||||||||||||||||||||||||||||||||||||||||
| (1) |
Cost of acquisition plus total investment made and/or planned for apartments and residential communities’ projects already developed or under development (adjusted for inflation as of 02/28/03, if applicable).-
|
| (2) |
Total area intended for sale upon completion of the development or acquisition and before the sale of any of the units (including parking and storage spaces but excluding common areas). In the case of Land Reserves the land area was considered.
|
| (3) |
Represents the total units or plots upon completion of the development or acquisition (excluding parking and storage spaces).
|
| (4) |
The percentage sold is calculated dividing the square meters sold by the total saleable square meters, which includes sales made under the preliminary sales agreements for which no title deed has been executed yet.
|
| (5) |
Includes only the cumulative sales consolidated by the RT21 method adjusted for inflation as of 02/28/03.-
|
| (6) |
Corresponds to the company’s total sales consolidated by the RT4 method adjusted for inflation as of 02/28/03. Excludes turnover tax deduction.-
|
| (7) |
Cost of acquisition plus improvements, plus capitalized interest of consolidated properties in portfolio as of June 30, 2012, adjusted for inflation as of 02/28/03.
|
| (8) |
Through Alto Palermo S.A.-
|
| (9) |
Includes the following properties: Torres de Abasto through APSA (fully sold), units to be received by Beruti through APSA, Torres Jardín, Edificios Cruceros (fully sold), San Martin de Tours, Rivadavia 2768, Alto Palermo Park (fully sold), Minetti D (fully sold), Dorrego 1916 (fully sold), Padilla 902 (fully sold), Caballito barter receivable and Pereiraola lots through IRSA.
|
| (10) |
Includes the sales of Abril’s shares.
|
| (11) |
Includes the following land reserves: Terreno Pontevedra, Isla Sirgadero, Terreno San Luis, Mariano Acosta, Merlo and Intercontinental Plaza II, Zetol and Vista al Muelle through Liveck and C.Gardel 3134 (fully sol, C.Gardel 3128 (fully sold), Aguero 596 (fully sold), República Arabe Siria (fully sold), Terreno Mendoza (fully sold), Zelaya 3102, Conil, Soleil air space and Other APSA (Through APSA)
|
| (12) |
Includes the following properties: Puerto Madero Dique XIII (fully sold). It also includes income from termination and income due to the reimbursement of common maintenance expenses, stamp tax and associated fees.
|
| (13) |
Corresponds to the “Development and sale of properties” business unit mentioned in Note 6 to the Consolidated Financial Statements.
|
| (14) |
Owned through CYRSA S.A.
|
| (15) |
Corresponds to swap receivables disclosed as “Inventories” in the Consolidated Financial Statements for parcels “G” and “H”. The degree of physical progress of parcel “G” at June 30, 2011 is 100% and of parcel “H” is 100%.
|
| (16) |
97% of the area was sold under deed.
|
| (17) |
Gains derived from 99.4% of sales have been recognized as Net Realizable Value.
|
| (18) |
88% of the area was sold under deed.
|
|
Hotels
|
Date of Acquisition
|
IRSA’s Effective Interest
|
Number of rooms
|
Average Occupancy
(1)
|
Average price per room (Ps.)
(2)
|
Accumulated sales as of June 30, (Ps. 000)
|
Book Value (Ps. 000)
|
||||||||||||||||||||||||||
|
2012
|
2011
|
2010
|
|||||||||||||||||||||||||||||||
|
Intercontinental
(3)
|
11/01/1997
|
76.34 | % | 309 | 75 | % | 695 | 85,978 | 78,841 | 64,092 | 52,476 | ||||||||||||||||||||||
|
Sheraton Libertador
(4)
|
03/01/1998
|
80.00 | % | 200 | 85 | % | 614 | 55,642 | 43,786 | 36,996 | 37,795 | ||||||||||||||||||||||
|
Llao Llao
(5)
|
06/01/1997
|
50.00 | % | 201 | 21 | % | 1,071 | 28,392 | 70,256 | 58,806 | 70,430 | ||||||||||||||||||||||
|
Terrenos Bariloche
(5)
|
12/01/2006
|
50.00 | % | N/A | N/A | N/A | N/A | N/A | N/A | 21,900 | |||||||||||||||||||||||
|
Total
|
-
|
- | 710 | 63 | % | 701 | 170,012 | 192,883 | 159,894 | 182,601 | |||||||||||||||||||||||
|
Notes:
|
|
(1) Accumulated average in the twelve-month period.
|
|
(2) Accumulated average in the twelve-month period.
|
|
(3) Indirectly owned through Nuevas Fronteras S.A.
|
|
(4) Indirectly owned through Hoteles Argentinos S.A.
|
|
(5) Indirectly owned through Llao Llao Resorts S.A.
|
|
Date of Acquisition
|
Gross Leasable Area (sqm)
(1)
|
Occupancy Rate
(2)
|
IRSA’s Effective Interest
|
Monthly Rental Income
(in thousands of Ps.)
(3)
|
Annual accumulated rental income over fiscal periods (in thousands of Ps.)
(4)
|
Book Value
(in thousands of Ps.)
(5)
|
||||||||||||||||||||||||||||||
|
Jun-12
|
2012
|
2011
|
2010
|
|||||||||||||||||||||||||||||||||
|
Offices
|
||||||||||||||||||||||||||||||||||||
|
Edificio República
|
04/28/08
|
19,884 | 90 | % | 100 | % | 2,388 | 27,069 | 26,013 | 21,188 | 210,852 | |||||||||||||||||||||||||
|
Torre Bankboston
|
08/27/07
|
14,873 | 96 | % | 100 | % | 2,024 | 22,211 | 20,655 | 22,333 | 149,800 | |||||||||||||||||||||||||
|
Bouchard 551
|
03/15/07
|
23,378 | 100 | % | 100 | % | 2,553 | 27,802 | 24,026 | 22,441 | 145,914 | |||||||||||||||||||||||||
|
Intercontinental Plaza
|
11/18/97
|
22,535 | 100 | % | 100 | % | 2,273 | 23,329 | 21,405 | 21,559 | 75,257 | |||||||||||||||||||||||||
|
Bouchard 710
|
06/01/05
|
15,014 | 100 | % | 100 | % | 1,975 | 20,991 | 16,800 | 14,076 | 63,311 | |||||||||||||||||||||||||
|
Dique IV, Juana Manso 295
(10)
|
12/02/97
|
11,298 | 92 | % | 100 | % | 1,392 | 15,787 | 14,715 | 13,963 | 59,966 | |||||||||||||||||||||||||
|
Maipú 1300
|
09/28/95
|
10,280 | 98 | % | 100 | % | 1,132 | 13,020 | 11,870 | 11,339 | 35,521 | |||||||||||||||||||||||||
|
Costeros Dique IV
|
08/29/01
|
734 | 100 | % | 100 | % | 77 | 5,980 | 5,288 | 5,358 | 2,690 | |||||||||||||||||||||||||
|
Libertador 498
|
12/20/95
|
2,477 | 100 | % | 100 | % | 407 | 4,818 | 5,301 | 6,900 | 9,618 | |||||||||||||||||||||||||
|
Suipacha 652/64
|
11/22/91
|
11,453 | 90 | % | 100 | % | 663 | 7,448 | 7,071 | 4,804 | 10,032 | |||||||||||||||||||||||||
|
Madero 1020
|
12/21/95
|
- | - | 100 | % | 5 | 31 | 35 | 31 | 176 | ||||||||||||||||||||||||||
|
Dot Building
(13)
|
11/28/06
|
11,242 | 100 | % | 96 | % | 919 | 8,466 | 2,143 | - | 103,979 | |||||||||||||||||||||||||
|
Other Offices
(6)
|
N/A | 2,232 | 88 | % | N/A | 185 | 2,409 | 965 | 4,602 | 4,186 | ||||||||||||||||||||||||||
|
Subtotal Offices
|
145,400 | 96 | % | N/A | 15,993 | 179,361 | 156,287 | 148,594 | 871,302 | |||||||||||||||||||||||||||
|
Other Properties
|
||||||||||||||||||||||||||||||||||||
|
Commercial Properties
(7)
|
N/A | 312 | - | N/A | - | - | 1 | 3,167 | ||||||||||||||||||||||||||||
|
Museo Renault
|
12/06/07
|
- | - | 100 | % | - | 191 | 356 | - | |||||||||||||||||||||||||||
|
Santa María del Plata
|
07/10/97
|
60,100 | 100 | % | 100 | % | 100 | 1,566 | 3,035 | 1,014 | 12,521 | |||||||||||||||||||||||||
|
Thames
|
11/01/97
|
- | - | 100 | % | - | - | 175 | - | |||||||||||||||||||||||||||
|
Predio San Martín
|
05/31/11
|
80,028 | 100 | % | 50 | % | 1,432 | 8,123 | 669 | - | 69,791 | |||||||||||||||||||||||||
|
Plot of Land Catalinas Norte
(12)
|
12/17/09
|
N/A | N/A | N/A | - | 1,018 | N/A | 109,145 | ||||||||||||||||||||||||||||
|
Other Properties
(8)
|
N/A | 2,072 | 100 | % | N/A | 15 | 115 | 128 | 80 | 12,733 | ||||||||||||||||||||||||||
|
Subtotal Other Properties
|
142,512 | 100 | % | N/A | 1,547 | 9,804 | 5,041 | 1,626 | 207,357 | |||||||||||||||||||||||||||
|
Management Fees
(11)
|
N/A | N/A | N/A | 3,102 | 3,290 | 3,944 | N/A | |||||||||||||||||||||||||||||
|
Total Office and Other
(9)
|
287,912 | 98 | % | N/A | 17,540 | 192,267 | 164,618 | 154,164 | 1,078,659 | |||||||||||||||||||||||||||
|
Notes:
|
|
(1) Total leaseable area for each property as of June 30, 2012. Excludes common areas and parking.
|
|
(2) Calculated dividing occupied square meters by leaseable area as of June 30, 2012.
|
|
(3) Agreements in force as of 06/30/12 for each property were computed.
|
|
(4) Total leases consolidated by application of the method under Technical Resolution 21.
|
|
(5) Cost of acquisition, plus improvements, less accumulated depreciation, plus adjustment for inflation, less allowance for impairment.
|
|
(6) Includes the following properties: Madero 942 (fully sold), Av. de Mayo 595, Av. Libertador 602 (fully sold), Rivadavia 2774, Sarmiento 517 (fully sold), Dock del Plata (fully sold), Edificio Costeros (fully sold), Laminar (fully sold) and Reconquista 823/41 (fully sold).
|
|
(7) Includes the following properties: Constitución 1111, Crucero I (fully sold); Retail stores in Abril (wholly assigned) and Casona de Abril.
|
|
(8) Includes the following properties: Constitución 1159 and Dique III (fully sold) and Canteras.
|
|
(9) Corresponds to the “Office and other non-shopping center rental properties” business unit mentioned in Note 6 to the Consolidated Financial Statements.
|
|
(10) The building was occupied in May 2009.
|
|
(11) Revenues from building management fees.
|
|
(12) Includes other income from lease of parking spaces.
|
|
(13) Through Alto Palermo S.A. – The building has income as from August 2010.
|
|
Fiscal year of lease expiration
|
Number of leases expiring
|
Surface area subject to expiring leases
|
Percentage of total surface area subject to expiration
|
Annual rental income under expiring leases
|
Percentage of total rental income under expiring leases
|
||||||||||||||||
|
(sqm)
|
(%)
|
(Ps./000)
|
(%)
|
||||||||||||||||||
|
2012
|
17 | 61,893 | 22 | % | 20,874 | 10 | % | ||||||||||||||
|
2013
|
46 | 36,301 | 13 | % | 44,335 | 21 | % | ||||||||||||||
|
2014
|
63 | 56,935 | 20 | % | 80,558 | 39 | % | ||||||||||||||
| 2015 | + | 60 | 125,754 | 45 | % | 63,313 | 30 | % | |||||||||||||
|
Total
|
186 | 280,883 | 100 | % | 209,080 | 100 | % | ||||||||||||||
|
Occupancy Rate
|
||||||||||||
|
Fiscal year ended June 30,
(1)
|
||||||||||||
|
2012
|
2011
|
2010
|
||||||||||
|
(%)
|
(%)
|
(%)
|
||||||||||
|
Offices
|
||||||||||||
|
Intercontinental Plaza
|
100 | 96 | 100 | |||||||||
|
Bouchard 710
|
100 | 92 | 83 | |||||||||
|
Bouchard 551
|
100 | 91 | 100 | |||||||||
|
Libertador 498
|
100 | 100 | 100 | |||||||||
|
Maipú 1300
|
98 | 100 | 99 | |||||||||
|
Madero 1020
|
N/A | 100 | 100 | |||||||||
|
Suipacha 652/64
|
90 | 95 | 95 | |||||||||
|
Costeros Dique IV
|
100 | 100 | 90 | |||||||||
|
Torre Bankboston
|
96 | 78 | 96 | |||||||||
|
Edificio República
|
90 | 85 | 80 | |||||||||
|
Dique IV, Juana Manso 295
|
92 | 92 | 92 | |||||||||
|
Dot Building
|
100 | 86 | N/A | |||||||||
|
Others
(2)
|
88 | 86 | 86 | |||||||||
|
(1)
|
Calculated considering annual leases to total leaseable office area, in accordance with our percentage of ownership in each building.
|
|
|
(2)
|
Includes the following properties: Madero 942 (fully sold), Av. de Mayo 595, Av. Libertador 602 (fully sold), Rivadavia 2774, Sarmiento 517 (fully sold), Dock del Plata (fully sold), Edificio Costeros (fully sold), Laminar (fully sold) and Reconquista 823/41 (fully sold).
|
|
Annual average income per square meter
|
||||||||||||
|
Fiscal year ended June 30,
(1)
|
||||||||||||
|
2012
|
2011
|
2010
|
||||||||||
|
(Ps./sqm)
|
(Ps./sqm)
|
(Ps./sqm)
|
||||||||||
|
Offices
|
||||||||||||
|
Intercontinental Plaza
|
1,048 | 950 | 957 | |||||||||
|
Bouchard 710
|
1,398 | 1,119 | 938 | |||||||||
|
Bouchard 557
|
1,189 | 1,028 | 960 | |||||||||
|
Libertador 498
|
1,943 | 1,713 | 1,366 | |||||||||
|
Maipú 1300
|
1,268 | 1,155 | 1,103 | |||||||||
|
Madero 1020
|
N/A | 347 | 307 | |||||||||
|
Suipacha 652/64
|
611 | 617 | 419 | |||||||||
|
Costeros Dock IV
|
8,147 | 973 | 985 | |||||||||
|
Torre Bankboston
|
1,559 | 1,389 | 1,502 | |||||||||
|
Edificio República
|
1,378 | 1,308 | 1,066 | |||||||||
|
Dique IV, Juana Manso 295
(2)
|
1,397 | 1,302 | 1,236 | |||||||||
|
Dot Building
|
753 | 191 | N/A | |||||||||
|
Others
(2)
|
1,079 | 425 | 404 | |||||||||
|
(1)
|
Calculated considering annual leases to total leaseable office area, in accordance with our percentage of ownership in each building.
|
|
|
(2)
|
Includes the following properties: Madero 942 (fully sold), Av. de Mayo 595, Av. Libertador 602 (fully sold), Rivadavia 2774, Sarmiento 517 (fully sold), Dock del Plata (fully sold), Edificio Costeros (fully sold), Laminar (fully sold) and Reconquista 823/41 (fully sold).
|
|
At June 30,
|
% Change
|
|||||||||||
|
2012
|
2011
|
2012/2011 | ||||||||||
|
(in millions of Pesos, except for percentages)
(2)
|
||||||||||||
|
Bonds
(1)
|
1,984.0 | 1,847.6 | 7.4 | |||||||||
|
Repo
|
90.5 | - |
NA
|
|||||||||
|
Borrowings from Central Bank
|
6.9 | 12.5 | (44.8 | ) | ||||||||
|
Borrowings from bank and international entities
|
550.9 | 200.0 | 175.4 | |||||||||
|
Deposits
|
6,907.8 | 5,200.6 | 32.8 | |||||||||
|
Total
|
9,540.0 | 7,260.7 | 31.4 | |||||||||
|
(1)
|
Excludes accrued interest.
|
|
(2)
|
Consolidated information.
|
|
Company
|
Shopping Center
|
Location
(1)
|
Gross Leaseable Area
|
SShops
|
National gross leaseable area
(2)
|
Shops
(2)
|
||||||||||||
|
(sqm)
|
(%)
|
(%)
|
||||||||||||||||
|
APSA
|
|
|||||||||||||||||
|
Abasto de Buenos Aires
|
CABA
|
41,443 | 174 | 2.41 | % | 2.84 | % | |||||||||||
|
Alto Palermo Shopping
|
CABA
|
18,701 | 143 | 1.08 | % | 2.34 | % | |||||||||||
|
Buenos Aires Design
(3)
|
CABA
|
13,769 | 62 | 0.80 | % | 1.01 | % | |||||||||||
|
Dot Baires Shopping
|
CABA
|
49,527 | 152 | 2.88 | % | 2.48 | % | |||||||||||
|
Paseo Alcorta
(4)
|
CABA
|
52,757 | 111 | 3.07 | % | 1.81 | % | |||||||||||
|
Patio Bullrich
|
CABA
|
11,684 | 83 | 0.68 | % | 1.36 | % | |||||||||||
|
Córdoba Shopping
(4)
|
Córdoba
|
22,173 | 107 | 1.29 | % | 1.75 | % | |||||||||||
|
Alto Avellaneda
(4)
|
GBA
|
67,897 | 140 | 3.95 | % | 2.29 | % | |||||||||||
|
Soleil
|
GBA
|
42,237 | 69 | 1.43 | % | 1.13 | % | |||||||||||
|
Mendoza Plaza Shopping
(4)
|
Mendoza
|
39,952 | 148 | 2.37 | % | 2.42 | % | |||||||||||
|
Alto Rosario
(4)
|
Rosario
|
19,038 | 146 | 2.38 | % | 2.39 | % | |||||||||||
|
Alto Noa
(4)
|
Salta
|
7,710 | 92 | 1.11 | % | 1.50 | % | |||||||||||
|
La Ribera Shopping
|
Santa Fe
|
25,212 | 49 | 0.45 | % | 0.80 | % | |||||||||||
|
Subtotal
|
412,100 | 1,476 | 23.90 | % | 24.12 | % | ||||||||||||
|
Cencosud
|
||||||||||||||||||
|
Portal de Palermo
(4)
|
CABA
|
32,252 | 36 | 1.88 | % | 0.59 | % | |||||||||||
|
Portal de Madryn
|
Chubut
|
4,100 | 26 | 0.24 | % | 0.43 | % | |||||||||||
|
Factory Parque Brown
(4)
|
GBA
|
31,468 | 91 | 1.83 | % | 1.49 | % | |||||||||||
|
Factory Quilmes
(4)
|
GBA
|
43,405 | 47 | 2.53 | % | 0.77 | % | |||||||||||
|
Factory San Martín(4)
|
GBA
|
35,672 | 31 | 2.08 | % | 0.51 | % | |||||||||||
|
Las Palmas del Pilar Shopping
(4)
|
GBA
|
50,906 | 131 | 2.96 | % | 2.14 | % | |||||||||||
|
Plaza Oeste Shopping
(4)
|
GBA
|
41,120 | 146 | 2.39 | % | 2.39 | % | |||||||||||
|
Portal Canning
(4)
|
GBA
|
15,114 | 21 | 0.88 | % | 0.34 | % | |||||||||||
|
Portal de Escobar
(4)
|
GBA
|
31,995 | 31 | 1.86 | % | 0.51 | % | |||||||||||
|
Portal Lomas
(4)
|
GBA
|
32,883 | 50 | 1.91 | % | 0.82 | % | |||||||||||
|
Unicenter Shopping
(4)
|
GBA
|
94,279 | 287 | 5.49 | % | 4.69 | % | |||||||||||
|
Portal de los Andes
(4)
|
Mendoza
|
33,154 | 45 | 1.93 | % | 0.74 | % | |||||||||||
|
Portal de la Patagonia
(4)
|
Neuquén
|
38,468 | 94 | 2.24 | % | 1.54 | % | |||||||||||
|
Portal de Rosario
(4)
|
Rosario
|
66,361 | 182 | 3.86 | % | 2.98 | % | |||||||||||
|
Portal de Tucumán
(4)
|
Tucumán
|
21,301 | 94 | 1.24 | % | 1.54 | % | |||||||||||
|
Portal de Trelew
(4)
|
Chubut
|
21,812 | 69 | 1.27 | % | 1.13 | % | |||||||||||
|
Subtotal
|
594,290 | 1,381 | 34.59 | % | 22.61 | % | ||||||||||||
|
Other Operators
|
712,895 | 3,260 | 41.51 | % | 53.29 | % | ||||||||||||
|
Total
|
1,719,285 | 6,117 | 100 | % | 100 | % | ||||||||||||
|
·
|
a prohibition to include price adjustment clauses based on inflation increases in lease agreements; and
|
|
·
|
the imposition of a three-year minimum lease term for retail property, except in the case of stands and/or spaces in markets and fairs.
|
|
·
|
financial obligations were to be paid in Pesos at the exchange rate of Ps.1.00 = US$1.00 plus the CER for commercial leases;
|
|
·
|
from October 1, 2002 and until March 31, 2004 for residential leases, the obligations where the tenant is an individual and the dwelling is used as the family residence of permanent use were to be paid in Pesos at the exchange rate of Ps.1.00 = US$1.00 plus the CVS;
|
|
·
|
if due to the application of these provisions, the amount of the installment became higher or lower than the amount at the moment of the payment, any of the parties could require an equitable adjustment of the price. If the parties did not reach an agreement, the courts could decide on a case by case basis; and
|
|
·
|
pursuant to Decree No. 117/2004 and Law No. 25,796 that amends Law No. 25,713, the CVS became unenforceable since April 1, 2004.
|
|
·
|
the registration of the intention to sell the property in subdivided plots in the Real Estate Registry (
Registro de la Propiedad Inmueble
) corresponding to the jurisdiction of the property. Registration will only be possible with regard to unencumbered property. Mortgaged property may only be registered where creditors agree to divide the debt in accordance with the subdivided plots. However, creditors may be judicially compelled to agree to the division;
|
|
·
|
the preliminary registration with the Real Estate Registry of the purchase instrument within 30 days of execution of the agreements.
|
|
·
|
warranty and liability disclaimers;
|
|
·
|
a waiver of consumer rights;
|
|
·
|
an extension of seller rights; and
|
|
·
|
the shifting of the burden of proof against consumers.
|
|
·
|
financial obligations were to be paid in Pesos at the exchange rate of Ps.1.00 = US$1.00 plus the CER for commercial leases;
|
|
·
|
from October 1, 2002 and until March 31, 2004 for residential leases, the obligations where the tenant is an individual and the dwelling is used as the family residence of permanent use were to be paid in Pesos at the exchange rate of Ps.1.00 = US$1.00 plus the CVS;
|
|
·
|
if due to the application of these provisions, the amount of the installment became higher or lower than the amount at the moment of the payment, any of the parties could require an equitable adjustment of the price. If the parties did not reach an agreement, the courts could decide on a case by case basis; and
|
|
·
|
pursuant to Decree No. 117/2004 and Law No. 25,796 that amends Law No. 25,713, the CVS became unenforceable since April 1, 2004.
|
|
(1)
|
23.66% owned by Intercontinental Hotels Corporation.
|
|
(2)
|
50% owned by the Sutton Group.
|
|
(3)
|
20% owned by Hoteles Sheraton de Argentina.
|
|
Subsidiary
|
Activity
|
Country of incorporation
|
Ownership percentage
(1)
|
|||
|
Ritelco S.A.
|
Investment
|
Uruguay
|
100 | % | ||
|
Palermo Invest S.A.
|
Investment
|
Argentina
|
100 | % | ||
|
Solares de Santa María S.A.
|
Real estate
|
Argentina
|
100 | % | ||
|
Cyrsa S.A.
(3)
|
Real estate
|
Argentina
|
50 | % | ||
|
Inversora Bolivar S.A.
|
Real estate
|
Argentina
|
100 | % | ||
|
E-Commerce Latina S.A.
|
Investment
|
Argentina
|
100 | % | ||
|
Tyrus S.A.
|
Investment
|
Uruguay
|
100 | % | ||
|
Canteras Natal Crespo S.A.
(2)
|
Real estate
|
Argentina
|
50 | % | ||
|
Nuevas Fronteras S.A.
|
Hotel
|
Argentina
|
76.34 | % | ||
|
Hoteles Argentinos S.A.
|
Hotel
|
Argentina
|
80 | % | ||
|
Llao Llao Resorts S.A.
|
Hotel
|
Argentina
|
50 | % | ||
|
Alto Palermo S.A.
|
Real estate investment and development
|
Argentina
|
95.61 | % | ||
|
Unicity S.A.
|
Investment
|
Argentina
|
100 | % | ||
|
Doneldon S.A.
|
Real estate
|
Uruguay
|
100 | % | ||
|
Sedelor S.A.
|
Real estate
|
Uruguay
|
100 | % | ||
|
Alafox S.A.
|
Real estate
|
Uruguay
|
100 | % | ||
|
Efanur S.A.
|
Real estate
|
Uruguay
|
100 | % | ||
|
Codalis S.A.
|
Real estate
|
Uruguay
|
100 | % | ||
|
|
(1)
|
Includes direct and indirect ownership
|
|
|
(2)
|
We have joint control of Canteras Natal Crespo S.A., a land reserve for a future development, with Euromayor S.A.
|
|
Property
(8)
|
Date of Acquisition
|
Leasable/ Sale m2(1)
|
Location
|
Net Book Value Ps./000
(2)
|
Encumbrance
|
Outstanding principal amount Ps./000
|
Maturity Date
|
Balance due at maturity
|
Rate
|
Use
|
Occupancy rate
(9)
|
|||||||||||||||||||||||||||
|
Intercontinental Plaza
|
11/18/1997
|
22,535 |
City of Buenos Aires
|
75,257 | - | - | - | - | - |
Office Rental
|
100.0 | % | ||||||||||||||||||||||||||
|
Bouchard 710
|
06/01/2005
|
15,014 |
City of Buenos Aires
|
63,311 | - | - | - | - | - |
Office Rental
|
100.0 | % | ||||||||||||||||||||||||||
|
Bouchard 551
|
03/15/2007
|
23,378 |
City of Buenos Aires
|
145,914 | - | - | - | - | - |
Office Rental
|
100.0 | % | ||||||||||||||||||||||||||
|
Libertador 498
|
12/20/1995
|
2,477 |
City of Buenos Aires
|
9,618 | - | - | - | - | - |
Office Rental
|
100.0 | % | ||||||||||||||||||||||||||
|
Maipú 1300
|
09/28/1995
|
10,280 |
City of Buenos Aires
|
35,521 | - | - | - | - | - |
Office Rental
|
98.9 | % | ||||||||||||||||||||||||||
|
Madero 1020
|
12/21/1995
|
- |
City of Buenos Aires
|
176 | - | - | - | - | - |
Office Rental
|
- | |||||||||||||||||||||||||||
|
Suipacha 652
|
11/22/1991
|
11,453 |
City of Buenos Aires
|
10,032 |
Mortgage(5)
|
- | - | - | - |
Office Rental
|
90.0 | % | ||||||||||||||||||||||||||
|
Costeros Dique IV
|
08/29/2001
|
5,734 |
City of Buenos Aires
|
2,690 | - | - | - | - | - |
Office Rental
|
100.0 | % | ||||||||||||||||||||||||||
|
Edificio República
|
04/28/2008
|
19,884 |
City of Buenos Aires
|
210,852 |
Mortgage
|
0.91 |
abr-13
|
0.91 |
Annual Rate 12%
|
Office Rental
|
90.0 | % | ||||||||||||||||||||||||||
|
Predio San Martin
|
05/31/2011
|
- |
Province of Buenos Aires
|
69,791 |
Mortgage
|
69.72 |
may-14
|
35.07 |
Annual Rate 7.5%
|
Other Rentals
|
100.0 | % | ||||||||||||||||||||||||||
|
Dique IV, Juana Manso 295
|
12/02/1997
|
11,298 |
City of Buenos Aires
|
59,966 | - | - | - | - | - |
Office Rental
|
91.7 | % | ||||||||||||||||||||||||||
|
Avda. de Mayo 595
|
08/19/1992
|
1,958 |
City of Buenos Aires
|
4,021 | - | - | - | - | - |
Office Rental
|
100.0 | % | ||||||||||||||||||||||||||
|
Rivadavia 2768
|
09/19/1991
|
274 |
City of Buenos Aires
|
165 | - | - | - | - | - |
Office Rental
|
0.0 | % | ||||||||||||||||||||||||||
|
Sarmiento 517
|
01/12/1994
|
- |
City of Buenos Aires
|
- | - | - | - | - | - |
Office Rental
|
0.0 | % | ||||||||||||||||||||||||||
|
Constitución 1111
|
06/16/1994
|
312 |
City of Buenos Aires
|
811 | - | - | - | - | - |
Commercial Rental
|
0.0 | % | ||||||||||||||||||||||||||
|
Torre Bank Boston
|
08/27/2007
|
14,873 |
City of Buenos Aires
|
149,800 | - | - | - | - | - |
Office Rental
|
96.4 | % | ||||||||||||||||||||||||||
|
Museo Renault
|
12/06/2007
|
- |
City of Buenos Aires
|
- | - | - | - | - | - |
Commercial Rental
|
- | |||||||||||||||||||||||||||
|
Santa María del Plata
|
07/10/1997
|
60,1 |
City of Buenos Aires
|
12,521 | - | - | - | - | - |
Other Rentals
|
100.0 | % | ||||||||||||||||||||||||||
|
Thames
|
11/01/1997
|
- |
Province of Buenos Aires
|
- | - | - | - | - | - |
Other Rentals
|
0.0 | % | ||||||||||||||||||||||||||
|
Constitución 1159
|
01/16/1994
|
2,072 |
City of Buenos Aires
|
6,948 | - | - | - | - | - |
Other Rentals
|
100.0 | % | ||||||||||||||||||||||||||
|
Plot of Land Catalinas Norte
|
12/17/2009
|
N/A |
City of Buenos Aires
|
109,145 | - | - | - | - | - |
Other Rentals
|
N/A | |||||||||||||||||||||||||||
|
Dot Building
(3)
|
11/28/2006
|
11,242 |
City of Buenos Aires
|
103,979 | - | - | - | - | - |
Office Rental
|
100.0 | % | ||||||||||||||||||||||||||
|
Other Properties
(6)
|
N/A | N/A |
City of Buenos Aires
|
2,356 | - | - | - | - | - |
Other Rentals
|
N/A | |||||||||||||||||||||||||||
|
Alto Palermo Shopping
(3)
|
11/23/1997
|
18,701 |
City of Buenos Aires
|
253,763 | - | - | - | - | - |
Shopping Center
|
98.3 | % | ||||||||||||||||||||||||||
|
Abasto Shopping
(3)
|
07/17/1994
|
37,711 |
City of Buenos Aires
|
314,874 | - | - | - | - | - |
Shopping Center
|
99.1 | % | ||||||||||||||||||||||||||
|
Alto Avellaneda
(3)
|
11/23/1997
|
36,943 |
Province of Buenos Aires
|
155,606 | - | - | - | - | - |
Shopping Center
|
96.1 | % | ||||||||||||||||||||||||||
|
Paseo Alcorta
(3)
|
06/06/1997
|
14,107 |
City of Buenos Aires
|
131,525 | - | - | - | - | - |
Shopping Center
|
100.0 | % | ||||||||||||||||||||||||||
|
Patio Bullrich
(3)
|
10/01/1998
|
11,684 |
City of Buenos Aires
|
132,034 | - | - | - | - | - |
Shopping Center
|
100.0 | % | ||||||||||||||||||||||||||
|
Alto Noa
(3)
|
03/29/1995
|
19,038 |
City of Salta
|
38,788 | - | - | - | - | - |
Shopping Center
|
98.9 | % | ||||||||||||||||||||||||||
|
Buenos Aires Design
(3)
|
11/18/1997
|
13,769 |
City of Buenos Aires
|
15,925 | - | - | - | - | - |
Shopping Center
|
100.0 | % | ||||||||||||||||||||||||||
|
Alto Rosario Shopping
(3)
|
11/09/2004
|
27691 |
City of Rosario
|
135,352 | - | - | - | - | - |
Shopping Center
|
97.6 | % | ||||||||||||||||||||||||||
|
Mendoza Plaza Shopping
(3)
|
12/02/2004
|
42,237 |
City of Mendoza
|
123,828 | - | - | - | - | - |
Shopping Center
|
96.4 | % | ||||||||||||||||||||||||||
|
Córdoba Shopping – Villa Cabrera
(3)
|
12/31/2006
|
15,191 |
City of Cordoba
|
76,153 | - | - | - | - | - |
Shopping Center
|
99.6 | % | ||||||||||||||||||||||||||
|
Dot Baires Shopping
(3)
|
12/01/2006
|
49,527 |
City of Buenos Aires
|
479,587 | - | - | - | - | - |
Shopping Center
|
99.4 | % | ||||||||||||||||||||||||||
|
Soleil Factory
(3)
|
07/01/2010
|
14,712 |
Province of Buenos Aires
|
74,474 | - | - | - | - | - |
Shopping Center
|
100.0 | % | ||||||||||||||||||||||||||
|
Neuquén Project
(3)
|
07/06/1999
|
N/A |
Province of Neuquen
|
22,539 | - | - | - | - | - |
Shopping Center (in construction)
|
N/A | |||||||||||||||||||||||||||
| Arcos del Gourmet (10) | 11/01/2009 | N/A | City of Buenos Aires | 18,379 | - | - | - | - | - | Shopping Center | N/A | |||||||||||||||||||||||||||
|
La Ribera Shopping
|
08/15/2011
|
7,710 |
Santa Fé
|
18,814 | - | - | - | - | - |
Shopping Center
|
99 | % | ||||||||||||||||||||||||||
|
Abril/Baldovinos
|
01/03/1995
|
5,137 |
Province of Buenos Aires
|
1,860 | - | - | - | - | - |
Residential Communities
|
N/A | |||||||||||||||||||||||||||
|
El Encuentro
|
11/18/1997
|
26,373 |
Province of Buenos Aires
|
2,922 | - | - | - | - | - |
Residential Communities
|
N/A | |||||||||||||||||||||||||||
|
Puerto Retiro
|
05/18/1997
|
82,051 |
City of Buenos Aires
|
54,270 | - | - | - | - | - |
Land Reserve
|
N/A | |||||||||||||||||||||||||||
|
Terreno Baicom
|
12/23/2009
|
6,905 |
City of Buenos Aires
|
4,459 |
Land Reserve
|
N/A | ||||||||||||||||||||||||||||||||
|
Santa María del Plata
|
07/10/1997
|
715,951 |
Province of Buenos Aires
|
159,243 | - | - | - | - | - |
Land Reserve
|
N/A | |||||||||||||||||||||||||||
|
Terreno Rosario
(3)
|
04/30/1999
|
31,000 |
City of Rosario
|
- | - | - | - | - | - |
Land Reserve
|
N/A | |||||||||||||||||||||||||||
|
Canteras Natal Crespo
|
07/27/2005
|
4,300,000 |
Province of Cordoba
|
5,971 | - | - | - | - | - |
Land Reserve
|
N/A | |||||||||||||||||||||||||||
|
Patio Olmos
(3)
|
09/25/2007
|
5,147 |
City of Cordoba
|
33,475 | - | - | - | - | - |
Land Reserve
|
N/A | |||||||||||||||||||||||||||
|
Others Reserves of Land
(4)
|
N/A | 15,242,861 |
City and Province of Bs. As, Province of San Luis, Province of Santa Fé and Uruguay
|
145,261 |
-
|
- | - | - | - |
Land Reserve
|
N/A | |||||||||||||||||||||||||||
|
Lujan
|
05/31/02
|
1,160,000 |
Province of Bs. As.
|
40,102 | - | - | - | - | - |
Land Reserve
|
N/A | |||||||||||||||||||||||||||
|
Residential apartments, communities and others
(7)
|
N/A | N/A |
City and Province of Bs. As. And City of Rosario
|
312,708 | - | - | - | - | - |
Residential apartments and others
|
N/A | |||||||||||||||||||||||||||
|
Hotel Llao Llao
|
06/01/1997
|
24,000 |
Ciudad de Bariloche
|
70,430 | - | - | - | - | - |
Hotel
|
57.7 | % | ||||||||||||||||||||||||||
|
Hotel Intercontinental
|
11/01/1997
|
37,600 |
City of Buenos Aires
|
52,476 | - | - | - | - | - |
Hotel
|
77.9 | % | ||||||||||||||||||||||||||
|
Hotel Libertador
|
03/01/1998
|
17,463 |
City of Buenos Aires
|
37,795 |
Escrow
(11)
|
15.2 |
mar-11
|
15.2 |
Hotel
|
92.8 | % | |||||||||||||||||||||||||||
|
Bariloche Plot of Land
|
01/12/2006
|
N/A |
Province of Rio Negro
|
21,900 |
Hotel
|
N/A | ||||||||||||||||||||||||||||||||
|
(1)
|
Total leasable area for each property. Excludes common areas and parking spaces.
|
|
(2)
|
Cost of acquisition or development (adjusted as discussed in Note 2.c. to the consolidated audited financial statements), plus improvements, less accumulated depreciation, less allowances.
|
|
(3)
|
Through Alto Palermo.
|
|
(4)
|
Includes the following land reserves: Pilar and Torre Jardín IV plot of land, Pontevedra plot; Isla Sirgadero; Mariano Acosta, Intercontinental Plaza II, San Luis and Merlo (through IRSA), Zetol and Vista al Muelle (through Liveck) and Caballito plot of land, the air space Coto project, Zelaya 3102 and Conil (through Alto Palermo).
|
|
(5)
|
As security for compliance with the construction of the future building to be constructed in a plot of land in Vicente Lopez, Province or Buenos Aires and transfer of the future units, the company’s property located at Suipacha 652 was mortgaged.
|
|
(6)
|
Includes the following properties: Casona Abril and Alto Palermo Park.
|
|
(7)
|
Includes the following properties: Torres Jardín, Edificios Cruceros (fully sold), San Martín de Tours, Rivadavia 2768, rights for residential units to be received Terreno Caballito (TGLT), Horizons, Torres Rosario and Caballito nuevo.
|
|
(8)
|
All assets are owned by us or through any our subsidiary.
|
|
(9)
|
Percentage of occupation of each property. The land reserves are assets that the company remains in the portfolio for future development.
|
|
(10)
|
In December 2011, APSA started the development of the project "Arcos"in Palermo, City of Buenos Aires.
On September 6, 2011, Arcos del Gourmet SA, signed a Retrofitting Concession with the
Administración de Infraestructuras Ferroviarias
(the Railway Infrastructure Administration or “ADIF”), which transferred the patrimony of the railway in the jurisdiction of the
Organismo Nacional de Administración de Bienes
, under which it was decided to extend the term of the grant until December 31, 2030, automatically renewable for three years and four months after that date if the commitments are satisfactorily performed. This new contract provides a new extension for an additional three years if AGSA determines it is necessary. It also established a maximum period of 24 months (counted from the day of signing the contract) to carry out the works and opening of the shopping center. The aforementioned contract established a new monthly fee of Ps. 0.2 million (plus VAT) until December 31, 2025, and Ps. 0.25 million (plus VAT) from January 1, 2026.
Additionally, to secure the fulfillment of the agreement, we committed to hire a surety bond for Ps. 4.46 million, to make a cash deposit of Ps. 0.4 million and to hire another surety bond in favor of ADIF as collateral to the execution of the works agreed in due time and proper form for Ps. 14,950. This agreement replaces the one subscribed with ONABE.
|
|
(11)
|
As collateral for the new debt Hoteles Argentinos S.A. (HASA) contracted with Standard Bank Argentina, we entered into a put option.
|
|
·
|
business combinations;
|
|
·
|
fixed assets, net;
|
|
·
|
provision for allowances and contingencies;
|
|
·
|
impairment of long-lived assets;
|
|
·
|
deferred income tax;
|
|
·
|
minimum presumed income tax (“MPIT”); and
|
|
·
|
negative goodwill, net.
|
|
|
Fixed Assets, net
|
|
|
Rental properties (including shopping centers)
|
|
|
Other property and equipment
|
|
Asset
|
Estimated useful life (years)
|
|
|
-
Properties:
|
||
|
Office buildings
|
Between 20 and 45
|
|
|
Shopping centers
|
Between 16 and 31
|
|
| Hotels | Between 14 and 24 | |
|
Other
|
Between 16 and 50
|
|
|
- Leasehold improvements
|
3
|
|
|
- Facilities
|
10
|
|
|
- Furniture and fixtures
|
Between 3 and 10
|
|
|
- Vehicles
|
5
|
|
|
- Computer equipment
|
3
|
|
|
- Software
|
3
|
|
| -Machinery and equipment | 10 |
|
·
|
it is highly susceptible to change from period to period because it requires company management and/or independent appraises to make assumptions such as, future sales and cost of sale, future vacancy rates and future prices, which requires significant adjustments because actual prices and vacancy rates have fluctutated in the past and are expected to continue to do so; and | |
| · | the impact that recognizing an impairment would have on assets reported on our balance sheet as well as on the results of our operations could be material. | |
|
·
|
it is highly susceptible to change from period to period because it requires company management to make assumptions, such as future revenues and expenses, exchange rates and inflation among others; and
|
|
·
|
the impact that calculating income tax using this method would have on assets or liabilities reported on our consolidated balance sheet as well as on the income tax result reported in our consolidated statement of income could be material.
|
|
·
|
the impact of certain U.S. GAAP adjustments on equity investees and joint ventures;
|
|
·
|
the accounting for marketable securities and for investments in Hersha and TGLT;
|
|
·
|
the application of different useful lives for depreciation purposes;
|
|
·
|
the deferral of certain pre-operating and organization expenses under Argentine GAAP which are expensed as incurred under U.S. GAAP;
|
|
·
|
the accounting for a mortgage payable with no stated interest rate;
|
|
·
|
the accounting for securitization programs;
|
|
·
|
differences in basis relating to purchase accounting;
|
|
·
|
the present-value accounting;
|
|
·
|
the restoration of previously recognized impairment losses accounting;
|
|
·
|
the accounting for convertible notes;
|
|
·
|
purchase accounting;
|
|
·
|
disposal of businesses;
|
|
·
|
allowance for loan losses of credit card portfolio of Metroshop;
|
|
·
|
the accounting for valuation of inventories;
|
|
·
|
the accounting for real estate barter transactions;
|
|
·
|
the revenue recognition of deferred brokerage commissions over the term of the respective leases;
|
|
·
|
the escalation of revenue from rental under straight-line method or over the term of the leases;
|
|
·
|
the deferral of certain revenues from life and disability insurance and origination fees;
|
|
·
|
the amortization of fees related to the Senior Notes;
|
|
·
|
the derecognition of the put option for the sale of shares of Metropolitan;
|
|
·
|
the effect of the reversal of capitalized exchange differences;
|
|
·
|
Accounting for preferred shares and warrants of Supertel;
|
|
·
|
Adquisition of non controlling interest;
|
|
·
|
the effects on deferred income tax of the foregoing taxes of the above-mentioned reconciling items, as appropriate; and
|
|
·
|
the effect on minority interest of the above-mentioned reconciling items, as appropriate.
|
|
·
|
the acquisition, development and operation of shopping centers, including consumer finance activities;
|
|
·
|
the development and sale of residential properties;
|
|
·
|
the acquisition and development of office and other non-shopping center properties primarily for rental purposes;
|
|
·
|
the acquisition and operation of luxury hotels;
|
|
·
|
the acquisition of undeveloped land reserves for future development and sale; and
|
|
·
|
selected real estate investments outside Argentina.
|
|
Fiscal year ended June 30,
|
||||||||||||
|
2010
|
2011
|
2012
|
||||||||||
|
Real GDP growth
|
3.0 | % | 9.14 | % | 0.00 | % | ||||||
|
Inflation (IPIM)
(1)
|
15.2 | % | 12.5 | % | 12.8 | % | ||||||
|
Inflation (CPI)
(2)
|
11.0 | % | 9.67 | % | 9.90 | % | ||||||
|
Appreciation (depreciation) of the Peso against the U.S. Dollar
|
(3.4 | %) | (4.33 | %) | (10.2 | %) | ||||||
|
Exhange rate per US$ 1.00 as of the end of the year
(3)
|
Ps. | 3.9110 | Ps. | 4.0900 | Ps. | 4,5070 | ||||||
|
Average exchange rate per US$1.00
(4)
|
Ps.
|
3.8255 | Ps. | 3.9805 | Ps. | 4.3016 | ||||||
|
(1)
|
IPIM is the wholesale price index as measured by the Argentine Ministry of Economy and Production
|
|
(2)
|
CPI is the consumer price index as measured by the Argentine Ministry of Economy and Production.
|
|
(3)
|
Represents average of the selling and buying exchange rate.
|
|
(4)
|
Represents average month-end closing exchange rates.
|
|
Sources:
|
INDEC, Argentine Ministry of Economy and Production,
Banco de la Nación Argentina.
|
|
Year ended June 30,
|
Consumer Price Index
|
Wholesale Price Index
|
||||||
|
2002
|
28.4 | % | 88.2 | % | ||||
|
2003
|
10.2 | % | 8.1 | % | ||||
|
2004
|
4.9 | % | 8.6 | % | ||||
|
2005
|
9.0 | % | 7.7 | % | ||||
|
2006
|
11.0 | % | 12.1 | % | ||||
|
2007
|
8.8 | % | 9.4 | % | ||||
|
2008
|
9.3 | % | 13.8 | % | ||||
|
2009
|
5.3 | % | 5.4 | % | ||||
|
2010
|
11.0 | % | 15.2 | % | ||||
|
2011
|
9.7 | % | 12.5 | % | ||||
|
2012
|
9.9 | % | 12.8 | % | ||||
|
As of and for year ended June 30, 2012
|
Development and sale of properties
|
Office and other non-shopping center rental properties
(1)
|
Shopping centers
|
Hotels
|
Consumer Financing
|
Financial operations and others
|
Total
|
|||||||||||||||||||||
|
(in thousands of Ps)
|
||||||||||||||||||||||||||||
|
Consolidated Income Statement Data
|
||||||||||||||||||||||||||||
|
Revenues
|
328,404 | 192,267 | 871,732 | 170,012 | 4,836 | - | 1,567,251 | |||||||||||||||||||||
|
Costs
|
(217,774 | ) | (33,332 | ) | (180,638 | ) | (116,983 | ) | (1,604 | ) | - | (550,331 | ) | |||||||||||||||
|
Gross profit
|
110,630 | 158,935 | 691,094 | 53,029 | 3,232 | - | 1,016,920 | |||||||||||||||||||||
|
Selling expenses
|
(22,528 | ) | (10,337 | ) | (52,776 | ) | (22,577 | ) | (296 | ) | - | (108,514 | ) | |||||||||||||||
|
Administrative expenses
|
(39,732 | ) | (44,098 | ) | (88,456 | ) | (44,853 | ) | (267 | ) | - | (217,406 | ) | |||||||||||||||
|
Gain from recognition of inventories at net realizable value
|
42,817 | - | - | - | - | - | 42,817 | |||||||||||||||||||||
|
Gain from operation and holding of real estate assets, net
|
12 | 561 | - | - | - | - | 573 | |||||||||||||||||||||
|
Operating income
|
91,199 | 105,061 | 549,862 | (14,401 | ) | 2,669 | - | 734,390 | ||||||||||||||||||||
|
Amortization of negative goodwill, net
|
981 | (2,063 | ) | 19,227 | - | - | - | 18,145 | ||||||||||||||||||||
|
Financial results, net
|
(22,374 | ) | (51,031 | ) | (149,806 | ) | (10,303 | ) | (1,575 | ) | (207,902 | ) | (442,991 | ) | ||||||||||||||
|
Gain(losses) on equity investees
|
2,095 | (15,332 | ) | (151 | ) | 13,577 | 10,364 | 106,213 | 116,766 | |||||||||||||||||||
|
Other income and expenses, net
|
- | - | (16,918 | ) | 172 | 1,508 | (14,589 | ) | (29,827 | ) | ||||||||||||||||||
|
Income (loss) before taxes and minority interest
|
71,901 | 36,635 | 402,214 | (10,955 | ) | 12,966 | (116,278 | ) | 396,483 | |||||||||||||||||||
|
Income tax and minimum presumed income tax
|
(25,165 | ) | (12,822 | ) | (160,954 | ) | (6,816 | ) | 211 | 102,863 | (102,683 | ) | ||||||||||||||||
|
Minority interest
|
178 | - | (27,410 | ) | 13,513 | - | - | (13,719 | ) | |||||||||||||||||||
|
Net Income / (loss) for the year
|
46,914 | 23,813 | 213,850 | (4,258 | ) | 13,177 | (13,415 | ) | 280,081 | |||||||||||||||||||
|
Gross margin
(2)
|
0.34 | 0.83 | 0.79 | 0.31 | 0.67 | - | 0.65 | |||||||||||||||||||||
|
Operating margin
(3)
|
0.28 | 0.55 | 0.63 | (0.08 | ) | 0.55 | - | 0.47 | ||||||||||||||||||||
|
Net margin
(4)
|
0.14 | 0.12 | 0.25 | (0.03 | ) | 2.72 | - | 0.18 | ||||||||||||||||||||
|
Depreciation and amortization
(5)
|
82 | 25,488 | 138,583 | 13,284 | 17 | - | 177,454 | |||||||||||||||||||||
|
Consolidated Balance Sheet Data
|
||||||||||||||||||||||||||||
|
Operating assets
|
706,223 | 1,321,294 | 2,470,062 | 659,236 | 15,875 | 1,032,623 | 6,205,313 | |||||||||||||||||||||
|
Non-operating assets
|
41,639 | 41,847 | (183,517 | ) | 68,013 | 46,631 | 380,639 | 395,252 | ||||||||||||||||||||
|
Total assets
|
747,862 | 1,363,141 | 2,286,545 | 727,249 | 62,506 | 1,413,262 | 6,600,565 | |||||||||||||||||||||
|
Operating liabilities
|
22,596 | 103,298 | 511,045 | 41,009 | 7,525 | - | 685,473 | |||||||||||||||||||||
|
Non-operating liabilities
|
538,124 | 496,670 | 1,760,141 | 273,628 | 71 | 148,250 | 3,216,884 | |||||||||||||||||||||
|
Total liabilities
|
560,720 | 599,968 | 2,271,186 | 314,637 | 7,596 | 148,250 | 3,902,357 | |||||||||||||||||||||
|
As of and for year
ended June 30, 2011
|
Development and sale of properties
|
Office and other non-shopping center rental properties
(1)
|
Shopping centers
|
Hotels
|
Consumer Financing
|
Financial operations and others
|
Total
|
|||||||||||||||||||||
|
(in thousands of Ps.)
|
||||||||||||||||||||||||||||
|
Consolidated Income Statement Data
|
||||||||||||||||||||||||||||
|
Revenues
|
341,074 | 164,618 | 674,779 | 192,883 | 68,576 | - | 1,441,930 | |||||||||||||||||||||
|
Costs
|
(244,764 | ) | (32,559 | ) | (181,473 | ) | (119,471 | ) | (22,488 | ) | - | (600,755 | ) | |||||||||||||||
|
Gross profit
|
96,310 | 132,059 | 493,306 | 73,412 | 46,088 | - | 841,175 | |||||||||||||||||||||
|
Selling expenses
|
(15,396 | ) | (5,283 | ) | (40,229 | ) | (20,923 | ) | (24,873 | ) | - | (106,704 | ) | |||||||||||||||
|
Administrative expenses
|
(41,425 | ) | (43,734 | ) | (67,935 | ) | (40,318 | ) | (6,947 | ) | - | (200,359 | ) | |||||||||||||||
|
Gain from recognition of inventories at net realizable value
|
45,442 | - | - | - | - | - | 45,442 | |||||||||||||||||||||
|
Net income from retained interest in securitized receivables
|
- | - | - | - | 4,707 | - | 4,707 | |||||||||||||||||||||
|
Gain from operations and holding of real estate assets, net
|
128 | 1,012 | - | - | - | - | 1,140 | |||||||||||||||||||||
|
Operating income
|
85,059 | 84,054 | 385,142 | 12,171 | 18,975 | - | 585,401 | |||||||||||||||||||||
|
Amortization of negative goodwill, net
|
981 | 725 | 15,621 | - | 100 | - | 17,427 | |||||||||||||||||||||
|
Financial results, net
|
(16,714 | ) | (38,369 | ) | (121,991 | ) | (11,326 | ) | (26,820 | ) | (67,026 | ) | (282,246 | ) | ||||||||||||||
|
Gain on equity investeees
|
443 | - | 41 | 9,682 | 9,298 | 118,956 | 138,420 | |||||||||||||||||||||
|
Other income and expenses, net
|
(1,621 | ) | - | (2,745 | ) | 1,040 | 9,245 | (20,528 | ) | (14,609 | ) | |||||||||||||||||
|
Gain before tax and minority interest
|
68,148 | 46,410 | 276,068 | 11,567 | 10,798 | 31,402 | 444,393 | |||||||||||||||||||||
|
Income tax and minimum presumed income tax
|
(21,413 | ) | (15,763 | ) | (81,129 | ) | (7,257 | ) | 4,702 | 29,657 | (91,203 | ) | ||||||||||||||||
|
Minority interest
|
768 | - | (39,975 | ) | (19,200 | ) | - | 2 | (58,405 | ) | ||||||||||||||||||
|
Net Income (loss), for the year
|
47,503 | 30,647 | 154,964 | (14,890 | ) | 15,500 | 61,061 | 294,785 | ||||||||||||||||||||
|
Gross margin
(2)
|
0.28 | 0.80 | 0.73 | 0.38 | 0.67 | - | 0.58 | |||||||||||||||||||||
|
Operating margin
(3)
|
0.25 | 0.51 | 0.57 | 0.06 | 0.28 | - | 0.41 | |||||||||||||||||||||
|
Net margin
(4)
|
0.14 | 0.19 | 0.23 | (0.08 | ) | 0.23 | - | 0.20 | ||||||||||||||||||||
|
Depreciation and amortization
(5)
|
200 | 24,155 | 132,027 | 14,269 | 902 | - | 171,553 | |||||||||||||||||||||
|
Consolidated Balance Sheet Data
|
||||||||||||||||||||||||||||
|
Operating assets
|
671,738 | 1,367,767 | 2,413,943 | 479,881 | 26,198 | 1,007,869 | 5,967,396 | |||||||||||||||||||||
|
Non-operating assets
|
40,754 | 44,846 | (179,505 | ) | 29,251 | 22,510 | 378,353 | 336,209 | ||||||||||||||||||||
|
Total assets
|
712,492 | 1,412,613 | 2,234,438 | 509,132 | 48,708 | 1,386,222 | 6,303,605 | |||||||||||||||||||||
|
Operating liabilities
|
24,491 | 137,990 | 402,523 | 39,030 | 31,112 | - | 635,146 | |||||||||||||||||||||
|
Non-operating liabilities
|
484,542 | 439,717 | 1,683,938 | 212,778 | - | 228,865 | 3,049,840 | |||||||||||||||||||||
|
Total liabilities
|
509,033 | 577,707 | 2,086,461 | 251,808 | 31,112 | 228,865 | 3,684,986 | |||||||||||||||||||||
|
As of and for year ended June 30, 2010
|
Development and sale of properties
|
Office and other non-shopping center rental properties
(1)
|
Shopping centers
|
Hotels
|
Consumer Financing
|
Financial operations and others
|
Total
|
|||||||||||||||||||||
|
(in thousands of Ps.)
|
||||||||||||||||||||||||||||
|
Consolidated Income Statement Data
|
||||||||||||||||||||||||||||
|
Revenues
|
225,567 | 154,164 | 518,355 | 159,894 | 265,346 | - | 1,323,326 | |||||||||||||||||||||
|
Costs
|
(83,145 | ) | (30,868 | ) | (158,915 | ) | (102,897 | ) | (99,470 | ) | - | (475,295 | ) | |||||||||||||||
|
Gross profit
|
142,422 | 123,296 | 359,440 | 56,997 | 165,876 | - | 848,031 | |||||||||||||||||||||
|
Selling expenses
|
(2,388 | ) | (4,452 | ) | (37,134 | ) | (16,509 | ) | (124,918 | ) | - | (185,401 | ) | |||||||||||||||
|
Administrative expenses
|
(35,079 | ) | (45,679 | ) | (54,335 | ) | (35,074 | ) | (25,124 | ) | - | (195,291 | ) | |||||||||||||||
|
Gain from recognition of inventories at net realizable value
|
33,831 | - | - | - | - | - | 33,831 | |||||||||||||||||||||
|
Net income from retained interest in securitized receivables
|
- | - | - | - | 37,470 | - | 37,470 | |||||||||||||||||||||
|
Gain from operations and holding of real estate assets, net
|
730 | 361 | - | - | - | - | 1,091 | |||||||||||||||||||||
|
Operating income
|
139,516 | 73,526 | 267,971 | 5,414 | 53,304 | - | 539,731 | |||||||||||||||||||||
|
Amortization of negative goodwill, net
|
844 | 863 | 561 | - | (627 | ) | - | 1,641 | ||||||||||||||||||||
|
Financial results, net
|
(8,868 | ) | (18,487 | ) | (87,564 | ) | (15,697 | ) | (18,921 | ) | (15,559 | ) | (165,096 | ) | ||||||||||||||
|
Gain on equity investeees
|
1,907 | - | 40 | 5,990 | - | 152,479 | 160,416 | |||||||||||||||||||||
|
Other income and expenses, net
|
- | - | (1,321 | ) | 2,604 | (1,984 | ) | (9,610 | ) | (10,311 | ) | |||||||||||||||||
|
Gain before tax and minority interest
|
133,399 | 55,902 | 179,687 | (1,689 | ) | 31,772 | 127,310 | 526,381 | ||||||||||||||||||||
|
Income tax and minimum presumed income tax
|
(40,409 | ) | (13,412 | ) | (56,524 | ) | 1,334 | (8,694 | ) | (8,166 | ) | (125,871 | ) | |||||||||||||||
|
Minority interest
|
140 | - | (49,176 | ) | 4,622 | (158 | ) | - | (44,572 | ) | ||||||||||||||||||
|
Net income for the year
|
93,130 | 42,490 | 73,987 | 4,267 | 22,920 | 119,144 | 355,938 | |||||||||||||||||||||
|
Gross margin
(2)
|
0.63 | 0.80 | 0.69 | 0.36 | 0.63 | - | 0.64 | |||||||||||||||||||||
|
Operating margin
(3)
|
0.98 | 0.60 | 0.75 | 0.09 | 0.32 | - | 0.64 | |||||||||||||||||||||
|
Net margin
(4)
|
0.41 | 0.28 | 0.14 | 0.03 | 0.09 | - | 0.27 | |||||||||||||||||||||
|
Depreciation and amortization
(5)
|
343 | 24,535 | 111,736 | 16,138 | 7,994 | - | 160,746 | |||||||||||||||||||||
|
Consolidated Balance Sheet Data
|
||||||||||||||||||||||||||||
|
Operating assets
|
582,204 | 991,750 | 1,780,777 | 210,675 | 277,486 | 204,553 | 4,047,445 | |||||||||||||||||||||
|
Non-operating assets
|
75,444 | 97,002 | 148,225 | 30,179 | 49,785 | 1,172,649 | 1,573,284 | |||||||||||||||||||||
|
Total assets
|
657,648 | 1,088,752 | 1,929,002 | 240,854 | 327,271 | 1,377,202 | 5,620,729 | |||||||||||||||||||||
|
Operating liabilities
|
36,863 | 173,187 | 355,185 | 38,451 | 174,254 | - | 777,940 | |||||||||||||||||||||
|
Non-operating liabilities
|
333,635 | 304,472 | 928,536 | 192,907 | 122,714 | 187,714 | 2,069,978 | |||||||||||||||||||||
|
Total liabilities
|
370,498 | 477,659 | 1,283,721 | 231,358 | 296,968 | 187,714 | 2,847,918 | |||||||||||||||||||||
|
·
|
Ps. 92.4 million as income from the sale of completed units of Horizons;
|
|
·
|
Ps. 91.8 million as income from the sale and barter of Caballito lots;
|
|
·
|
Ps. 75.4 million as income from the sale and barter of Terreno Beruti;
|
|
·
|
Ps. 22.9 million as income from the sale of parcels of Rosario’s lots; and
|
|
·
|
Ps. 20.7 million as income from the sale of lots of "El Encuentro".
|
|
·
|
Ps. 124.2 million as income from the sale of completed units of Horizons;
|
|
·
|
Ps. 69.0 million as income from the sale of offices known as "Costeros Dique IV";
|
|
·
|
Ps. 20.0 million as income from the sale of the Thames property;
|
|
·
|
Ps. 10.6 million as income from the sale of home units in the Libertador 498 building;
|
|
·
|
Ps. 47.9 million as income from the sale and barter of the property known as “Museo Renault”; and
|
|
·
|
Ps. 27.3 million as income from the sale of parcels of Rosario’s lots.
|
|
·
|
Ps. 88.9 million as costs related to the sale of completed units of Horizons;
|
|
·
|
Ps. 57.3 million as costs related to the sale and barter of Caballito lots;
|
|
·
|
Ps. 53.8 million as costs related to the sale and barter of Terreno Beruti.
|
|
·
|
Ps. 120.2 million as costs related to the sale of completed units of Horizons;
|
|
·
|
Ps. 26.5 million as costs related to the sale of Rosario lots;
|
|
·
|
Ps. 24.0 million as costs related to the sale of the property known as Museo Renault; and
|
|
·
|
Ps. 15.3 million as costs related to the sale of offices known as "Costeros Dique IV".
|
|
·
|
a Ps. 48.3 million increase in the financing expenses associated to the payments of interest accrued on our financial debts; and
|
|
·
|
a Ps. 106.7 million loss for foreign exchange differences, both in fiscal year 2012 and compared to the previous fiscal year due to a greater variation in the US Dollar offer rate throughout fiscal year 2012 (it rose from Ps. 4.110 at June 30, 2011 to Ps. 4.527 at June 30, 2012), in contrast to the situation a year earlier when the US$/Ps. exchange rate had slightly varied (up from Ps. 3.931 at June 30, 2010 to Ps. 4.110 at June 30, 2011).
|
|
·
|
Ps. 68.6 million from the sale of Edificios Costeros (Dock II);
|
|
·
|
Ps. 46.3 million from the sale of the Pereiraola property;
|
|
·
|
Ps. 42.1 million from the sale of Dock del Plata finished units;
|
|
·
|
Ps. 10.9 million from the sale of Libertador 602 in its entirety; and
|
|
·
|
Ps. 46.6 million from the sale of stories of the building located in Av. del Libertador 498.
|
|
·
|
Ps. 20.7 million from the sale of lots of “El Encuentro”;
|
|
·
|
Ps. 91.8 million from the sale and barter of Caballito lots;
|
|
·
|
Ps. 92.4 million from the sale of completed units of Horizons;
|
|
·
|
Ps. 75.4 million from the sale and barter of Terreno Beruti; and
|
|
·
|
Ps. 22.9 million from the sale of parcels of Rosario’s lots.
|
|
·
|
Ps. 22.4 million related to the sale of the Pereiraola property;
|
|
·
|
Ps. 21.4 million related to the sale of Edificios Costeros (Dique II);
|
|
·
|
Ps. 14.5 million related to the sale of Dock del Plata finished units;
|
|
·
|
Ps. 14.1 million related to the sale of stories at the building located in Av. Del Libertador 498; and
|
|
·
|
Ps. 3.1 million related to the sale of Libertador 602 in its entirety.
|
|
·
|
Ps. 88.9 million related to the sale of completed units of Horizons;
|
|
·
|
Ps. 57.3 million related to the sale and barter of Caballito lots; and
|
|
·
|
Ps. 53.8 million related to the sale and barter of Terreno Beruti.
|
|
|
- |
a Ps. 48.3 million increase in the financing expenses associated to the payments of interest accrued on our financial debts; and
|
|
|
- |
a Ps. 106.7 million loss for foreign exchange differences, both in fiscal year 2012 and compared to the previous fiscal year due to a greater variation in the US Dollar offer rate throughout fiscal year 2012 (it rose from Ps. 4.110 at June 30, 2011 to Ps. 4.527 at June 30, 2012), in contrast to the situation a year earlier when the US$/Ps. exchange rate had slightly varied (up from Ps. 3.931 at June 30, 2010 to Ps. 4.110 at June 30, 2011).
|
|
Period ended June 30,
|
% Change
|
|||||||||||
|
2012
|
2011
|
2012/2011 | ||||||||||
|
(in millions of pesos, except for percentages)
|
||||||||||||
|
Financial income
|
Ps. 1,881.7
|
Ps. 1,420.5
|
32.5 | % | ||||||||
|
Financial expenses
|
(983.2 | ) | (748.1 | ) | 31.4 | % | ||||||
|
Net financial income
|
Ps. 898.5
|
Ps. 672.4
|
33.6 | % | ||||||||
|
Provision for loan losses
|
(154.5 | ) | (110.1 | ) | 40.3 | % | ||||||
|
Net contribution from insurance (1)
|
256.9 | 211.7 | 21.4 | % | ||||||||
|
Other income from services
|
796.2 | 568.2 | 40.1 | % | ||||||||
|
Other expenses for services
|
(191.3 | ) | (139.4 | ) | 37.2 | % | ||||||
|
Administrative expenses
|
(1,276.9 | ) | (919.2 | ) | 38.9 | % | ||||||
|
Net income from financial transactions
|
Ps. 328.9
|
Ps. 283.6
|
16.0 | % | ||||||||
|
Miscellaneous income, net (2)
|
23.1 | (23.7 | ) |
NM
|
||||||||
|
Non-Controlling interest
|
(0.6 | ) | (13.4 | ) |
NM
|
|||||||
|
Income tax
|
(50.3 | ) | (28.0 | ) | 79.5 | % | ||||||
|
Net income
|
Ps. 301.1
|
Ps. 218.4
|
37.9 | % | ||||||||
|
·
|
Higher administrative expenses mainly related to salaries, social security contributions, and fees related to actions adopted by Banco Hipotecario in developing its retail banking business.
|
|
·
|
Higher financial expenditures principally as a result of higher interest liabilities resulting from increased average balances of time deposits and bonds and similar obligations.
|
|
Periods ended June 30,
|
% Change
|
|||||||||||
|
2012
|
2011
|
2012/2011 | ||||||||||
|
(in millions of pesos, except for percentages)
|
||||||||||||
|
Mortgage loans and other financial transactions
|
Ps. 239.7
|
Ps. 246.2
|
-2.6 | % | ||||||||
|
Buyback of restructured debt
|
11.9 | - |
NA
|
|||||||||
|
Government and Corporate Securities
|
353.5 | 447.4 | -21.0 | % | ||||||||
|
Adjustment from application of CER clause
|
8.7 | 9.0 | -2.9 | % | ||||||||
|
Mortgage-backed securities
|
105.7 | 65.1 | 62.4 | % | ||||||||
|
Cash and due from banks
|
5.1 | 2.8 | 83.3 | % | ||||||||
|
Interbank Loans
|
23.3 | 8.3 |
NM
|
|||||||||
|
Other Loans
|
245.6 | 167.3 | 46.8 | % | ||||||||
|
Credit card Loans
|
454.6 | 297.6 | 52.8 | % | ||||||||
|
Personal Loans
|
217.1 | 105.2 |
NM
|
|||||||||
|
Overdraft facilities
|
115.0 | 42.4 |
NM
|
|||||||||
|
Hedges
|
51.6 | 6.1 |
NM
|
|||||||||
|
Others
|
49.9 | 23.2 |
NM
|
|||||||||
|
Total Financial Income
|
Ps. 1,881.7
|
Ps. 1,420.5
|
32.5 | % | ||||||||
|
·
|
Higher income from credit cards and personal loans as a result of higher loans originations.
|
|
·
|
Higher income from other loans as a result of higher average balances
|
|
·
|
Higher income from Mortgage-backed securities as a result of more securitizations programs.
|
|
·
|
Lower income from government and private securities as a result of lower average balances.
|
|
·
|
Higher income from hedge operations, mainly due to higher market prices.
|
|
Periods ended June 30,
|
% Change
|
|||||||||||
|
2012
|
2011
|
2012/2011 | ||||||||||
|
(in millions of pesos, except for percentages)
|
||||||||||||
|
Bonds and similar obligations
|
Ps. 186.5
|
Ps. 174.3
|
7.0 | % | ||||||||
|
Borrowings from banks
|
42.5 | 17.7 |
NM
|
|||||||||
|
Borrowings from Central Bank
|
2.9 | 1.4 |
NM
|
|||||||||
|
Other
(1)
|
1.1 | 1.4 | -19.2 | % | ||||||||
|
Time deposits
|
518.4 | 420.4 | 23.3 | % | ||||||||
|
Effects of changes in exchange rates
|
97.8 | 15.7 |
NM
|
|||||||||
|
Forward transactions
|
23.0 | 36.9 | -37.6 | % | ||||||||
|
Contributions and taxes on financial income
|
111.0 | 80.3 | 38.3 | % | ||||||||
|
Total Financial expenses
|
Ps. 983.2
|
Ps. 748.1
|
31.4 | % | ||||||||
|
·
|
Higher interest liabilities as a result of increased average balances on time deposits.
|
|
·
|
Higher liabilities resulting from increased of contributions and taxes on financial income.
|
|
·
|
Higher financial expenses related to the effect of changes in the exchange rate
|
|
·
|
Higher interest liabilities resulting from increase of Bonds and similar obligations as consequences of a higher average balances.
|
|
·
|
Lower financial expenses in forward transactions.
|
|
Periods ended June 30,
|
% Change
|
|||||
|
2012
|
2011
|
2012/2011 | ||||
|
(in millions of pesos, except for percentages)
|
||||||
|
Provision for loan losses
|
Ps. 154.5
|
Ps. 110.1
|
40.3 | % | ||
|
Charge-offs
|
Ps. 52.3
|
Ps. 74.1
|
-29.4 | % | ||
|
Periods ended June 30
|
% Change
|
|||||||||||
|
2012
|
2011
|
2012/2011 | ||||||||||
|
(in millions of pesos, except for percentages)
|
||||||||||||
|
Insurance premiums earned
|
||||||||||||
|
Life
|
Ps. 50.6
|
Ps. 53.2
|
(4.8 | )% | ||||||||
|
Property damage
|
17.3 | 17.5 | (1.4 | )% | ||||||||
|
Unemployment
|
0.5 | 0.7 | (25.7 | )% | ||||||||
|
Others (a)
|
229.3 | 183.6 | 24.9 | % | ||||||||
|
Total Premiums earned
|
Ps. 297.7
|
Ps. 255.0
|
16.8 | % | ||||||||
|
Insurance claims
|
||||||||||||
|
Life
|
Ps. 26.4
|
Ps. 4.6
|
NM
|
|||||||||
|
Property damage
|
0.7 | 0.5 | 51.6 | % | ||||||||
|
Unemployment
|
- | - | - | |||||||||
|
Others (b)
|
13.7 | 38.2 |
(64.1
|
)% | ||||||||
|
Total claims
|
Ps. 40.8
|
Ps. 43.3
|
(5.7 | )% | ||||||||
|
Net contribution from insurance activity
|
Ps. 256.9
|
Ps. 211.7
|
21.4 | % | ||||||||
|
(a)
|
As of June 30, 2012 and 2011 contains Ps. 199.1 million and Ps. 151.7 million, respectively
|
|
(b)
|
As of June 30, 2012 and 2011 contains Ps. 13.6 million and Ps. 35.6 million, respectively
|
|
Periods ended June 30,
|
% Change
|
|||||||||||
|
2012
|
2011
|
2012/2011 | ||||||||||
|
(in millions of pesos, except for percentages)
|
||||||||||||
|
Loan servicing fees from third parties
|
Ps. 16.1
|
Ps. 14.9
|
8.4 | % | ||||||||
|
FONAVI commissions
|
17.2 | 12.8 | 34.5 | % | ||||||||
|
Credit Card Commissions
|
453.4 | 323.0 | 40.4 | % | ||||||||
|
Other Commissions
|
60.7 | 47.7 | 27.2 | % | ||||||||
|
Total Commissions
|
Ps. 547.5
|
Ps. 398.4
|
37.4 | % | ||||||||
|
Commissions earned by subsidiaries
|
184.1 | 121.1 | 52.1 | % | ||||||||
|
Recovery of loan expenses
|
63.3 | 47.7 | 32.6 | % | ||||||||
|
Others
|
1.3 | 1.0 | 23.5 | % | ||||||||
|
Total Others
|
Ps. 248.7
|
Ps. 169.8
|
46.4 | % | ||||||||
|
Total Other Income from Services
|
Ps. 796.2
|
Ps. 568.2
|
40.1 | % | ||||||||
|
Periods ended June 30,
|
% Change
|
|||||||||||
|
2012
|
2011
|
2012/2011 | ||||||||||
|
(in millions of pesos, except for percentages)
|
||||||||||||
|
Structuring and underwriting fees
|
Ps. 6.1
|
Ps. 5.6
|
8.1 | % | ||||||||
|
Retail Bank originations
|
0.9 | 3.6 | -75.5 | % | ||||||||
|
Collections
|
0.4 | 12.9 | -96.8 | % | ||||||||
|
Banking services
|
137.8 | 81.4 | 69.1 | % | ||||||||
|
Commissions paid to real estate agents
|
20.5 | 18.0 | 14.4 | % | ||||||||
|
Total
|
165.6 | 121.5 | 36.3 | % | ||||||||
|
Contributions and taxes on income from services
|
25.7 | 17.9 | 43.8 | % | ||||||||
|
Total Other expenses for services
|
Ps. 191.3
|
Ps. 139.4
|
37.2 | % | ||||||||
|
Periods ended June 30,
|
% Change
|
|||||||||||
|
2012
|
2011
|
2012/2011 | ||||||||||
|
(in millions of pesos, except for percentages)
|
||||||||||||
|
Salaries and social security contributions
|
Ps. 655.5
|
Ps 485.5
|
35.0 | % | ||||||||
|
Fees and external administrative services
|
189.4 | 128.4 | 47.6 | % | ||||||||
|
Advertising and publicity
|
85.3 | 63.0 | 35.2 | % | ||||||||
|
Value added tax and other taxes
|
80.2 | 42.0 | 90.9 | % | ||||||||
|
Electricity and communications
|
38.8 | 26.9 | 44.3 | % | ||||||||
|
Maintenance and repair
|
31.2 | 18.6 | 67.7 | % | ||||||||
|
Depreciation of bank premises and equipment
|
14.6 | 14.1 | 3.6 | % | ||||||||
|
Amortization of organizational expenses
|
20.9 | 20.5 | 1.6 | % | ||||||||
|
Corporate personnel benefits
|
45.3 | 27.5 | 64.8 | % | ||||||||
|
Rent
|
38.0 | 17.7 | 115.3 | % | ||||||||
|
Others
|
77.7 | 75.0 | 3.6 | % | ||||||||
|
Total
|
Ps. 1,276.9
|
Ps. 919.2
|
38.9 | % | ||||||||
|
Periods ended June 30,
|
% Change
|
|||||||||||
|
2012
|
2011
|
2012/2011 | ||||||||||
|
(in millions of pesos, except for percentages)
|
||||||||||||
|
Penalty interest
|
Ps. 49.5
|
Ps. 31.0
|
60.0 | % | ||||||||
|
Reversal of provision for contingencies
|
12.3 | 0.8 |
NM
|
|||||||||
|
Loan loss recoveries
|
130.1 | 141.2 | -7.9 | % | ||||||||
|
Others
|
78.4 | 21.5 |
NM
|
|||||||||
|
Total Miscellaneous Income
|
PS. 270.2
|
Ps. 194.4
|
39.0 | % | ||||||||
|
Periods ended June 30,
|
% Change
|
|||||||||||
|
2012
|
2011
|
2012/2011 | ||||||||||
|
(in millions of pesos, except for percentages)
|
||||||||||||
|
Provision for lawsuits contingencies
|
Ps. 68.6
|
Ps. 27.5
|
NM
|
|||||||||
|
Provision for other contingencies and miscellaneous receivables
|
5.5 | 6.6 | -15.4 | % | ||||||||
|
Provision for administrative organization
|
30.3 | 32.8 | -7.6 | % | ||||||||
|
Other taxes
|
16.6 | 14.6 | 14.0 | % | ||||||||
|
Benefits prepayments
|
61.2 | 66.9 | -8.6 | % | ||||||||
|
Others
|
64.8 | 69.8 | 36.8 | % | ||||||||
|
Total Miscellaneous Expenses
|
Ps. 247.1
|
Ps. 218.1
|
26.2 | % | ||||||||
|
2012
|
||||
|
Holding booked at fair value
|
||||
|
Government securities denominated in pesos
|
115,678 | |||
|
Government securities denominated in US$
|
77,262 | |||
| Ps. | 192,940 | |||
|
Holding booked at cost plus return
|
||||
|
Discount Bonds
|
27,819 | |||
|
Bogar 2018 Bonds
|
7,118 | |||
|
Boden 2015 Bonds
|
29,307 | |||
|
Bonar 2017 Bonds
|
19,380 | |||
|
Other Bonds
|
212,318 | |||
| Ps. | 295,942 | |||
|
Investment in listed corporate securities
|
||||
|
Corporate securities denominated in pesos
|
77,302 | |||
|
Corporate securities denominated in US$
|
28,382 | |||
| Ps. | 105,684 | |||
|
Securities issued by the BCRA
|
||||
|
Quoted bills and notes issued by the BCRA
|
1,129,659 | |||
|
Unquoted bills and notes issued by the BCRA
|
347,431 | |||
| Ps. | 1,477,090 | |||
|
Total
|
Ps. | 2,071,656 | ||
|
Total Goverment Securities by country:
|
||||
|
Argentina
|
2.071.656 | |||
|
Total
|
2.071.656 | |||
|
Total Goverment Securities by counterparty:
|
||||
|
Goverment securities
|
488.882 | |||
|
Argentine Central Bank bills and notes
|
1.477.090 | |||
|
Corporate securities
|
105.684 | |||
|
Total
|
2.071.656 | |||
|
Total Goverment Securities by Financial Instruments according with BCRA GAAP:
|
||||
|
Recorded at fair value
|
1.428.283 | |||
|
Recorded at fair value
|
1.428.283 | |||
|
Recorded at cost plus return
|
643.373 | |||
|
Total
|
2.071.656 | |||
|
·
|
Deposits, principally Time Deposits,
|
|
·
|
the issuance of fixed and floating rate securities in the international capital markets,
|
|
·
|
securitizations of mortgage loans,
|
|
·
|
cash flow from existing loans,
|
|
At June 30,
|
% Change
|
|||||||||||
|
2012
|
2011
|
2012/2011 | ||||||||||
|
(in millions of pesos, except for percentages)
|
||||||||||||
|
Bonds
(1)
|
Ps. 1,984.0
|
Ps. 1,847.2
|
7.4 | % | ||||||||
|
Borrowings from Central Bank.
|
6.9 | 12.5 | -44.8 | % | ||||||||
|
Borrowings from banks and international entities
|
550.9 | 200.0 |
NM
|
|||||||||
|
Deposits
(1)
|
6,806.1 | 5,109.4 | 34.0 | % | ||||||||
|
Total
|
Ps. 9,347.9
|
Ps. 7,169.1
|
30.4 | % | ||||||||
|
Outstanding principal amount
|
Date of issue
|
Maturity Date
|
Annual
Interest rate
|
|||||||
|
(millions of pesos)
|
(%)
|
|||||||||
|
Notes Issued in Restructuring:
|
||||||||||
|
Long term bond (US$ 449,880 thousand)
|
193.8 |
Sep 15, 2003
|
Dec. 1, 2013
|
3.0 – 6.0 | % | |||||
|
Long term bond (EURO 278,367 thousand)
|
331.7 |
Sep 15, 2003
|
Dec. 1, 2013
|
3.0 – 6.0 | % | |||||
|
Series 5 (US$ 250,000 thousand)
|
951.8 |
Apr. 27, 2006
|
Apr. 27, 2016
|
9.750 | % | |||||
|
Series I (Ps. 90,143)
|
90.1 |
Oct. 17, 2012
|
Apr. 17, 2013
|
Badlar +350bp
|
||||||
|
Series II (Ps. 120,101)
|
120.1 |
May 11, 2012
|
Nov 11, 2013
|
Badlar +195bp
|
||||||
|
Series III (US$ 10,541 thousand)
|
47.7 |
May 11, 2012
|
Nov 11, 2013
|
4.5 | % | |||||
|
Long term bond Series I (Ps. 75,020)
|
50.0 |
May 24, 2011
|
Nov. 30, 2012
|
Badlar+375bp
|
||||||
|
Long term bond Series II (US$ 6,114 thousand)
|
18.4 |
May 24, 2011
|
Nov. 30, 2012
|
5.25 | % | |||||
|
Long term bond Series III (Ps. 100,000)
|
100.0 |
Sep. 30, 2011
|
Mar 20, 2013
|
Badlar+400bp
|
||||||
|
Long term bond Series IV (Ps. 74,823)
|
74.8 |
Feb. 5, 2012
|
Sep. 2, 2013
|
Badlar+298bp
|
||||||
|
Long term bond Series V (US$ 1,237 thousand)
|
5.6 |
Feb. 5, 2012
|
Sep. 2, 2013
|
6.00 | % | |||||
|
Ps 1,984.0
|
||||||||||
|
At June 30,
|
%Change
|
|||||||||||
|
2012
|
2011
|
2012/2011 | ||||||||||
|
(in millions of pesos, except for percentages)
|
||||||||||||
|
Checking accounts
|
Ps. 2,029.4
|
Ps. 116.1
|
NM
|
|||||||||
|
Saving accounts
|
524.1 | 433.4 | 21.0 | % | ||||||||
|
Time deposits
|
4,172.9 | 4,479.5 | -6.8 | % | ||||||||
|
Other deposits accounts
|
79.8 | 80.3 | -0.7 | % | ||||||||
|
Accrued interest payable
|
137.1 | 113.4 | 20.9 | % | ||||||||
|
Total
|
Ps. 6,943.2
|
Ps. 5,222,8
|
32.9 | % | ||||||||
|
Period ended June 30,
|
% Change
|
|||||||||||
|
2011
|
2010
|
2011/2010 | ||||||||||
|
(in millions of pesos, except for percentages)
|
||||||||||||
|
Financial income
|
1,420.5 | 1,222.3 | 16.2 | % | ||||||||
|
Financial expenses
|
(748.1 | ) | (661.6 | ) | 13.1 | % | ||||||
|
Net financial income
|
672.4 | 560.7 | 19.9 | % | ||||||||
|
Provision for loan losses
|
(110.1 | ) | (100,2 | ) | 10.0 | % | ||||||
|
Net contribution from insurance
(1)
|
211.7 | 92,2 | 129.5 | % | ||||||||
|
Other income from services
|
568.2 | 369.4 | 53.8 | % | ||||||||
|
Other expenses for services
|
(139.4 | ) | (134.3 | ) | 3.7 | % | ||||||
|
Administrative expenses
|
(919.2 | ) | (563.4 | ) | 63.2 | % | ||||||
|
Net income from financial transactions
|
283.6 | 224.5 | 26.3 | % | ||||||||
|
Miscellaneous income, net
(2)
|
(23.7 | ) | 0.3 |
NM
|
||||||||
|
Non-Controlling interest
|
(13.4 | ) | (1.5 | ) |
NM
|
|||||||
|
Income tax
|
(28.0 | ) | (24.4 | ) | 15.1 | % | ||||||
|
Net income
|
218.4 | 198.9 | 9.8 | % | ||||||||
|
·
|
Higher administrative expenses mainly related to salaries, social security contributions, and fees related to actions adopted by Banco Hipotecario in developing its retail banking business.
|
|
·
|
Higher financial expenditures principally as a result of higher interest liabilities resulting from increased average balances of time deposits.
|
|
Periods ended June 30,
|
% Change
|
|||||||||||
|
2011
|
2010
|
2011/2010 | ||||||||||
|
(in millions of pesos, except for percentages)
|
||||||||||||
|
Mortgage loans and other financial transactions
|
246.2 | 230.2 | 7.0 | % | ||||||||
|
Government and Corporate Securities
|
447.4 | 479.3 | -6.7 | % | ||||||||
|
Adjustment from application of CER clause
|
9.0 | 10.5 | -14.5 | % | ||||||||
|
Mortgage-backed securities
|
65.1 | 22.9 | 184.1 | % | ||||||||
|
Cash and due from banks
|
2.8 | 0.1 |
NM
|
|||||||||
|
Interbank Loans
|
8.3 | 1.8 |
NM
|
|||||||||
|
Other Loans
|
167.3 | 92.0 | 81.8 | % | ||||||||
|
Credit card Loans
|
297.6 | 198.7 | 49.8 | % | ||||||||
|
Personal Loans
|
105.2 | 85.2 | 23.3 | % | ||||||||
|
Overdraft facilities
|
42.4 | 57.3 | -25.9 | % | ||||||||
|
Hedges
|
6.1 | 34.6 | -82.2 | % | ||||||||
|
Others
|
23.2 | 9.8 | 136.8 | % | ||||||||
|
Total Financial Income
|
1,420.5 | 1,222.4 | 16.2 | % | ||||||||
|
·
|
Higher income from credit cards and personal loans as a result of higher loans originations.
|
|
·
|
Higher income from other loans as a result of higher average balances
|
|
·
|
Higher income from Mortgage-backed securities as a result of more securitizations programs.
|
|
·
|
Lower income from government and private securities as a result of lower average balances.
|
|
·
|
Lower income from hedge operations, mainly due to lower market prices.
|
|
Periods ended June 30,
|
% Change
|
|||||||||||
|
2011
|
2010
|
2011/2010 | ||||||||||
|
(in millions of pesos, except for percentages)
|
||||||||||||
|
Bonds and similar obligations
|
174.3 | 200.2 | -12.9 | % | ||||||||
|
Borrowings from banks
|
17.7 | 0.6 |
NM
|
|||||||||
|
Borrowings from Central Bank
|
1.4 | 1.9 | -27.8 | % | ||||||||
|
Other
(1)
|
1.4 | 1.4 | -2.1 | % | ||||||||
|
Time deposits
|
420.4 | 339.9 | 23.7 | % | ||||||||
|
Effects of changes in exchange rates
|
15.7 | 0.0 |
NM
|
|||||||||
|
Forward transactions
|
36.9 | 70.1 | -47.3 | % | ||||||||
|
Contributions and taxes on financial income
|
80.3 | 47.4 | 69.2 | % | ||||||||
|
Total Financial expenses
|
748.1 | 661.6 | 13.1 | % | ||||||||
|
·
|
Higher interest liabilities as a result of increased average balances on time deposits.
|
|
·
|
Higher liabilities resulting from increased of contributions and taxes on financial income.
|
|
·
|
Lower interest liabilities resulting from decreased of Bonds and similar obligations as consequences of a decrease in average balances.
|
|
·
|
Lower financial expenses in forward transactions.
|
|
|
Periods ended June 30,
|
% Change
|
||||||||||
|
2011
|
2010
|
2011/2010 | ||||||||||
|
(in millions of pesos, except for percentages)
|
||||||||||||
|
Provision for loan losses
|
110.1 | 100.2 | 10.0 | % | ||||||||
|
Charge-offs
|
74.1 | 164.6 | --55.0 | % | ||||||||
|
Periods ended June 30
|
% Change
|
|||||||||||
|
2011
|
2010
|
2011/2010 | ||||||||||
|
(in millions of pesos, except for percentages)
|
||||||||||||
|
Insurance premiums earned
|
||||||||||||
|
Life
|
53.2 | 55.9 | -4.9 | % | ||||||||
|
Property damage
|
17.5 | 17.0 | 3.3 | % | ||||||||
|
Unemployment
|
0.7 | 0.8 | -11.9 | % | ||||||||
|
Others
|
183.6 | 33.1 |
NM
|
|||||||||
|
Total Premiums earned
|
255.0 | 106.7 | 138.8 | % | ||||||||
|
Insurance claims
|
||||||||||||
|
Life
|
4.6 | 7.0 | -34.4 | % | ||||||||
|
Property damage
|
0.5 | 0.5 | 1.1 | % | ||||||||
|
Unemployment
|
0.0 | 0.1 | -45.6 | % | ||||||||
|
Others
|
38.2 | 6.9 |
NM
|
|||||||||
|
Total claims
|
43.3 | 14.5 | 198.0 | % | ||||||||
|
Net contribution from insurance activity
|
211.7 | 92.2 | 129.5 | % | ||||||||
|
Periods ended June 30,
|
% Change
|
|||||||||||
|
2011
|
2010
|
2011/2010 | ||||||||||
|
(in millions of pesos, except for percentages)
|
||||||||||||
|
Loan servicing fees from third parties
|
14.9 | 13.1 | 13.2 | % | ||||||||
|
FONAVI commissions
|
12.8 | 9.9 | 29.2 | % | ||||||||
|
Credit Card Commissions
|
323.0 | 185.1 | 74.5 | % | ||||||||
|
Other Commissions
|
47.7 | 36.2 | 31.9 | % | ||||||||
|
Total Commissions
|
398.4 | 244.3 | 63.0 | % | ||||||||
|
Commissions earned by subsidiaries
|
121.1 | 95.7 | 27 | % | ||||||||
|
Recovery of loan expenses
|
47.7 | 28.7 | 66.5 | % | ||||||||
|
Others
|
1.0 | 0.7 | 43 | % | ||||||||
|
Total Others
|
169.8 | 125.0 | 35.8 | % | ||||||||
|
Total Other Income from Services
|
568.2 | 369.4 | 53.8 | % | ||||||||
|
Periods ended June 30,
|
% Change
|
|||||||||||
|
2011
|
2010
|
2011/2010 | ||||||||||
|
(in millions of pesos, except for percentages)
|
||||||||||||
|
Structuring and underwriting fees
|
5.6 | 6.7 | -16.6 | % | ||||||||
|
Retail Bank originations
|
3.6 | 2.9 | 25.3 | % | ||||||||
|
Collections
|
12.9 | 0.1 |
NM
|
|||||||||
|
Banking services
|
81.4 | 130.4 | -21.3 | % | ||||||||
|
Commissions paid to real estate agents
|
18.0 | 15.2 | 17.9 | % | ||||||||
|
Total
|
121.5 | 122.4 | -0.7 | % | ||||||||
|
Contributions and taxes on income from services
|
17.9 | 11.9 | 49.7 | % | ||||||||
|
Total Other expenses for services
|
139.4 | 134.3 | 3.7 | % | ||||||||
|
Periods ended June 30,
|
% Change
|
|||||||||||
|
2011
|
2010
|
2011/2010 | ||||||||||
|
(in millions of pesos, except for percentages)
|
||||||||||||
|
Salaries and social security contributions
|
485.5 | 277.0 | 75.3 | % | ||||||||
|
Fees and external administrative services
|
128.4 | 86.6 | 48.3 | % | ||||||||
|
Advertising and publicity
|
63.0 | 37.3 | 69.2 | % | ||||||||
|
Value added tax and other taxes
|
42.0 | 26.6 | 58.2 | % | ||||||||
|
Electricity and communications
|
26.9 | 27.3 | -1.4 | % | ||||||||
|
Maintenance and repair
|
18.6 | 16.2 | 14.7 | % | ||||||||
|
Depreciation of bank premises and equipment
|
14.1 | 13.6 | 3.3 | % | ||||||||
|
Amortization of organizational expenses
|
20.5 | 14.3 | 43.3 | % | ||||||||
|
Corporate personnel benefits
|
27.5 | 24.2 | 13.6 | % | ||||||||
|
Rent
|
17.7 | 15.4 | 14.8 | % | ||||||||
|
Others
|
75.0 | 25.0 | 199.7 | % | ||||||||
|
Total
|
919.2 | 563.4 | 63.2 | % | ||||||||
|
Periods ended June 30,
|
% Change
|
|||||||||||
|
2011
|
2010
|
2011/2010 | ||||||||||
|
(in millions of pesos, except for percentages)
|
||||||||||||
|
Penalty interest
|
31.0 | 9.8 |
NM
|
|||||||||
|
Reversal of provision for contingencies
|
0.8 | 0.3 | 133.3 | % | ||||||||
|
Loan loss recoveries
|
141.2 | 87.1 | 62.2 | % | ||||||||
|
Others
|
21.5 | 15.7 | 37.1 | % | ||||||||
|
Total Miscellaneous Income
|
194.4 | 112.9 | 72.2 | % | ||||||||
|
Periods ended June 30,
|
% Change
|
|||||||||||
|
2011
|
2010
|
2011/2010 | ||||||||||
|
(in millions of pesos, except for percentages)
|
||||||||||||
|
Provision for lawsuits contingencies
|
27.5 | 5.9 |
NM
|
|||||||||
|
Provision for other contingencies and miscellaneous receivables
|
6.6 | 17.0 | -61.5 | % | ||||||||
|
Provision for administrative organization
|
32.8 | 26.8 | 22.3 | % | ||||||||
|
Other taxes
|
14.6 | 11.5 | 26.3 | % | ||||||||
|
Benefits prepayments
|
66.9 | 28.8 | 132.2 | % | ||||||||
|
Others
|
69.8 | 22.5 |
NM
|
|||||||||
|
Total Miscellaneous Expenses
|
218.1 | 112.6 | 93.8 | % | ||||||||
|
·
|
Deposits, principally Time Deposits
|
|
·
|
the issuance of fixed and floating rate securities in the international capital markets,
|
|
·
|
securitizations of mortgage loans,
|
|
·
|
cash flow from existing loans,
|
|
At June 30,
|
% Change
|
|||||||||||
|
2011
|
2010
|
2011/2010 | ||||||||||
|
(in millions of pesos, except for percentages
)
|
||||||||||||
|
Bonds
(1)
|
1,847.2 | 2,336.5 | (20.9 | ) | ||||||||
|
Borrowings from Central Bank.
|
12.5 | 17.1 | (26.9 | ) | ||||||||
|
Borrowings from banks and international entities
|
200.0 | 20.2 |
NA
|
|||||||||
|
Deposits
(1)
|
5,109.4 | 4,390.7 | 17.2 | |||||||||
|
Total
|
7,169.1 | 6,764.5 | 6.0 | |||||||||
|
Outstanding principal amount
|
Date of issue
|
Maturity Date
|
Annual
Interest rate
|
|
|
(millions of pesos)
|
(%)
|
|||
|
Notes Issued in Restructuring:
|
||||
|
Long term bonds (US$449,880,000)
|
263.9
|
Sep. 15, 2003
|
Dec. 1, 2013
|
3.0 – 6.0
|
|
Long term bonds (Eur 278,367,000)
|
517.8
|
Sep. 15, 2003
|
Dec. 1, 2013
|
3.0 – 6.0
|
|
Series 5 (US$250,000,000)
|
906.2
|
Apr. 27, 2006
|
Apr. 27, 2016
|
9.75
|
|
Commercial Paper serie III
|
47.4
|
Dec 3, 2010
|
Aug 30, 2011
|
Badlar + 359 bp
|
|
Commercial Paper serie IV
|
12.0
|
Dec 3, 2010
|
Aug 30, 2011
|
5.09
|
|
Long term bond serie I
|
75.0
|
May 24, 2010
|
Nov 30, 2012
|
Badlar + 375 bp
|
|
Long term bond serie II
|
24.9
|
May 24, 2010
|
Nov 30, 2012
|
5.25
|
|
Ps 1,847.2
|
|
At June 30,
|
%Change
|
|||||||||||
|
2011
|
2010
|
2011/2010 | ||||||||||
|
(in millions of pesos, except for percentages)
|
||||||||||||
|
Checking accounts
|
116.1 | 106.6 | 8.9 | % | ||||||||
|
Saving accounts
|
433.4 | 313.6 | 38.3 | % | ||||||||
|
Time deposits
|
4,479.5 | 3,910.5 | 14.6 | % | ||||||||
|
Other deposits accounts
|
80.3 | 60.0 | 33.9 | % | ||||||||
|
Accrued interest payable
|
113.4 | 54.5 | 108.0 | % | ||||||||
|
Total
|
5,222,8 | 4,445.2 | 53.1 | % | ||||||||
|
•
|
cash generated by operations;
|
||
|
•
|
cash generated by the issuance of debt securities;
|
||
|
•
|
cash from borrowings and financings arrangements; and
|
||
|
•
|
cash proceeds from the sale of real estate.
|
|
•
|
capital expenditures for acquisition or construction of property, plant and equipment;
|
||
|
•
|
interest payments and repayments of debt;
|
||
|
•
|
acquisition of shares in companies;
|
||
|
•
|
payments of dividends; and
|
||
|
•
|
acquisitions or purchases of real estate.
|
|
|
Cash Flow Information
|
|
Schedule of Maturities or Amortization
|
Currency
|
Less than 1 year
|
More than 1 year and up to 2 years
|
More than 2 years and up to 3 years
|
More than 3 years and up to 4 years
|
More than 4 years
|
Total
(1)
|
Annual Average Interest Rate
|
|||||||||||||||||||||
|
(In million Pesos, constant currency, as of June 30, 2012)
(2)
|
(%)
|
||||||||||||||||||||||||||||
|
Banking debt and other
|
|||||||||||||||||||||||||||||
|
Bank loans
(3)
|
Ps./US$
|
320,203 | - | - | - | - | 320,203 | ||||||||||||||||||||||
|
Hoteles Argentinos’ secured loans
|
Ps/US$.
|
1,865 | - | - | - | - | 1,865 | ||||||||||||||||||||||
|
IRSA’s 2013 Series III Notes
|
Ps.
|
102,888 | 51,032 | 153,920 |
Badlar+ 249 bp
|
||||||||||||||||||||||||
|
IRSA’s 2014 Series IV Notes
|
US$
|
38,278 | 114,665 | 152,943 | 7.45 | % | |||||||||||||||||||||||
|
APSA’s 2014 Convertible Notes for US$ 50 M
(4)
|
US$
|
1 | - | 38 | - | - | 39 | 10 | % | ||||||||||||||||||||
|
APSA’s 2017 Notes for US$ 120 M (Series I)
|
US$
|
4,554 | (455 | ) | (910 | ) | - | 482,333 | 485,522 | 7.875 | % | ||||||||||||||||||
|
IRSA’s 2017 Notes
|
US$
|
23,175 | (710 | ) | (710 | ) | (710 | ) | 677,973 | 699,018 | 8.50 | % | |||||||||||||||||
|
IRSA’s 2020 Notes
|
US$
|
34,004 | (875 | ) | (875 | ) | (875 | ) | 663,702 | 695,081 | 11.50 | % | |||||||||||||||||
|
Seller financing
(2)
|
US$
|
49,775 | 18,959 | - | - | 62,765 | 131,499 | ||||||||||||||||||||||
|
Financial Leases
|
US$
|
944 | 107 | 213 | 53 | 106 | 1,423 | ||||||||||||||||||||||
|
Total banking debt and other
|
575,687 | 182,723 | (2,244 | ) | (1,532 | ) | 1,886,879 | 2,641,513 | |||||||||||||||||||||
|
Total debt
|
575,687 | 182,723 | (2,244 | ) | (1,532 | ) | 1,886,879 | 2,641,513 | |||||||||||||||||||||
|
(1)
|
Figures may not sum due to rounding.
|
|
(2)
|
Exchange rate as of June 30, 2012 US$1.00 = Ps. 4.527.
|
|
(3)
|
Includes bank overdrafts.
|
|
(4)
|
Disclosed net of the notes held by the Company
|
|
•
|
50% of the cumulative consolidated net income; or
|
||
|
•
|
75% of the cumulative consolidated net income if the consolidated interest coverage ratio for the most recent four consecutive fiscal quarters is at least 3.0 to 1; or
|
||
|
•
|
100% of the cumulative consolidated net income if the consolidated interest coverage ratio for the most recent four consecutive fiscal quarters is at least 4.0 to 1; plus
|
||
|
•
|
100% of the aggregate net cash proceeds (with certain exceptions) and the fair market value of property other than cash received by us or by our restricted subsidiaries from (a) any contribution to our capital stock or the capital stock of our restricted subsidiaries or issuance and sale of our qualified capital stock or the qualified capital stock of our restricted subsidiaries subsequent to the issue of our notes due 2017, or (b) issuance and sale subsequent to the issuance of our notes due 2017 or our indebtedness or the indebtedness of our restricted subsidiaries that has been converted into or exchanged for qualified capital stock of us, (c) any kind of reduction in our indebtedness or the indebtedness of any of our restricted subsidiaries; or (d) any kind of reduction in investments in debt certificates (other than permitted investments) and in the return on assets; or (e) any distribution received from unrestricted subsidiary.
|
|
i)
|
Series III Notes, for a principal amount of Ps. 153.2 million, accrue interest at BADLAR rate plus 249 basis points, and mature 18 months from their issue date. They are repayable in three consecutive payments due within 12, 15 and 18 months after their issue date; and;
|
|
ii)
|
Series IV Notes, for a principal amount of US$ 33.8 million (equivalent to Ps. 146.9 million), which accrue interest at a fixed rate of 7.45%, are subscribed and repayable in Pesos at the applicable exchange rate, and mature 24 months after the issue date. They are repayable in 4 equal consecutive payments due within 15, 18, 21 and 24 months after their issue date.
|
|
Payments due by period (2) (in thousands of Pesos)
|
||||||||||||||||||||
|
Contractual Obligations
|
Total
|
Less than 1 year
|
1-3 years
|
3-5 years
|
More than 5 years
|
|||||||||||||||
|
Debt
(3)
|
3,607,408 | 521,597 | 549,004 | 334,838 | 2,201,969 | |||||||||||||||
|
Other long-term obligations
|
41,284 | 8,804 | 16,341 | 15,631 | 508 | |||||||||||||||
|
Total
(1)
|
3,648,692 | 530,401 | 565,345 | 350,469 | 2,202,477 | |||||||||||||||
|
(1)
|
Includes our main financial and related parties' debts and tax amnesty plan payable.
|
|
(2)
|
Includes accrued interest and prospective interest.
|
| (3) | Net of repurchased Notes |
|
Name
|
Date of
Birth
|
Position in IRSA
|
Date of
current
appointment
|
Term
expiration
|
Current
position
held since
|
|||||||||||
|
Eduardo S. Elsztain
|
01/26/1960
|
|
Chairman
|
|
2009
|
2012
|
1991
|
|
||||||||
|
Saúl Zang
|
|
12/30/1945
|
|
Vice-Chairman I
|
|
2009
|
2012
|
1994
|
|
|||||||
|
Alejandro G. Elsztain
|
|
03/31/1966
|
|
Vice-Chairman II
|
|
2010
|
2013
|
2001
|
|
|||||||
|
Fernando A. Elsztain
|
|
01/04/1961
|
|
Regular Director
|
|
2011
|
2014
|
1999
|
|
|||||||
|
Carlos Ricardo Esteves
|
|
05/25/1949
|
|
Regular Director
|
|
2011
|
2014
|
2005
|
|
|||||||
|
Cedric D. Bridger
|
|
11/09/1935
|
|
Regular Director
|
|
2009
|
2012
|
2003
|
|
|||||||
|
Marcos Fischman
|
|
04/09/1960
|
|
Regular Director
|
|
2009
|
2012
|
2003
|
|
|||||||
|
Fernando Rubín
|
|
06/20/1966
|
|
Regular Director
|
|
2010
|
2013
|
2004
|
|
|||||||
|
Gary S. Gladstein
|
|
07/07/1944
|
|
Regular Director
|
|
2010
|
2013
|
2004
|
|
|||||||
|
Mario Blejer
|
|
06/11/1948
|
|
Regular Director
|
|
2011
|
2014
|
2005
|
|
|||||||
|
Mauricio Wior
|
|
10/23/1956
|
|
Regular Director
|
|
2009
|
2012
|
2006
|
|
|||||||
|
Gabriel A. G. Reznik
|
|
11/18/1958
|
|
Regular Director
|
|
2011
|
2014
|
2008
|
|
|||||||
|
Ricardo H. Liberman
|
|
12/18/1959
|
|
Regular Director
|
|
2011
|
2014
|
2008
|
|
|||||||
|
Daniel Ricardo Elsztain
|
12/22/1972
|
Regular Director
|
2011
|
2014
|
2011
|
|||||||||||
|
Salvador D. Bergel
|
|
04/17/1932
|
|
Alternate Director
|
|
2008
|
2014
|
1996
|
|
|||||||
|
Enrique Antonini
|
|
03/16/1950
|
|
Alternate Director
|
|
2010
|
2013
|
2007
|
|
|||||||
|
•
|
designate the managers of our Company and establish the duties and compensation of such managers;
|
||
|
•
|
grant and revoke powers of attorney on behalf of our Company;
|
||
|
•
|
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.
|
|
Name
|
Date of birth
|
Position
|
Current position held since
|
|
Eduardo S. Elsztain
|
01/26/1960
|
Chief Executive Officer
|
1991
|
|
Daniel Ricardo Elsztain
|
12/22/1972
|
Chief Real Estate Business Officer
|
2012
|
|
David A. Perednik
|
11/15/1957
|
Chief Administrative Officer
|
2002
|
|
Jorge Cruces
|
12/22/1972
|
Chief Real Estate Officer
|
2007
|
|
Matias Ivan Gaivironsky
|
02/23/1976
|
Chief Financial Officer
|
2011
|
|
Name
|
Date of Birth
|
Position
|
Expiration Date
|
Current position held since
|
|
José Daniel Abelovich
|
07/20/1956
|
Regular Member
|
2012
|
1992
|
|
Marcelo Héctor Fuxman
|
11/30/1955
|
Regular Member
|
2012
|
1992
|
|
Noemí Ivonne Cohn
|
05/20/1959
|
Regular Member
|
2012
|
2010
|
|
Sergio Leonardo Kolaczyk
|
11/28/1964
|
Alternate Member
|
2012
|
2011
|
|
Roberto Daniel Murmis
|
04/07/1959
|
Alternate Member
|
2012
|
2005
|
|
Alicia Graciela Rigueira
|
12/02/1951
|
Alternate Member
|
2012
|
2006
|
|
•
|
ordinary retirement in accordance with applicable labor regulations;
|
|
|
•
|
total or permanent incapacity or disability; and
|
|
|
•
|
death.
|
|
The following table sets forth the number of employees by business segment as of the dates indicated:
|
Development and sale of properties and Office and other non-shopping center retail properties
(1)
|
Shopping Centers
|
Hotels
(2)
|
Financial Operations and others
|
Consumer Financing
(3)
|
Total
|
|
As of June 30, 2010
|
88
|
774
|
682
|
-
|
719
|
2,263
|
|
As of June 30, 2011
|
82
|
811
|
678
|
-
|
-
|
1,571
|
|
As of June 30, 2012
|
92
|
833
|
662
|
-
|
-
|
1,587
|
|
(1)
|
Includes us, Inversora Bolívar, Baldovinos, Madero, Libertador 498.
|
|
(2)
|
Hotels include Intercontinental, Sheraton Libertador and Llao Llao.
|
|
(3)
|
Consumer Financing includes Tarshop.
|
|
Name
|
Position
|
Number of Shares
|
Percentage
|
|
Directors
|
|||
|
Eduardo Sergio Elsztain
(1)
|
Chairman
|
382,362,673
|
66.08%
|
|
Saúl Zang
|
Vice-Chairman I
|
540,073
|
0.09%
|
|
Alejandro Gustavo Elsztain
|
Vice- Chairman II
|
1,875,000
|
0.32%
|
|
Fernando Adrián Elsztain
|
Regular Director
|
-
|
-
|
|
Carlos Ricardo Esteves
|
Regular Director
|
-
|
-
|
|
Cedric D. Bridger
|
Regular Director
|
-
|
-
|
|
Marcos Fischman
|
Regular Director
|
-
|
-
|
|
Fernando Rubín
|
Regular Director
|
368,050
|
0.06%
|
|
Gary S. Gladstein
|
Regular Director
|
210,030
|
0.04%
|
|
Mario Blejer
|
Regular Director
|
60,220
|
0.01%
|
|
Mauricio Wior
|
Regular Director
|
-
|
-
|
|
Gabriel Adolfo Gregorio Reznik
|
Regular Director
|
-
|
-
|
|
Ricardo Liberman
|
Regular Director
|
26,521
|
0.00%
|
|
Daniel Ricardo Elsztain
|
Regular director
|
179,600
|
0.03%
|
|
Salvador Darío Bergel
|
Alternate director
|
-
|
-
|
|
Enrique Antonini
|
Alternate director
|
-
|
-
|
|
Senior Management
|
|||
|
Matias Gaivironsky
|
Chief Financial Officer
|
81,430
|
0.01%
|
|
Jorge Cruces
|
Chief Real Estate Officer
|
77,379
|
0.01%
|
|
David Alberto Perednik
|
Chief Administrative Officer
|
115,040
|
0.02%
|
|
Supervisory Committee
|
|||
|
José Daniel Abelovich
|
Member
|
-
|
-
|
|
Marcelo Héctor Fuxman
|
Member
|
-
|
-
|
|
Noemí Ivonne Cohn
|
Member
|
-
|
-
|
|
Sergio Leonardo Kolaczyk
|
Alternate member
|
-
|
-
|
|
Roberto Daniel Murmis
|
Alternate member
|
-
|
-
|
|
Alicia Graciela Rigueira
|
Alternate member
|
-
|
-
|
|
(1)
|
Includes (i) 371,517,973 common shares beneficially owned by Cresud, (ii) 8,998,030 common shares beneficially owned by Inversiones Financieras del Sur S.A., (iii) 628,070 common shares beneficially owned by Consultores Assets Management S.A., and (iv) 1,218,600 common shares owned directly by Mr. Elsztain
|
|
Share Ownership as of June 30, 2012
|
||||||||
|
Shareholder
|
Number of Shares
|
Percentage
(3)
|
||||||
|
Cresud
(1)
|
371,517,973 | 64.2 | % | |||||
|
Directors and officers including Eduardo Elsztain
(3)
|
23,868,943 | 2.5 | % | |||||
|
National Social Security Agency (“ANSES”)
|
25,914,834 | 4.5 | % | |||||
|
Total
|
421,301,750 | 66.7 | % | |||||
|
|
(1)
|
Eduardo S. Elsztain is the beneficial owner of 189,078,240 shares of Cresud, representing 38.79% (on a fully diluted basis) of its total share capital. Although Mr. Elsztain does not own a majority of the shares of Cresud, he is its largest shareholder and exercises substantial influence over Cresud. If Mr. Elsztain were considered the beneficial owner of Cresud due to his substantial influence over it, he would be the beneficial owner of 66.1% of our shares by virtue of his investment in Cresud.
|
|
|
(2)
|
As described in notes (1) and (2) above, Mr. Elsztain may be deemed to be the beneficial owner of 66.1% of our outstanding shares consisting of Includes (i) 371,517,973 common shares beneficially owned by Cresud, (ii) 8,998,030 common shares beneficially owned by Inversiones Financieras del Sur S.A., (iii) 628,070 common shares beneficially owned by Consultores Assets Management S.A., and (iv) 1,218,600 common shares owned directly by Mr. Elsztain. As a result, Mr. Elsztain’s aggregate beneficial ownership of our outstanding shares may be as high as 382,362,673 common shares, representing 66.1% of our outstanding shares.
|
|
|
(3)
|
As of June 30, 2012, the number of outstanding shares was 578,676,460.
|
|
Shareholder
|
June 30,
2008 (%)
|
June 30, 2009 (%)
|
June 30
2010(%)
|
June 30, 2011 (%)
|
June 30, 2012 (%)
|
|||||||||||||||
|
Cresud
(1)
|
38.4 | 50.2 | 57.6 | 57.7 | 64.2 | |||||||||||||||
|
IFISA
(2) (3)
|
1.6 | 0.4 | - | - | 1.7 | |||||||||||||||
|
D.E. Shaw & Co. Inc.
|
6.7 | 7.7 | 7.7 | 7.7 | - | |||||||||||||||
|
Directors and officers
(4)
|
0.5 | 0.9 | 1.7 | 1.4 | 0.8 | |||||||||||||||
|
National Social Security Agency (“ANSES”)
|
4.1 | 4.3 | 4.5 | 4.5 | 4.5 | |||||||||||||||
|
Total
|
51.3 | 63.5 | 71.5 | 71.3 | 71.2 | |||||||||||||||
|
|
(1)
|
As of June 30, 2012, Eduardo S. Elsztain is the beneficial owner of 189,078,240 shares of Cresud, representing 38.79% (on a fully diluted basis) of its total share capital. Although Mr. Elsztain does not own a majority of the shares of Cresud, he is its largest shareholder and exercises substantial influence over Cresud. If Mr. Elsztain were considered the beneficial owner of Cresud due to his substantial influence over it, he would be the beneficial owner of 66.1% of our shares by virtue of his investment in Cresud.
|
|
|
(2)
|
Eduardo S. Elsztain is the Chairman of the board of directors of IFIS, a corporation organized under the laws of Bermuda and IFISA, a corporation organized under the laws of Uruguay. Mr. Elsztain, is the beneficial owner of 34.36% of IFIS capital stock, which owns 100% of IFISA. As a result, Mr. Elsztain may be deemed to be the beneficial owner of an additional 1.55% of our shares due to IFISA’s 1.55% interest in us, without taking into account his indirect interest in us through Cresud.
|
|
|
(3)
|
As described in notes (1) and (2) above, Mr. Elsztain may be deemed to be the beneficial owner of 66.1% of our outstanding shares consisting of Includes (i) 371,517,973 common shares beneficially owned by Cresud, (ii) 8,998,030 common shares beneficially owned by Inversiones Financieras del Sur S.A., (iii) 628,070 common shares beneficially owned by Consultores Assets Management S.A., and (iv) 1,218,600 common shares owned directly by Mr. Elsztain. As a result, Mr. Elsztain’s aggregate beneficial ownership of our outstanding shares may be as high as 382,362,673 common shares, representing 66.1% of our outstanding shares.
|
|
|
(4)
|
Includes only direct ownership of our Directors and Senior Management.
|
|
|
(5)
|
As of June 30, 2012, the number of outstanding shares was 578,676,460.
|
|
(i)
|
receivables from consumption transactions carried out through December 31, 2010 that are performing or in default for not more than 60 days (both those in Metroshop’s own portfolio and those assigned to
Fideicomiso Financiero Metroshop Serie XV
);
|
|
ii)
|
credit card issuance agreements whose customers did not have, as of December 31, 2010, a default for over 60 days in complying with their obligations;
|
|
iii)
|
all credit card customers or accounts and consumer loans;
|
|
iv)
|
lease agreements for certain branches and the related property; and
|
|
v)
|
labor agreements for payroll personnel.
|
|
•
|
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;
|
||
|
•
|
additional amounts may be allocated for the payment of optional reserve funds, or to establish contingency reserves or for whatever other purpose our shareholders determine.
|
|
·
|
50% of our cumulative consolidated net income; or
|
|
·
|
75% of our cumulative consolidated net income if our consolidated interest coverage ratio for our most recent four consecutive fiscal quarters is at least 3.0 to 1; or
|
|
·
|
100% of cumulative consolidated net income if our consolidated interest coverage ratio for our most recent four consecutive fiscal quarters is at least 4.0 to 1; or
|
|
·
|
100% of the aggregate net cash proceeds (with certain exceptions) and the fair market value of property other than cash received by us or by our restricted subsidiaries from (a) any contribution to our capital stock or the capital stock of our restricted subsidiaries or issuance and sale of our qualified capital stock or the qualified capital stock of our restricted subsidiaries subsequent to the issue of our notes due, (b) issuance and sale subsequent to the issuance of our notes due 2017 or our indebtedness or the indebtedness of our restricted subsidiaries that has been converted into or exchanged for our qualified capital stock, or (c) any reduction in our indebtedness or any restricted subsidiary, (d) any reduction in debt investment (other than permitted investments) and return on assets, or (e) any distribution received from non-restricted subsidiaries.
|
|
Year declared
|
Cash dividends
|
Cash
dividends
(1)
|
Stock
dividends
(1)
|
Total per
common
share
|
|||||||||||
|
(in million of Ps.)
|
(Ps.)
|
(Ps.)
|
(Ps.)
|
||||||||||||
|
1997
|
15.0
|
0.110
|
—
|
0.110
|
|||||||||||
|
1998
|
13.0
|
0.060
|
0.05
|
0.110
|
|||||||||||
|
1999
|
18.0
|
0.076
|
0.04
|
0.116
|
|||||||||||
|
2000
|
—
|
—
|
0.20
|
0.204
|
|||||||||||
|
2001
|
—
|
—
|
—
|
—
|
|||||||||||
|
2002
|
—
|
—
|
—
|
—
|
|||||||||||
|
2003
|
—
|
—
|
—
|
—
|
|||||||||||
|
2004
|
—
|
—
|
—
|
—
|
|||||||||||
|
2005
|
—
|
—
|
—
|
—
|
|||||||||||
|
2006
|
—
|
—
|
—
|
—
|
|||||||||||
|
2007
|
—
|
—
|
—
|
—
|
|||||||||||
|
2008
|
—
|
—
|
—
|
—
|
|||||||||||
|
2009
|
31.7
|
0.055
|
—
|
0.055
|
|||||||||||
|
2010
|
120.0
|
0.207
|
—
|
0.207
|
|||||||||||
|
2011
|
311.6
|
0.539
|
—
|
0.539
|
|||||||||||
|
2012
|
99,0
|
0.171
|
—
|
0.171
|
|||||||||||
|
(1)
|
Corresponds to payments per common share.
|
|
Buenos Aires Stock Exchange
|
NYSE
|
|||||||||||||||||||||||
|
Share
|
Ps. per Share
|
GDS
|
US$ per GDS
|
|||||||||||||||||||||
|
Volume
|
High
|
Low
|
Volume
|
High
|
Low
|
|||||||||||||||||||
|
Fiscal Year 2008
|
||||||||||||||||||||||||
|
1st Quarter
|
8,223,304 | 6.45 | 4.68 | 12,236,600 | 20.84 | 14.45 | ||||||||||||||||||
|
2nd Quarter
|
7,824,963 | 5.75 | 4.60 | 11,040,908 | 18.05 | 14.43 | ||||||||||||||||||
|
3rd Quarter
|
14,655,868 | 4.65 | 3.98 | 12,673,507 | 14.31 | 12.54 | ||||||||||||||||||
|
4th Quarter
|
4,415,141 | 4.78 | 3.62 | 13,062,516 | 15.10 | 11.19 | ||||||||||||||||||
|
Annual
|
35,119,276 | 6.45 | 3.62 | 49,013,531 | 20.84 | 11.19 | ||||||||||||||||||
|
Fiscal Year 2009
|
||||||||||||||||||||||||
|
1st Quarter
|
3,762,169 | 3.57 | 2.26 | 8,494,740 | 12.00 | 7.27 | ||||||||||||||||||
|
2nd Quarter
|
10,154,077 | 2.25 | 1.15 | 11,729,450 | 7.11 | 3.08 | ||||||||||||||||||
|
3rd Quarter
|
2,806,623 | 1.50 | 1.10 | 2,515,185 | 4.53 | 3.01 | ||||||||||||||||||
|
4th Quarter
|
4,308,241 | 1.95 | 1.40 | 3,352,171 | 5.00 | 3.54 | ||||||||||||||||||
|
Annual
|
21,031,110 | 3.57 | 1.10 | 26,091,546 | 12.00 | 3.01 | ||||||||||||||||||
|
Fiscal Year 2010
|
||||||||||||||||||||||||
|
1st Quarter
|
4,860,106 | 3.15 | 1.87 | 4,150,441 | 8.3 | 4.75 | ||||||||||||||||||
|
2nd Quarter
|
4,233,548 | 3.75 | 2.89 | 3,108,017 | 9.87 | 7.85 | ||||||||||||||||||
|
3rd Quarter
|
2,946,428 | 4.24 | 3.4 | 2,564,299 | 10.83 | 9.05 | ||||||||||||||||||
|
4th Quarter
|
3,799,325 | 5.23 | 4.18 | 4,055,650 | 13.23 | 10.22 | ||||||||||||||||||
|
Annual
|
15,839,407 | 5.23 | 1.87 | 13,878,407 | 13.23 | 4.75 | ||||||||||||||||||
|
Fiscal Year 2011
|
||||||||||||||||||||||||
|
1st Quarter
|
3,216,854 | 5.80 | 4.12 | 5,280,873 | 14.79 | 10.41 | ||||||||||||||||||
|
2nd Quarter
|
6,564,773 | 6.97 | 5.52 | 6,160,767 | 17.56 | 13.92 | ||||||||||||||||||
|
3rd Quarter
|
2,538,953 | 6.85 | 5.72 | 4,155,521 | 16.77 | 13.80 | ||||||||||||||||||
|
4th Quarter
|
3,134,678 | 5.90 | 5.29 | 2,138,722 | 13.78 | 12.46 | ||||||||||||||||||
|
Annual
|
15,455,258 | 6.97 | 4.12 | 17,735,883 | 17.56 | 10.41 | ||||||||||||||||||
|
Fiscal Year 2012
|
||||||||||||||||||||||||
|
1st Quarter
|
1,559,282 | 5.83 | 4 | 2,145,035 | 13.75 | 8.52 | ||||||||||||||||||
|
2nd Quarter
|
980,406 | 5.2 | 3.95 | 1,398,563 | 11.17 | 8.60 | ||||||||||||||||||
|
3rd Quarter
|
1,338,946 | 5.5 | 4.6 | 2,481,773 | 11.24 | 10.01 | ||||||||||||||||||
|
4th Quarter
|
1,298,975 | 5.03 | 3.87 | 5,169,653 | 9.67 | 6.48 | ||||||||||||||||||
|
Annual
|
5,177,609 | 5.83 | 3.87 | 11,195,024 | 13.75 | 6.48 | ||||||||||||||||||
|
Fiscal Year 2013
|
||||||||||||||||||||||||
|
1st Quarter
|
1,583,675 | 4.90 | 4.25 | 2,809,916 | 7.35 | 6.55 | ||||||||||||||||||
|
July 2012
|
193,289 | 4.90 | 4.60 | 798,851 | 7.20 | 6.86 | ||||||||||||||||||
|
August, 2012
|
316,745 | 4.80 | 4.33 | 994,695 | 7.35 | 6.65 | ||||||||||||||||||
|
September, 2012
|
1,073,641 | 4.48 | 4.25 | 1,016,370 | 6.99 | 6.55 | ||||||||||||||||||
|
As of October 17, 2012
|
194.877 | 4,94 | 4,40 | 885.638 | 7,76 | 7,09 | ||||||||||||||||||
|
Source: Bloomberg
|
||||||||||||||||||||||||
|
As of June 30,
|
||||||||
|
2011
|
2012
|
|||||||
|
Market capitalization (Ps.billion)
|
1,593.19 | 1,979.10 | ||||||
|
Average daily trading volume (Ps.million)
|
52.83 | 46.05 | ||||||
|
Number of listed companies
|
106 | 104 | ||||||
|
ITEM 10.
|
|
|
•
|
Invest, develop and operate real estate developments;
|
|
|
•
|
Invest, develop and operate personal property, including securities;
|
|
|
•
|
Construct and operate works, services and public property;
|
|
|
•
|
Manage real or personal property, whether owned by us or by third parties;
|
|
|
•
|
Build, recycle, or repair real property whether owned by us or by third parties;
|
|
|
•
|
Advise third parties with respect to the aforementioned activities;
|
|
|
•
|
Finance projects, undertakings, works and/or real estate transactions of third parties;
|
|
|
•
|
Finance, create, develop and operate projects related to Internet.
|
|
•
|
place the corporate interests of the company and the common interest of the shareholders above any other interest, including the controlling shareholder’s interests;
|
|
|
•
|
refrain from obtaining a personal benefit from the issuer other than the compensation paid for their functions;
|
|
|
•
|
organize and implement preventive systems and mechanisms to protect corporate interests, reducing the risk of conflicts of interests, either permanent or temporary, in their personal relationships with the company or with persons related to the company. This duty specifically refers to competition with the company, the use or imposition of a lien on corporate assets, the determination of compensation or proposals related thereto, the use of non public information, the use of business opportunities for their own benefit or for the benefit of third parties and, in general, any situation that may generate a conflict of interests affecting the issuer;
|
|
|
•
|
make the necessary arrangements to perform the company’s activities and implement the necessary internal control to ensure a careful management and avoid breaches of the duties established by the applicable regulations; and
|
|
|
•
|
act with due diligence when preparing and disclosing the information to the market, and maintain the independence of external auditors.
|
|
•
|
allocate 5% of such net profits to legal reserve, until the amount of such reserve equals 20% of our capital stock;
|
||
|
•
|
the sum established by the shareholders’ meeting as remuneration of the board of Directors and the supervisory committee; and
|
||
|
•
|
dividends, additional dividends to preferred shares if any, or to optional reserve funds or contingency reserves or to a new account, or for whatever purpose the shareholders determine at the shareholders’ meeting.
|
|
•
|
to be applied to satisfy our 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 by-laws.
|
|||
|
•
|
acquisitions by persons holding or controlling shares or convertible securities in accordance to Decree No. 677/2001, notwithstanding the provisions of the
Comisión Nacional de Valores
; and
|
||
|
•
|
holdings of more than 35%, which derive from the distribution of shares or dividends paid in shares approved by the shareholders, or the issuance of shares as a result of a merger approved by the shareholders; in both cases, the excess holding shall be disposed of within 180 days of its registration in the relevant shareholder’s account, or prior to the holding of our shareholders meeting, whatever occurs first.
|
|
•
|
matters that may not be approved at an ordinary shareholders’ meeting;
|
||
|
•
|
the amendment of our by-laws;
|
||
|
•
|
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 not qualify as notes (obligaciones negociables).
|
|
•
|
advanced winding-up of the company;
|
||
|
•
|
transfer of the domicile of the company outside of Argentina;
|
||
|
•
|
fundamental change in 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.
|
|
i)
|
Inflows of funds made by Multilateral and Bilateral Credit Agencies, either directly or through their related agencies.
|
|
ii)
|
Financial indebtedness with non-resident financial or private sector, to the extent the funds, net of taxes and expenses, are applied to the purchase of foreign currency for the payment of external debt services or the formation of long-term assets.
|
|
iii)
|
Any other financial indebtedness with non-resident financial or private sector, to the extend the inflows had been incurred and repaid in an average term no less than two years, including principal and interests and, to the extent, the funds are applied to investment in non financial assets by the private sector.
|
|
iv)
|
Foreign currency settlements by argentine residents derived from foreign currency loans granted by local financial institutions.
|
|
v)
|
Direct investment contributions in local companies (pursuant to Communication “A” 4662 which defines “direct investment”as the participation in the capital stock which must be no less than 10%) and sale of interests in the capital stock of local companies to direct investors.
|
|
·
|
Purchase up to US$ 2,000,000 per month for the following purposes: real estate investments abroad, loans to nonresidents, contributions by residents of direct investments abroad, off-shore portfolio investments by individuals, other off-shore investments by residents, off-shore portfolio investments by legal entities, purchase of foreign banknotes to be held in Argentina and purchases of traveler checks, and donations.
|
|
·
|
Formation of off- shore assets for subsequent allocation for specific purposes: Up to January 27, 2012, individuals and legal entities domiciled in Argentina were authorized to purchase foreign currency without any limitation for the purpose of making direct investments abroad involving the production of non-financial goods and services, always provided that certain conditions are met (Communication “A” 5236, item 4.1).
|
|
·
|
Formation of off-shore assets for subsequent allocation without specific purposes: individuals who were Argentine residents, legal entities organized in Argentina and trust set up with contributions from the national public sector were authorized to purchase up to US$2,000,000 per month for the following purposes: : real estate investments abroad, loans to nonresidents, contributions by residents of direct investments abroad, off-shore portfolio investments by individuals, other off-shore investments by residents, off-shore portfolio investments by legal entities, purchase of foreign banknotes to be held in Argentina and purchases of traveler checks, and donations (Communication “A” 5236, item
|
|
A.
|
The entities authorized to deal in foreign exchange previously inquire and register the transaction through the Inquiry program and the transaction is “Validated”.
|
|
B.
|
The foreign currency purchased is not allocated to the purchase in the over-the-counter market of securities issued by residents or representing them, or issued by nonresidents and traded in Argentina. The previous consent is required when such allocation is effected by settling the purchase within twenty (20) business days following the date of access to the MULC.
|
|
C.
|
Annual purchases in excess of US$ 250,000:
|
|
A.
|
Individuals: the broker entity must verify that the funds applied to the amounts purchased do not exceed the sum of:
|
|
i.
|
the assets reported as investments in local financial assets and cash holdings in local currency as reflected in the most recent personal asset return that has become due;
|
|
ii.
|
the proceeds from the realization in Argentina, in local currency, of the actual recordable assets and foreign banknotes consistent with the tax return and income for the period;
|
|
iii.
|
income accrued during the calendar year that has been subject to income tax withholdings,
|
|
iv.
|
gains accrued during the year from financial assets not subject to income tax; and
|
|
v.
|
inheritance amounts received during the year.
|
|
B.
|
Legal Entities: the broker entity must verify that the sum of the funds allocated to foreign currency purchases for these purposes does not exceed:
|
|
i.
|
The amount of the accounting shareholders’ equity as of the closing of the last fiscal year previously ended,
|
|
ii.
|
less investments made as of such date in off-shore assets, local deposits in foreign currency, interests in other local companies, distributions of profits and dividends approved before the balance sheet’s closing date,
|
|
iii.
|
plus income accrued after the fiscal year’s closing date and sales in the local market of foreign banknotes.
|
|
a.
|
Up to 5 business day prior to the due date of each interest installment and to pay interest accrued within such interest period;
|
|
b.
|
To pay interest accrued as from the date of the settlement of the disbursement through the local foreign exchange market; or
|
|
c.
|
To pay interest accrued as from the date of the actual disbursement; provided that the funds disbursed abroad were credited in correspondent accounts of entities authorized to settle such funds through the local exchange market, within 48 hours as from the date of their disbursement.
|
|
a.
|
within 30 calendar days prior to the stated maturity of the applicable obligation; provided that the funds disbursed under such obligation have remained in Argentina for at least 365 days; or
|
|
b.
|
with the anticipation required from an operating standpoint in order to pay to the creditor at maturity, in case of principal installments the payment of which depends on the satisfaction of specific conditions expressly contemplated in the contracts executed by and between the parties involved.
|
|
a)
|
The money laundering law creates the Financial Information Unit (UIF) is in charge of the analysis, treatment and transmission of information in order to prevent and impede the money laundering originating from, among others:Crimes related to the traffic and illegal commercialization of drugs (Law N° 23,737)
|
|
b)
|
Crimes related to arms traffic (Law N° 22,415);
|
|
c)
|
Crimes related to illegal association o terrorist association
|
|
d)
|
Crimes committed by illegal associations organized to commit crimes for political or racial purposes;
|
|
e)
|
Crimes against Public Administration
|
|
f)
|
Crimes of minor’s prostitution and child pornography
|
|
g)
|
Crimes related to terrorism financing
|
|
•
|
an individual citizen or resident of the United States;
|
||||
|
•
|
a corporation (or other entity treated as a corporation for United States federal income tax purposes) created or organized in or under the laws of the United States, any state thereof or the District of Columbia;
|
||||
|
•
|
an estate the income of which is subject to United States federal income taxation regardless of its source; or
|
||||
|
•
|
a trust if it (1) is subject to the primary supervision of a court within the United States and one or more United States persons have the authority to control all substantial decisions of the trust or (2) has a valid election in effect under applicable United States Treasury regulations to be treated as a United States person.
|
||||
|
•
|
at least 75% of our gross income is passive income; or
|
|||
|
•
|
at least 50% of the value (determined based on a quarterly average) of our assets is attributable to assets that produce or are held for the production of passive income.
|
|||
|
•
|
the excess distribution or gain will be allocated ratably over your holding period for the common shares or GDSs;
|
|||
|
•
|
the amount allocated to the current taxable year, and any taxable year prior to the first taxable year in which we become a PFIC, will be treated as ordinary income; and
|
|||
|
•
|
the amount allocated to each other year will be subject to tax at the highest tax rate in effect for that year and the interest charge generally applicable to underpayments of tax will be imposed on the resulting tax attributable to each such year.
|
|||
|
•
|
The tax on gratuitous transmission of property is applicable to any enrichment resulting from transmissions made for no consideration, including: inheritances, legacies, donations, inheritance advance payments or any other event that implies a gratuitous monetary enrichment.
|
|
•
|
The tax on gratuitous transmission of property is payable by individuals and artificial persons that are beneficiaries of a gratuitous transmission of property.
|
|
•
|
For taxpayers domiciled in the Province of Buenos Aires, the tax on gratuitous transmission of property is applicable over the total amount of the gratuitous enrichment, in respect of property situated both in and outside of the Province of Buenos Aires. Instead, for taxpayers domiciled outside of the Province of Buenos Aires, the tax on gratuitous transmission of property is applicable only over the gratuitous enrichment resulting from the transmission of such property as is situated within the Province of Buenos Aires.
|
|
•
|
The following property, among others
,
is deemed situated in the Province of Buenos Aires (i) securities and shares of stock, membership or equity interests and other negotiable instruments representing capital stock, issued by governmental or private entities and companies domiciled in the Province of Buenos Aires; (ii) securities, shares of stock and other negotiable instruments issued by private entities or companies domiciled in a different jurisdiction that were physically situated in the Province of Buenos Aires at the time of their transmission; and (iii) securities, shares of stock and other negotiable instruments representing capital stock or its equivalent issued by entities or companies domiciled in another jurisdiction which are also physically situated in another jurisdiction, in proportion to the issuers’ assets situated in the Province of Buenos Aires.
|
|
•
|
Gratuitous transmissions of property are exempt from tax when their aggregate value, excluding deductions, exemptions and exclusions, is equal to or lower than $ 60,000 and it rises to $250.000 in the case of parents, children and spouse.
|
|
•
|
Step-up rates from 4% to 15.9% have been established, based on the degree of kinship and taxable base involved.
|
|
As of June 30, 2012
|
||||||||||||||||||||||||||
|
Expected contractual maturity date
(1)
|
||||||||||||||||||||||||||
|
Less than 1 year
|
Between 1 and 2 years
|
Between 2 and 3 years
|
Between 3 and 4 years
|
More than 4 years
|
Total
|
Fair Value (6)
|
Average Interes rate
|
|||||||||||||||||||
|
US$ million equivalent
|
||||||||||||||||||||||||||
|
Significant liabilities
|
||||||||||||||||||||||||||
|
Fixed rate debt (US$):
|
||||||||||||||||||||||||||
|
Principal payment and accrued interest
(2)
|
5.2 | 150.0 | 155.2 | 125.2 | 8.5 | |||||||||||||||||||||
|
Principal payment and accrued interest
(3)
|
7.7 | 150.0 | 157.7 | 128.4 | 11.5 | |||||||||||||||||||||
|
Principal payment and accrued interest
(4)
|
8.8 | 25.4 | 34.2 | 7.45 | ||||||||||||||||||||||
|
Principal payment and accrued interest
(5)
|
1.4 | 31.7 | 33.2 | 10 | ||||||||||||||||||||||
|
Principal payment and accrued interest
(6)
|
1.3 | 120 | 122.6 | 99.1 | 7.88 | |||||||||||||||||||||
|
Variable rate debt (US$):
|
||||||||||||||||||||||||||
|
Principal payment and accrued interest
(7)
|
81.2 | 81.2 |
Float
|
|||||||||||||||||||||||
|
Variable rate debt (Ps.)
(8)
:
|
||||||||||||||||||||||||||
|
Principal payment and accrued interest
(9)
|
65.3 | 11.3 | 76.5 |
Float
|
||||||||||||||||||||||
|
Principal payment and accrued interest
(10)
|
52.6 | 52.6 |
Float
|
|||||||||||||||||||||||
|
Principal payment and accrued interest
(11)
|
7.1 | 7.1 |
Float
|
|||||||||||||||||||||||
|
(1)
|
Seller financing not included.
|
|
(2)
|
Corresponds to our note due 2017.
|
|
(3)
|
Corresponds to our note due 2020.
|
|
(4)
|
Corresponds to the series IV note due 2014.
|
|
(5)
|
Corresponds to APSA Convertible Notes. See “Operating and Financial Review and Prospects—Indebtedness—Convertible Notes.”
|
|
(6)
|
Corresponds to APSA series I notes due 2017. Debt issuance cost not included.
|
|
(7)
|
Dollar-denominated bank loans.
|
|
(8)
|
Peso-denominated loans were converted to Dollars at an exchange rate of Ps.4.507 per U.S. Dollar
|
|
(9)
|
Corresponds to the series III note due 2013.
|
|
(10)
|
Dollar-denominated bank loans.
|
|
(11)
|
Corresponds to APSA short term bank loans.
|
|
•
|
acquisitions by existing shareholders or by those exercising control over shares or convertible securities in accordance with the provisions under Decree 677/2001, irrespective of the application of the regulations imposed by the
Comisión Nacional de Valores
; and
|
||
|
•
|
holdings of more than 35%, which derive from the distribution of shares or dividends paid in shares approved by the shareholders, or the issuance of shares as a result of a merger approved by the shareholders; in both cases, the excess holding shall be disposed of within 180 days of its registration in the relevant shareholder’s account, or prior to the holding of our shareholders meeting, whatever occurs first.
|
|
•
|
the identity and nationality of the offering party and, in the event the offer is made by a group, the identity of each member of the group;
|
||||
|
•
|
the terms and conditions of the offering, including the price, the tender offer period and the requirements for accepting the tender offer;
|
||||
|
•
|
accounting documentation required by Argentine law relating to the offering party;
|
||||
|
•
|
details of all prior acquisitions by the offering party of shares or securities convertible into shares of our capital stock.
|
||||
|
•
|
the highest price per share of our common stock paid by the offering party, or on behalf of the offering party, for any acquisition of shares or convertible securities within the 2 years prior to the commencement of the tender offer;
|
|
|
•
|
the highest closing selling price of a share of our common stock on the Bolsa de Comercio de Buenos Aires during the thirty day period immediately preceding the commencement of the tender offer;
|
|
|
•
|
the highest price resulting from the calculations made according to the provisions of (i) and (ii) above multiplied by a fraction the numerator of which is such highest price and the denominator of which is the lowest closing price of a share of our common stock on the Bolsa de Comercio de Buenos Aires during the two-year period prior to the period referred to in sub-sections (i) or (ii), as applicable;
|
|
|
•
|
our aggregate net earnings per share during our preceding four completed fiscal quarters prior to the commencement of the tender offer, multiplied by our highest price to earnings ratio during the two-year period immediately preceding the commencement of the tender offer. Such multiples shall be determined considering the average closing selling price of our common stock on the Bolsa de Comercio de Buenos Aires, and our aggregate net income from our preceding four completed fiscal quarters; and,
|
|
|
•
|
the book value per share of our common stock at the time the tender offer is commenced, multiplied by the highest ratio determined by a fraction the numerator of which is the closing selling price of a share of our common stock on the Bolsa de Comercio de Buenos Aires on each day during the two year period prior to the commencement of the tender offer and the denominator of which is the latest known book value per share of our common stock on each such date.
|
|
·
|
50% of our cumulative consolidated net income; or
|
|
|
·
|
75% of our cumulative consolidated net income if our consolidated interest coverage ratio for our most recent four consecutive fiscal quarters is at least 3.0 to 1; or
|
|
|
·
|
100% of cumulative consolidated net income if our consolidated interest coverage ratio for our most recent four consecutive fiscal quarters is at least 4.0 to 1; or
|
|
|
·
|
100% of the aggregate net cash proceeds (with certain exceptions) and the fair market value of property other than cash received by us or by our restricted subsidiaries from (a) any contribution to our capital stock or the capital stock of our restricted subsidiaries or issuance and sale of our qualified capital stock or the qualified capital stock of our restricted subsidiaries subsequent to the issue of our notes due, (b) issuance and sale subsequent to the issuance of our notes due 2017 or our indebtedness or the indebtedness of our restricted subsidiaries that has been converted into or exchanged for our qualified capital stock, or (c) any reduction in our indebtedness or any restricted subsidiary, (d) any reduction in debt investment (other than permitted investments) and return on assets, or (e) any distribution received from non-restricted subsidiaries.
|
|
ITEM 15.
|
|
|
·
|
Verify the independence of the external auditors;
|
|
·
|
Analyze different kinds of services that the external auditor would provide to the company. This description must also include an estimate of the fees payable for such services, specifically in order to maintain the principle of independence;
|
|
·
|
Inform the fees billed by the external auditor, separating the services related to the Audit Committee and other special services that could be not included as fees related to the Audit Committee;
|
|
·
|
Take notice of any strategy proposed by of the external auditors and review it in accordance with the reality other business and the risks involved;
|
|
·
|
Analyze and supervise the working plan of the external auditors considering the business’ reality and the estimated risks;
|
|
·
|
Propose adjustments (if necessary) to such working plan;
|
|
·
|
Hold meetings with the external auditors in order to: (a) analyze the difficulties, results and conclusions of the proposed working plan; (b) analyze eventual northpossible conflicts of interests, related party transactions, compliance with the legal framework and information transparency; and
|
|
·
|
Evaluate the performance of external auditors and their opinion regarding the Financial Statements.
|
|
NYSE Standards for US companies Listed Companies Manual Section 303.A
|
|
IRSA’s Corporate Practices
|
|
Section 303A.01 A NYSE-listed company must have a majority of independent directors on its board of directors.
|
|
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 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
Comisión Nacional de Valores
.
|
|
Section 303A.02 This section establishes general standards to evaluate directors’ independence (no director qualifies as “independent” unless the board of directors affirmatively determines that the director has no material relationship with the listed company (either directly or as a partner, shareholder or officer of an organization that has a relationship with the company)), and emphasizes that the concern is independence from management. The board is also required to express an opinion with regard to the independence or lack of independence, on a case by case basis, of each individual director.
|
|
Comisión Nacional de Valores’
standards (General Resolution No. 400, as amended) for purposes of identifying an independent director are substantially similar to NYSE’s standards.
Comisión Nacional de Valores
standards provide that independence is required with respect to the company itself and to its shareholders with direct or indirect material holdings (35% or more). To qualify as an independent director, such person must not perform executive functions within the company. Close relatives of any persons who would not qualify as “independent directors” shall also not be considered “independent.” When directors are appointed, each shareholder that nominates a director is required to report at the meeting whether or not such director is independent.
|
|
Section 303A.03 Non-management directors must meet at regularly scheduled executive meetings not attended by management.
|
|
Neither Argentine law nor our by-laws require that any such meetings be held.
Our board of directors as a whole is responsible for monitoring the company’s 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 a aompany. Also, it is mandatory for public companies to form a supervisory committee (composed of syndics) which is responsible for monitoring legal compliance by a company under Argentine law and compliance with its by-laws.
|
|
Section 303A.05(a) Listed companies shall have a “Compensation Committee” comprised entirely of independent directors.
|
|
Neither Argentine law nor our by-laws require the formation of a “Compensation Committee.” Under Argentine law, if the compensation of the members of the board of directors and the supervisory committee is not established in the by-laws of a company, it should be determined at the shareholders meeting.
|
|
Section 303A.05(b). The “Compensation Committee” shall have a written charter addressing the committee’s purpose and certain minimum responsibilities as set forth in Section 303A.05(b)(i) and (ii).
|
|
Neither Argentine law nor our by-laws require the formation of a “Compensation Committee.”
|
|
NYSE Standards for US companies Listed Companies Manual Section 303.A
|
|
IRSA’s Corporate Practices
|
|
Section 303A.06 Listed companies must have an “Audit Committee” that satisfies the requirements of Rule 10 A-3 under the 1934 Exchange Act (the “Exchange Act”). Foreign private issuers must satisfy the requirements of Rule 10 A-3 under the Exchange Act as of July 31, 2005.
|
|
Pursuant to Decree No. 677/01 and
Comisión Nacional de Valores
Standards, as from May 27, 2004 we have appointed an “Audit Committee” composed of three of the members of the Board of Directors. Since December 21, 2005 all of its members are independent as per the criteria of Rule 10 A-3 under the Exchange Act.
|
|
Section 303A.07(a) The Audit Committee shall consist of at least three members. All of its members shall be financially literate or must acquire such financial knowledge within a reasonable period and at least one of its members shall have experience in accounting or financial administration.
|
|
In accordance with Argentine law, a public Company must have an Audit Committee with a minimum of three members of the board of directors, the majority of which shall be independent pursuant to the criteria established by the
Comisión Nacional de Valores
. There is no requirement related to the financial expertise of the members of the Audit Committee. However, our Audit Committee has a financial expert. The committee creates its own written internal code that addresses among others: (i) its purpose; (ii) an annual performance evaluation of the committee; and (iii) its duties and responsibilities.
|
|
ITEM 19.
|
Exhibits
|
|
Exhibit No.
|
Description of Exhibit
|
|
1.1*
|
Estatutos
of the registrant, which serve as the registrant’s articles of incorporation and bylaws, and an English translation thereof.
|
| 4.7 | English translation of the Amendment to the Exchange of Operating Services Agreement between the Company, Cresud and Alto Palermo dated October 15, 2012. |
|
8.1
|
List of Subsidiaries.
|
|
*
|
Incorporated herein by reference to the exhibit to the registrant’s registration statement on Form F-3 (File No. 333-7984) filed with the SEC on November 18, 1997.
|
|
**
|
Incorporated herein by reference to the exhibit to the registrant’s registration statement on Form 6-K (File No. 001-13542) filed with the SEC on July 6, 2004.
|
| *** | Incorporated herein by reference to the registrant's registration statement on Form 6-K (File No. 001-13542) filed with the SEC on August 1, 2005. |
| **** | Incorporated herein by reference to the annual report on Form 20-F (File No. 001-13542) filed with the SEC on December 27, 2007. |
| ***** | Incorporated herein by reference to the annual report on Form 20-F (File No. 001-13542) filed with the SEC on December 30, 2008. |
| ****** | Incorporated herein by reference to the annual report on Form 20-F (File No. 001-13542) filed with the SEC on December 30, 2009. |
| ******* | Incorporated herein by reference to the annual report on Form 20-F (File No. 001-13542) filed with the SEC on December 30, 2010. |
| ******** | Incorporated herein by reference to the annual report on Form 20-F (File No. 001-13542) filed with the SEC on December 28, 2011. |
| IRSA Inversiones y Representaciones Sociedad Anónima | |||
|
October 30, 2012
|
By:
|
/s/ Eduardo S. Elsztain | |
| Eduardo S. Elsztain | |||
| Chief Executive Officer | |||
|
Page
|
|
|
IRSA Inversiones y Representaciones Sociedad Anónima
|
|
|
Report of Independent Registered Public Accounting Firm
|
F – 2
|
|
Consolidated Balance Sheets as of June 30, 2012 and 2011
|
F – 4
|
|
Consolidated Statements of Income for the years ended June 30, 2012, 2011 and 2010
|
F – 5
|
|
Consolidated Statements of Changes in Shareholders´ Equity for the years ended June 30, 2012, 2011 and 2010
|
F – 6
|
|
Consolidated Statements of Cash Flows for the years ended June 30, 2012, 2011 and 2010
|
F – 7
|
|
Notes to the Consolidated Financial Statements
|
F – 10
|
|
PRICE WATERHOUSE & Co. S.R.L.
|
|||
|
October 30, 2012
|
By:
|
/s/ Norberto Fabián Montero (Partner) | |
| Norberto Fabián Montero | |||
| Partner | |||
|
2012
|
2011
|
|||||||
|
ASSETS
|
||||||||
|
Current Assets
|
||||||||
|
Cash and banks (Note 4.a.)
|
257,451 | 168,170 | ||||||
|
Investments (Note 4.b.)
|
123,189 | 210,183 | ||||||
|
Accounts receivable, net (Note 4.c.)
|
301,388 | 248,998 | ||||||
|
Other receivables and prepaid expenses (Note 4.d.) .
|
148,843 | 155,169 | ||||||
|
Inventories (Note 4.e.)
|
132,179 | 262,660 | ||||||
|
Total current assets
|
963,050 | 1,045,180 | ||||||
|
Non-Current Assets
|
||||||||
|
Accounts receivable, net (Note 4.c.)
|
36,661 | 14,300 | ||||||
|
Other receivables and prepaid expenses (Note 4.d.)
|
171,057 | 149,626 | ||||||
|
Inventories (Note 4.e.)
|
97,221 | 89,441 | ||||||
|
Investments (Note 4.b.)
|
2,318,203 | 1,946,145 | ||||||
| 3,319,660 | 3,405,851 | |||||||
|
Intangible assets, net (Note 27.b.)
|
58,180 | 42,362 | ||||||
|
Subtotal non-current assets
|
6,000,982 | 5,647,725 | ||||||
|
Negative goodwill, net (Note 4.f.)
|
(363,467 | ) | (389,300 | ) | ||||
|
Total non-current assets
|
5,637,515 | 5,258,425 | ||||||
|
Total assets
|
6,600,565 | 6,303,605 | ||||||
|
LIABILITIES
|
||||||||
|
Current Liabilities
|
||||||||
|
Trade accounts payable (Note 4.g.)
|
146,888 | 153,149 | ||||||
|
Advances from customers (Note 4.h.)
|
225,732 | 232,863 | ||||||
|
Short-term debt (Note 4.j.)
|
575,687 | 683,813 | ||||||
|
Salaries and social security payable (Note 4.i.)
|
40,686 | 35,792 | ||||||
|
Taxes payable (Note 4.k.)
|
161,132 | 119,053 | ||||||
|
Other liabilities (Note 4.l.)
|
127,896 | 79,068 | ||||||
|
Provisions (Note 27.c.)
|
2,446 | 2,019 | ||||||
|
Total current liabilities
|
1,280,467 | 1,305,757 | ||||||
|
Non-Current Liabilities
|
||||||||
|
Trade accounts payable (Note 4.g.)
|
4 | 47 | ||||||
|
Advances from customers (Note 4.h.)
|
111,032 | 94,244 | ||||||
|
Long-term debt (Note 4.j.)
|
2,065,826 | 1,756,919 | ||||||
|
Taxes payable (Note 4.k.)
|
407,619 | 497,009 | ||||||
|
Other liabilities (Note 4.l.)
|
19,586 | 18,129 | ||||||
|
Provisions (Note 27.c.)
|
17,823 | 12,881 | ||||||
|
Total non-current liabilities
|
2,621,890 | 2,379,229 | ||||||
|
Total liabilities
|
3,902,357 | 3,684,986 | ||||||
|
Minority interest
|
362,929 | 304,932 | ||||||
|
SHAREHOLDERS' EQUITY
|
2,335,279 | 2,313,687 | ||||||
|
Total liabilities and shareholders' equity
|
6,600,565 | 6,303,605 | ||||||
|
2012
|
2011
|
2010
|
||||||||||
|
Revenues
|
1,567,251 | 1,441,930 | 1,323,326 | |||||||||
|
Costs (Note 27.d.)
|
(550,331 | ) | (600,755 | ) | (475,295 | ) | ||||||
|
Gross profit
|
1,016,920 | 841,175 | 848,031 | |||||||||
|
Administrative expenses (Note 27.f)
|
(217,406 | ) | (200,359 | ) | (195,291 | ) | ||||||
|
Selling expenses (Note 27.f)
|
(108,514 | ) | (106,704 | ) | (185,401 | ) | ||||||
|
Subtotal
|
(325,920 | ) | (307,063 | ) | (380,692 | ) | ||||||
|
Gain from recognition of inventories at net realizable value
|
42,817 | 45,442 | 33,831 | |||||||||
|
Net income from retained interest in securitized receivables
|
- | 4,707 | 37,470 | |||||||||
|
Gain from operations and holdings of real estate assets, net (Note 7)
|
573 | 1,140 | 1,091 | |||||||||
|
Operating income (Note 6)
|
734,390 | 585,401 | 539,731 | |||||||||
|
Amortization of negative goodwill, net
|
18,145 | 17,427 | 1,641 | |||||||||
|
Financial results, net (Note 8)
|
(442,991 | ) | (282,246 | ) | (165,096 | ) | ||||||
|
Gain on equity investees
|
116,766 | 138,420 | 160,416 | |||||||||
|
Other expenses, net (Note 9)
|
(29,827 | ) | (14,609 | ) | (10,311 | ) | ||||||
|
Income before taxes and minority interest
|
396,483 | 444,393 | 526,381 | |||||||||
|
Income tax and MPIT
|
(102,683 | ) | (91,203 | ) | (125,871 | ) | ||||||
|
Minority interest
|
(13,719 | ) | (58,405 | ) | (44,572 | ) | ||||||
|
Net income (Note 6)
|
280,081 | 294,785 | 355,938 | |||||||||
|
Earnings per share (Note 16):
|
||||||||||||
|
Basic net income per share
|
0.484 | 0.509 | 0.615 | |||||||||
|
Diluted net income per share
|
0.484 | 0.509 | 0.615 | |||||||||
|
Shareholders’ contributions
|
Retained earnings
|
|||||||||||||||||||||||||||||||||||||||||||
|
Common stock
|
Inflation adjustment of common stock
|
Additional paid-in-capital
|
Total
|
Legal reserve
|
Voluntary reserve for general purposes
|
Reserve for new developments
|
Long-term incentive program reserve
|
Retained earnings
|
Cumulative translation adjustment
|
Shareholders' Equity
|
||||||||||||||||||||||||||||||||||
|
(Note 5.a.)
|
(Note 5.b.)
|
(Note 5.a.)
|
(Note 5.c.)
|
(Note 5.d.)
|
(Note 21)
|
(Note 2.f.)
|
||||||||||||||||||||||||||||||||||||||
|
Balances as of June 30, 2009
|
578,676 | 274,387 | 793,123 | 1,646,186 | 32,374 | 52,132 | 193,486 | - - | 158,635 | 12,849 | 2,095,662 | |||||||||||||||||||||||||||||||||
|
Adjustment to retained earnings (see Note 2.h)
|
-- | -- | -- | -- | -- | -- | -- | -- | (202,246 | ) | -- | (202,246 | ) | |||||||||||||||||||||||||||||||
|
Balances as of June 30, 2009 adjusted
|
578,676 | 274,387 | 793,123 | 1,646,186 | 32,374 | 52,132 | 193,486 | - - | (43,611 | ) | 12,849 | 1,893,416 | ||||||||||||||||||||||||||||||||
|
Cash dividends approved by Shareholders’ meeting held October 29, 2009
|
- - | - - | - - | - - | - - | - - | - - | - - | (31,727 | ) | - - | (31,727 | ) | |||||||||||||||||||||||||||||||
|
Cumulative translation adjustment
|
- - | - - | - - | - - | - - | - - | - - | - - | - - | 4,610 | 4,610 | |||||||||||||||||||||||||||||||||
|
Appropriation of retained earnings approved by Shareholders’ meeting held October 29, 2009
|
- - | - - | - - | - - | 7,932 | - - | - - | - - | (7,932 | ) | -- | -- | ||||||||||||||||||||||||||||||||
|
Net income for the year
|
- - | - - | - - | - - | - - | - - | - - | - - | 355,938 | - - | 355,938 | |||||||||||||||||||||||||||||||||
|
Balances as of June 30, 2010
|
578,676 | 274,387 | 793,123 | 1,646,186 | 40,306 | 52,132 | 193,486 | - - | 272,668 | 17,459 | 2,222,237 | |||||||||||||||||||||||||||||||||
|
Appropriation of retained earnings approved by Shareholders’ meeting held October 29, 2010
|
- - | - - | - - | - - | 16,725 | - - | 197,776 | - - | (214,501 | ) | - - | - - | ||||||||||||||||||||||||||||||||
|
Cash dividends approved by Shareholders’ meeting held October 29, 2010.
|
- - | - - | - - | - - | - - | - - | - - | - - | (120,000 | ) | - - | (120,000 | ) | |||||||||||||||||||||||||||||||
|
Cash dividends approved by Shareholders’ meeting held May 26, 2011.
|
- - | - - | - - | - - | - - | - - | - - | - - | (100,000 | ) | - - | (100,000 | ) | |||||||||||||||||||||||||||||||
|
Cumulative translation adjustment
|
- - | - - | - - | - - | - - | - - | - - | - - | - - - - | 16,665 | 16,665, | |||||||||||||||||||||||||||||||||
|
Net income for the year
|
- - | - - | - - | - - | - - | - - | - - | - - | 294,785 | - - | 294,785 | |||||||||||||||||||||||||||||||||
|
Balances as of June 30, 2011
|
578,676 | 274,387 | 793,123 | 1,646,186 | 57,031 | 52,132 | 391,262 | - - | 132,952 | 34,124 | 2,313,687 | |||||||||||||||||||||||||||||||||
|
Appropriation of retained earnings approved by Shareholders’ meeting held October 31, 2011
|
- - | - - | - - | - - | 14,105 | - - | 56,421 | - - | (70,526 | ) | - - | - - | ||||||||||||||||||||||||||||||||
|
Cash dividends approved by Shareholders’ meeting held October 31, 2011. (Note 5.e)
|
- - | - - | - - | - - | - - | - - | - - | - - | (211,575 | ) | - - | (211,575 | ) | |||||||||||||||||||||||||||||||
|
Long-term incentive program reserve
|
- - | - - | - - | - - | - - | - - | - - | 2,595 | - - | - - | 2,595 | |||||||||||||||||||||||||||||||||
|
Reimbursement of expired dividends (see Note 5.g)
|
- - | - - | - - | - - | - - | - - | - - | -- | 3,640 | - - | 3,640 | |||||||||||||||||||||||||||||||||
|
Cash dividends approved by Shareholders’ meeting held May 23, 2012. (Note 5.e)
|
- - | - - | - - | - - | - - | - - | (27,900 | ) | -- | (71,100 | ) | - - | (99,000 | ) | ||||||||||||||||||||||||||||||
|
Cumulative translation adjustment
|
- - | - - | - - | - - | - - | - - | - - | -- | 45,851 | 45,851 | ||||||||||||||||||||||||||||||||||
|
Net income for the year
|
- - | - - | - - | - - | - - | - - | - - | -- | 280,081 | - - | 280,081 | |||||||||||||||||||||||||||||||||
|
Balances as of June 30, 2012
|
578,676 | 274,387 | 793,123 | 1,646,186 | 71,136 | 52,132 | 419,783 | 2,595 | 63,472 | 79,975 | 2,335,279 | |||||||||||||||||||||||||||||||||
|
2012
|
2011
|
2010
|
||||||||||
|
CASH FLOWS FROM OPERATING ACTIVITIES:
|
||||||||||||
|
Net income for the year
|
280,081 | 294,785 | 355,938 | |||||||||
|
Adjustments to reconcile net income to net cash flows from operating activities:
|
||||||||||||
|
Income tax and MPIT
|
102,683 | 91,203 | 125,871 | |||||||||
|
Depreciation and amortization
|
177,454 | 171,553 | 160,746 | |||||||||
|
Accrued interest
|
196,933 | 194,063 | 134,251 | |||||||||
|
Minority interest
|
13,719 | 58,405 | 44,572 | |||||||||
|
Allowances and other provisions
|
61,144 | 49,644 | 69,358 | |||||||||
|
Gain on equity investees
|
(116,766 | ) | (138,420 | ) | (160,416 | ) | ||||||
|
Gain from operations and holdings of real estate assets, net
|
(573 | ) | (1,140 | ) | (1,091 | ) | ||||||
|
Financial results, net
|
266,532 | 79,688 | (3,909 | ) | ||||||||
|
Gain from recognition of inventories at net realizable value
|
(42,817 | ) | (45,442 | ) | (33,831 | ) | ||||||
|
Amortization of negative goodwill, net
|
(18,145 | ) | (17,427 | ) | (1,641 | ) | ||||||
|
Gain (loss) from the sales of fixed assets and real estate property
|
(3,126 | ) | 15,117 | (21,121 | ) | |||||||
|
Long-term incentive program reserve (See Note 21)
|
2,689 | - - | - - | |||||||||
|
Net loss from the derecognition of intangible assets
|
(536 | ) | - - | - - | ||||||||
|
Net income from disposal of goodwill
|
(2,951 | ) | - - | - - | ||||||||
|
Changes in certain assets and liabilities, net of non-cash transactions and the effects of acquisitions:
|
||||||||||||
|
Increase in accounts receivable, net
|
(70,324 | ) | (112,828 | ) | (108,890 | ) | ||||||
|
Increase in other receivables and prepaid expenses
|
(8,756 | ) | (24,208 | ) | (40,810 | ) | ||||||
|
Decrease (increase) in inventories
|
185,686 | 57,094 | (28,807 | ) | ||||||||
|
Increase in intangible assets, net
|
(912 | ) | (3,051 | ) | (2,316 | ) | ||||||
|
(Decrease) increase in trade accounts payable
|
12,851 | (7,115 | ) | 24,684 | ||||||||
|
(Decrease) increase in advances from customers, salaries and social security payable and taxes payable
|
(161,104 | ) | (76,601 | ) | (120,202 | ) | ||||||
|
Increase (Decrease) in other liabilities
|
4,838 | (13,488 | ) | (15,928 | ) | |||||||
|
Net cash provided by operating activities
|
878,600 | 571,832 | 376,458 | |||||||||
|
CASH FLOWS FROM INVESTING ACTIVITIES:
|
||||||||||||
|
Decrease (increase) in other investments
|
(77,330 | ) | 58,772 | (8,270 | ) | |||||||
|
Acquisition/sale of businesses and assets net of cash acquired
|
(7,384 | ) | (428,315 | ) | (8,316 | ) | ||||||
|
Payment for acquisition of Tarshop S.A.’s minority interest
|
- - | - - | (1,574 | ) | ||||||||
|
Acquisition of undeveloped parcels of land
|
(40,805 | ) | (261 | ) | (11,930 | ) | ||||||
|
Acquisition and improvement of fixed assets
|
(92,893 | ) | (87,694 | ) | (156,530 | ) | ||||||
|
Increase in equity investees and other investments
|
(164,215 | ) | (320,879 | ) | (244,740 | ) | ||||||
|
Advance payments for the acquisition of shares
|
- - | (1,798 | ) | (23,735 | ) | |||||||
|
Contributions to the risk fund of the reciprocal guarantee company
|
(10,000 | ) | - - | - - | ||||||||
|
Loans collected from/granted to related parties, net
|
(22,018 | ) | 23,014 | (30,147 | ) | |||||||
|
Advance received from sale of interest in Tarshop S.A.
|
- - | - - | 19,951 | |||||||||
|
Collection of dividends
|
12,321 | 11,119 | 3,904 | |||||||||
|
Collection from sale of undeveloped parcels of land
|
- - | - - | 11,023 | |||||||||
|
Payment for non compete agreement with the former minority shareholder of Tarshop .
|
- - | - - | (5,615 | ) | ||||||||
|
Net cash used in investing activities
.
|
(402,324 | ) | (746,042 | ) | (455,979 | ) | ||||||
|
CASH FLOWS FROM FINANCING ACTIVITIES:
|
||||||||||||
|
Increase in short-term and long-term debt .
|
123,218 | 225,760 | 371,305 | |||||||||
|
Payment of seller financing .
|
(23,304 | ) | (10,873 | ) | (50,024 | ) | ||||||
|
Payments of short-term and long term debt and mortgage payable .
|
(440,988 | ) | (248,075 | ) | (221,170 | ) | ||||||
|
Payment of dividends .
|
(267,515 | ) | (247,934 | ) | (55,385 | ) | ||||||
|
Interest paid .
|
(248,277 | ) | (142,000 | ) | (136,515 | ) | ||||||
|
Re purchase of debt .
|
- - | - - | (12,000 | ) | ||||||||
|
Capital contributions from minority shareholders .
|
56,424 | 808 | 46,220 | |||||||||
|
Loans from related parties, net
|
(6,935 | ) | - - | - - | ||||||||
|
Reimbursement of dividends .
|
6,937 | - - | - - | |||||||||
|
Proceeds from issuance of Non-Convertible Notes, net of expenses .
|
295,030 | 757,444 | 102,502 | |||||||||
|
Net cash provided by (used in) financing activities
.
|
(505,410 | ) | 335,130 | 44,933 | ||||||||
|
Net increase (decrease) in cash and cash equivalents.
|
(29,134 | ) | 160,920 | (34,588 | ) | |||||||
|
Cash and cash equivalents as of the beginning of the year .
|
312,274 | 151,354 | 185,942 | |||||||||
|
Cash and cash equivalents as of the end of the year (i) .
|
283,140 | 312,274 | 151,354 | |||||||||
|
(i)
|
See Notes 2.i, 3.b and 17
|
|
2012
|
2011
|
2010
|
||||||||||
|
Supplemental cash flow information:
|
||||||||||||
|
Cash paid during the year for:
|
||||||||||||
|
Income tax paid
|
128,387 | 72,844 | 34,310 | |||||||||
|
Non-cash investing and financing activities:
|
||||||||||||
|
Capitalization of financial costs in fixed assets
|
- - | - - | 5,331 | |||||||||
|
Increase in inventories through a decrease in fixed assets, net
|
29,581 | 2,947 | 43,984 | |||||||||
|
Increase (decrease) in non-current investments through an increase (decrease) in other liabilities
|
45,665 | 16,004 | 13,209 | |||||||||
|
Liquidation of interest in credit card receivables
|
- - | - - | 8,646 | |||||||||
|
Increase (decrease) in advances from customers through an increase (decrease) in inventories
|
2,602 | - - | 3,310 | |||||||||
|
Decrease in current investments through an increase in other receivables and prepaid expenses
|
- - | - - | 8,402 | |||||||||
|
Cumulative translation adjustments
|
45,851 | 16,655 | 4,610 | |||||||||
|
Capitalization of financial costs in inventories
|
- - | - - | 1,932 | |||||||||
|
Increase (decrease) in non-current investment through an increase (decrease) in other receivables and prepaid expenses .
|
819 | 70,620 | 6,359 | |||||||||
|
Increase in minority interest through a decrease in short and long –term debt
|
- - | - - | 1,310 | |||||||||
|
Increase in minority interest through a decrease in other liabilities
|
- - | 20,557 | 14,512 | |||||||||
|
Increase in intangible assets, net through an increase in other liabilities
|
- - | - - | 7,545 | |||||||||
|
Decrease in non-current investments through an increase in accounts receivable, net
|
- - | - - | 26,342 | |||||||||
|
Increase (decrease) in inventories through an increase (decrease) in non-current investments
|
- - | 81,631 | 15,989 | |||||||||
|
Increase in fixed assets through a decrease in inventories
|
- - | 9,264 | - - | |||||||||
|
Decrease in short and long-term debt through an increase in shareholders’ equity
|
38 | 61,240 | - - | |||||||||
|
Increase in fixed assets, net through an increase in short and long-term debt
|
1,421 | 47,471 | - - | |||||||||
|
Increase (decrease) in fixed assets, net through an increase in trade accounts payable
|
- - | 1,375 | 4,996 | |||||||||
|
Increase (decrease) in other liabilities through an increase (decrease) in shareholders´equity
|
41,846 | - - | - - | |||||||||
|
Decrease in inventories through a decrease in trade accounts payable
|
17,416 | - - | - - | |||||||||
|
Increase other receivables and prepaid expenses through an increase in taxes payable
|
3,340 | - - | - - | |||||||||
|
Decrease in intangible assets, net through a decrease in trade accounts payable
|
1,153 | - - | - - | |||||||||
|
Decrease in fixed assets, net through an increase in intangible assets
|
985 | - - | - - | |||||||||
|
Increase in intangible assets, net through a decrease in other receivables and prepaid expenses
|
3,222 | - - | - - | |||||||||
|
Decrease in other receivables and prepaid expenses through a decrease in shareholders´equity
|
22,550 | - - | - - | |||||||||
|
Decrease in accounts receivable, net (i)
|
646 | - - | - - | |||||||||
|
Decrease in other receivables and prepaid expenses (i)
|
8,025 | - - | - - | |||||||||
|
Decrease in non-current investments (i)
|
16,004 | - - | - - | |||||||||
|
Decrease in trade accounts payable (i)
|
7,345 | - - | - - | |||||||||
|
Decrease in other liabilities (i)
|
17,330 | - - | - - | |||||||||
|
Decrease in inventories through a decrease in advances from customers.
|
- - | 1,920 | - - | |||||||||
|
(i)
|
These lines should be read together.
|
|
2012
|
2011
|
2010
|
||||||||||
|
Acquisitions and disposals of businesses and net assets
(i)
:
|
||||||||||||
|
Fair market value of non-cash assets acquired
|
38,760 | 394,390 | 33,856 | |||||||||
|
Fair market value of liabilities assumed
|
(9,628 | ) | 13,457 | (8,126 | ) | |||||||
|
Net assets acquired
|
29,132 | 407,847 | 25,730 | |||||||||
|
Minority interest
|
1,434 | 378,790 | (897 | ) | ||||||||
|
Goodwill (negative goodwill)
|
5,728 | (337,378 | ) | 506 | ||||||||
|
Impairment and sale of Tarshop S.A.
|
- - | 15,327 | - - | |||||||||
|
Remaining investment in Tarshop S.A.
|
- - | 28,967 | - - | |||||||||
|
Purchase price
|
36,294 | 493,553 | 25,339 | |||||||||
|
Cash and cash equivalents acquired
|
- - | (1,292 | ) | 13 | ||||||||
|
Seller financing
|
(27,372 | ) | (33,403 | ) | (14,782 | ) | ||||||
|
Advance payments
|
(1,538 | ) | (30,543 | ) | (2,254 | ) | ||||||
|
Net cash paid for the acquisition
|
7,384 | 428,315 | 8,316 | |||||||||
|
(i)
|
As of June 30, 2012, it includes the acquisition of shares of Nuevo Puerto Santa Fe (Note 2.g.B.3) and additional participation in Arcos del Gourmet (Note 2.g.C.6).
|
|
2.
|
Preparation of financial statements
|
|
a.
|
Basis of presentation
|
|
|
b
.
|
Basis of consolidation
|
|
|
b.
|
Basis of consolidation (continued)
|
| Percentage of capital stock owned as June 30, | ||||||||||||
|
2012
|
2011
|
2010
|
||||||||||
|
Controlled and jointly controlled companies
|
||||||||||||
|
Alto Palermo S.A. (“APSA”) (vii)
|
95.61 | % | 94.89 | % | 63.35 | % | ||||||
|
Canteras Natal Crespo S.A. (“Canteras Natal Crespo”) (i)
|
50.00 | % | 50.00 | % | 50.00 | % | ||||||
|
CYRSA S.A. (“CYRSA”) (ii)
|
50.00 | % | 50.00 | % | 50.00 | % | ||||||
|
E-Commerce Latina S.A. (“E-Commerce”)
|
100.00 | % | 100.00 | % | 100.00 | % | ||||||
|
Hoteles Argentinos S.A. ("Hoteles Argentinos")
|
80.00 | % | 80.00 | % | 80.00 | % | ||||||
|
Inversora Bolívar S.A. (“Inversora Bolívar”)
|
100.00 | % | 100.00 | % | 100.00 | % | ||||||
|
Llao Llao Resorts S.A. (“LLR”)
|
50.00 | % | 50.00 | % | 50.00 | % | ||||||
|
Nuevas Fronteras S.A
|
76.34 | % | 76.34 | % | 76.34 | % | ||||||
|
Palermo Invest S.A. ("Palermo Invest")
|
100.00 | % | 100.00 | % | 100.00 | % | ||||||
|
Quality Invest S.A.(iv)
|
- - | 50.00 | % | 100.00 | % | |||||||
|
Ritelco S.A. ("Ritelco")
|
100.00 | % | 100.00 | % | 100.00 | % | ||||||
|
Solares de Santa María S.A. (“Solares de Santa María”) (v)
|
100.00 | % | 100.00 | % | 90.00 | % | ||||||
|
Torodur S.A. (vi)
|
- - | - - | 98.00 | % | ||||||||
|
Tyrus S.A
|
100.00 | % | 100.00 | % | 100.00 | % | ||||||
|
Doneldon S.A. (iii)
|
100.00 | % | - - | - - | ||||||||
|
Sedelor S.A. (iii)
|
100.00 | % | - - | - - | ||||||||
|
Alafox S.A. (iii)
|
100.00 | % | - - | - - | ||||||||
|
Efanur S.A. (iii)
|
100.00 | % | - - | - - | ||||||||
|
Codalis S.A. (iii)
|
100.00 | % | - - | - - | ||||||||
|
Unicity S.A.(v)
|
100.00 | % | 100.00 | % | - - | |||||||
|
(i)
|
Jointly controlled with Euromayor S.A.
|
|
(ii)
|
Jointly controlled with Cyrela Brazil Realty S.A. Empreendimentos e Partiçipacões (“Cyrela”)
|
|
(iii)
|
Shell Uruguayan companies acquired for “de minimis” consideration during fiscal year ended June 30, 2012.
|
|
(iv)
|
As of June 30, 2012, through its subsidiary APSA, the Company holds joint control of this company with EFESUL S.A.
|
|
(v)
|
See Note 2. g. B. 5.
|
|
(vi)
|
Shell company acquired for “de minimis” consideration in May 2010. In June 2012, the Company sold and transferred all shares to APSA
|
|
(vii)
|
See Note 2. g. B. 12.
|
|
|
c.
|
Presentation of financial statements in constant Argentine pesos
|
|
A.
|
Year ended June 30, 2012
|
|
1.
|
Sales of Buildings
|
|
2.
|
Acquisition of Bitania 26 S.A’s shares
|
|
3.
|
Acquisition of preferred shares and warrants of Supertel Hospitality Inc. (“Supertel”)
|
|
A.
|
Year ended June 30, 2012 (continued)
|
|
4.
|
Contribution to the Risk Fund of Don Mario S.G.R.
|
|
5.
|
Acquisition of Luján plot of land.
|
|
6.
|
Arcos del Gourmet S.A. - Restructuring of the concession agreement
|
|
B.
|
Year ended June 30, 2011
|
|
1.
|
Acquisition of a building located at 183 Madison Avenue, New York, NY
|
|
2.
|
Acquisition of land located in San Martín
|
|
B.
|
Year ended June 30, 2011 (continued)
|
|
3.
|
Acquisition of Nuevo Puerto Santa Fe S.A.´s shares
|
|
4.
|
Apsamedia S.A.´s operations (formerly Metroshop S.A., which changed its legal name)
|
|
i.
|
Receivables from consumption transactions carried out through December 31, 2010 and that are performing or in default for not more than 60 days (both those in Metroshop S.A.’s own portfolio and those assigned to Fideicomiso Financiero Metroshop S.A. Serie XV).
|
|
ii.
|
The contractual position in the credit card issuance agreements whose customers did not have as of December 31, 2010 a default for over 60 days in complying with their obligations.
|
|
iii.
|
All credit card customers or accounts and consumer loans.
|
|
iv.
|
Lease agreements on certain branches and their personal property.
|
|
v.
|
Labor agreements for payroll personnel.
|
|
B.
|
Year ended June 30, 2011 (continued)
|
|
-
|
Consumer credit marketing and financing.
|
|
-
|
Issuance and marketing of credit cards.
|
|
-
|
Performance of any type of agency and representation.
|
|
-
|
Management of administrative, advertising and commercial activities.
|
|
5.
|
Acquisition of Unicity S.A.
|
|
6.
|
Purchase of Banco de Crédito y Securitización’s (“BACS”) shares
|
|
B.
|
Year ended June 30, 2011 (continued)
|
|
7.
|
Barter agreement with TGLT
|
|
i.
|
Beruti plot of land
|
|
ii.
|
Caballito plot of land
|
|
B.
|
Year ended June 30, 2011 (continued)
|
|
8.
|
Acquisition of shares of TGLT
|
|
9.
|
Acquisition of Cresud S.A.C.I.F. y A. Notes Series VI, IX, X and XI.
|
|
10.
|
Acquisition of shares in Banco Hipotecario S.A. (BHSA)
|
|
B)
|
Year ended June 30, 2011 (continued)
|
|
11.
|
Acquisition of Soleil Factory shopping center business
|
|
12.
|
Acquisition of additional shares of Alto Palermo S.A.
|
|
13.
|
Acquisition of Lipstick building, New York
|
|
B)
|
Year ended June 30, 2011 (continued)
|
|
14.
|
Paraná plot of land
|
|
15.
|
Sale of Buildings
|
|
C.
|
Year ended June 30, 2010
|
|
1.
|
Acquisition of Hersha Hospitality Trust (“Hersha”)
|
|
2.
|
Sale of Buildings
|
|
3.
|
Acquisition of Catalinas Norte plot of land
|
|
4.
|
Sale of ownership interest in Pereiraola S.A.I.C.I.F. y A. (Pereiraola)
|
|
C.
|
Year ended June 30, 2010
|
|
5.
|
Acquisition of Torodur S.A.
|
|
6.
|
Acquisition of Arcos del Gourmet S.A.’s (Arcos) shares
|
|
7.
|
Several transactions related to Tarshop S.A. (Tarshop)
|
|
i)
|
Non-compete agreement with the former minority shareholder of Tarshop
|
|
C.
|
Year ended June 30, 2010
|
|
8.
|
Purchase of Conil S.A.’s (“Conil”) shares
|
|
9.
|
Sale of properties in Guaymallén (Mendoza)
|
|
10.
|
Sale of Rosario plots of land
|
|
11.
|
Panamerican Mall S.A. (PAMSA)
|
|
As of June 30, 2011
|
||||||||||||
|
As previously issued
|
Adjustment
|
As adjusted
|
||||||||||
|
Consolidated Balance Sheets
|
||||||||||||
|
Other receivables and prepaid expenses, net (Non-current)
|
161,331 | (11,705 | ) | 149,626 | ||||||||
|
Total Non current assets
|
5,270,130 | (11,705 | ) | 5,258,425 | ||||||||
|
Total Assets
|
6,315,310 | (11,705 | ) | 6,303,605 | ||||||||
|
Taxes payable (Non-current)
|
328,692 | 168,317 | 497,009 | |||||||||
|
Total Non current liabilities
|
2,210,912 | 168,317 | 2,379,229 | |||||||||
|
Total Liabilities
|
3,516,669 | 168,317 | 3,684,986 | |||||||||
|
Minority interest
|
316,826 | (11,894 | ) | 304,932 | ||||||||
|
Shareholders´s equity
|
2,481,815 | (168,128 | ) | 2,313,687 | ||||||||
|
As of June 30, 2011
|
As of June 30, 2010
|
|||||||||||||||||||||||
|
As previously issued
|
Adjustment
|
As adjusted
|
As previously issued
|
Adjustment
|
As adjusted
|
|||||||||||||||||||
|
Consolidated Statements of Income
|
||||||||||||||||||||||||
|
Income tax expense
|
(104,524 | ) | 13,321 | (91,203 | ) | (148,427 | ) | 22,556 | (125,871 | ) | ||||||||||||||
|
Minority interest
|
(57,765 | ) | (640 | ) | (58,405 | ) | (43,453 | ) | (1,119 | ) | (44,572 | ) | ||||||||||||
|
Net income
|
282,104 | 12,681 | 294,785 | 334,501 | 21,437 | 355,938 | ||||||||||||||||||
|
Consolidated Statements of Changes in Shareholders’ Equity
|
As of June 30, 2012
|
Gain for the year ended June 30, 2012
|
As of June 30, 2011
|
Gain for the year ended June 30, 2011
|
As of June 30, 2010
|
Gain for the year ended June 30, 2010
|
As of June 30, 2009
|
|||||||||||||||||||||
|
Deferred income tax
|
(151,058 | ) | 17,070 | (168,128 | ) | 12,681 | (180,809 | ) | 21,437 | (202,246 | ) | |||||||||||||||||
|
|
a.
|
Revenue recognition
|
|
·
|
Development and sale of properties
|
|
(i)
|
The sale has been consummated;
|
|
(ii)
|
The Company has determined that the buyer’s initial and continuing investments are adequate to demonstrate a commitment to pay for the property;
|
|
(iii)
|
The Company’s receivable is not subject to future subordination; and
|
|
(iv)
|
The Company has transferred to the buyer the risk of ownership, and does not have a continuing involvement in the property.
|
|
·
|
Leases and services from office and other buildings
|
|
·
|
Leases and services from shopping center operations
|
|
|
a.
|
Revenue recognition (continue)
|
|
·
|
Lease agent operations
|
|
·
|
Consumer Financing
|
|
·
|
Rental of advertising space
|
|
·
|
Hotels
|
|
|
b.
|
Cash and cash equivalents
|
|
|
c.
|
Investments
|
|
|
(i)
|
Current
|
|
|
(ii)
|
Non-current
|
|
|
a)
|
Equity investments
|
|
·
|
Banco Hipotecario S.A. (“BHSA”) and Banco de Crédito y Securitización S.A. (“BACS”)
|
|
·
|
The investments in New Lipstick LLC and Rigby 183 LLC are mentioned in Note 2.g.B.13 and Note 2.g.B.1, respectively and are accounted for under the equity method.
|
|
·
|
Tarshop S.A.
|
|
·
|
Preferred shares and warrants of Supertel Hospitality Inc.
|
|
|
c.
|
Investments (continued)
|
|
·
|
TGLT S.A. and Hersha Hospitalily Trust
|
|
|
d.
|
Inventories
|
|
|
d.
|
Inventories (continued)
|
|
|
e.
|
Fixed assets, net
|
|
·
|
Rental properties (including shopping centers)
|
|
·
|
Other property and equipment
|
|
Asset
|
Estimated useful life (years)
|
|
|
-
Properties:
|
||
|
Office buildings
|
Between 20 and 45
|
|
|
Shopping centers
|
Between 16 and 31
|
|
|
Hotels
|
Between 14 and 24
|
|
|
Other
|
Between 16 and 50
|
|
|
- Leasehold improvements
|
3
|
|
|
- Facilities
|
10
|
|
|
- Furniture and fixtures
|
Between 3 and 10
|
|
|
- Vehicles
|
5
|
|
|
- Computer equipment
|
3
|
|
|
- Software
|
3
|
|
|
- Machinery and equipment
|
10
|
|
|
g.
|
Intangible assets, net
|
|
·
|
Pre-operating and organization expenses
|
|
·
|
Trademarks
|
|
·
|
Above and below market leases and in-place leases
|
|
·
|
Concession rights
|
|
·
|
Customer relationships
|
|
·
|
Non-compete agreement
|
|
|
h.
|
Business combinations (continued)
|
|
|
j.
|
Other receivables and liabilities
|
|
|
k.
|
Financial receivables and payables
|
|
|
l. Accounts receivable and trade accounts payable
|
|
|
n.
|
Related party balances and other transactions
|
|
|
o.
|
Income tax
|
|
|
p.
|
Minimum Presumed Income Tax (MPIT)
|
|
|
q.
|
Advances from customers
|
|
|
r.
|
Provisions for allowances and contingencies
|
|
|
s.
|
Advertising expenses
|
|
|
t.
|
Impairment of long-lived assets
|
|
|
t.
|
Impairment of long-lived assets (continued)
|
|
|
u. Vacation expenses
|
|
|
y.
|
Earnings per share
|
|
|
y.
|
Earnings per share (continued)
|
|
|
z.
|
Debt issuance costs
|
|
|
a.a.
|
Foreign currency assets and liabilities
|
|
As of June 30,
|
||||||||
|
2012
|
2011
|
|||||||
|
Bank accounts (Note 27.e.)
|
249,255 | 166,402 | ||||||
|
Cash on hand (Note 27.e.)
|
8,196 | 1,768 | ||||||
| 257,451 | 168,170 | |||||||
|
As of June 30,
|
||||||||
|
2012
|
2011
|
|||||||
|
Current
|
||||||||
|
Mutual funds (Note 27.e.)
|
102,235 | 204,167 | ||||||
|
Shares of public companies (Note 27.e.)
|
11,668 | 2,912 | ||||||
|
Mortgage bonds issued by BHSA. (Note 11)
|
496 | 477 | ||||||
|
Interest receivable Non-Convertible Notes Cresud
S.A.C.I.F. y A. (Notes 11 and 27.e.and 2.g.B.9)
|
8,781 | 2,615 | ||||||
|
Other investments (Note 27.e.)
|
9 | 12 | ||||||
| 123,189 | 210,183 | |||||||
| b. |
Investments (continued):
|
| As of June 30, | ||||||||
|
2012
|
2011
|
|||||||
|
Non-Current
|
||||||||
|
Equity investments:
|
||||||||
|
Banco Hipotecario S.A (i) (Note 2.g.B.10)
|
1,023,831 | 917,690 | ||||||
|
Hersha Hospitality Trust (Notes 2.g C.1. and 27.e.)
|
300,666 | 277,248 | ||||||
|
Manibil
|
28,727 | 27,681 | ||||||
|
Advance payments for the acquisition of shares (Note
2.g.B.3, 2.g.B.6, 2.g.C.6 and 27.e)
|
- - | 1,797 | ||||||
|
Banco de Crédito y Securitización S.A. (Note 2.g.B.6)
|
8,792 | 6,117 | ||||||
|
New Lipstick LLC (Note 2.g.B.13)
|
124,233 | 115,946 | ||||||
|
Rigby 183 LLC (Note 2.g.B.1)
|
88,736 | 91,128 | ||||||
|
Tarshop S.A. (Note 2.g.C.7)
|
43,819 | 49,459 | ||||||
|
Bitania 26 S.A. (Note 2.g.A.2)
|
21,256 | - - | ||||||
|
Shares and warrants Supertel Hospitality Inc. (Note 2.g.A.3 (iii))
|
135,922 | - - | ||||||
|
TGLT S.A. (Note 2.g.B.8)
|
59,031 | 56,381 | ||||||
|
Non-convertible Notes Cresud S.A.C.I.F. y A. (Notes 11, 27.e. and 2.g.B.9)
|
29,958 | 7,706 | ||||||
|
Fund risk mutual guarantee company (Note 2.g.A.4)
|
10,000 | - - | ||||||
|
Other investments (Note 27 e.)
|
451 | 501 | ||||||
|
Undeveloped parcels of land (ii):
|
||||||||
|
Santa María del Plata
|
159,243 | 158,742 | ||||||
|
Puerto Retiro (Note 13)
|
54,270 | 54,370 | ||||||
|
Caballito plot of land (Note 13)
|
45,814 | 45,814 | ||||||
|
Patio Olmos
|
33,475 | 33,475 | ||||||
|
Luján plot of land (Note 2.g.A.5)
|
40,102 | - - | ||||||
|
Zetol and Vista al Muelle plot of land (Note 13 (iii))
|
61,444 | 53,861 | ||||||
|
Air space Coto
|
16,110 | 16,110 | ||||||
|
Air space Soleil Factory (Note 2.g.B.11)
|
6,676 | 6,676 | ||||||
|
Canteras Natal Crespo (Note 23)
|
5,971 | 5,779 | ||||||
|
Pilar
|
3,408 | 3,408 | ||||||
|
Others
|
16,268 | 16,256 | ||||||
| 2,318,203 | 1,946,145 | |||||||
|
(i)
|
As of June 30, 2012 and 2011, includes Ps. (25,409) and Ps. (21,863), respectively, as goodwill and high and less value and unrealized profits resulting from intergroup transactions. As of June 30, 2012 and 2011 represents 446,515,208 shares with a quoted value at closing equivalent to Ps. 1.23 and Ps. 2.36 per share, respectively.
|
|
(ii)
|
Shown net of allowances for impairment losses mentioned in Note 3.t.
|
|
(iii)
|
Upon acquisition, such instruments were recorded at acquisition cost. The price paid at acquisition of U$S 30.0 million was allocated based on the estimated relative fair value of both instruments, according to Note 3.c, U$S 26.0 million to preferred shares and U$S 4.0 million to warrants.
|
|
c.
|
Accounts receivable, net:
|
| As of June 30, | ||||||||
|
2012
|
2011
|
|||||||
|
Current
|
||||||||
|
Consumer financing receivables (Note 27.e.)
|
11,128 | 70,248 | ||||||
|
Leases and services receivables (Note 27.e)
|
102,803 | 78,762 | ||||||
|
Checks to be deposited (Note 27.e.)
|
127,552 | 95,226 | ||||||
|
Debtors under legal proceedings (ii)
|
46,650 | 48,954 | ||||||
|
Pass-through expenses receivables (i)
|
26,834 | 18,953 | ||||||
|
Receivables from the sale of properties (iii) (Note 27 e.)
|
25,065 | 28,781 | ||||||
|
Hotel receivables (Note 27. e.)
|
14,106 | 9,954 | ||||||
|
Related parties (Notes 11 and 27.e.)
|
8,279 | 8,767 | ||||||
|
Receivables with collection agents
|
4,864 | 4,869 | ||||||
|
Less:
|
||||||||
|
Allowance for doubtful accounts (Note 27.c.)
|
(65,893 | ) | (115,516 | ) | ||||
| 301,388 | 248,998 | |||||||
|
Non-Current
|
||||||||
|
Receivables from the sale of properties (iii) (Note 27 e.)
|
34,913 | 13,851 | ||||||
|
Leases and services receivables (Note 27 e.)
|
1,748 | 449 | ||||||
|
Less:
|
||||||||
|
Allowance for doubtful accounts (Note 27.c.)
|
- - | - - | ||||||
| 36,661 | 14,300 | |||||||
|
(i)
|
Represents receivables for common area maintenance and other operating expenses charged to tenants of shopping centers.
|
|
(ii)
|
Comprised of Ps. 0.8 million and Ps. 0.9 million related to mortgage receivables and Ps.45.8 million and Ps. 48.1 million related to leases receivables, as of June 30, 2012 and 2011, respectively.
|
|
(iii)
|
Includes fixed-rate mortgage receivables from several borrowers. As of June 30, 2012 and 2011, the amount due from the largest individual borrower were Ps. 14,807 and Ps 14,844, respectively, at a contractual interest rate of 9% and 14%, respectively (see Note 26.II.s.).
|
|
d.
|
Other receivables and prepaid expenses:
|
| As of June 30, | ||||||||
|
2012
|
2011
|
|||||||
|
Current
|
||||||||
|
Related parties (Notes 11 and 27 e.)
|
34,496 | 42,270 | ||||||
|
Prepaid expenses and services (Note 27 e.)
|
49,254 | 43,632 | ||||||
|
Value Added Tax ("VAT")
|
30,725 | 42,386 | ||||||
|
Gross revenue tax prepayment
|
5,759 | 6,947 | ||||||
|
Income tax prepayment
|
4,154 | 2,373 | ||||||
|
MPIT
|
732 | 1,824 | ||||||
|
Loans granted
|
11,165 | 644 | ||||||
|
Others (Notes 13 and 27 e.)
|
12,558 | 15,093 | ||||||
| 148,843 | 155,169 | |||||||
|
As of June 30,
|
||||||||
| 2012 | 2011 | |||||||
|
Non-Current
|
||||||||
|
VAT
|
35,122 | 49,059 | ||||||
|
MPIT
|
104,787 | 84,492 | ||||||
|
Deferred income tax (Note 15)
|
30,104 | 18,678 | ||||||
|
Related Parties (Note 11)
|
455 | 415 | ||||||
|
Others (Notes 13 and 27 e.)
|
5,879 | 7,592 | ||||||
|
Mortgage receivable (i)
|
2,208 | 2,208 | ||||||
|
Allowance for doubtful mortgage receivable (i)
|
(2,208 | ) | (2,208 | ) | ||||
|
Gross revenue tax prepayment.
|
1,346 | 1,067 | ||||||
|
Less:
|
||||||||
|
Present value – other receivables
|
(6,636 | ) | (11,677 | ) | ||||
| 171,057 | 149,626 | |||||||
|
(i)
|
Corresponds to a loan granted to an unaffiliated third party, which is collateralized by a mortgage on certain properties. During fiscal year 2001, this debtor filed for bankruptcy. As a result, the Company has recognized an allowance for the entire balance based on the opinion of its legal counsel.
|
|
e.
|
Inventories:
|
|
As of June 30,
|
||||||||
|
2012
|
2011
|
|||||||
|
Current
|
||||||||
|
Horizons (v)
|
113,168 | 209,458 | ||||||
|
Caballito Nuevo (i)
|
2,150 | 5,473 | ||||||
|
Abril .
|
1,108 | 1,085 | ||||||
|
El Encuentro (ii)
|
1,315 | 4,432 | ||||||
|
Rosario plot of land (iii)
|
- - | 25,511 | ||||||
|
Torres de Rosario under construction. .
|
6,001 | 9,320 | ||||||
|
Other inventories
|
8,437 | 7,381 | ||||||
| 132,179 | 262,660 | |||||||
|
Non-Current
|
||||||||
|
Rights for residential units to be received Beruti (vi) (Note 11)
|
23,608 | 23,309 | ||||||
|
Rights for residential units to be received Caballito (TGLT) (vii) (Notes 11)
|
52,205 | 51,999 | ||||||
|
Torres de Rosario under construction
|
10,417 | 4,388 | ||||||
|
El Encuentro (ii)
|
1,607 | 1,486 | ||||||
|
Pereiraola (iv)
|
8,200 | 8,200 | ||||||
|
Abril
|
752 | - - | ||||||
|
Other inventories
|
432 | 59 | ||||||
| 97,221 | 89,441 | |||||||
|
e.
|
Inventories (continued):
|
|
(i)
|
In May 2006, Koad S.A. (“Koad”) and the Company entered into an asset exchange agreement valued at US$ 7.5 million pursuant to which the Company delivered to Koad a parcel in Caballito for the construction of a building complex to be named “Caballito Nuevo.”. As consideration therefore, Koad S.A. made a down payment of US$ 0.05 million and agreed to cancel the US$ 7.4 million balance by delivering 118 apartments and 68 parking spaces. To secure this transaction, Koad raised a US$ 7.5 million mortgage on the parcel that constitutes its subject matter and posted a surety bond for US$ 1.0 million. On October 15, 2010, Koad conveyed to IRSA full title, possession and ownership over the units agreed in the barter deed and the security interests that had been set up in that respect were cancelled.
|
|
(ii)
|
In March 2004, the Company sold (through subsidiaries) a parcel in Benavidez to Desarrolladora El Encuentro S.A. (DEESA) in exchange for (i) US$ 1.0 million in cash and (ii) 110 residential lots in the parcel to be subdivided by DEESA for US$ 3 million. On December 22, 2009 DEESA delivered the residential lots. In addition preliminary sales agreements have been signed which were recognized at their net realizable value, and recorded a gain of Ps. 1,369 and 3,732 during the fiscal years ended June 30, 2012 and 2011, respectively. As of June 30, 2012 the property rights has been recorded as public deed for 82 residential lots.
|
|
(iii)
|
See Note 2.g.C.10
|
|
(iv)
|
See Note 2.g.C.4.
|
|
(v)
|
As of June 30, 2012, the percentage of completion of the “Horizons” project was 99.69%. Rio block´s towers included in the project have already been completed and are currently signing the title deeds. Likewise, the signature of deeds began for the completed units on Parque block.
|
|
(vi)
|
See Note 2.g.B.7 (i).
|
|
(vii)
|
See Note 2.g.B.7 (ii).
|
|
f.
|
Negative goodwill, net:
|
| As of June 30, | ||||||||
|
2012
|
2011
|
|||||||
|
Goodwill:
|
||||||||
|
Alto Palermo S.A.
|
18,975 | 20,194 | ||||||
|
Arcos del Gourmet S.A
|
5,730 | - - | ||||||
|
Torre BankBoston
|
5,272 | 5,481 | ||||||
|
Nuevo Puerto Santa Fe S.A
|
843 | - - | ||||||
|
Museo Renault
|
- - | 2,951 | ||||||
|
Conil S.A
|
343 | 343 | ||||||
|
Quality Invest S.A
|
176 | - - | ||||||
|
Others
|
140 | - - | ||||||
| 31,479 | 28,969 | |||||||
|
4.
|
Details of balance sheet accounts (continued)
|
|
f.
|
Negative goodwill, net (continued)
|
| As of June 30, | ||||||||
|
2012
|
2011
|
|||||||
|
Negative goodwill:
|
||||||||
|
Alto Palermo S.A.(Note 2.g.B.12)
|
(337,958 | ) | (358,080 | ) | ||||
|
Palermo Invest S.A.
|
(36,102 | ) | (38,180 | ) | ||||
|
Empalme S.A.I.C.F.A. y G
|
(5,630 | ) | (6,127 | ) | ||||
|
Mendoza Plaza Shopping S.A.
|
(2,611 | ) | (2,783 | ) | ||||
|
Emprendimiento Recoleta S.A.
|
(77 | ) | (127 | ) | ||||
|
Unicity S.A.
|
(3,601 | ) | (3,601 | ) | ||||
|
Soleil Factory.
|
(8,967 | ) | (9,371 | ) | ||||
| (394,946 | ) | (418,269 | ) | |||||
|
Negative goodwill, net
|
(363,467 | ) | (389,300 | ) | ||||
|
As of June 30,
|
||||||||
|
2012
|
2011
|
|||||||
|
Current
|
||||||||
|
Suppliers (i)(ii) (Note 27 e.)
|
73,962 | 78,857 | ||||||
|
Accruals
|
67,040 | 60,830 | ||||||
|
Related parties (Notes 11 and 27 e.)
|
3,366 | 9,905 | ||||||
|
Other (Note 27 e.)
|
2,520 | 3,557 | ||||||
| 146,888 | 153,149 | |||||||
|
Non-Current
|
||||||||
|
Suppliers
|
4 | 47 | ||||||
| 4 | 47 | |||||||
|
(i)
|
As of June 30, 2012 and 2011, includes accounts payable to merchants for credit card operations of Ps. 0.2 million and Ps. 0.6 million, respectively.
|
|
(ii)
|
As of June 30, 2012 and 2011, this includes Ps. 19.0 million and Ps. 36.4 million, respectively, balances that reflect the liabilities in kind associated to the acquisition of properties in Vicente López (Note 4. e. (v)).
|
|
|
h. Advances from customers:
|
| As of June 30, | ||||||||
|
2012
|
2011
|
|||||||
|
Current
|
||||||||
|
Admission rights
|
78,172 | 60,822 | ||||||
|
Related parties (Note 11)
|
3,294 | - - | ||||||
|
Sale advances (Note 27 e.)
|
60,172 | 103,517 | ||||||
|
Lease and customer advances (Note 27.e.)
|
84,094 | 68,524 | ||||||
| 225,732 | 232,863 | |||||||
|
Non-Current
|
||||||||
|
Admission rights
|
85,281 | 66,885 | ||||||
|
Lease advances (Note 27.e.)
|
25,751 | 27,359 | ||||||
| 111,032 | 94,244 | |||||||
|
As of June 30,
|
||||||||
|
2012
|
2011
|
|||||||
|
Provision for vacation and bonuses
|
31,252 | 27,333 | ||||||
|
Salaries and social security payable
|
8,656 | 7,657 | ||||||
|
Other
|
778 | 802 | ||||||
| 40,686 | 35,792 | |||||||
|
4.
|
Details of balance sheet accounts (continued)
|
|
|
j. Short-term and long-term debt:
|
| As of June 30, | ||||||||
|
2012
|
2011
|
|||||||
|
Short-term debt
|
||||||||
|
Bank loans (i) (Note 27.e.)
|
126,774 | 128,448 | ||||||
|
Bank overdrafts including accrued interests
|
195,294 | 420,032 | ||||||
|
Finance leases payable
|
944 | - - | ||||||
|
Seller financing (ii)
|
49,774 | 47,846 | ||||||
|
APSA Non-Convertible Notes 2012 (iii)
|
- - | 28,889 | ||||||
|
IRSA Non-Convertible Notes 2017 (Notes 10 and 27.e)
|
23,175 | 20,960 | ||||||
|
IRSA Non-Convertible Notes 2013 (Note 10)
|
102,888 | - - | ||||||
|
IRSA Non-Convertible Notes 2014 (Note 10 and 27.e)
|
38,278 | - - | ||||||
|
APSA Non-Convertible Notes 2017 (iii)
|
4,555 | 4,490 | ||||||
|
APSA Convertible Notes 2014 (iv) .
|
2 | 3 | ||||||
|
IRSA Non-Convertible Notes – 2020 (Note 10 and 27.e.)
|
34,003 | 30,800 | ||||||
|
Related parties (Note 11)
|
- - | 2,345 | ||||||
| 575,687 | 683,813 | |||||||
|
Long-term debt
|
||||||||
|
IRSA Non-Convertible Notes 2017 (Notes 10 and 27.e)
|
675,843 | 612,419 | ||||||
|
APSA Non-Convertible Notes 2017 (iii)
|
480,967 | 432,591 | ||||||
|
IRSA Non-Convertible Notes – 2020 (Note 10 and 27.e)
|
661,078 | 598,116 | ||||||
|
Finance leases payable
|
479 | - - | ||||||
|
Bank loans (Note 27.e)
|
- - | 27,585 | ||||||
|
IRSA Non-Convertible Notes 2013 (Note 10)
|
51,032 | - - | ||||||
|
IRSA Non-Convertible Notes 2014 (Note 10 and 27.e)
|
114,665 | - - | ||||||
|
APSA Convertible Notes 2014 (iv)
|
37 | 4,640 | ||||||
|
Seller financing (ii)
|
81,725 | 81,568 | ||||||
| 2,065,826 | 1,756,919 | |||||||
|
(a)
|
Ps. 915 as current balance related to debt for purchase of “Edificio República” (See Note 13).
|
|
(b)
|
Ps. 30,345 as current related to a loan granted by Banco Provincia due in July, 2012, at a nominal fixed rate of 14% per annum.
|
|
(c)
|
Ps. 1,865 current balance corresponding to Hoteles Argentinos S.A.’s mortgage loan. (See Note 13 ii).
|
|
(d)
|
Ps. 5,813 current, which pertain to a loan of Nuevas Fronteras S.A. from Standard Bank Argentina, due in June 2012 at a fixed rate of 15.55%. The amount is disclosed net of negotiation expenses for Ps. 67.
|
|
(e)
|
Ps. 15,194 as current balance, which pertain to a loan of Nuevas Fronteras S.A. from Banco de San Juan, due in November 2012, at a fixed rate of 15.75% per annum.
|
|
(f)
|
Ps. 50,000 as current corresponding to a loan granted by Banco Nación due in November 2012 at a nominal Badlar rate plus 400 basic points.
|
|
(g)
|
Ps. 22,635 as current corresponding to a loan of Real Estate Investment Group L.P. with Citibank N.A., due in December 28, 2012 at a LIBOR rate plus 2.75% (Note 13 vi).
|
|
(h)
|
Ps. 7 which pertain to miscellaneous.
|
|
(ii)
|
As of June 30, 2012 the balance mainly includes:
|
|
(a)
|
Ps. 11,623 as current balance and a Ps. 24,077 as non-current balance to the debt from acquisition of Zetol S.A. (Note 13)
|
|
(b)
|
Ps. 10,235 as current balance and a Ps. 1,530 as non-current balance related to the seller financing for purchase of Arcos del Gourmet S.A. (Notes 2.g.C.6 and 13 xiii)
|
|
(c)
|
Ps. 2,854 as current balance and a Ps. 38,689 as non-current balance related to the debt from acquisition of Soleil Factory (Notes 2.g.B.11 and 13).
|
|
(d)
|
Ps. 17,644 as current balance and Ps. 17,429 as non-current balance related to the debt for purchase of Predio San Martín (Notes 2.g.B.2 and 13).
|
|
4.
|
Details of balance sheet accounts (continued)
|
|
|
j. Short-term and long-term debt (continued)
|
|
(e)
|
Ps. 7,418 as current balance corresponding to the debt from acquisition of Nuevo Puerto de Santa Fe S.A. (Note 2.g.B.3)
|
|
(iii)
|
On May 11, 2007, Alto Palermo S.A. (APSA) issued two new series of Notes for a total amount of US$ 170.0 million. Series I relates to the issuance of US$ 120 million maturing on May 11, 2017, which accrue interest at a fixed interest rate of 7.875% paid semiannually on May 11 and November 11 of each year as from November 11, 2007. As of June 30, 2012 total Series I Notes repurchased by APSA amount to US$ 10.0 million. Such notes have been valued at face value and are disclosed netting the current and non-current capital and interest owed. Series II was related to the issuance of Ps. 154 million (equivalent to US$ 50 million). Principal was settled in seven, equal and consecutive semiannual installments as from June 11, 2009, and accrued interest at 11% per annum, maturing on June 11 and December 11 of each year as from December 11, 2007.
As of June 30, 2012, Series II is completely cancelled.
Additionally, under such Global Issuance Program of Non-Convertible Notes, on November 10, 2009, the placement of the two new Series of Non-Convertible Notes for a total value of Ps. 80.7 million was completed. Series III related to the issuance of Ps. 55.8 million which matured on May 12, 2011 and accrued interest at variable Badlar rate plus a 3% payable on a quarterly basis. On May 12, 2011, APSA made the last payment of interest and paid off all of the principal of the series referred above.
Series IV related to the issuance of Ps. 24.9 million (equivalent to US$ 6.6 million), which matured on May 12, 2011 and accrued interest at a fixed rate of 6.75 %, payable on a quarterly basis. On May 12, 2011, APSA made the last payment of interest and paid off all of the principal of the series referred above.
The APSA´s Ordinary and Extraordinary General Shareholders’ Meeting held on October 29, 2009 approved the creation of a Global Program for the issuance of securities representing short-term debt (up to one year term) in the form of simple notes not convertible into shares, denominated in pesos, US dollars or any other currency with unsecured, special, floating and/or any other guarantee, including third party guarantee, either subordinated or not, for a maximum outstanding amount at any time that may not exceed the equivalent in Ps. of US$ 50 million.
|
|
(iv)
|
On July 19, 2002, APSA issued an aggregate amount of US$ 50.0 million of Convertible Notes (the "APSA Convertible Notes") in exchange for cash and the settlement of certain liabilities.
The APSA Convertible Notes accrue interest at a fixed annual interest rate of 10%, are convertible at any time at the option of the holder into common shares of APSA of Ps. 0.10 par value per share and originally matured on July 19, 2006. A meeting of note holders resolved to extend the maturity date of the APSA Convertible Notes through July 19, 2014 although the remaining terms and conditions were left unchanged. As of June 30, 2012 holders of convertible notes have exercised their right to convert ordinary shares for a total of US$ 18.3 million. The outstanding balance of the APSA Convertible Notes as of June 30, 2012 amounts to US$ 31.7 million, net of the CNB underwritten by the Company for Ps. 6,534 current and Ps. 143,679 non- current.
|
|
k.
|
Taxes payable:
|
|
As of June 30,
|
||||||||
|
2012
|
2011
|
|||||||
|
Current
|
||||||||
|
VAT payable, net (Note 27 e.)
|
24,980 | 21,615 | ||||||
|
Tax Amnesty Plan for Income Tax
|
1,960 | 1,759 | ||||||
|
MPIT, net
|
8,740 | 1,933 | ||||||
|
Income tax provision, net
|
104,873 | 67,912 | ||||||
|
Tax amnesty plan for gross revenue tax
|
438 | 486 | ||||||
|
Gross revenue tax
|
2,653 | 1,607 | ||||||
|
Tax withholdings
|
5,780 | 13,345 | ||||||
|
Provision for tax on shareholders’ personal assets
|
3,510 | 3,961 | ||||||
|
Tax amnesty plan for ABL
|
2,182 | 1,464 | ||||||
|
Other
|
6,016 | 4,971 | ||||||
| 161,132 | 119,053 | |||||||
|
Non-Current
|
||||||||
|
Deferred income tax (Note 15)
|
388,318 | 476,864 | ||||||
|
Tax amnesty plan for income tax
|
15,426 | 17,386 | ||||||
|
Tax amnesty plan for gross revenue tax
|
584 | 832 | ||||||
|
Tax amnesty plan for ABL
|
3,291 | 1,927 | ||||||
| 407,619 | 497,009 | |||||||
|
4.
|
Details of balance sheet accounts (continued)
|
|
l.
|
Other liabilities:
|
|
As of June 30,
|
||||||||
|
2012
|
2011 | |||||||
|
Current
|
||||||||
|
Payables to National Parks Administration (Note 19)
|
Ps. -
|
Ps. | 1,100 | |||||
|
Guarantee deposits (Note 27 e.)
|
2,090 | 4,128 | ||||||
|
Accrual for directors fees (Note 11)
|
23,529 | 15,612 | ||||||
|
Contributed leasehold improvements (i)
|
266 | 332 | ||||||
|
Related parties (Notes 11 and 27 e.)
|
61,192 | 35,674 | ||||||
|
Dividends payable to minority (Note 11)
|
34,724 | - - | ||||||
|
Other liabilitieS
|
- - | 16,004 | ||||||
|
Others (Note 27 e.)
|
6,095 | 6,218 | ||||||
| 127,896 | 79,068 | |||||||
|
Non-Current
|
||||||||
|
Contributed leasehold improvements (i)
|
Ps. 8,903
|
Ps. 9,170 | ||||||
|
Guarantee deposits (Note 27 e.)
|
10,252 | 6,302 | ||||||
|
Related parties (Note 11)
|
20 | 20 | ||||||
|
Others (Note 27 e.)
|
589 | 2,732 | ||||||
|
Less:
|
||||||||
|
Present value – other liabilities
|
(178 | ) | (95 | ) | ||||
| 19,586 | 18,129 | |||||||
|
(i)
|
Contributed leasehold improvements relate to improvements made by tenants in Abasto Shopping Center and Mendoza Plaza Shopping. Contributed leasehold improvements are recorded as fixed assets based on construction costs incurred with a corresponding deferred liability. Contributed leasehold improvements are amortized to income over the term of lease. Such amortization, net of the related depreciation of the leasehold improvement, was not significant for the years ended June 30, 2012 and 2011.
|
|
5.
|
Shareholders' equity
|
|
|
a.
|
Common stock
|
|
Common Stock
|
||||||||||||
|
Shares issued
|
Par value
|
Additional
paid-in-capital
|
||||||||||
|
Balances as of June 30, 2010
|
578,676,460 | 578,676 | 793,123 | |||||||||
|
Balances as of June 30, 2011
|
578,676,460 | 578,676 | 793,123 | |||||||||
| Balances as of June 30, 2012 | 578,676,460 | 578,676 | 793,123 | |||||||||
|
5.
|
Shareholders' equity (continued)
|
|
|
b.
|
Inflation adjustment of common stock
|
|
|
c.
|
Restriction on the distribution of profits (legal reserve)
|
|
f.
|
Adjustment of retained earnings
|
|
5.
|
Shareholders' equity (continued)
|
|
f.
|
Adjustment of retained earnings (continued)
|
|
Items
|
Figures in Ps. as of
June 30, 2012 resulting from the Statement of Changes in Shareholders’ Equity
|
Adjustment proposed pursuant to ruling 592 of the CNV
|
Adjusted figures in Ps. to be approved by the Shareholders’ Meeting
|
|||||||||
|
Capital stock
|
578,676 | - - | 578,676 | |||||||||
|
Inflation adjustment of common stock
|
274,387 | (151,058 | ) | 123,329 | ||||||||
|
Additional paid-in capital
|
793,123 | - - | 793,123 | |||||||||
|
Total
|
1,646,186 | (151,058 | ) | 1,495,128 | ||||||||
|
Legal reserve
|
71,136 | - - | 71,136 | |||||||||
|
Reserve for new developments
|
419,783 | - - | 419,783 | |||||||||
|
Long-term incentive program reserve
|
2,595 | - - | 2,595 | |||||||||
|
Cumulative translation adjustment
|
79,975 | - - | 79,975 | |||||||||
|
Retained earnings
|
115,604 | 151,058 | 266,662 | |||||||||
|
Total as of June 30, 2012
|
2,335,279 | - - | 2,335,279 | |||||||||
|
·
|
Development and Sale of Properties
|
|
·
|
Office and Other Non-Shopping Center Rental Properties
|
|
·
|
Shopping centers
|
|
·
|
Consumer Financing
|
|
·
|
Hotels
|
|
·
|
Financial Operations and Others
|
|
Development and Sale of Properties
|
Office and other Non-Shopping Center Rental
Properties (a)
|
Shopping Centers
|
Hotels
|
Consumer Financing
|
Financial Operations and Others
|
Total
|
||||||||||||||||||||||
|
Revenues …
|
328,404 | 192,267 | 871,732 | 170,012 | 4,836 | - - | 1,567,251 | |||||||||||||||||||||
|
Costs
|
(217,774 | ) | (33,332 | ) | (180,638 | ) | (116,983 | ) | (1,604 | ) | - - | (550,331 | ) | |||||||||||||||
|
Gross profit
|
110,630 | 158,935 | 691,094 | 53,029 | 3,232 | - - | 1,016,920 | |||||||||||||||||||||
|
Gain from recognition of
inventories at net realizable value
|
42,817 | - - | - - | - - | - - | - - | 42,817 | |||||||||||||||||||||
|
Selling expenses
|
(22,528 | ) | (10,337 | ) | (52,776 | ) | (22,577 | ) | (296 | ) | - - | (108,514 | ) | |||||||||||||||
|
Administrative expenses
|
(39,732 | ) | (44,098 | ) | (88,456 | ) | (44,853 | ) | (267 | ) | - - | (217,406 | ) | |||||||||||||||
|
Gain from operations and
holdings of real estate assets, net
|
12 | 561 | - - | - - | - - | - - | 573 | |||||||||||||||||||||
|
Operating income (loss)
|
91,199 | 105,061 | 549,862 | (14,401 | ) | 2,669 | - - | 734,390 | ||||||||||||||||||||
| Amortization of negative goodwill, net | 981 | (2,063 | ) | 19,227 | - - | - - | - - | 18,145 | ||||||||||||||||||||
|
Gain on equity investes
|
2,095 | (15,332 | ) | (151 | ) | 13,577 | 10,364 | 106,213 | 116,766 | |||||||||||||||||||
|
Financial results, net
|
(22,374 | ) | (51,031 | ) | (149,806 | ) | (10,303 | ) | (1,575 | ) | (207,902 | ) | (442,991 | ) | ||||||||||||||
|
Other income (expenses), net ..
|
- - | - - | (16,918 | ) | 172 | 1,508 | (14,589 | ) | (29,827 | ) | ||||||||||||||||||
|
Income (loss) before taxes
and minority interest
|
71,901 | 36,635 | 402,214 | (10,955 | ) | 12,966 | (116,278 | ) | 396,483 | |||||||||||||||||||
|
Income tax and MPIT
|
(25,165 | ) | (12,822 | ) | (160,954 | ) | (6,816 | ) | 211 | 102,863 | (102,683 | ) | ||||||||||||||||
|
Minority interest
|
178 | - - | (27,410 | ) | 13,513 | - - | - - | (13,719 | ) | |||||||||||||||||||
|
Net income (loss)
|
46,914 | 23,813 | 213,850 | (4,258 | ) | 13,177 | (13,415 | ) | 280,081 | |||||||||||||||||||
|
Acquisition of fixed assets
and intangible assets
|
- - | 13,631 | 114,611 | 5,396 | - - | - - | 133,638 | |||||||||||||||||||||
|
Depreciation and amortization (b)
|
82 | 25,488 | 138,583 | 13,284 | 17 | - - | 177,454 | |||||||||||||||||||||
|
Non-current investments in
equity investees
|
87,758 | 212,969 | - - | 457,844 | 43,819 | 1,032,623 | 1,835,013 | |||||||||||||||||||||
|
Operating assets
|
706,223 | 1,321,294 | 2,470,062 | 659,236 | 15,875 | 1,032,623 | 6,205,313 | |||||||||||||||||||||
|
Non-operating assets
|
41,639 | 41,847 | (183,517 | ) | 68,013 | 46,631 | 380,639 | 395,252 | ||||||||||||||||||||
|
Total assets
|
747,862 | 1,363,141 | 2,286,545 | 727,249 | 62,506 | 1,413,262 | 6,600,565 | |||||||||||||||||||||
|
Operating liabilities
|
22,596 | 103,298 | 511,045 | 41,009 | 7,525 | - - | 685,473 | |||||||||||||||||||||
|
Non-operating liabilities
|
538,124 | 496,670 | 1,760,141 | 273,628 | 71 | 148,250 | 3,216,884 | |||||||||||||||||||||
|
Total liabilities
|
560,720 | 599,968 | 2,271,186 | 314,637 | 7,596 | 148,250 | 3,902,357 | |||||||||||||||||||||
|
6.
|
Segment information (continued)
|
|
Development and Sale of Properties
|
Office and other Non-Shopping Center Rental
Properties (a)
|
Shopping Centers
|
Hotels
|
Consumer Financing
|
Financial Operations and Others
|
Total
|
||||||||||||||||||||||
|
Revenues
|
341,074 | 164,618 | 674,779 | 192,883 | 68,576 | - - | 1,441,930 | |||||||||||||||||||||
|
Costs
|
(244,764 | ) | (32,559 | ) | (181,473 | ) | (119,471 | ) | (22,488 | ) | - - | (600,755 | ) | |||||||||||||||
|
Gross profit
|
96,310 | 132,059 | 493,306 | 73,412 | 46,088 | - - | 841,175 | |||||||||||||||||||||
|
Gain from recognition of
inventories at net realizable value
|
45,442 | - - | - - | - - | - - | - - | 45,442 | |||||||||||||||||||||
|
Selling xpenses
|
(15,396 | ) | (5,283 | ) | (40,229 | ) | (20,923 | ) | (24,873 | ) | - - | (106,704 | ) | |||||||||||||||
|
Administrative expenses
|
(41,425 | ) | (43,734 | ) | (67,935 | ) | (40,318 | ) | (6,947 | ) | - - | (200,359 | ) | |||||||||||||||
|
Net income from retained interest in securitized receivables
|
- - | - - | - - | - - | 4,707 | - - | 4,707 | |||||||||||||||||||||
|
Gain from operations and
holdings of real estate assets, net .
|
128 | 1,012 | - - | - - | - - | - - | 1,140 | |||||||||||||||||||||
|
Operating income
|
85,059 | 84,054 | 385,142 | 12,171 | 18,975 | - - | 585,401 | |||||||||||||||||||||
| Amortization of negative goodwill, net | 981 | 725 | 15,621 | - - | 100 | - - | 17,427 | |||||||||||||||||||||
|
Gain on equity investees
|
443 | - - | 41 | 9,682 | 9,298 | 118,956 | 138,420 | |||||||||||||||||||||
|
Financial results, net
|
(16,714 | ) | (38,369 | ) | (121,991 | ) | (11,326 | ) | (26,820 | ) | (67,026 | ) | (282,246 | ) | ||||||||||||||
|
Other income (expenses), net
|
(1,621 | ) | - - | (2,745 | ) | 1,040 | 9,245 | (20,528 | ) | (14,609 | ) | |||||||||||||||||
|
Income before taxes
and minority interest
|
68,148 | 46,410 | 276,068 | 11,567 | 10,798 | 31,402 | 444,393 | |||||||||||||||||||||
|
Income tax and MPIT
|
(21,413 | ) | (15,763 | ) | (81,129 | ) | (7,257 | ) | 4,702 | 29,657 | (91,203 | ) | ||||||||||||||||
|
Minority interest
|
768 | - - | (39,975 | ) | (19,200 | ) | - | 2 | (58,405 | ) | ||||||||||||||||||
|
Net income
|
47,503 | 30,647 | 154,964 | (14,890 | ) | 15,500 | 61,061 | 294,785 | ||||||||||||||||||||
|
Acquisition of fixed assets
and intangible assets
|
76 | 38,424 | 751,044 | 8,145 | 3,003 | - - | 800,692 | |||||||||||||||||||||
|
Depreciation and amortization (b)
|
200 | 24,155 | 132,027 | 14,269 | 902 | - - | 171,553 | |||||||||||||||||||||
|
Non-current investments in
equity investees
|
84,062 | 207,074 | - - | 277,248 | 49,459 | 923,807 | 1,541,650 | |||||||||||||||||||||
|
Operating assets
|
671,738 | 1,367,767 | 2,413,943 | 479,881 | 26,198 | 1,007,869 | 5,967,396 | |||||||||||||||||||||
|
Non-operating assets
|
40,754 | 44,846 | (179,505 | ) | 29,251 | 22,510 | 378,353 | 336,209 | ||||||||||||||||||||
|
Total assets
|
712,492 | 1,412,613 | 2,234,438 | 509,132 | 48,708 | 1,386,222 | 6,303,605 | |||||||||||||||||||||
|
Operating liabilities
|
24,491 | 137,990 | 402,523 | 39,030 | 31,112 | - - | 635,146 | |||||||||||||||||||||
|
Non-operating liabilities
|
484,542 | 439,717 | 1,683,938 | 212,778 | - - | 228,865 | 3,049,840 | |||||||||||||||||||||
|
Total liabilities
|
509,033 | 577,707 | 2,086,461 | 251,808 | 31,112 | 228,865 | 3,684,986 | |||||||||||||||||||||
|
(a)
|
Includes offices, commercial and residential premises.
|
|
(b)
|
Included in operating income.
|
|
As of and for the year ended June 30, 2010:
|
|
Development and Sale of Properties
|
Office and other Non-Shopping Center Rental
Properties (a)
|
Shopping Centers
|
Hotels
|
Consumer Financing
|
Financial Operations and Others
|
Total
|
||||||||||||||||||||||
|
Revenues
|
225,567 | 154,164 | 518,355 | 159,894 | 265,346 | - - | 1,323,326 | |||||||||||||||||||||
|
Costs
|
(83,145 | ) | (30,868 | ) | (158,915 | ) | (102,897 | ) | (99,470 | ) | - - | (475,295 | ) | |||||||||||||||
|
Gross profit
|
142,422 | 123,296 | 359,440 | 56,997 | 165,876 | - - | 848,031 | |||||||||||||||||||||
|
Gain from recognition of
inventories at net realizable value
|
33,831 | - - | - - | - - | - - | - - | 33,831 | |||||||||||||||||||||
|
Selling expenses
|
(2,388 | ) | (4,452 | ) | (37,134 | ) | (16,509 | ) | (124,918 | ) | - - | (185,401 | ) | |||||||||||||||
|
Administrative expenses
|
(35,079 | ) | (45,679 | ) | (54,335 | ) | (35,074 | ) | (25,124 | ) | - - | (195,291 | ) | |||||||||||||||
|
Net income from retained interest in securitized receivables
|
- - | - - | - - | - - | 37,470 | - - | 37,470 | |||||||||||||||||||||
|
Gain from operations and
holdings of real estate assets, net
|
730 | 361 | - - | - - | - - | - - | 1,091 | |||||||||||||||||||||
|
Operating income
|
139,516 | 73,526 | 267,971 | 5,414 | 53,304 | - - | 539,731 | |||||||||||||||||||||
|
Amortization of negative goodwill, net
|
844 | 863 | 561 | - - | (627 | ) | - - | 1,641 | ||||||||||||||||||||
|
Gain on equity investees
|
1,907 | - - | 40 | 5,990 | - - | 152,479 | 160,416 | |||||||||||||||||||||
|
Financial results, net
|
(8,868 | ) | (18,487 | ) | (87,564 | ) | (15,697 | ) | (18,921 | ) | (15,559 | ) | (165,096 | ) | ||||||||||||||
|
Other income (expenses), net
|
- - | - - | (1,321 | ) | 2,604 | (1,984 | ) | (9,610 | ) | (10,311 | ) | |||||||||||||||||
|
Income (loss) before taxes
and minority interest
|
133,399 | 55,902 | 179,687 | (1,689 | ) | 31,772 | 127,310 | 526,381 | ||||||||||||||||||||
|
Income tax and MPIT
|
(40,409 | ) | (13,412 | ) | (56,524 | ) | 1,334 | (8,694 | ) | (8,166 | ) | (125,871 | ) | |||||||||||||||
|
Minority interest
|
140 | - - | (49,176 | ) | 4,622 | (158 | ) | -- | (44,572 | ) | ||||||||||||||||||
|
Net income
|
93,130 | 42,490 | 73,987 | 4,267 | 22,920 | 119,144 | 355,938 | |||||||||||||||||||||
|
Acquisition of fixed assets
and intangible assets
|
-- | 102,040 | 56,998 | 3,727 | 1,696 | - - | 164,461 | |||||||||||||||||||||
|
Depreciation and amortization (b)
|
343 | 24,535 | 111,736 | 16,138 | 7,994 | - - | 160,746 | |||||||||||||||||||||
|
Non-current investments in
equity investees
|
27,238 | - - | - - | 204,553 | - - | 815,068 | 1,046,859 | |||||||||||||||||||||
|
Operating assets
|
582,204 | 991,750 | 1,780,777 | 210,675 | 277,486 | 204,553 | 4,047,445 | |||||||||||||||||||||
|
Non-operating assets
|
75,444 | 97,002 | 148,225 | 30,179 | 49,785 | 1,172,649 | 1,573,284 | |||||||||||||||||||||
|
Total assets
|
657,648 | 1,088,752 | 1,929,002 | 240,854 | 327,271 | 1,377,202 | 5,620,729 | |||||||||||||||||||||
|
Operating liabilities
|
36,863 | 173,187 | 355,185 | 38,451 | 174,254 | -- | 777,940 | |||||||||||||||||||||
|
Non-operating liabilities
|
333,635 | 304,472 | 928,536 | 192,907 | 122,714 | 187,714 | 2,069,978 | |||||||||||||||||||||
|
Total liabilities
|
370,498 | 477,659 | 1,283,721 | 231,358 | 296,968 | 187,714 | 2,847,918 | |||||||||||||||||||||
|
(a)
|
Includes offices, commercial and residential premises.
|
|
(b)
|
Included in operating income.
|
|
Year ended June 30
,
|
||||||||||||
|
2012
|
2011
|
2010
|
||||||||||
|
Gain from operations and holdings of real estate assets, net
|
573 | 1,140 | 1,091 | |||||||||
| 573 | 1,140 | 1,091 | ||||||||||
| Year ended June 30, | ||||||||||||
|
2012
|
2011
|
2010
|
||||||||||
|
Financial results generated by assets
:
|
||||||||||||
|
Interest income
|
19,517 | 16,630 |
16,484
|
|||||||||
|
Interest on discounting assets
|
6,359 | 3,370 | 3,720 | |||||||||
|
Subtotal interest income
|
25,876 | 20,000 | 20,204 | |||||||||
|
Foreign exchange gain
|
47,456 | 23,340 | 6,774 | |||||||||
|
Subtotal Foreign exchange gain exchange
|
47,456 | 23,340 | 6,774 | |||||||||
|
Gain (loss) on financial operations
|
(8,590 | ) | (5,293 | ) | 8,197 | |||||||
|
Gain on derivative financial instruments
|
- - | 2,395 | -- | |||||||||
|
Subtotal other holding gain (loss)
|
(8,590 | ) | (2,898 | ) | 8,197 | |||||||
|
Total financial results generated by assets
|
64,742 | 40,442 | 35,175 | |||||||||
|
Financial results generated by liabilities:
|
||||||||||||
|
Interest expense
|
(279,123 | ) | (230,724 | ) | (146,078 | ) | ||||||
|
Interest on discounting liabilities
|
37 | (87 | ) | (324 | ) | |||||||
|
Subtotal interest expense
|
(279,086 | ) | (230,811 | ) | (146,402 | ) | ||||||
|
Foreign exchange (loss) gain
|
(213,673 | ) | (82,855 | ) | (49,392 | ) | ||||||
|
Subtotal Foreign exchange loss
|
(213,673 | ) | (82,855 | ) | (49,392 | ) | ||||||
|
Loss on derivative financial instruments
|
(2,001 | ) | - - | (2,582 | ) | |||||||
|
Others
|
(12,973 | ) | (9,022 | ) | (1,895 | ) | ||||||
|
Subtotal other financial (expenses) income, net
|
(14,974 | ) | (9,022 | ) | (4,477 | ) | ||||||
|
Total financial results generated by liabilities
|
(507,733 | ) | (322,688 | ) | (200,271 | ) | ||||||
|
Total financial results, net
|
(442,991 | ) | (282,246 | ) | (165,096 | ) | ||||||
|
Year ended June 30,
|
||||||||||||
|
2012
|
2011
|
2010
|
||||||||||
|
Other income:
|
||||||||||||
|
Recovery of allowance
|
3,280 | 340 | 1,151 | |||||||||
|
Sale of client base and assignment of portfolio
|
770 | 9,442 | - - | |||||||||
|
Other
|
2,322 | 979 | 385 | |||||||||
| 6,372 | 10,761 | 1,536 | ||||||||||
|
Other expenses:
|
||||||||||||
|
Donations
|
(17,278 | ) | (7,020 | ) | (5,592 | ) | ||||||
|
Tax on Shareholders’ personal assets
|
(3,378 | ) | (4,278 | ) | (4,323 | ) | ||||||
|
Provision for contingencies (i)
|
(6,602 | ) | (3,032 | ) | (742 | ) | ||||||
|
Unrecoverable VAT
|
(2,222 | ) | (3,347 | ) | (514 | ) | ||||||
|
Expense Prior Capitalized Items (ii)
|
(4,822 | ) | - - | - - | ||||||||
|
Others
|
(1,897 | ) | (7,693 | ) | (676 | ) | ||||||
| (36,199 | ) | (25,370 | ) | (11,847 | ) | |||||||
|
Other expenses, net
|
(29,827 | ) | (14,609 | ) | (10,311 | ) | ||||||
|
(i)
|
As of June 30, 2012, includes Ps. 6,228 corresponding to provisions.
|
|
(ii)
|
Relates mainly to “Caballito” and “Abasto” projects, which were abandoned by the Company.
|
|
Related parties
|
Investments - current
|
Investments – non current
|
Accounts receivable – current
|
Other receivables and prepaid expenses – current
|
Other receivables and prepaid expenses – non current
|
Fixed assets, net, and inventories rights for residential units to be received Caballito and Beruti – non current
|
Trade accounts payable – current
|
Advances from customers
|
Other
liabilities – current
|
Other
liabilities – non current
|
Totals
|
|||||||||||||||||||||||||||||||||
|
Shareholders in general
|
- - | - - | - -- | - - | - - | - - | - - | - - | (34,724 | ) | - - | (34,724 | ) | |||||||||||||||||||||||||||||||
|
Baicom Networks S.A.
(3)
|
- - | - - | - - | 32 | 455 | - - | - - | - - | - - | - - | 487 | |||||||||||||||||||||||||||||||||
|
Banco Hipotecario S.A.
(1)
|
496 | - - | 298 | - - | - - | - - | (75 | ) | - - | - - | - - | 719 | ||||||||||||||||||||||||||||||||
|
Cactus Argentina S.A.
(2)
|
- - | - - | 12 | - - | - - | - - | -- | - - | - - | - - | 12 | |||||||||||||||||||||||||||||||||
|
Canteras Natal Crespo S.A.
(3)
|
- - | - - | 465 | 50 | - - | - - | - - | - - | - - | - - | 515 | |||||||||||||||||||||||||||||||||
|
Consorcio Libertador
(7)
|
- - | - - | 103 | 18 | - - | - - | (3 | ) | - - | - - | - - | 118 | ||||||||||||||||||||||||||||||||
|
Consorcio Torre Boston
(7)
|
- - | - - | 99 | 231 | - - | - - | (924 | ) | - - | - - | - - | (594 | ) | |||||||||||||||||||||||||||||||
|
Consultores Assets Management S.A.
(8)
|
- - | - - | 2,250 | 25 | - - | - - | (17 | ) | - - | - - | - - | 2,258 | ||||||||||||||||||||||||||||||||
|
Cresud S.A.C.I.F. y A.
(4)
|
8,781 | 29,958 | 104 | 21,568 | - - | - - | (788 | ) | - - | (61,009 | ) | - - | (1,386 | ) | ||||||||||||||||||||||||||||||
|
Cyrsa S.A.
(3)
|
- - | - - | 24 | 217 | - - | - - | (37 | ) | - - | (92 | ) | - - | 112 | |||||||||||||||||||||||||||||||
|
Directors
|
- - | - - | 1 | 156 | - - | - - | (41 | ) | - - | (23,529 | ) | (20 | ) | (23,433 | ) | |||||||||||||||||||||||||||||
|
Elsztain Managing Partners Ltd
(6)
|
- - | - - | - - | - - | - - | - - | - - | - - | (51 | ) | - - | (51 | ) | |||||||||||||||||||||||||||||||
|
Elsztain Realty Partner Master Fund I
(6)
|
- - | - - | - - | - - | - - | - - | - - | - - | (2 | ) | - - | (2 | ) | |||||||||||||||||||||||||||||||
|
Estudio Zang, Bergel y Viñes
(9)
|
- - | - - | - - | 49 | - - | - - | (1,361 | ) | - - | - - | - - | (1,312 | ) | |||||||||||||||||||||||||||||||
|
Fundación IRSA
(10)
|
- - | - - | 45 | 1 | - - | - - | (1 | ) | - - | - - | - - | 45 | ||||||||||||||||||||||||||||||||
|
Futuros y Opciones.com S.A.
(2)
|
- - | - - | 112 | - - | - - | - - | (8 | ) | - - | - - | - - | 104 | ||||||||||||||||||||||||||||||||
|
Hersha Hospitality Trust
(11)
|
- - | - - | - - | 3,447 | - - | - - | - - | - - | - - | - - | 3,447 | |||||||||||||||||||||||||||||||||
|
Irsa Developments LP
(1)
|
- - | - - | - - | 8 | - - | - - | - - | - - | (5 | ) | - - | 3 | ||||||||||||||||||||||||||||||||
|
Real Estate Strategies LP
(1)
|
- - | - - | - - | 49 | - - | - - | - - | - - | (5 | ) | - - | 44 | ||||||||||||||||||||||||||||||||
|
Lipstick Management LLC
(1)
|
- - | - - | - - | 426 | - - | - - | - - | - - | - - | - - | 426 | |||||||||||||||||||||||||||||||||
|
Museo de los Niños
(10)
|
- - | - - | 1,454 | - - | - - | - - | (19 | ) | - - | - - | - - | 1,435 | ||||||||||||||||||||||||||||||||
|
New Lipstick LLC
(1)
|
- - | - - | - - | 1,269 | - - | - - | - | - - | - - | - - | 1,269 | |||||||||||||||||||||||||||||||||
|
Nuevo Puerto Santa Fe S.A.
(3)
|
- - | - - | 314 | - - | - - | - - | (70 | ) | - - | (28 | ) | - - | 216 | |||||||||||||||||||||||||||||||
|
Personnel loans
|
- - | - - | 5 | 3,247 | - - | - - | (21 | ) | - - | - - | - - | 3,231 | ||||||||||||||||||||||||||||||||
|
Puerto Retiro S.A.
(3)
|
- - | - - | 74 | 1,104 | - - | - - | - - | - - | - - | - - | 1,178 | |||||||||||||||||||||||||||||||||
|
Quality Invest S.A.
(3)
|
- - | - - | 39 | 1 | - - | - - | - - | - - | - - | - - | 40 | |||||||||||||||||||||||||||||||||
|
Supertel Hospitality Inc.
(11)
|
- - | - - | - - | 1,495 | - - | - - | - - | - - | - - | - - | 1,495 | |||||||||||||||||||||||||||||||||
|
Tarshop S.A.
(1)
|
- - | - - | 525 | 1,103 | - - | - - | (1 | ) | (781 | ) | - - | - - | 846 | |||||||||||||||||||||||||||||||
|
TGLT S.A.
(11)
|
- - | - - | 2,355 | - - | - - | 85,077 | - - | (2,513 | ) | - - | - - | 84,919 | ||||||||||||||||||||||||||||||||
|
Totals as of June 30, 2012
|
9,277 | 29,958 | 8,279 | 34,496 | 455 | 85,077 | (3,366 | ) | (3,294 | ) | (119,445 | ) | (20 | ) | 41,417 | |||||||||||||||||||||||||||||
|
11.
|
Balances and transactions with related parties (continued)
|
|
Related parties
|
Investments - current
|
Investments – non current
|
Accounts receivable – current
|
Other receivables and prepaid expenses – current
|
Other receivables and prepaid expenses – non current
|
Fixed assets, net, and inventories rights for residential units to be received Caballito and Beruti – non current
|
Trade accounts payable – current
|
Short-term debt
|
Other
liabilities – current
|
Other
liabilities – non current
|
Totals
|
|||||||||||||||||||||||||||||||||
|
Baicom Networks S.A. (3)
|
- - | - - | 61 | 6 | 415 | - - | - - | - - | - - | - - | 482 | |||||||||||||||||||||||||||||||||
|
Banco Hipotecario S.A. (1)
|
477 | - - | 225 | - - | - - | - - | (252 | ) | - - | - - | - - | 450 | ||||||||||||||||||||||||||||||||
|
Cactus Argentina S.A. (2)
|
- - | - - | 28 | - - | - - | - - | (3 | ) | - - | - - | - - | 25 | ||||||||||||||||||||||||||||||||
|
Canteras Natal Crespo S.A. (3)
|
- - | - - | 403 | 41 | - - | - - | - - | - - | - - | - - | 444 | |||||||||||||||||||||||||||||||||
|
Consorcio Libertador (7)
|
- - | - - | 140 | 16 | - - | - - | (65 | ) | - - | (4 | ) | - - | 87 | |||||||||||||||||||||||||||||||
|
Consorcio Torre Boston (7)
|
- - | - - | 1,076 | 344 | - - | - - | (836 | ) | - - | - - | - - | 584 | ||||||||||||||||||||||||||||||||
|
Consultores Assets Management S.A. (8)
|
- - | - - | 997 | 29 | - - | - - | (10 | ) | - - | - - | - - | 1,016 | ||||||||||||||||||||||||||||||||
|
Cresud S.A.C.I.F. y A. (4)
|
2,615 | 7,706 | 19 | 19,112 | - - | - - | (71 | ) | - - | (15,778 | ) | - - | 13,603 | |||||||||||||||||||||||||||||||
|
Cyrsa S.A. (3)
|
- - | - - | 1,750 | 11 | - - | - - | (1,725 | ) | - - | - - | - - | 36 | ||||||||||||||||||||||||||||||||
|
Directors
|
- - | - - | 2 | 155 | - - | - - | - - | - - | (15,612 | ) | (20 | ) | (15,475 | ) | ||||||||||||||||||||||||||||||
|
Elsztain Managing Partners Ltd (6)
|
- - | - - | - - | - - | - - | - - | - - | - - | (53 | ) | - - | (53 | ) | |||||||||||||||||||||||||||||||
|
Elsztain Realty Partner Master Fund I (6)
|
- - | - - | - - | 48 | - - | - - | - - | - - | (584 | ) | - - | (536 | ) | |||||||||||||||||||||||||||||||
|
Elsztain Realty Partner Master Fund II (6)
|
- - | - - | - - | 31 | - - | - - | - - | - - | (275 | ) | - - | (244 | ) | |||||||||||||||||||||||||||||||
|
Elsztain Realty Partner Master Fund III (6)
|
- - | - - | - - | 77 | - - | - - | - - | - - | - - | - - | 77 | |||||||||||||||||||||||||||||||||
|
Estudio Zang, Bergel y Viñes (9)
|
- - | - - | - - | 9 | - - | - - | (1,241 | ) | - - | - - | - - | (1,232 | ) | |||||||||||||||||||||||||||||||
|
Fundación IRSA (10)
|
- - | - - | 33 | 1 | - - | - - | (1 | ) | - - | - - | - - | 33 | ||||||||||||||||||||||||||||||||
|
Futuros y Opciones.com S.A. (2)
|
- - | - - | 16 | - - | - - | - - | (8 | ) | - - | - - | - - | 8 | ||||||||||||||||||||||||||||||||
|
Hersha Hospitality Trust (11)
|
- - | - - | - - | 2,690 | - - | - - | - - | - - | - - | - - | 2,690 | |||||||||||||||||||||||||||||||||
|
Irsa Developments LP (1)
|
- - | - - | - - | 7 | - - | - - | - - | - - | (4 | ) | - - | 3 | ||||||||||||||||||||||||||||||||
|
Real Estate Strategies LP (1)
|
- - | - - | - - | 64 | - - | - - | - - | - - | (8 | ) | - - | 56 | ||||||||||||||||||||||||||||||||
|
Lipstick Management LLC (1)
|
- - | - - | - - | 448 | - - | - - | - - | - - | - - | - - | 448 | |||||||||||||||||||||||||||||||||
|
Museo de los Niños (10)
|
- - | - - | 1,781 | - - | - - | - - | (9 | ) | - - | - - | - - | 1,772 | ||||||||||||||||||||||||||||||||
|
New Lipstick LLC (1)
|
- - | - - | - - | 960 | - - | - - | - - | - - | (622 | ) | - - | 338 | ||||||||||||||||||||||||||||||||
|
Personnel loans
|
- - | - - | 61 | 2,522 | - - | - - | (146 | ) | - - | (1,000 | ) | - - | 1,437 | |||||||||||||||||||||||||||||||
|
Puerto Retiro S.A. (3)
|
- - | - - | 58 | 63 | - - | - - | (5 | ) | - - | - - | - - | 116 | ||||||||||||||||||||||||||||||||
|
Quality Invest S.A. (3)
|
- - | - - | 799 | 241 | - - | - - | - - | - - | (16 | ) | - - | 1,024 | ||||||||||||||||||||||||||||||||
|
Tarshop S.A. (1)
|
- - | - - | 660 | 13,715 | - - | - - | (5,533 | ) | - - | (17,330 | ) | - - | (8,488 | ) | ||||||||||||||||||||||||||||||
|
TGLT S.A. (11)
|
- - | - - | 658 | 1,680 | - - | 84,572 | - - | (2,345 | ) | - - | - - | 84,565 | ||||||||||||||||||||||||||||||||
|
Totals as of June 30, 2011
|
3,092 | 7,706 | 8,767 | 42,270 | 415 | 84,572 | (9,905 | ) | (2,345 | ) | (51,286 | ) | (20 | ) | 83,266 | |||||||||||||||||||||||||||||
|
Related parties
|
Sale and fees
for services
|
Lease income
|
Cost of services
|
Interest and exchange
differences
|
Other expenses, net
|
Fees
|
Share services – payroll
|
Donations
|
Totals
|
|||||||||||||||||||||||||||
|
Canteras Natal Crespo S.A.
(3)
|
48 | - - | - - | 5 | - - | - - | - - | - - | 53 | |||||||||||||||||||||||||||
|
Consorcio Libertador S.A.
(7)
|
- - | 13 | (431 | ) | - - | - - | - - | - - | - - | (418 | ) | |||||||||||||||||||||||||
|
Consorcio Torre Boston
(7)
|
- - | - - | (285 | ) | - - | - - | - - | - - | - - | (285 | ) | |||||||||||||||||||||||||
|
Cresud S.A.C.I.F. y A.
(4)
|
- - | 786 | - - | 1,898 | - - | - - | (70,953 | ) | - - | (68,269 | ) | |||||||||||||||||||||||||
|
Cyrsa S.A.
(3)
|
- - | 1 | - - | - - | - - | - - | - - | - - | 1 | |||||||||||||||||||||||||||
|
Directors
|
- - | - - | - - | (1 | ) | - - | (53,080 | ) | - - | - - | (53,081 | ) | ||||||||||||||||||||||||
|
Estudio Zang, Bergel y Viñes
(9)
|
- - | - - | - - | - - | - - | (2,718 | ) | - - | - - | (2,718 | ) | |||||||||||||||||||||||||
|
Fundación IRSA
(10)
|
- - | - - | - - | - - | - - | - - | - - | (1,876 | ) | (1,876 | ) | |||||||||||||||||||||||||
|
Tarshop S.A.
(1)
|
229 | 2,436 | - - | 2,148 | (885 | ) | - - | - - | - - | 3,928 | ||||||||||||||||||||||||||
|
Totals as of June 30, 2012
|
277 | 3,236 | (716 | ) | 4,050 | (885 | ) | (55,798 | ) | (70,953 | ) | (1,876 | ) | (122,665 | ) | |||||||||||||||||||||
|
Related parties
|
Sale and fees
for services
|
Lease income
|
Interest and exchange
differences
|
Other expenses, net
|
Fees
|
Share services – payroll
|
Donations
|
Totals
|
||||||||||||||||||||||||
|
Canteras Natal Crespo S.A.
(3)
|
48 | - - | 4 | - - | - - | - - | - - | 52 | ||||||||||||||||||||||||
|
Consorcio Libertador S.A.
(7)
|
123 | 12 | - - | - - | - - | - - | - - | 135 | ||||||||||||||||||||||||
|
Consorcio Dock del Plata S.A.
(7)
|
78 | - - | - - | - - | - - | - - | - - | 78 | ||||||||||||||||||||||||
|
Consultores Assets Management S.A.
(8)
|
- - | 99 | - - | - - | - - | - - | - - | 99 | ||||||||||||||||||||||||
|
Cresud S.A.C.I.F. y A.
(4)
|
- - | 705 | (3,562 | ) | - - | - - | (57,525 | ) | - - | (60,382 | ) | |||||||||||||||||||||
|
Cyrsa S.A.
(3)
|
- - | 8 | - - | - - | - - | - - | - - | 8 | ||||||||||||||||||||||||
|
Directors
|
- - | - - | (4 | ) | - - | (52,862 | ) | - - | - - | (52,866 | ) | |||||||||||||||||||||
|
Estudio Zang, Bergel y Viñes
(9)
|
- - | - - | - - | - - | (6,044 | ) | - - | - - | (6,044 | ) | ||||||||||||||||||||||
|
Fundación IRSA
(10)
|
- - | - - | - - | - - | - - | - - | (3,134 | ) | (3,134 | ) | ||||||||||||||||||||||
|
Inversiones Financieras del Sur S.A.
(12)
|
- - | - - | 516 | - - | - - | - - | - - | 516 | ||||||||||||||||||||||||
|
Tarshop S.A.
(1)
|
184 | 3,954 | 80 | 12,596 | - - | - - | - - | 16,814 | ||||||||||||||||||||||||
|
Parque Arauco S.A.
(5)
|
- - | - - | (315 | ) | - - | - - | - - | - - | (315 | ) | ||||||||||||||||||||||
|
Personnel loans
|
- - | - - | 209 | - - | - - | - - | - - | 209 | ||||||||||||||||||||||||
|
Totals as of June 30, 2011
|
433 | 4,778 | (3,072 | ) | 12,596 | (58,906 | ) | (57,525 | ) | (3,134 | ) | (104,830 | ) | |||||||||||||||||||
|
Related parties
|
Sale and fees for services
|
Lease income
|
Interest and exchange differences
|
Fees
|
Share services – payroll
|
Donations
|
Tax on Shareholders personal assets
|
Totals
|
||||||||||||||||||||||||
|
Shareholders
|
- - | - - | - - | - - | - - | - - | (204 | ) | (204 | ) | ||||||||||||||||||||||
|
Canteras Natal Crespo S.A.
(3)
|
48 | - - | 100 | - - | - - | - - | - - | 148 | ||||||||||||||||||||||||
|
Consorcio Torre Boston
(7)
|
54 | - - | - - | - - | - - | - - | - - | 54 | ||||||||||||||||||||||||
|
Consorcio Libertador S.A.
(7)
|
123 | 11 | - - | - - | - - | - - | - - | 134 | ||||||||||||||||||||||||
|
Consorcio Dock del Plata S.A.
(7)
|
195 | - - | - - | - - | - - | - - | - - | 195 | ||||||||||||||||||||||||
|
Cresud S.A.C.I.F. y A.
(4)
|
- - | 957 | (13,524 | ) | - - | (27,806 | ) | - - | - - | (40,373 | ) | |||||||||||||||||||||
|
Cyrsa S.A.
(3)
|
146 | 48 | - - | - - | - - | - - | - - | 194 | ||||||||||||||||||||||||
|
Directors
|
- - | - - | (9 | ) | (50,198 | ) | - - | - - | - - | (50,207 | ) | |||||||||||||||||||||
|
Estudio Zang, Bergel y Viñes
(9)
|
- - | 97 | - - | (4,223 | ) | - - | - - | - - | (4,126 | ) | ||||||||||||||||||||||
|
Fundación IRSA
(10)
|
- - | - - | - - | - - | - - | (423 | ) | - - | (423 | ) | ||||||||||||||||||||||
|
Parque Arauco S.A.
(5)
|
- - | - - | (8,049 | ) | - - | - - | - - | - - | (8,049 | ) | ||||||||||||||||||||||
|
Personnel loans
|
- - | - - | 12 | - - | - - | - - | - - | 12 | ||||||||||||||||||||||||
|
Totals as of June 30, 2010
|
566 | 1,113 | (21,470 | ) | (54,421 | ) | (27,806 | ) | (423 | ) | (204 | ) | (102,645 | ) | ||||||||||||||||||
|
|
The breakdown of main assets and liabilities as of June 30, 2012 is as follows:
|
|
To mature in 3 months
|
To mature between 4 and 6 months
|
To mature between 7 and 9 months
|
To mature between10 and 12 months
|
To mature in greater than1 year
|
Past due
|
No fixed term
|
Total
|
|||||||||||||||||||||||||||||
|
Current
|
Non-Current
|
|||||||||||||||||||||||||||||||||||
|
Assets
|
||||||||||||||||||||||||||||||||||||
|
Investments
(1)
|
115,643 | 1,886 | 1,886 | 3,013 | 29,958 | - | 761 | 10,451 | 163,598 | |||||||||||||||||||||||||||
|
Accounts receivable, net
|
82,761 | 45,351 | 19,457 | 9,646 | 36,661 | 142,583 | 1,590 | - | 338,049 | |||||||||||||||||||||||||||
|
Other receivables and prepaid expenses
|
57,815 | 24,999 | 12,097 | 14,962 | 122,744 | - | 38,970 | 48,313 | 319,900 | |||||||||||||||||||||||||||
| 256,219 | 72,236 | 33,440 | 27,621 | 189,363 | 142,583 | 41,321 | 58,764 | 821,547 | ||||||||||||||||||||||||||||
|
Liabilities
|
||||||||||||||||||||||||||||||||||||
|
Trade accounts payable
|
121,312 | 7,258 | 1,115 | 647 | 4 | 14,847 | 1,709 | - | 146,892 | |||||||||||||||||||||||||||
|
Advances from customers
|
121,151 | 53,699 | 29,173 | 21,245 | 111,023 | 284 | 180 | 9 | 336,764 | |||||||||||||||||||||||||||
|
Short and long term debt
|
295,661 | 95,051 | 51,180 | 128,139 | 2,065,826 | - | 5,656 | - | 2,641,513 | |||||||||||||||||||||||||||
|
Other liabilities
|
161,007 | 40,512 | 112,688 | 4,869 | 63,967 | - | 13,084 | 381,061 | 777,188 | |||||||||||||||||||||||||||
| 699,131 | 196,520 | 194,156 | 154,900 | 2,240,820 | 15,131 | 20,629 | 381,070 | 3,902,357 | ||||||||||||||||||||||||||||
|
Accruing interest at a fixed rate
|
Accruing interest at a variable rate
|
Not accruing interest
|
||||||||||||||||||||||||||
|
Current
|
Non-Current
|
Current
|
Non-Current
|
Current
|
Non-Current
|
Total
|
||||||||||||||||||||||
|
Assets
|
||||||||||||||||||||||||||||
|
Investments
(1)
|
5,664 | 2,958 | 101,097 | 9,720 | 16,428 | 27,731 | 163,598 | |||||||||||||||||||||
|
Accounts receivable, net
|
5,352 | 26,974 | 100 | -- | 295,936 | 9,687 | 338,049 | |||||||||||||||||||||
|
Other receivables and prepaid expenses
|
38,897 | 84,126 | 12,641 | 60,162 | 97,305 | 26,769 | 319,900 | |||||||||||||||||||||
| 49,913 | 114,058 | 113,838 | 69,882 | 409,669 | 64,187 | 821,547 | ||||||||||||||||||||||
|
Liabilities
|
||||||||||||||||||||||||||||
|
Trade accounts payable
|
-- | -- | -- | -- | 146,888 | 4 | 146,892 | |||||||||||||||||||||
|
Advances from customers
|
-- | -- | -- | -- | 225,732 | 111,032 | 336,764 | |||||||||||||||||||||
|
Short and long term debt
|
285,908 | 2,035,695 | 184,273 | 51,056 | 105,506 | (20,925 | ) | 2,641,513 | ||||||||||||||||||||
|
Other liabilities
|
6,221 | 76,288 | -- | 64,146 | 325,939 | 304,594 | 777,188 | |||||||||||||||||||||
| 292,129 | 2,111,983 | 184,273 | 115,202 | 804,065 | 394,705 | 3,902,357 | ||||||||||||||||||||||
|
|
The breakdown of main assets and liabilities as of June 30, 2011 is as follows:
|
|
To mature in 3 months
|
To mature between 4 and 6 months
|
To mature between 7 and 9 months
|
To mature between10 and 12 months
|
To mature in greater than 1 year
|
Past due
|
No fixed term
|
Total
|
|||||||||||||||||||||||||||||
|
Current
|
Non-Current
|
|||||||||||||||||||||||||||||||||||
|
Assets
|
||||||||||||||||||||||||||||||||||||
|
Investments
(1)
|
203,408 | 654 | 654 | 654 | 7,706 | - - | 4,801 | - - | 217,877 | |||||||||||||||||||||||||||
|
Accounts receivable, net
|
124,298 | 27,282 | 23,287 | 7,173 | 14,300 | 65,697 | 1,261 | - - | 263,298 | |||||||||||||||||||||||||||
|
Other receivables and prepaid expenses
|
42,503 | 76,219 | 11,811 | 11,578 | 71,685 | 244 | 12,814 | 77,941 | 304,795 | |||||||||||||||||||||||||||
| 370,209 | 104,155 | 35,752 | 19,405 | 93,691 | 65,941 | 18,876 | 77,941 | 785,970 | ||||||||||||||||||||||||||||
|
Liabilities
|
||||||||||||||||||||||||||||||||||||
|
Trade accounts payable
|
94,404 | 43,217 | 4,480 | 6,001 | 47 | 2,160 | 2,887 | - - | 153,196 | |||||||||||||||||||||||||||
|
Advances from customers
|
101,773 | 87,557 | 23,092 | 16,556 | 94,244 | 49 | 3,836 | - - | 327,107 | |||||||||||||||||||||||||||
|
Short and long term debt
|
533,087 | 38,483 | 16,958 | 95,285 | 1,756,919 | - - | - - | - - | 2,440,732 | |||||||||||||||||||||||||||
|
Other liabilities
|
122,583 | 87,957 | 6,939 | 10,988 | 44,269 | 429 | 7,036 | 483,750 | 763,951 | |||||||||||||||||||||||||||
| 851,847 | 257,214 | 51,469 | 128,830 | 1,895,479 | 2,638 | 13,759 | 483,750 | 3,684,986 | ||||||||||||||||||||||||||||
|
Accruing interest at a fixed rate
|
Accruing interest at a variable rate
|
Not accruing interest
|
||||||||||||||||||||||||||
|
Current
|
Non-Current
|
Current
|
Non-Current
|
Current
|
Non-Current
|
Total
|
||||||||||||||||||||||
|
Assets
|
||||||||||||||||||||||||||||
|
Investments (1)
|
10,275 | - - | 176,349 | 7,706 | 23,547 | - - | 217,877 | |||||||||||||||||||||
|
Accounts receivable, net
|
31,112 | 13,737 | 761 | - - | 217,125 | 563 | 263,298 | |||||||||||||||||||||
|
Other receivables and prepaid expenses
|
50,564 | 55,852 | 1,105 | - - | 103,500 | 93,774 | 304,795 | |||||||||||||||||||||
| 91,951 | 69,589 | 178,215 | 7,706 | 344,172 | 94,337 | 785,970 | ||||||||||||||||||||||
|
Liabilities
|
||||||||||||||||||||||||||||
|
Trade accounts payable
|
381 | - - | - - | - - | 152,768 | 47 | 153,196 | |||||||||||||||||||||
|
Advances from customers
|
- - | - - | 300 | 1,689 | 232,563 | 92,555 | 327,107 | |||||||||||||||||||||
|
Short and long term debt
|
194,749 | 1,781,621 | 54,574 | - - | 434,490 | (24,702 | ) | 2,440,732 | ||||||||||||||||||||
|
Other liabilities
|
64,207 | 20,201 | 6 | 61,053 | 171,719 | 446,765 | 763,951 | |||||||||||||||||||||
| 259,337 | 1,801,822 | 54,880 | 62,742 | 991,540 | 514,665 | 3,684,986 | ||||||||||||||||||||||
|
Property
|
Net Book Value as of June 30, 2012
|
|
|
Edificio República
|
210,852
|
|
|
Zetol plot of land
|
36,070
|
|
|
Vista al Muelle plot of land
|
25,374
|
|
|
Soleil Factory
|
74,474
|
|
|
Predio San Martin
|
69,791
|
|
2012
|
2011
|
2010
|
||||||||||
|
Current income and MPIT expense
|
202,655 | 92,459 | 82,432 | |||||||||
|
Deferred income tax expense
|
(99,972 | ) | (1,256 | ) | 43,439 | |||||||
|
Income Tax and MPIT expense
|
102,683 | 91,203 | 125,871 | |||||||||
|
Balances as of
beginning of year
|
Changes for the year
|
Balances
at year-end
|
||||||||||
|
Deferred tax assets (liabilities):
|
||||||||||||
|
Cash equivalents
|
(2,751 | ) | 3,335 | 584 | ||||||||
|
Investments
|
(8,315 | ) | 15,043 | 6,728 | ||||||||
|
Accounts receivable; net
|
4,116 | 327 | 4,443 | |||||||||
|
Other receivables and prepaid expenses
|
155 | (1,449 | ) | (1,294 | ) | |||||||
|
Inventory
|
(30,373 | ) | 22,832 | (7,541 | ) | |||||||
|
Fixed assets; net
|
(531,826 | ) | 21,834 | (509,992 | ) | |||||||
|
Intangible assets
|
(7,992 | ) | 689 | (7,303 | ) | |||||||
|
Advances from customers
|
44,536 | 11,854 | 56,390 | |||||||||
|
Short-term and long-term debt
|
(4,673 | ) | (2,458 | ) | (7,131 | ) | ||||||
|
Salaries and social security
|
2,244 | 233 | 2,477 | |||||||||
|
Other liabilities
|
(50,828 | ) | 1,124 | (49,704 | ) | |||||||
|
Provisions
|
4,894 | (387 | ) | 4,507 | ||||||||
|
Tax loss carryforwards (i)
|
132,228 | 43,276 | 175,504 | |||||||||
|
Valuation allowance
|
(9,601 | ) | (16,281 | ) | (25,882 | ) | ||||||
|
Net deferred income tax liabilities
|
(458,186 | ) | 99,972 | (358,214 | ) | |||||||
|
(i)
|
As of June 30, 2012, the Company and its subsidiaries recorded accumulated tax loss carryforwards of Ps.344,499 which expire at various dates through 2017. In addition, the subsidiary Tyrus recorded accumulated tax loss of Ps. 122,387 which expire in 2040.
|
| Year ended June 30, | ||||||||||||
|
2012
|
2011
|
2010
|
||||||||||
|
Pretax income
|
396,483 | 444,393 | 526,381 | |||||||||
|
Statutory income tax rate
|
35 | % | 35 | % | 35 | % | ||||||
|
Income tax expense at statutory tax rate on pretax income
|
138,769 | 155,538 | 184,233 | |||||||||
|
Non-deductible expenses
|
1,893 | 4,861 | 3,003 | |||||||||
|
Gain on equity investees
|
(43,746 | ) | (43,442 | ) | (56,146 | ) | ||||||
|
Change in valuation allowance
|
15,772 | (12,029 | ) | 42,554 | ||||||||
|
Tax loss carryforwards
(
1)
|
- - | (15,819 | ) | (41,826 | ) | |||||||
|
Others, net
|
(10,005 | ) | 2,094 | (5,947 | ) | |||||||
|
Income and MPIT expense
|
102,683 | 91,203 | 125,871 | |||||||||
|
(1)
|
During the year ended June 30, 2010, due to a change in tax laws, the Company recognized higher tax loss carryforwards.
|
|
Year ended June 30,
|
||||||||||||
|
2012
|
2011
|
2010
|
||||||||||
|
Numerator:
|
||||||||||||
|
Net income available to common shareholders
|
280,081 | 294,785 | 355,938 | |||||||||
|
Denominator:
|
||||||||||||
|
Weighted-average number of shares outstanding
|
578,676 | 578,676 | 578,676 | |||||||||
|
Basic and diluted EPS:
|
||||||||||||
|
Basic EPS
|
0,484 | 0.509 | 0.615 | |||||||||
|
Diluted EPS
|
0,484 | 0.509 | 0.615 | |||||||||
|
As of June 30,
|
||||||||||||
|
2012
|
2011
|
2010
|
||||||||||
|
Cash and banks
|
257,451 | 168,170 | 71,175 | |||||||||
|
Current investments
|
123,189 | 210,183 | 259,168 | |||||||||
|
Total cash and banks and current investments as per balance sheet
|
380,640 | 378,353 | 330,343 | |||||||||
|
Less Items not considered cash and cash equivalents:
|
||||||||||||
|
- Retained interests in securitized receivables
|
- - | - - | 117,248 | |||||||||
|
- Mutual funds
|
76,546 | 60,063 | 53,988 | |||||||||
|
- Shares of public companies
|
11,668 | 2,912 | 4,075 | |||||||||
|
- TDFs
|
- - | - - | 2,846 | |||||||||
|
- Other investments
|
9 | 12 | 48 | |||||||||
|
- Mortgage bonds issued by BHSA.
|
496 | 477 | 784 | |||||||||
|
- Interest receivable - Cresud S.A.C.I.F y A. non-convertible notes
|
8,781 | 2,615 | - - | |||||||||
|
Cash and cash equivalents as shown in the consolidated statement of cash flows
|
283,140 | 312,274 | 151,354 | |||||||||
|
21.
|
Compensation plan for executive management
|
|
(iii)
|
death.
|
|
·
|
if the employee resigns or leaves the Company unexpectedly, he/she will be entitled to the benefit only if 5 years have passed since each contribution was made
|
|
·
|
retirement
|
|
·
|
total or permanent disability
|
|
·
|
Death
|
|
1.
|
Optional exemptions to IFRS
|
|
1.1.
|
Exemption for business combinations
|
|
1.2.
|
Exemption for deemed cost
|
|
1.3.
|
Exemption for compound financial instruments
|
|
1.4.
|
Exemption for borrowing costs
|
|
1.5.
|
Exemption for assets and liabilities of subsidiaries
|
|
1.6.
|
Exemption for cumulative translation
|
|
2.
|
IFRS mandatory exceptions
|
|
2.1.
|
Exception for estimates
|
|
2.2.
|
Exception for non controlling interests
|
|
3.
|
Mandatory reconciliations
|
|
3.1.
|
Reconciliation of shareholders’ equity at July 1, 2011 and June 30, 2012
|
|
July 1, 2011
|
June 30, 2012
|
||||||||
|
Total shareholders’ equity under Argentine GAAP attributable to IRSA
|
2,313,687 | 2,335,279 | |||||||
|
Revenue recognition – “scheduled rent increases”……….
|
(a)
|
51,991 | 78,479 | ||||||
|
Revenue recognition – “letting fees”
|
(b)
|
(35,447 | ) | (44,446 | ) | ||||
|
Trading properties
|
(c)
|
(29,315 | ) | (18,946 | ) | ||||
|
Pre-operating and organization expenses
|
(d)
|
(22,002 | ) | (22,083 | ) | ||||
|
Goodwill
|
(e)
|
425,839 | 406,526 | ||||||
|
Non-current investments – financial assets
|
(f)
|
151,411 | 138,204 | ||||||
|
Initial direct costs on operating leases
|
(g)
|
698 | 946 | ||||||
|
Tenant deposits
|
(h)
|
114 | 329 | ||||||
|
Impairment of financial assets
|
(i)
|
(2,088 | ) | (519 | ) | ||||
|
Present value accounting – tax credits
|
(j)
|
11,231 | 5,917 | ||||||
|
Investment in associates
|
(k)
|
(56,224 | ) | (152,163 | ) | ||||
|
Investment in joint ventures
|
(l)
|
(16,716 | ) | (11,219 | ) | ||||
|
Acquisition of non-controlling interest
|
(m)
|
- | (15,178 | ) | |||||
|
Amortization of transaction costs on borrowings
|
(n)
|
110 | 123 | ||||||
|
Deferred income tax
|
(p)
|
(15,748 | ) | (24,409 | ) | ||||
|
Non-controlling interest on adjustment above
|
(q)
|
(26,537 | ) | (27,499 | ) | ||||
|
Subtotal shareholders’ equity under IFRS attributable to IRSA
|
2,751,004 | 2,649,341 | |||||||
|
Non-controlling interest
|
331,609 | 390,428 | |||||||
|
Total shareholders’ equity under IFRS
|
3,082,613 | 3,039,769 | |||||||
|
3.2.
|
Reconciliation of net income for the year ended June 30, 2012
|
|
June 30, 2012
|
|||||
|
Net income under Argentine GAAP attributable to IRSA
|
280,081 | ||||
|
Revenue recognition – “scheduled rent increases”
|
(a)
|
26,488 | |||
|
Revenue recognition – “letting fees”
|
(b)
|
(8,999 | ) | ||
|
Trading properties
|
(c)
|
10,369 | |||
|
Pre-operating and organization expenses
|
(d)
|
(81 | ) | ||
|
Goodwill
|
(e)
|
(19,398 | ) | ||
|
Non-current investments – financial assets
|
(f)
|
(13,207 | ) | ||
|
Initial direct costs on operating leases
|
(g)
|
248 | |||
|
Tenant deposits
|
(h)
|
215 | |||
|
Impairment of financial assets
|
(i)
|
1,569 | |||
|
Present value accounting – tax credits
|
(j)
|
(5,314 | ) | ||
|
Investment in associates
|
(k)
|
(89,858 | ) | ||
|
Investment in joint ventures
|
(l)
|
5,497 | |||
|
Acquisition of non-controlling interests
|
(m)
|
1,245 | |||
|
Amortization of transaction costs on borrowings
|
(n)
|
13 | |||
|
Foreign currency translation
|
(o)
|
32,518 | |||
|
Deferred income tax
|
(p)
|
(9,205 | ) | ||
|
Non-controlling interest on adjustments above
|
(q)
|
(8,290 | ) | ||
|
Net income under IFRS attributable to IRSA
|
203,891 | ||||
|
Non-controlling interest
|
20,785 | ||||
|
Total net income under IFRS
|
224,676 | ||||
|
3.3.
|
Reconciliation of other comprehensive income for the year ended June 30, 2012
|
|
June 30, 2012
|
|||||
|
Other comprehensive income under Argentine GAAP attributable to IRSA
|
45,851 | ||||
|
Goodwill
|
(e)
|
85 | |||
|
Investment in associates
|
(k)
|
(6,082 | ) | ||
|
Foreign currency translation
|
(o)
|
(32,518 | ) | ||
|
Deferred income tax
|
(p)
|
544 | |||
|
Non-controlling interest on adjustments above
|
(q)
|
8,430 | |||
|
Other comprehensive income under IFRS attributable to IRSA
|
16,310 | ||||
|
Non-controlling interest
|
- | ||||
|
Total other comprehensive income under IFRS
|
16,310 | ||||
|
3.4.
|
Reconciliation of cash flows for the year ended June 30, 2012
|
|
3.4.1.
|
Operating activities
|
|
Cash generated from operating activities under Argentine GAAP
|
878,600 | |||
|
Proceeds from sale of property, plant and equipment
|
(132,941 | ) | ||
|
Deconsolidation of joint ventures
|
(40,093 | ) | ||
|
Cash generated from operating activities under IFRS (1)
|
705,566 |
|
3.4.2.
|
Investing activities
|
|
Cash used in investing activities under Argentine GAAP
|
(402,324 | ) | ||
|
Acquisition of non-controlling interest in subsidiaries
|
8,054 | |||
|
Proceeds from sale of property, plant and equipment
|
132,941 | |||
|
Deconsolidation of joint ventures
|
6,126 | |||
|
Cash used in investing activities under IFRS
|
(255,203 | ) |
|
3.4.3.
|
Financing activities
|
|
Cash used in financing activities under Argentine GAAP
|
(505,410 | ) | ||
|
Acquisition of non-controlling interest in subsidiaries
|
(8,054 | ) | ||
|
Deconsolidation of joint ventures
|
20,858 | |||
|
Cash used in financing activities under IFRS
|
(492,606 | ) |
|
3.4.4.
|
Net decrease in cash and cash equivalents
|
|
Net decrease in cash and cash equivalents under Argentine GAAP
|
(29,134 | ) | ||
|
Deconsolidation of joint ventures
|
(13,109 | ) | ||
|
Net decrease in cash and cash equivalents under IFRS
|
(42,243 | ) |
|
|
3.4.5.
|
Disclosure reclassifications that affect the statement of cash flow for the fiscal year ended on June 30, 2012
|
|
4.
|
Explanation of the transition to IFRS
|
|
1.
|
Acquisition of equity interest in Rigby 183
|
|
2.
|
Acquisition of shares of APSA
|
|
3.
|
Partial payment of debt owed by Quality
|
|
4.
|
Purchase of the Company's corporate notes
|
|
5.
|
Sale of Hersha’s shares
|
|
6.
|
Transactions with related parties - IRSA Credit Facility
|
|
7.
|
Sale of units of Libertador 498 building
|
|
8.
|
Acquisition of the Company’s shares
:
|
|
9.
|
Bouchard Plaza
|
|
10.
|
Shareholders’ Meeting
|
|
26.
|
Differences between Argentine GAAP and US GAAP
|
|
Reconciliation of net income:
|
Year ended June 30,
|
|||||||||||
|
2012
|
2011
|
2010
|
||||||||||
|
Net income as reported under Argentine GAAP attributable to IRSA
|
280,081 | 294,785 | 355,938 | |||||||||
|
US GAAP adjustments:
|
||||||||||||
|
- Impact of US GAAP adjustments on equity investees (Note 26.I.(a))
|
(136,422 | ) | 39,210 | (26,369 | ) | |||||||
|
- Impact of US GAAP adjustments on joint ventures (Note 26.I.(aa))
|
(2,153 | ) | (3,137 | ) | (2,550 | ) | ||||||
|
- Accounting for preferred shares and warrants of Supertel (Note 26.I.(ac))
|
(7,993 | ) | - - | - - | ||||||||
|
- Accounting for marketable securities (Note 26.I.(b))
|
(3,601 | ) | (138 | ) | 13,705 | |||||||
|
- Depreciation of fixed assets (Note 26.I.(d) )
|
551 | 552 | 536 | |||||||||
|
- Pre-operating and organization expenses (Note 26.I.(e))
|
(48 | ) | 1,760 | (8,448 | ) | |||||||
|
- Purchase accounting, amortization and depreciation expenses (Note 26.I.(g) and (h))
|
2,210 | 27,207 | 64,952 | |||||||||
|
- Securitization accounting (Note 26.I.(i))
|
- - | - - | (2,280 | ) | ||||||||
|
- Present-value accounting (Note 26.I.(j))
|
(5,664 | ) | (3,943 | ) | (2,644 | ) | ||||||
|
- Reversal of previously recognized impairment losses (Note 26.I.(k))
|
3,694 | 3,206 | 3,113 | |||||||||
|
- Accounting for real estate barter transactions (Note 26.I.(n))
|
- - | (24,560 | ) | 735 | ||||||||
|
- Reversal of (gain) loss from valuation of inventories at net realizable value (Note 26.I.(o))
|
6,803 | 2,331 | (6,552 | ) | ||||||||
|
- Amortization of fees related to Series II of APSA Non Convertible Notes (Note 26.I.(q))
|
(49 | ) | (133 | ) | (97 | ) | ||||||
|
- Software developed or obtained for internal use (Note 26.I.(r))
|
- - | 7 | 49 | |||||||||
|
- Reversal of capitalized foreign exchange differences (Note 26.I.(s))
|
1,315 | 1,200 | (52 | ) | ||||||||
|
- Debtor’s accounting for a modification of APSA convertible debt instruments (Note 26.I.(t))
|
- - | (483 | ) | (167 | ) | |||||||
|
- Revenue recognition – deferred commissions (Note 26.I.(u.1))
|
(8,999 | ) | (10,363 | ) | (3,187 | ) | ||||||
|
- Revenue recognition – scheduled rent increases (Note 26.I.(u.2))
|
26,487 | 14,969 | 17,015 | |||||||||
|
- Deferred revenues – insurance & fees (Note 26.I.(u.3))
|
- - | (2,139 | ) | 22,925 | ||||||||
|
- Derecognition of Put option (Note 26.I.(v))
|
- - | 48,461 | (3,582 | ) | ||||||||
|
- Disposal of business (Note 26.I.(l))
|
- - | 32,838 | - - | |||||||||
|
- Allowance for loan losses of credit card portfolio of Apsamedia (Note 26.I.(m))
|
1,569 | (2,088 | ) | - - | ||||||||
|
- Acquisition of APSA’s non-controlling interest (Note 26.I.(w))
|
(1,847 | ) | (1,385 | ) | - - | |||||||
|
- Deferred income tax (Note 26.I.(x))
|
(37,114 | ) | (20,180 | ) | (1,455 | ) | ||||||
|
- Non controlling interest (Note 26.I.(y)
|
3,803 | 2,218 | (38,732 | ) | ||||||||
|
- Net income under US GAAP attributable to IRSA
|
122,623 | 400,195 | 382,853 | |||||||||
|
- Non controlling interest
|
10,587 | 56,187 | 83,304 | |||||||||
|
- Net income under US GAAP
|
133,210 | 456,382 | 466,157 | |||||||||
|
Earnings per share under US GAAP attributable to IRSA (Note 26.II.(j)):
|
||||||||||||
|
Basic net income per common share
|
0.21 | 0.69 | 0.66 | |||||||||
|
Diluted net income per common share
|
0.21 | 0.69 | 0.66 | |||||||||
|
As of June 30,
|
||||||||
|
2012
|
2011
|
|||||||
| Reconciliation of shareholders' equity: | ||||||||
|
Total shareholders' equity under Argentine GAAP attributable to IRSA
|
2,335,279 | 2,313,687 | ||||||
|
US GAAP adjustments:
|
||||||||
|
- Impact of US GAAP adjustments on equity investees (Note 26.I.(a))
|
(182,786 | ) | (45,224 | ) | ||||
|
- Impact of US GAAP adjustments on joint ventures (Note 26.I.(aa))
|
(15,512 | ) | (13,075 | ) | ||||
|
- Accounting for preferred shares and warrants of Supertel (Note 26.I.(ac))
|
(7,993 | ) | - - | |||||
|
- Accounting for investment in Hersha Hospitality Trust and TGLT (Note 26.I. (c))
|
138,204 | 151,391 | ||||||
|
- Depreciation of fixed assets (Note 26.I.(d))
|
(6,729 | ) | (7,280 | ) | ||||
|
- Pre-operating and organization expenses (Note 26.I.(e))
|
(21,701 | ) | (21,653 | ) | ||||
|
- Mortgage payable with no stated interest rate (Note 26.I.(f))
|
(2,029 | ) | (2,029 | ) | ||||
|
- Differences in basis relating to purchase accounting
|
||||||||
|
Original value (Note 26.I.(g))
|
127,097 | 127,097 | ||||||
|
Purchase accounting - Amortization and depreciation expenses (Note 26.I.(h)) .
|
34,791 | 32,581 | ||||||
|
- Present-value accounting (Note 26.I.(j))
|
6,735 | 12,399 | ||||||
|
- Reversal of previously recognized impairment losses (Note 26.I.(k))
|
(96,072 | ) | (99,766 | ) | ||||
|
- Accounting for real estate barter transactions (Note 26.I.(n))
|
(53,969 | ) | (53,969 | ) | ||||
|
- Reversal of gain from valuation of inventories at net realizable value (Note 26.I.(o))
|
(9,585 | ) | (16,388 | ) | ||||
|
- Appraisal revaluation of fixed assets (Note 26.I.(p))..
|
(3,953 | ) | (3,953 | ) | ||||
|
- Amortization of fees related to Serie II of APSA Non-Convertible Notes (Note 26.I.(q))
|
- - | 49 | ||||||
|
- Reversal of capitalized foreign exchange differences (Note 26.I.(s))..
|
(57,770 | ) | (59,085 | ) | ||||
|
- Revenue recognition – Deferred commissions (Note 26.I.(u.1))
|
(44,446 | ) | (35,447 | ) | ||||
|
- Revenue recognition – Scheduled rent increases (Note 26.I.(u.2))
|
78,479 | 51,992 | ||||||
|
- Allowance for loan losses of credit card portfolio of Apsamedia (Note 26.I.(m))
|
(519 | ) | (2,088 | ) | ||||
|
- Acquisition of additional shares of APSA (Note 26.I.(w))
|
(211,155 | ) | (208,952 | ) | ||||
|
-
Acquisition of non-controlling interest (Note 26.I.ab))
|
(14,124 | ) | - - | |||||
|
- Deferred income tax (Note 26.I.(x))
|
(1,222 | ) | 32,622 | |||||
|
- Non controlling interest on adjustments above
|
33,880 | 26,817 | ||||||
|
Shareholders’ equity under US GAAP attributable to IRSA
|
2,024,900 | 2,179,726 | ||||||
|
- Non controlling interest
|
380,881 | 332,031 | ||||||
|
Shareholders' equity under US GAAP
|
2,405,781 | 2,511,757 | ||||||
|
Year ended June 30,
|
||||||||||||||||||||||||
|
2012
|
2011
|
|||||||||||||||||||||||
|
Description of changes in shareholders’ equity under US GAAP:
|
IRSA
|
Non-
controlling interest
|
Total
|
IRSA
|
Non-
controlling interest
|
Total
|
||||||||||||||||||
|
- Shareholders’ equity as of the beginning of the year under US GAAP
|
Ps. 2,179,726
|
332,031 | 2,511,757 |
Ps. 2,196,524
|
521,374 | 2,717,898 | ||||||||||||||||||
|
- Cash dividends
|
(306,935 | ) | (21,490 | ) | (328,425 | ) | (220,000 | ) | (27,934 | ) | (247,934 | ) | ||||||||||||
|
- Other comprehensive income (Note 26.II.(o))
|
(8,773 | ) | (79 | ) | (8,852 | ) | (55,540 | ) | 1,208 | (54,332 | ) | |||||||||||||
|
- Cumulative adjustments for accounting charges in BHSA (Note 26.I.(a))
|
- - | - - | - - | 49,449 | - - | 49,449 | ||||||||||||||||||
|
- Paid in capital in BHSA (Note 26.I.(a))
|
1,112 | - - | 1,112 | - - | - - | - - | ||||||||||||||||||
|
- Non-controlling shareholders’ contribution
|
- - | 66,312 | 66,312 | - - | 101,799 | 101,799 | ||||||||||||||||||
|
- Current translation adjustment
|
45,851 | - - | 45,851 | 16,665 | - - | 16,665 | ||||||||||||||||||
|
- Acquisition of non-controlling interest in APSA (Note 26.I.(w))
|
(356 | ) | (397 | ) | (753 | ) | (207,567 | ) | (290,234 | ) | (497,801 | ) | ||||||||||||
|
- Acquisitions of non-controlling interest (Note 2.g.B.5)
|
- - | (913 | ) | (913 | ) | - - | (30,369 | ) | (30,369 | ) | ||||||||||||||
|
- Long-term incentive program reserve
|
2,595 | 94 | 2,689 | - - | - - | - - | ||||||||||||||||||
|
-
Acquisition of non-controlling interest (Note 26.I.ab)
|
(10,943 | ) | (5,264 | ) | (16,207 | ) | - - | - - | - - | |||||||||||||||
|
- Net income under US GAAP
|
122,623 | 10,587 | 133,210 | 400,195 | 56,187 | 456,382 | ||||||||||||||||||
|
- Shareholders’ equity as of the end of the year
|
2,024,900 | 380,881 | 2,405,781 | 2,179,726 | 332,031 | 2,511,757 | ||||||||||||||||||
|
|
|
|
(a)
|
Impact of US GAAP adjustments on equity investees
|
|
|
|
|
(a)
|
Impact of US GAAP adjustments on equity investees (continued)
|
|
|
|
|
(a)
|
Impact of US GAAP adjustments on equity investees (continued)
|
|
Year ended June 30,
|
||||||||||||
|
2012
|
2011
|
2010
|
||||||||||
|
Equity Investees – Adjustments to net income
|
||||||||||||
|
- Banco Hipotecario S.A.
|
(31,372 | ) | 68,692 | (26,369 | ) | |||||||
|
- New Lipstick LLC
|
(106,339 | ) | (35,582 | ) | - - | |||||||
|
- Rigby 183 LLC
|
6,444 | 3,175 | - - | |||||||||
|
- Tarshop SA.
.
|
(5,155 | ) | 2,925 | - - | ||||||||
|
Total net income adjustments to US GAAP.
|
(136,422 | ) | 39,210 | (26,369 | ) | |||||||
|
|
|
|
(a)
|
Impact of US GAAP adjustments on equity investees (continued)
|
|
Year ended June 30,
|
||||||||
|
2012
|
2011
|
|||||||
|
Equity Investees – Adjustments to shareholders’ equity
|
||||||||
|
- Banco Hipotecario S.A.
|
(41,453 | ) | (8,941 | ) | ||||
|
- New Lipstick LLC
|
(141,921 | ) | (35,582 | ) | ||||
|
- Rigby 183 LLC
|
9,619 | 3,175 | ||||||
|
- Tarshop S.A..
.
|
(12,078 | ) | (6,923 | ) | ||||
|
- Others.
.
|
3,047 | 3,047 | ||||||
|
Total equity adjustments to US GAAP.
|
(182,786 | ) | (45,224 | ) | ||||
|
|
(b)
|
Accounting for marketable securities
|
|
|
|
|
(b)
|
Accounting for marketable securities (continued)
|
|
Amortized Cost
Basis
|
Fair Value
|
Gross unrealized
Gain
|
Gross unrealized Loss
|
|||||||||||||
|
June 30, 2010
|
||||||||||||||||
|
Mutual funds
|
99,791 | 100,766 | 975 | -- | ||||||||||||
|
Dolphin Fund
|
38,097 | 33,401 | -- | (4,696 | ) | |||||||||||
|
Shares of public companies
|
4,240 | 4,074 | -- | (166 | ) | |||||||||||
|
Mortgage bonds
|
771 | 783 | 12 | -- | ||||||||||||
|
Government bonds
|
49 | 49 | 1 | -- | ||||||||||||
| 142,948 | 139,073 | 988 | (4,862 | ) | ||||||||||||
|
June 30, 2011
|
||||||||||||||||
|
Mutual funds
|
169,226 | 170,508 | 1,282 | -- | ||||||||||||
|
Dolphin Fund
|
33,401 | 29,239 | -- | (4,162 | ) | |||||||||||
|
Shares of public companies
|
3,550 | 2,911 | -- | (639 | ) | |||||||||||
|
Mortgage bonds
|
461 | 477 | 16 | -- | ||||||||||||
|
Government bonds
|
16 | 12 | -- | (4 | ) | |||||||||||
| 206,654 | 203,147 | 1,298 | (4,805 | ) | ||||||||||||
|
June 30, 2012
|
||||||||||||||||
|
Mutual funds
|
83,455 | 85,277 | 1,822 | -- | ||||||||||||
|
Dolphin Fund
|
21,163 | 16,956 | -- | (4,206 | ) | |||||||||||
|
Shares of public companies
|
9,167 | 11,668 | 2,501 | -- | ||||||||||||
|
Mortgage bonds
|
490 | 496 | 6 | -- | ||||||||||||
|
Government bonds
|
9 | 9 | -- | -- | ||||||||||||
| 114,284 | 114,406 | 4,329 | (4,206 | ) | ||||||||||||
|
|
(c)
|
Accounting for the investments in Hersha Hospitality Trust and TGLT
|
|
|
Hersha Hospitality Trust:
|
|
Amortized Cost
Basis
|
Fair Value
|
Gross unrealized
Gain
|
||||||||||
|
June 30, 2012
|
||||||||||||
|
Hersha Hospitality Trust
|
300,666 | 432,771 | 132,105 | |||||||||
| 300,666 | 432,771 | 132,105 | ||||||||||
|
June 30, 2011
|
||||||||||||
|
Hersha Hospitality Trust
|
216,757 | 355,893 | 139,136 | |||||||||
| 216,757 | 355,893 | 139,136 | ||||||||||
|
|
|
|
(c)
|
Accounting for the investments in Hersha Hospitality Trust and TGLT (continued)
|
|
|
TGLT:
|
|
June 30, 2012
|
Amortized Cost
Basis
|
Fair Value
|
Gross unrealized
Gain
|
|||||||||
|
TGLT
|
Ps. 59,031 | Ps. 65,131 | Ps. 6,100 | |||||||||
|
June 30, 2011
|
Amortized Cost
Basis
|
Fair Value
|
Gross unrealized
Gain
|
|||||||||
|
TGLT
|
Ps. 56,381 | Ps. 68,636 | Ps. 12,255 | |||||||||
|
|
(d)
|
Depreciation of fixed assets
|
|
|
(e)
|
Pre-operating and organization expenses
|
|
|
(f)
|
Mortgage payable with no stated interest rate
|
|
|
|
|
(g)
|
Differences in basis relating to purchase accounting
|
|
|
(g)
|
Differences in basis relating to purchase accounting (continued)
|
|
|
(g)
|
Differences in basis relating to purchase accounting (continued)
|
|
Cash and cash equivalents acquired
|
Ps. 13 | |||
|
Fair value of non-cash assets acquired
|
103,120 | |||
|
Fair value of liabilities assumed
|
(8,124 | ) | ||
|
Fair value of net assets acquired
|
95,009 | |||
|
Minority interest
|
(12,077 | ) | ||
|
Purchase price
|
24,108 | |||
|
Seller financing
|
(14,213 | ) | ||
|
Cash and cash equivalents acquired
|
(13 | ) | ||
|
Advance payments
|
(2,254 | ) | ||
|
Net cash paid for the acquisition
|
Ps. 7,628 |
|
|
(g)
|
Differences in basis relating to purchase accounting (continued)
|
|
Fair value of non-cash assets acquired
(i)
|
Ps. 81,093 | |||
|
Fair value of liabilities assumed
|
(1,108 | ) | ||
|
Fair value of net assets acquired
|
79,985 | |||
|
Purchase price
|
61,486 | |||
|
Seller financing
|
(33,403 | ) | ||
|
Advance payments
(ii)
|
(28,083 | ) | ||
|
Net cash paid for the acquisition
|
Ps. - - |
|
(i)
|
Corresponds to fixed assets of Ps. 67.0 million, intangible assets of Ps. 3.1 million, air space of Ps. 6.7 million and deferred income assets of Ps. 4.3 million.
|
|
(ii)
|
Amount paid in 2007 when preliminary agreement was signed between INC S.A. and APSA.
|
|
Cash and cash equivalents acquired
|
Ps. 2,279 | |||
|
Fair value of non-cash assets acquired (i)
|
75,414 | |||
|
Fair value of liabilities assumed
|
(41,680 | ) | ||
|
Fair value of net assets acquired
|
Ps. 36,013 | |||
|
Purchase price
|
25,947 | |||
|
Net cash paid for the acquisition
|
Ps. 25,947 |
|
(i)
|
Corresponds mainly to intangible assets of Ps. 15.2 million, receivables of Ps. 55.6 million and other assets of Ps. 4.6 million.
|
|
|
h)
|
Purchase accounting - Amortization and depreciation expenses
|
|
|
h)
|
Purchase accounting - Amortization and depreciation expenses (continued)
|
|
Year ended June 30,
|
||||||||||||
|
2012
|
2011
|
2010
|
||||||||||
|
US GAAP adjustments:
|
||||||||||||
|
- Reversal of amortization expense on goodwill
|
187 | 529 | 2,868 | |||||||||
|
- Differences in the purchase price allocation process
|
2,023 | (3,617 | ) | (422 | ) | |||||||
|
- Bargain purchase
|
- - | 20,775 | 58,822 | |||||||||
|
- Re-measurement of the previously held interest at fair value
.
|
- - | 12,288 | 4,036 | |||||||||
|
- Transaction costs
.
|
- - | (2,768 | ) | (352 | ) | |||||||
|
- Total
.
|
2,210 | 27,207 | 64,952 | |||||||||
|
(i)
|
Securitization accounting
|
|
(i)
|
Securitization accounting (continued)
|
|
(i)
|
Securitization accounting (continued)
|
|
Cost
|
Estimated unrealized
(loss) (i)
|
Fair value (ii)
|
||||||||||
|
Retained Interest as of June 30, 2010
|
119,576 | (4,457 | ) | 115,119 | ||||||||
|
July 1, 2010
|
||||
|
Total Assets
(1)
|
Ps. 268,692 | |||
|
Total Liabilities
(2)
|
151,559 | |||
|
CPs
|
Ps. 117,133 | |||
|
(1)
|
Included cash and due from banks, credit card receivables net of allowances and other assets.
|
|
(2)
|
Included debt securities and other liabilities.
|
| 2010 | ||||
|
Equity value, net of allowances, as reported under Argentine GAAP
|
144,913 | |||
|
Less: retained interests related to securitization programs that did not qualify as a sale under US GAAP
|
(29,794 | ) | ||
|
Equity value reported under Argentine GAAP of retained interests related to securitization programs that qualified as a sale under US GAAP
|
115,119 | |||
|
Estimated fair value of retained interests related to securitization programs that qualified as a sale under US GAAP
|
115,119 | |||
|
US GAAP adjustment
|
- - | |||
|
(i)
|
Securitization accounting (continued)
|
|
2010
|
|
|
Reversal of (gains) losses recognized under Argentine GAAP
|
(6,374)
|
|
Recognition of gains (losses) under US GAAP on the sale of receivables
|
4,094
|
|
US GAAP adjustment
|
(2,280)
|
|
Cost
|
Estimated unrealized
gain (loss)
|
Fair value
(i)
|
||||||||||
|
Balance at June 30, 2009
|
134,659 | (6,737 | ) | 127,922 | ||||||||
|
Increase in retained interest
|
56,724 | - - | 56,724 | |||||||||
|
Liquidation of retained interests
|
(71,807 | ) | - - | (71,807 | ) | |||||||
|
Change in unrealized gain
|
- - | 2,280 | 2,280 | |||||||||
|
Balance at June 30, 2010
|
119,576 | (4,457 | ) | 115,119 | ||||||||
|
(i)
|
Unrealized gains for the year ended June 30, 2010 were included as a component of “Accumulated Other Comprehensive Income” in shareholders’ equity.
|
|
(j)
|
Present-value accounting
|
|
(k)
|
Reversal of previously recognized impairment losses
|
|
(l)
|
Disposal of business
|
|
a)
|
Disposal of equity interest in Tarshop
|
|
b)
|
Disposal of Metroshop’s business
|
|
(l)
|
Disposal of business (continued)
|
|
(m)
|
Allowance for loan losses of credit card portfolio of Apsamedia
|
|
(n)
|
Accounting for real estate barter transactions
|
|
I.
|
Differences in measurement methods (continued)
|
|
I.
|
Differences in measurement methods (continued)
|
|
(o)
|
Reversal of gain from valuation of inventories at net realizable value
|
|
(i)
|
the recognition of the gain of Ps. 9.5 million related to the sale of Rosario plot of land.
|
|
(ii)
|
the reversal of a gain of Ps. 3.4 million related to sales which conditions were not fulfiled for USGAAP purposes.
|
|
(iii)
|
the recognition of a gain of Ps. 0.4 milliom related to the sale of units of Caballito (see Note 4.e (i)), the recognition of a gain of Ps. 1.0 million related to El Encuentro (see Note 4.e. (ii)) and the reversal of a gain of Ps. 0.7 million related to Abril project.
|
|
(i)
|
the reversal of the gain of Ps. 15.0 million related to the sale of Rosario plot of land (see Note 2.g.C.10) recognized under Argentine GAAP;
|
|
(ii)
|
the recognition of a gain of Ps. 1.2 million related to the sale of Carlos Gardel plot of land since the conditions for revenue related to a prior transaction were fulfilled for US GAAP purposes, recognized under Argentine GAAP in previous years;
|
|
(iii)
|
the recognition of a gain of Ps. 16.5 million related to the sale of units of Caballito Nuevo , (see Note 4.e.(i)) and the reversal of a gain of Ps. 0.4 million related to El Encuentro (see Note 4.e. (ii)).
|
|
(i)
|
reversal of the gains recognized under Argentine GAAP of Ps. 6.4 million,
|
|
(ii)
|
the recognition under US GAAP of previously recognized gains (losses) under Argentine GAAP of Ps. (0.2) million, for which deeds of title were signed as of each the respective years.
|
|
(p)
|
Appraisal revaluation of fixed assets
|
|
(q)
|
Amortization of fees related to Series II of APSA Non Convertible Notes
|
|
(r)
|
Software developed or obtained for internal use
|
|
I.
|
Differences in measurement methods (continued)
|
|
(r)
|
Software developed or obtained for internal use (continued)
|
|
(s)
|
Reversal of capitalized financial costs
|
|
(t)
|
Debtor’s accounting for a modification of APSA convertible debt instruments
|
|
(t)
|
Debtor’s accounting for a modification of APSA convertible debt instruments (continued)
|
|
|
1. Change in cash flows: If the change in cash flows as prescribed by the analysis under Issue 96-19 is greater than 10% of the carrying value of the original debt instrument, the modification (or exchange of debt
|
|
|
2. Change in fair value of the embedded conversion option: If the change in the fair value of the embedded conversion option is greater than 10% of the carrying value of the original debt instrument immediately before the change (or exchange of debt instruments), the modification (or exchange) should be accounted for as an extinguishment.
|
|
|
3. Addition or removal of an embedded conversion option: The addition or removal of a substantive conversion option would automatically result in extinguishment accounting. Whether an embedded conversion option is substantive would be assessed as of the modification date and would be based on the definition of substantive in ASC No. 470-20.
|
|
(u)
|
Revenue recognition
|
|
(u)
|
Revenue recognition (continued)
|
|
|
(u.3) Deferred insurance and origination fees
|
|
(v)
|
Recognition of Put option
|
|
I.
|
Differences in measurement methods (continued)
|
|
|
|
|
(v)
|
Recognition of Put option (continued)
|
|
(w)
|
Acquisition of additional shares of APSA
|
|
I.
|
Differences in measurement methods (continued)
|
|
(w)
|
Acquisition of additional shares of APSA (continued)
|
|
I.
|
Differences in measurement methods (continued)
|
|
(x)
|
Deferred income tax
|
|
As of June 30, 2011
|
As of June 30, 2010
|
|||||||||||||||
|
As adjusted
|
As previously issued
|
As adjusted
|
As previously issued
|
|||||||||||||
|
Reconciliation of net income
|
||||||||||||||||
|
Income tax expense
|
(20,180 | ) | (6,859 | ) | (1,455 | ) | 21,101 | |||||||||
|
Non-controlling on adjustments (Note 26.I.y)
|
2,218 | 1,578 | (38,732 | ) | (39,851 | ) | ||||||||||
|
Reconciliation of shareholders´equity
|
||||||||||||||||
|
Deferred income tax
|
32,622 | (147,399 | ) | 23,590 | (169,752 | ) | ||||||||||
|
Non-controllinh on adjustments (Note 26.I.y)
|
26,817 | 38,710 | 25,809 | 38,342 | ||||||||||||
|
I.
|
Differences in measurement methods (continued)
|
|
(x)
|
Deferred income tax (continued)
|
|
(y)
|
Non controlling interest
|
|
(z)
|
Adoption of ASC No. 740, “Income Taxes”
|
|
I.
|
Differences in measurement methods (continued)
|
|
I.
|
Differences in measurement methods (continued)
|
|
|
(ac)
|
Accounting for preferred shares and warrants of Supertel
|
|
|
(a)
|
Balance sheet classification differences
|
|
|
(b)
|
Statement of income classification differences
|
|
2014
|
187,324 | |||
|
2015
|
2,357 | |||
|
2016
|
3,069 | |||
|
Thereafter
|
1,883,221 | |||
| 2,075,971 |
|
·
|
Leases and services from office and other buildings
|
|
·
|
Leases and services from shopping center operations
|
|
2013
|
427,161 | |||
|
2014
|
341,392 | |||
|
2015
|
203,421 | |||
|
2016
|
87,774 | |||
|
2017
|
95,274 | |||
|
Thereafter
|
57,455 | |||
|
|
1,212,477 | (1) |
|
i.
|
Receivables from consumption transactions carried out through December 31, 2010 and that are performing or in default for not more than 60 days (both those in Apsamedia S.A.’s own portfolio and those assigned to Fideicomiso Financiero Apsamedia S.A. Serie XV).
|
|
ii.
|
The contractual position in the credit card issuance agreements whose customers did not have as of December 31, 2010 a default for over 60 days in complying with their obligations.
|
|
iii.
|
All credit card customers or accounts and consumer loans.
|
|
iv.
|
Lease agreements on certain branches and their personal property.
|
|
v.
|
Labor agreements for payroll personnel.
|
|
June 30, 2012
|
||||||||||||||||
|
Level 1
|
Level 2
|
Level 3
|
Total
|
|||||||||||||
|
ASSETS
|
||||||||||||||||
|
Cash and banks
|
257,451 | - - | - - | 257,451 | ||||||||||||
|
Other current Investments, net (i)
|
114,406 | - - | - - | 114,406 | ||||||||||||
|
Other non-current investment, net (ii)
|
432,771 | - - | - - | 432,771 | ||||||||||||
|
Other Investment, net (iii)
|
- - | 65,131 | 70,540 | 135,671 | ||||||||||||
|
Total
|
804,628 | 65,131 | 70,540 | 940,299 | ||||||||||||
|
June 30, 2011
|
||||||||||||||||
|
Level 1
|
Level 2
|
Level 3
|
Total
|
|||||||||||||
|
ASSETS
|
||||||||||||||||
|
Cash and banks
|
168,170 | - - | - - | 168,170 | ||||||||||||
|
Other current Investments, net (i)
|
203,147 | - - | - - | 203,147 | ||||||||||||
|
Other non-current investment, net (ii)
|
355,893 | - - | - - | 355,893 | ||||||||||||
|
Other Investment, net (iii)
|
68,636 | - - | - - | 68,636 | ||||||||||||
|
Total
|
795,846 | - - | - - | 795,846 | ||||||||||||
|
(i)
|
Includes mutual funds, mortgage bonds issued by Banco Hipotecario S.A., shares from public companies and government bonds.
|
|
(ii)
|
Corresponds to investment in equity securities in Hersha.
|
|
(iii)
|
As of June 30, 2012 and 2011 corresponds to investment in equity securities in TGLT. As of June 30, 2012 it also includes Supertel Hospitality Inc.
|
|
June 30,
2012
Ps.
(*)
|
||||
| Description | ||||
|
Preferred shares embedded derivative
|
48,009 | |||
|
Warrants derivative
|
22,531 | |||
| 70,540 | ||||
|
Derivatives not designated as hedging instruments under statement 133
|
Location of gain or (loss) recognized in income on derivative
|
Amount of gain or (loss) recognized in income on derivative
|
|||||||
|
Years ended June 30,
|
|||||||||
|
2012
|
2011
|
||||||||
|
Foreign exchange contracts
|
Financial results, net (Note 8)
|
(2,001 | ) | 2,395 | |||||
|
Ps. (2,001)
|
) |
Ps. 2,3955
|
|||||||
|
a)
|
Credit risk
|
|
b)
|
Disclosure about credit quality of financing receivables and allowance for credit losses
|
|
1-30 days past due
|
30-60 days past due
|
60-180 days past due
|
180-365 days past due
|
365+ days past due
|
Total past due
|
Current
|
Total
|
|||||||||||||||||||||||||
|
June 30, 2012:
|
||||||||||||||||||||||||||||||||
|
Real estate:
|
||||||||||||||||||||||||||||||||
|
Real estate – residential
|
4,122 | 40 | 51 | 7 | 35 | 4,255 | 40,916 | 45,171 | ||||||||||||||||||||||||
|
Real estate – offices
|
- - | - - | - - | - - | - - | - - | 14,807 | 14,807 | ||||||||||||||||||||||||
|
Real estate –
Residential
|
Real estate –
Offices
|
Total
|
||||||||||
|
June 30, 2012:
|
||||||||||||
|
Group 1
|
40,435 | 14,807 | 55,242 | |||||||||
|
Group 2
|
748 | - - | 748 | |||||||||
|
Group 3
|
3,988 | - - | 3,988 | |||||||||
|
§
|
Group 1 - new customers (less than 3 years) with no defaults in the past.
|
|
§
|
Group 2 - existing customers (more than 3 years) with no defaults in the past.
|
|
§
|
Group 3 - existing customers (more than 3 years) with some defaults in the past.
|
|
To mature
|
1-30 days past due
|
30-60 days past due
|
60-180 days past due
|
180-365 days past due
|
365+ days past due
|
Total past due
|
||||||||||||||||||||||
|
June 30, 2012:
|
||||||||||||||||||||||||||||
|
Consumer:
|
||||||||||||||||||||||||||||
|
Consumer – credit card
|
2,580 | 181 | 85 | 261 | 1,178 | 8,108 | 9,813 | |||||||||||||||||||||
|
Consumer – loans
|
192 | 38 | 10 | 35 | 168 | 3,156 | 3,407 | |||||||||||||||||||||
|
To mature
|
1-30 days past due
|
30-60 days past due
|
60-180 days past due
|
180-365 days past due
|
365+ days past due
|
Total past due
|
||||||||||||||||||||||
|
June 30, 2011:
|
||||||||||||||||||||||||||||
|
Consumer:
|
||||||||||||||||||||||||||||
|
Consumer – credit card
|
3,759 | 216 | 382 | 530 | 520 | 13,111 | 14,759 | |||||||||||||||||||||
|
Consumer – loans
|
9,465 | 546 | 691 | 1,463 | 2,547 | 42,220 | 47,467 | |||||||||||||||||||||
|
Consumer – credit card
|
Consumer - loans
|
Total
|
||||||||||
|
June 30, 2012:
|
||||||||||||
|
Performing
|
2,097 | 433 | 2,530 | |||||||||
|
Non-performing
|
10,296 | 3,166 | 13,462 | |||||||||
|
Consumer – credit card
|
Consumer - loans
|
Total
|
||||||||||
|
June 30, 2011:
|
||||||||||||
|
Performing
|
7,376 | 11,665 | 19,041 | |||||||||
|
Non-performing
|
11,142 | 45,267 | 56,409 | |||||||||
|
Allowance for credit losses:
|
Consumer financing
|
Hotels
|
Sale of properties, leases and services
|
Total
|
||||||||||||
|
June 30, 2012:
|
||||||||||||||||
|
Beginning balance
|
59,891 | 571 | 55,054 | 115,516 | ||||||||||||
|
Write-down
|
(i) (45,632
|
) | (159 | ) | (10,796 | ) | (56,587 | ) | ||||||||
|
Recoveries
|
(3,956 | ) | (13 | ) | (4,621 | ) | (8,590 | ) | ||||||||
|
Provision
|
3,413 | 785 | 11,356 | 15,554 | ||||||||||||
|
Ending balance
|
13,716 | 1,184 | 50,993 | 65,893 | ||||||||||||
|
(i)
|
Includes Ps. 39.1 million related to the allowance of the credit sold by Apsamedia.
|
|
|
(j)
|
Earnings per share
|
|
Year ended June 30,
|
||||||||||||
|
2012
|
2011
|
2010
|
||||||||||
|
Numerator:
|
||||||||||||
|
Net income attributable to IRSA
|
122,623 | 400,195 | 382,853 | |||||||||
|
Denominator:
|
||||||||||||
|
Weighted-average number of shares outstanding
|
578,676 | 578,676 | 578,676 | |||||||||
|
Earnings per share under US GAAP:
|
||||||||||||
|
Basic net income per common share
|
0.21 | 0.69 | 0.66 | |||||||||
|
Diluted net income per common share
|
0.21 | 0.69 | 0.66 | |||||||||
|
(k)
|
Risks and uncertainties
|
|
(k)
|
Risks and uncertainties (continued)
|
|
As of and for the year ended June 30, (*)
|
|||||||
|
2012
|
2011
|
||||||
|
Current assets
|
(i)
|
(i)
|
|||||
|
Non-current assets
|
(i)
|
(i)
|
|||||
|
Total assets
|
15,337,472 | 12,102,801 | |||||
|
Current liabilities
|
(i)
|
(i)
|
|||||
|
Non-current liabilities
|
(i)
|
(i)
|
|||||
|
Total liabilities
|
11,906,643 | 8,968,430 | |||||
|
Minority interest
|
61,635 | 66,274 | |||||
|
Shareholders’ equity
|
3,369,194 | 3,068,097 | |||||
| For the year ended June 30, (*) | ||||||||
|
2012
|
2011
|
2010
|
||||||
|
Revenues (ii)
|
3,245,858
|
2,438,050
|
1,811,305
|
|||||
|
Gross profit (iii)
|
1,628,885
|
1,179,049
|
788,116
|
|||||
|
Net income
|
301,097
|
218,417
|
198,929
|
|||||
|
(i)
|
Balance sheets of banking entities are unclassified.
|
|
(ii)
|
Includes financial income, income from services and miscellaneous income.
|
|
(iii)
|
Includes administrative expenses and income defore income taxes and non-controlling interest.
|
|
As of June 30,
|
||||||||
|
2012
|
2011
|
|||||||
|
Total assets
|
906,319 | 843,894 | ||||||
|
Total liabilities
|
997,294 | 793,518 | ||||||
|
Shareholders´ equity (deficit)
|
(90,975 | ) | 50,376 | |||||
|
For the year ended June 30,
|
||||||||
| 2012 | 2011 | |||||||
|
Revenues
|
201,207 | 94,518 | ||||||
|
Net loss
|
(147,955 | ) | (70,244 | ) | ||||
|
|
(*) Financial information prepared under US GAAP. As explained in Note 26 I (a), New Lipstick has applied fresh start accounting since December 2010.
|
|
|
(m)
|
Severance indemnities
|
|
For the year ended June 30,
|
||||||||||||
|
2012
|
2011
|
2010
|
||||||||||
|
Cash and cash equivalents as shown in the statements of cash flows under Argentine GAAP (Note 17)
|
283,140 | 312,274 | 151,354 | |||||||||
|
Less:
Mutual funds not considered cash equivalents under US GAAP
|
- - | - - | (23,780 | ) | ||||||||
|
Deconsolidation of pro-rata investments under US GAAP
|
(23,969 | ) | (11,718 | ) | (10,384 | ) | ||||||
|
Total cash and cash equivalents under US GAAP
|
259,171 | 300,556 | 117,190 | |||||||||
|
·
|
Payments for the acquisition of a non controlling interest are classified as investing activities under Argentine GAAP while classified as financing activities under US GAAP;
|
|
·
|
Dividends collected as return on investments are classified as investing activities under Argentine GAAP while classified as operating activities under US GAAP;
|
|
·
|
Interest payments are classified as operations activities under Argentine GAAP while classified as financing activities under US GAAP.
|
|
For the year ended June 30,
|
||||||||||||
|
2012
|
2011
|
2010
|
||||||||||
|
Net cash provided by operating activities.
|
858,390 | 499,459 | 294,062 | |||||||||
|
Net cash used in investing activities
|
(387,365 | ) | (294,015 | ) | (526,705 | ) | ||||||
|
Net cash (used in) provided by financing activities
|
(512,794 | ) | (18,662 | ) | 179,874 | |||||||
|
Effect of exchange rate changes on cash and cash equivalents
|
5,361 | (3,416 | ) | (2,340 | ) | |||||||
|
Net (decrease) increase in cash and cash equivalents
|
(36,408 | ) | 183,366 | (55,109 | ) | |||||||
|
|
(o)
|
Comprehensive income
|
|
Year ended June 30, 2012
|
||||||||||||
|
IRSA
|
Non-controlling
interest
|
Total
|
||||||||||
|
Net income under US GAAP
|
122,623 | 10,587 | 133,210 | |||||||||
|
Other comprehensive income:
|
||||||||||||
|
Net change in unrealized holding gain on available-for-sale-securities, Hersha Hospitality Trust (i)
|
(4,564 | ) | - - | (4,564 | ) | |||||||
|
Net change in unrealized holding loss on available-for-sale-securities, other (ii)
|
(1,673 | ) | (79 | ) | (1,752 | ) | ||||||
|
Impact of US GAAP adjustments on joint ventures (Note 26.I.(a.a))
|
(284 | ) | - - | (284 | ) | |||||||
|
Net change in unrealized holding gain on available-for-sale-securities of equity investees
|
(2,252 | ) | - - | (2,252 | ) | |||||||
|
Comprehensive income
|
113,850 | 10,508 | 124,358 | |||||||||
|
(i)
|
Net of income taxes of Ps. 2.5 million.
|
|
(ii)
|
Net of income taxes of Ps. 1.1 million and Ps. (8) for IRSA and the non-controlling interest, respectively.
|
|
|
(o)
|
Comprehensive income (continued)
|
| Year ended June 30, 2011 | ||||||||||||
|
IRSA
|
Non-controlling
interest
|
Total
|
||||||||||
|
Net income under US GAAP
|
400,195 | 56,187 | 456,382 | |||||||||
|
Other comprehensive income:
|
||||||||||||
|
Net change in unrealized holding gain on available-for-sale-securities, Hersha Hospitality Trust (i)
|
18,000 | - - | 18,000 | |||||||||
|
Net change in unrealized holding loss on available-for-sale-securities, other (ii)
|
7,905 | 168 | 8,073 | |||||||||
|
Impact of US GAAP adjustments on joint ventures (Note 26.I.(a.a))
|
260 | - - | 260 | |||||||||
|
Net change in unrealized holding gain on retained interest in transferred mortgage and credit card receivables
|
1,796 | 1,040 | 2,836 | |||||||||
|
Net change in unrealized holding gain on available-for-sale-securities of equity investees
|
(83,501 | ) | - - | (83,501 | ) | |||||||
|
Comprehensive income
|
344,655 | 57,395 | 402,050 | |||||||||
|
(i)
|
Net of income taxes of Ps. 9,692.
|
|
(ii)
|
Net of income taxes of Ps. 4,338 and Ps. (306) for IRSA and the non-controlling interest, respectively.
|
|
Year ended June 30, 2010
|
||||||||||||
|
IRSA
|
Non-controlling
interest
|
Total
|
||||||||||
|
Net income under US GAAP
|
382,853 | 83,304 | 466,157 | |||||||||
|
Other comprehensive income:
|
||||||||||||
|
Net change in unrealized holding gain on available-for-sale-securities, Hersha Hospitality Trust (i)
|
72,439 | - - | 72,439 | |||||||||
|
Net change in unrealized holding loss on available-for-sale-securities, other (ii)
|
(9,003 | ) | 111 | (8,892 | ) | |||||||
|
Impact of US GAAP adjustments on joint ventures (Note 26.I.(a.a))
|
(47 | ) | - - | (47 | ) | |||||||
|
Net change in unrealized holding gain on retained interest in transferred mortgage and credit card receivables (iii)
|
939 | 543 | 1,482 | |||||||||
|
Net change in unrealized holding gain on available-for-sale-securities of equity investees
|
188,336 | - - | 188,336 | |||||||||
|
Comprehensive income
|
635,517 | 83,958 | 719,475 | |||||||||
|
(i)
|
Net of income taxes of Ps. 39,005.
|
|
(ii)
|
Net of income taxes of Ps. 4,878 and Ps. (65) for IRSA and the non-controlling interest, respectively.
|
|
(iii)
|
Net of income taxes of Ps. 798 for the non-controlling interest.
|
|
|
(o)
|
Comprehensive income (continued)
|
|
Year ended June 30, 2012
|
||||||||||||
|
IRSA
|
Non-controlling interest
|
Total
|
||||||||||
|
Net change in unrealized holding gain on available-for-sale securities-Hersha Hospitaly Trust
|
85,875 | - - | 85,875 | |||||||||
|
Net change in unrealized holding gain on available-for-sale securities-other
|
6,613 | 267 | 6,880 | |||||||||
|
Impact of US GAAP adjustments on joint ventures
|
(71 | ) | - - | (71 | ) | |||||||
|
Net change in unrealized holding gain on retained interest in transferred mortgage and credit card receivables
|
(2,002 | ) | 6,013 | 4,011 | ||||||||
|
Change in other comprehensive income of equity investees
|
47,885 | - - | 47,885 | |||||||||
|
Accumulated other comprehensive (loss) income
|
138,300 | 6,280 | 144,580 | |||||||||
|
Year ended June 30, 2011
|
||||||||||||
|
IRSA
|
Non-controlling interest
|
Total
|
||||||||||
|
Net change in unrealized holding gain on available-for-sale securities-Hersha Hospitaly Trust
|
90,439 | - - | 90,439 | |||||||||
|
Net change in unrealized holding gain on available-for-sale securities-other
|
8,286 | 346 | 8,632 | |||||||||
|
Impact of US GAAP adjustments on joint ventures
|
213 | - - | 213 | |||||||||
|
Net change in unrealized holding gain on retained interest in transferred mortgage and credit card receivables
|
(2,002 | ) | 6,013 | 4,011 | ||||||||
|
Change in other comprehensive income of equity investees
|
50,137 | - - | 50,137 | |||||||||
|
Accumulated other comprehensive (loss) income
|
147,073 | 6,359 | 153,432 | |||||||||
|
Year ended June 30, 2010
|
||||||||||||
|
IRSA
|
Non-controlling interest
|
Total
|
||||||||||
|
Net change in unrealized holding gain on available-for-sale securities-Hersha Hospitaly Trust
|
72,439 | - - | 72,439 | |||||||||
|
Net change in unrealized holding gain on available-for-sale securities-other
.
|
381 | 178 | 559 | |||||||||
|
Impact of US GAAP adjustments on joint ventures
|
(47 | ) | - - | (47 | ) | |||||||
|
Net change in unrealized holding gain on retained interest in transferred mortgage and credit card receivables
|
(3,798 | ) | 4,973 | 1,175 | ||||||||
|
Change in other comprehensive income of equity investees
|
133,638 | - - | 133,638 | |||||||||
|
Accumulated other comprehensive (loss) income
|
202,613 | 5,151 | 207,764 | |||||||||
|
As of and for the year ended June 30, 2012
|
||||||||||||||||
|
As reported
|
Eliminations of
CYRSA S.A., Canteras Natal Crespo S.A., Baicom Networks S.A.,
Puerto Retiro S.A., Nuevo Puerto Santa Fe S.A. and Quality Invest S.A. accounts
|
Inclusion of CYRSA S.A., Canteras Natal Crespo S.A., Baicom Networks S.A.,
Puerto Retiro S.A., Nuevo Puerto Santa Fe S.A. and Quality Invest S.A. as an equity investee
|
As adjusted
|
|||||||||||||
|
Current assets
|
963,050 | (178,718 | ) | - - | 784,332 | |||||||||||
|
Non-current assets
|
5,637,515 | (147,968 | ) | 195,433 | 5,684,980 | |||||||||||
|
Total assets
|
6,600,565 | (326,686 | ) | 195,433 | 6,469,312 | |||||||||||
|
Current liabilities
|
1,280,467 | (100,120 | ) | - - | 1,180,347 | |||||||||||
|
Non-current liabilities
|
2,621,890 | (31,133 | ) | - - | 2,590,757 | |||||||||||
|
Total liabilities
|
3,902,357 | (131,253 | ) | - - | 3,771,104 | |||||||||||
|
Minority interest
|
362,929 | - - | - - | 362,929 | ||||||||||||
|
Shareholders’ equity
|
2,335,279 | (195,433 | ) | 195,433 | 2,335,279 | |||||||||||
|
Revenues
|
1,567,251 | (136,392 | ) | - - | 1,430,859 | |||||||||||
|
Gross profit
|
1,016,920 | (13,341 | ) | - - | 1,003,579 | |||||||||||
|
Net income
|
280,081 | 7,194 | (7,194 | ) | 280,081 | |||||||||||
|
Net cash provided by operating activities
|
878,600 | (40,093 | ) | - - | 838,507 | |||||||||||
|
Net cash used in investing activities
|
(402,324 | ) | 6,126 | - - | (396,198 | ) | ||||||||||
|
Net cash provided by financing activities
|
(505,410 | ) | 20,858 | - - | (484,552 | ) | ||||||||||
|
I.
|
Additional disclosure requirements (continued)
|
|
(p)
|
Pro-rata consolidation of jointly controlled companies (continued)
|
|
As of and for the year ended June 30, 2011
|
||||||||||||||||
|
As reported
|
Eliminations of
CYRSA S.A., Canteras Natal Crespo S.A., Baicom Networks S.A.,
Apsamedia S.A., Puerto Retiro S.A., Liveck and Quality Invest S.A. accounts
|
Inclusion of CYRSA S.A., Canteras Natal Crespo S.A., Baicom Networks S.A.,
Apsamedia S.A., Puerto Retiro S.A., Liveck and Quality Invest S.A. as an equity investee
|
As adjusted
|
|||||||||||||
|
Current assets
|
1,045,180 | (243,628 | ) | - - | 801,552 | |||||||||||
|
Non-current assets
|
5,258,425 | (116,426 | ) | 172,394 | 5,314,393 | |||||||||||
|
Total assets
|
6,303,605 | (360,054 | ) | 172,394 | 6,115,945 | |||||||||||
|
Current liabilities
|
1,305,757 | (147,518 | ) | - - | 1,158,239 | |||||||||||
|
Non-current liabilities
|
2,379,229 | (40,142 | ) | - - | 2,339,087 | |||||||||||
|
Total liabilities
|
3,684,986 | (187,660 | ) | - - | 3,497,326 | |||||||||||
|
Minority interest
|
304,932 | - - | - - | 304,932 | ||||||||||||
|
Shareholders’ equity
|
2,313,687 | (172,394 | ) | 172,394 | 2,313,687 | |||||||||||
|
Revenues
|
1,441,930 | (101,950 | ) | - - | 1,339,980 | |||||||||||
|
Gross profit
|
841,175 | (9,190 | ) | - - | 831,985 | |||||||||||
|
Net income
|
294,785 | 791 | (791 | ) | 294,785 | |||||||||||
|
Net cash provided by operating activities
|
571,832 | 31,312 | - - | 603,144 | ||||||||||||
|
Net cash used in investing activities
|
(746,042 | ) | (31,646 | ) | - - | (777,688 | ) | |||||||||
|
Net cash provided by financing activities
|
335,130 | - - | - - | 335,130 | ||||||||||||
|
Description
|
Land
|
Buildings and improvement
|
Improvements/
additions/deductions
|
Total buildings and improvements
|
Impairment
|
Total
|
Accumulated depreciation
|
Net carrying value as of June 30
|
Date of
construction
|
Date acquired
|
Life of which depreciation
in latest income statements
is computed
|
||||||||||||||||||||||||||||||
|
Alto Palermo Park
|
- | 622 | (622 | ) | - | - | - | - | - |
June 1996
|
November 1997
|
23 | |||||||||||||||||||||||||||||
|
Av. de Mayo 595
|
717 | 6,622 | - | 6,622 | - | 7,339 | 3,318 | 4,021 |
July 1992
|
March 1992
|
19 | ||||||||||||||||||||||||||||||
|
Bouchard 551
|
88,097 | 72,560 | - | 72,560 | - | 160,657 | 14,743 | 145,914 | N/A |
March, 2007
|
30 | ||||||||||||||||||||||||||||||
|
Bouchard 710
|
39,466 | 33,033 | 60 | 33,093 | - | 72,559 | 9,248 | 63,311 |
May, 2005
|
28 | |||||||||||||||||||||||||||||||
|
Constitución 1111
|
256 | 1,082 | - | 1,082 | - | 1,338 | 527 | 811 |
September 1994-
March 1995
|
June 1994 –
January 1994
|
18 | ||||||||||||||||||||||||||||||
|
Constitución 1159
|
7,966 | 796 | - | (1,018 | ) | (1,814 | ) | 6,948 | - | 6,948 | N/A |
June 2005
|
50 | ||||||||||||||||||||||||||||
|
Costeros Dique IV
|
639 | 22,698 | (19,837 | ) | 2,861 | -- | 3,500 | 810 | 2,690 | N/A |
June 2001
|
28 | |||||||||||||||||||||||||||||
|
Intercontinental Plaza
|
4,143 | 109,826 | 1,376 | 111,202 | -- | 115,345 | 40,088 | 75,257 |
June 1996
|
November, 1997
|
24 | ||||||||||||||||||||||||||||||
|
Hotel Intercontinental
|
8,672 | 122,201 | 3,717 | 125,918 | -- | 134,590 | 82,114 | 52,476 | N/A | 24 | |||||||||||||||||||||||||||||||
|
Hotel Libertador
|
3,027 | 121,096 | 1,260 | 122,356 | - | 125,383 | 87,588 | 37,795 |
October 1973-Noviembre 1990- December 1997
|
March 1998
|
16 | ||||||||||||||||||||||||||||||
|
Hotel Llao Llao
|
24,973 | 120,807 | 419 | 121,226 | - | 146,199 | 53,869 | 92,330 | N/A |
June 1997
|
15 | ||||||||||||||||||||||||||||||
|
Terreno Catalinas Norte
|
100,862 | 1,804 | 6,479 | 8,283 | - | 109,145 | - | 109,145 | N/A |
March 1999
|
27 | ||||||||||||||||||||||||||||||
|
Libertador 498
|
2,875 | 14,487 | (2,891 | ) | 11,596 | - | 14,471 | 4,853 | 9,618 | N/A |
December 1995
|
22 | |||||||||||||||||||||||||||||
|
Av. Madero 1020
|
70 | 293 | - | 293 | - | 363 | 187 | 176 | N/A |
December 1995
|
10 | ||||||||||||||||||||||||||||||
|
Maipú 1300
|
10,293 | 42,423 | - | 42,423 | - | 52,716 | 17,195 | 35,521 | N/A |
September 1995
|
23 | ||||||||||||||||||||||||||||||
|
Predio San Martín
|
42,022 | 28,158 | 1,001 | 29,159 | - | 71,181 | 1,390 | 69,791 |
June 1995
|
November 1993
|
28 | ||||||||||||||||||||||||||||||
|
Rivadavia 2768
|
38 | 296 | - - | 296 | - | 334 | 169 | 165 |
June 1995
|
November 1993
|
22 | ||||||||||||||||||||||||||||||
|
Santa María del Plata
|
12,496 | 14 | 15 | 29 | - | 12,525 | 4 | 12,521 | N/A |
May 2007
|
N/A | ||||||||||||||||||||||||||||||
|
Soleil
|
16,590 | 55,906 | 9,806 | 65,712 | - | 82,302 | 7,828 | 74,474 | N/A |
July 2010
|
14 | ||||||||||||||||||||||||||||||
|
Description
|
Land
|
Buildings and improvement
|
Improvements/
additions/ deductions
|
Total buildings and
improvements
|
Impairment
|
Total
|
Accumulated depreciation
|
Net carrying value as of June 30
|
Date of
construction
|
Date acquired
|
Life on which depreciation
in latest income statements
is computed
|
|||||||||||||||||||||||||||||||||
|
Sarmiento 517
|
-- | 485 | (485 | ) | -- | -- | -- | -- | -- |
March 1995
|
December 1994- August 1994- July 1994
|
19 | ||||||||||||||||||||||||||||||||
|
Suipacha 652
|
2,547 | 14,463 | -- | 14,463 | -- | 17,010 | 6,978 | 10,032 |
April-June 1994
|
November 1991
|
22 | |||||||||||||||||||||||||||||||||
|
Della Paolera 265
|
77,251 | 85,522 | -- | 85,522 | -- | 162,773 | 12,973 | 149,800 | N/A |
August 2007
|
30 | |||||||||||||||||||||||||||||||||
|
Museo Renault
|
-- | 4,970 | (4,970 | ) | -- | -- | -- | -- | -- | N/A |
December 2007
|
22 | ||||||||||||||||||||||||||||||||
|
Edificio República
|
109,066 | 121,691 | 67 | 121,758 | -- | 230,824 | 19,972 | 210,852 | N/A |
May 2008
|
26 | |||||||||||||||||||||||||||||||||
|
Dique IV
|
3,660 | 63,433 | -- | 63,433 | -- | 67,093 | 7,127 | 59,966 |
April 2009
|
N/A | 27 | |||||||||||||||||||||||||||||||||
|
Shopping Abasto
|
9,752 | 430,798 | 2,140 | 432,938 | -- | 442,690 | 127,816 | 314,874 |
November 1998
|
N/A | 31 | |||||||||||||||||||||||||||||||||
|
Shopping Alto Palermo
|
8,694 | 595,120 | 1,259 | 596,379 | -- | 605,073 | 351,238 | 253,835 |
October 1990
|
November 1997-March 1998
|
26 | |||||||||||||||||||||||||||||||||
|
Shopping Alto Avellaneda
|
18,089 | 299,314 | 3,612 | 302,926 | -- | 321,015 | 165,802 | 155,213 |
October 1995
|
November 1997- December 1997
|
19 | |||||||||||||||||||||||||||||||||
|
Shopping Paseo Alcorta
|
11,268 | 190,447 | 2,091 | 192,538 | -- | 203,806 | 73,089 | 130,717 |
June 1992
|
June 1997
|
25 | |||||||||||||||||||||||||||||||||
|
Shopping La Ribera
|
-- | -- | 21,696 | 21,696 | 21,696 | 2,882 | 18,814 |
August 2011
|
30 | |||||||||||||||||||||||||||||||||||
|
Shopping Alto Noa
|
357 | 68,326 | 366 | 68,692 | -- | 69,049 | 30,261 | 38,788 |
September 1994
|
March 1995- September 1996- January 2000
|
22 | |||||||||||||||||||||||||||||||||
|
Shopping Buenos Aires Design
|
-- | 70,388 | 735 | 71,123 | -- | 71,123 | 55,198 | 15,925 |
November 1993- December 1993
|
November 1997
|
20 | |||||||||||||||||||||||||||||||||
|
Shopping Patio Bullrich
|
8,419 | 219,361 | 4,817 | 224,178 | -- | 232,597 | 100,555 | 132,042 |
September 1988
|
October 1998
|
23 | |||||||||||||||||||||||||||||||||
|
Shopping Alto Rosario
|
25,686 | 138,216 | 200 | 138,416 | -- | 164,102 | 28,750 | 135,352 |
November 2004
|
N/A | 29 | |||||||||||||||||||||||||||||||||
|
Shopping Córdoba
|
5,009 | 112,636 | 1,641 | 114,277 | -- | 119,286 | 43,133 | 76,153 |
March, 1990
|
December, 2006
|
16 | |||||||||||||||||||||||||||||||||
|
Mendoza Plaza Shopping
|
10,546 | 173,105 | 5,339 | 178,444 | -- | 188,990 | 65,162 | 123,828 |
June 1994
|
December 2004
|
22 | |||||||||||||||||||||||||||||||||
|
Neuquén Project
|
2,132 | 15,497 | 5,476 | 20,973 | -- | 23,105 | 566 | 22,539 |
Under construction
|
September 1999
|
N/A | |||||||||||||||||||||||||||||||||
|
DOT Baires
|
110,222 | 424,933 | 4,780 | 429,713 | 539,935 | 60,348 | 479,587 |
May 2009
|
November, 2006
|
28 | ||||||||||||||||||||||||||||||||||
|
DOT building
|
13,346 | 93,862 | 1,642 | 95,504 | -- | 108,850 | 4,871 | 103,979 |
August 2010
|
November, 2006
|
33 | |||||||||||||||||||||||||||||||||
|
Other
|
1,526 | 10,841 | (8,955 | ) | 1,886 | -- | 3,412 | 1,056 | 2,356 | N/A | N/A | N/A | ||||||||||||||||||||||||||||||||
|
Total
|
780,772 | 3,888,132 | 42,324 | 3,928,552 | (1,814 | ) | 4,709,324 | 1,481,708 | 3,227,616 | |||||||||||||||||||||||||||||||||||
|
Year ended June 30,
|
||||||||||||
|
2012
|
2011
|
2010
|
||||||||||
|
Balance, beginning of the year
|
4,666,422 | 3,792,700 | 3,694,969 | |||||||||
|
Additions during the year:
|
||||||||||||
|
Acquisition
|
21,696 | 70,180 | 100,804 | |||||||||
|
Improvements
|
58,905 | 806,431 | 55,106 | |||||||||
|
Recovery of impairment
|
(561 | ) | 1,025 | 359 | ||||||||
|
Transfers from work-in-progress leasehold improvements…………….
|
- - | - - | ||||||||||
| 4,746,462 | 4,670,336 | 3,851,238 | ||||||||||
|
Deductions during the year:
|
||||||||||||
|
Sales
|
(37,138 | ) | (3,914 | ) | (58,538 | ) | ||||||
| (37,138 | ) | (3,914 | ) | (58,538 | ) | |||||||
|
Balance, end of the year
|
4,709,324 | 4,666,422 | 3,792,700 | |||||||||
|
|
(r)
|
Mortgage receivable on real estate
|
|
Col. A.
|
Col. B.
|
Col. C.
|
Col. D.
|
Col. E.
|
Col. F.
|
Col. G.
|
Col. H.
|
|||||||||
|
Description
|
Interest
Rate
|
Final maturity
date
|
Periodic payment term
|
Prior liens
|
Face amount of mortgages
|
Carrying amount of mortgages
|
Principal amount of receivables subject to delinquent principal or interest
|
|||||||||
|
Customer A
|
14 | % |
June-2012
|
Quaterly
|
None
|
29,688 | 12,755 |
None
|
||||||||
|
Customer B
|
9 | % |
May-2014
|
Annual
|
None
|
14,817 | 14,807 |
None
|
||||||||
|
Customer C
|
10 | % |
August 2012
|
3,856 | - - | |||||||||||
|
Customer D
|
12 | % |
June 2019
|
1,684 | 1,610 | |||||||||||
|
Customer E
|
12 | % |
June 2020
|
1,069 | 1,069 | |||||||||||
|
Mortgages Receivables
Ps. 30 - Ps. 49
|
6-14-16-17 | % |
September 2009 – January 2011 – May 2013
|
Monthly
|
None
|
142 | 106 |
None
|
||||||||
|
Mortgages Receivables
Ps. 50 - Ps. 69
|
12-14 | % |
April 2014 - April 2015 - July 2014
|
Monthly
|
None
|
223 | 23 |
None
|
||||||||
|
Mortgages Receivables
Ps. 70 - Ps. 99
|
12-14 | % |
June 2009 - May 2014 - April 2015
|
Monthly
|
None
|
220 | 71 |
None
|
||||||||
|
Mortgages Receivables
Ps. 120 - Ps. 139
|
14 | % |
June 2014
|
Monthly
|
None
|
128 | 28 |
None
|
||||||||
|
Mortgages Receivables
Ps. 160 - Ps. 199
|
12 | % |
August 2019 - September 2019 - November 2019
|
Monthly
|
None
|
513 | 506 |
None
|
||||||||
|
Mortgages Receivables
Ps. 180 - Ps. 199
|
6%-12 | % |
December 2012-June 2013-April 2017-November 2019-December 2019
|
Monthly
|
None
|
951 | 749 |
None
|
||||||||
|
Mortgages Receivables
Ps. 200 - Ps. 219
|
6%-12 | % |
August 2013-September 2019-October 2019-November 2019
|
Monthly
|
None
|
1,247 | 1,165 |
None
|
||||||||
|
Mortgages Receivables
Ps. 220 - Ps. 239
|
6 | % |
June 2013-May 2014
|
Monthly
|
None
|
453 | 379 |
None
|
||||||||
|
Mortgages Receivables
Ps. 240 - Ps. 259
|
12 | % |
August 2019
|
Monthly
|
None
|
244 | 240 |
None
|
||||||||
|
Mortgages Receivables
Ps. 260 - Ps. 279
|
6 | % |
August 2013
|
Monthly
|
None
|
272 | 189 |
None
|
||||||||
|
Mortgages Receivables
Ps. 280 - Ps. 299
|
6%-12 | % |
October 2012-July 2019-October 2019
|
Monthly
|
None
|
1,736 | 1,513 |
None
|
||||||||
|
Mortgages Receivables
Ps. 300 - Ps. 319
|
14%-12 | % |
June 2012-September 2019-October 2019
|
Semiannual
|
None
|
1,873 | 1,677 |
None
|
||||||||
|
|
(r)
|
Mortgage receivable on real estate
(continued)
|
|
Mortgages Receivables
Ps. 320 - Ps. 329
|
6-10 | % |
November 2012-February 2017
|
Monthly
|
None
|
2,327 | 2,142 |
None
|
||||||||
|
Mortgages Receivables
Ps. 360 - Ps.379
|
12 | % |
November 2012-March 2019-August 2019
|
Monthly
|
None
|
1,101 | 793 |
None
|
||||||||
|
Mortgages Receivables
Ps. 380 - Ps.399
|
12 | % |
August 2019- October 2019
|
Monthly
|
None
|
779 | 772 |
None
|
||||||||
|
Mortgages Receivables
Ps. 420 - Ps.439
|
12 | % |
June 2019
|
Monthly
|
None
|
1,276 | 1,216 |
None
|
||||||||
|
Mortgages Receivables
Ps. 460 - Ps.379
|
12 | % |
March 2019- june 2019
|
Monthly
|
None
|
921 | 868 |
None
|
||||||||
|
Mortgages Receivables
Ps. 480 - Ps.499
|
12 | % |
April 2019- May 2019- June 2019
|
Monthly
|
None
|
1,476 | 1,349 |
None
|
||||||||
|
Mortgages Receivables
Ps. 560 - Ps.379
|
12 | % |
April 2019
|
Monthly
|
None
|
1,135 | 1,044 |
None
|
||||||||
|
Mortgages Receivables
Ps. 580 - Ps.599
|
12 | % |
April 2019
|
Monthly
|
None
|
598 | 550 |
None
|
||||||||
|
Mortgages Receivables
Ps. 620 - Ps.639
|
14%-12 | % |
July 2012-April 2019
|
Semiannual
|
None
|
1,898 | 1,379 |
None
|
||||||||
|
Mortgages Receivables
Ps. 640 - Ps.659
|
12 | % |
March 2019- May 2019- june 2019
|
Semiannual
|
None
|
2,599 | 2,377 |
None
|
||||||||
|
Mortgages Receivables
Ps. 660 - Ps.679
|
12 | % |
June 2019
|
Semiannual
|
None
|
662 | 606 |
None
|
||||||||
|
Mortgages Receivables
Ps. 680 - Ps.699
|
12 | % |
August 2019
|
Semiannual
|
None
|
693 | 665 |
None
|
||||||||
|
Mortgages Receivables
Ps. 700 - Ps.719
|
12 | % |
November 2019
|
Semiannual
|
None
|
713 | 710 |
None
|
||||||||
|
Mortgages Receivables
Ps. 740 - Ps.759
|
12 | % |
July 2019- October 2019
|
Semiannual
|
None
|
2,252 | 2,180 |
None
|
|
|
26. Differences between Argentine GAAP and US GAAP (continued)
|
|
|
(r)
|
Mortgage receivable on real estate
(continued)
|
|
Mortgages Receivables
Ps. 760 - Ps.779
|
12 | % |
June 2019- August 2019- September 2019
|
Semiannual
|
None
|
2,296 | 2,189 |
None
|
|||||||||
|
Mortgages Receivables
Ps. 780 - Ps.799
|
12 | % |
March 2019
|
Semiannual
|
None
|
785 | 716 |
None
|
|||||||||
|
Mortgages Receivables
Ps. 800 - Ps.819
|
12 | % |
June 2019
|
Semiannual
|
None
|
808 | 736 |
None
|
|||||||||
|
Mortgages Receivables
Ps. 840 - Ps.859
|
12 | % |
April 2019
|
Semiannual
|
None
|
1,693 | 1,539 |
None
|
|||||||||
|
Mortgages Receivables
Ps. 920 - Ps.939
|
12 | % |
June 2019
|
Semiannual
|
None
|
931 | 852 |
None
|
|||||||||
|
Mortgages Receivables
Ps. 940 - Ps.949
|
14 | % |
June 2012
|
Monthly
|
None
|
947 | 408 |
None
|
|||||||||
|
Ps.
|
85,006 | 59,978 |
|
|
(r)
|
Mortgage receivable on real estate (continued)
|
|
Year ended June 30,
|
||||||||||||
|
2012
|
2011
|
2010
|
||||||||||
|
Balance, beginning of year
|
33,408 | 33,913 | 10,449 | |||||||||
|
Additions during the year:
|
||||||||||||
|
New mortgage loans
|
45,084 | 14,061 | 34,556 | |||||||||
|
Deductions during the year:
|
||||||||||||
|
Collections of principal
|
(18,514 | ) | (14,566 | ) | (11,092 | ) | ||||||
|
Balance, end of year
|
59,978 | 33,408 | 33,913 | |||||||||
|
|
27.
|
Other financial statement information (continued)
|
|
|
a.
|
Fixed assets
|
|
Original value
|
Depreciation
|
Net carrying value as of June 30,
|
||||||||||||||||||||||||||||||||||||||||||||||||||
|
Current year
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Principal account
|
Value as of
beginning
of year
|
Additions and
Transfers
|
Adquisition/sale of companies
|
Deductions and transfers
|
Value as of
end of year
|
Accumulated as of beginning of year
|
Increases /
(decreases)
and transfers
|
Adquisition/sale of companies
|
Amount (i)
|
Accumulated as of end of year
|
Impairment (ii)
|
2012
|
2011
|
|||||||||||||||||||||||||||||||||||||||
|
Furniture and fixtures
|
43,088 | 1,921 | 30 | 45,039 | 28,942 | (285 | ) | 169 | 4,673 | 33,499 |
Ps. --
|
11,540 | 14,146 | |||||||||||||||||||||||||||||||||||||||
|
Machinery and equipment
|
48,952 | 4,648 | - - | 730 | 54,330 | 45,218 | (164 | ) | 55 | 3,300 | 48,409 | -- | 5,921 | 3,734 | ||||||||||||||||||||||||||||||||||||||
|
Vehicles
|
545 | - - | - - | - - | 545 | 531 | - - | - - | 7 | 538 | -- | 7 | 14 | |||||||||||||||||||||||||||||||||||||||
|
Leasehold improvements
|
17,975 | 16,813 | - - | 1,882 | 36,670 | 17,448 | (291 | ) | - - | 559 | 17,716 | -- | 18,954 | 527 | ||||||||||||||||||||||||||||||||||||||
|
Advances to suppliers
|
12,799 | 18,969 | - - | (11,810 | ) | 19,958 | - - | - - | - - | - - | - - | -- | 19,958 | 12,799 | ||||||||||||||||||||||||||||||||||||||
|
Properties:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Alto Palermo Park
|
622 | - - | - - | (622 | ) | - - | 80 | (84 | ) | - - | 4 | - - | -- | - - | 542 | |||||||||||||||||||||||||||||||||||||
|
Av. de Mayo 595
|
7,339 | - - | - - | - - | 7,339 | 3,084 | - - | - - | 234 | 3,318 | -- | 4,021 | 4,255 | |||||||||||||||||||||||||||||||||||||||
|
Bouchard 551
|
160,657 | - - | - - | - - | 160,657 | 12,415 | - - | - - | 2,328 | 14,743 | -- | 145,914 | 148,242 | |||||||||||||||||||||||||||||||||||||||
|
Bouchard 710
|
72,499 | 60 | - - | - - | 72,559 | 8,222 | - - | - - | 1,026 | 9,248 | -- | 63,311 | 64,277 | |||||||||||||||||||||||||||||||||||||||
|
Constitución 1111
|
1,338 | - - | - - | - - | 1,338 | 484 | - - | - - | 43 | 527 | -- | 811 | 854 | |||||||||||||||||||||||||||||||||||||||
|
Constitución 1159
|
8,762 | - - | - - | - - | 8,762 | - - | - - | - - | - - | - - | (1,814 | ) | 6,948 | 6,387 | ||||||||||||||||||||||||||||||||||||||
|
Costeros Dique IV (iv)
|
23,337 | - - | - - | (19,837 | ) | 3,500 | 4,814 | (4,551 | ) | - - | 547 | 810 | -- | 2,690 | 18,523 | |||||||||||||||||||||||||||||||||||||
|
Dique IV
|
67,093 | - - | - - | - - | 67,093 | 4,875 | - - | - - | 2,252 | 7,127 | -- | 59,966 | 62,218 | |||||||||||||||||||||||||||||||||||||||
|
Hotel Intercontinental
|
130,873 | 3,717 | - - | - - | 134,590 | 78,585 | - - | - - | 3,529 | 82,114 | -- | 52,476 | 52,288 | |||||||||||||||||||||||||||||||||||||||
|
Hotel Libertador
|
124,123 | 1,260 | - - | - - | 125,383 | 83,032 | - - | - - | 4,556 | 87,588 | -- | 37,795 | 41,091 | |||||||||||||||||||||||||||||||||||||||
|
Hotel Llao Llao
|
123,880 | 419 | - - | -- | 124,299 | 48,673 | - - | - - | 5,196 | 53,869 | -- | 70,430 | 75,207 | |||||||||||||||||||||||||||||||||||||||
|
Intercontinental Plaza
|
113,969 | 519 | - - | 857 | 115,345 | 35,575 | -- | - - | 4,513 | 40,088 | -- | 75,257 | 78,394 | |||||||||||||||||||||||||||||||||||||||
|
Bariloche plots of land
|
21,900 | - - | - - | - - | 21,900 | - - | - - | - - | - - | - - | 21,900 | 21,900 | ||||||||||||||||||||||||||||||||||||||||
|
Libertador 498
|
17,362 | - - | - - | (2,891 | ) | 14,471 | 5,338 | (895 | ) | - - | 410 | 4,853 | -- | 9,618 | 12,024 | |||||||||||||||||||||||||||||||||||||
|
Av. Madero 1020
|
363 | - - | - - | - - | 363 | 166 | - - | - - | 21 | 187 | -- | 176 | 197 | |||||||||||||||||||||||||||||||||||||||
|
Maipú 1300
|
52,716 | - - | - - | - - | 52,716 | 15,812 | - - | - - | 1,383 | 17,195 | -- | 35,521 | 36,904 | |||||||||||||||||||||||||||||||||||||||
|
Rivadavia 2768
|
334 | - - | - - | - - | 334 | 143 | - - | - - | 26 | 169 | -- | 165 | 191 | |||||||||||||||||||||||||||||||||||||||
|
Santa María del Plata
|
12,510 | 15 | - - | -- | 12,525 | 2 | -- | - - | 2 | 4 | -- | 12,521 | 12,508 | |||||||||||||||||||||||||||||||||||||||
|
Sarmiento 517 (iv)
|
485 | - - | - - | (485 | ) | - - | 109 | (124 | ) | - - | 15 | - - | - - | - - | 244 | |||||||||||||||||||||||||||||||||||||
|
Catalinas Norte plot of land
|
102,666 | 6,231 | - - | 248 | 109,145 | - - | - - | - - | - - | - - | -- | 109,145 | 102,666 | |||||||||||||||||||||||||||||||||||||||
|
Suipacha 652
|
17,010 | - - | - - | - - | 17,010 | 6,526 | - - | - - | 452 | 6,978 | -- | 10,032 | 10,484 | |||||||||||||||||||||||||||||||||||||||
|
Museo Renault (iv)
|
4,970 | - - | - - | (4,970 | ) | - - | 278 | (418 | ) | - - | 140 | -- | -- | -- | 4,692 | |||||||||||||||||||||||||||||||||||||
|
Edificio República
|
230,757 | 48 | - - | 19 | 230,824 | 15,222 | - - | - - | 4,750 | 19,972 | -- | 210,852 | 215,535 | |||||||||||||||||||||||||||||||||||||||
|
Torre BankBoston
|
162,773 | - - | - - | - - | 162,773 | 10,275 | - - | - - | 2,698 | 12,973 | -- | 149,800 | 152,498 | |||||||||||||||||||||||||||||||||||||||
|
Dot Baires Office Building
|
107,208 | 1,557 | - - | 85 | 108,850 | 2,065 | - - | - - | 2,806 | 4,871 | -- | 103,979 | 105,143 | |||||||||||||||||||||||||||||||||||||||
|
Predio San Martin
|
70,180 | 1,001 | - - | - - | 71,181 | 186 | - - | - - | 1,204 | 1,390 | -- | 69,791 | 69,994 | |||||||||||||||||||||||||||||||||||||||
|
Rights for parking spaces to be received (iii)
|
9,264 | - - | - - | - - | 9,264 | - - | - - | - - | -- | -- | -- | 9,264 | 9,264 | |||||||||||||||||||||||||||||||||||||||
|
Shopping Centers:
|
- - | - - | - - | - - | - - | - - | - - | - - | ||||||||||||||||||||||||||||||||||||||||||||
|
Shopping Abasto
|
440,550 | 1,619 | - - | 521 | 442,690 | 113,019 | (2 | ) | - - | 14,799 | 127,816 | -- | 314,874 | 327,531 | ||||||||||||||||||||||||||||||||||||||
|
Shopping Alto Palermo
|
603,814 | 1,154 | - - | 105 | 605,073 | 322,868 | - - | - - | 28,370 | 351,238 | -- | 253,835 | 280,946 | |||||||||||||||||||||||||||||||||||||||
|
Shopping Alto Avellaneda
|
317,403 | 3,553 | - - | 59 | 321,015 | 145,268 | - - | - - | 20,534 | 165,802 | -- | 155,213 | 172,135 | |||||||||||||||||||||||||||||||||||||||
|
Shopping Paseo Alcorta
|
201,715 | 2,182 | - - | (91 | ) | 203,806 | 67,736 | - - | - - | 5,353 | 73,089 | -- | 130,717 | 133,979 | ||||||||||||||||||||||||||||||||||||||
|
Shopping Alto Noa
|
68,683 | 231 | - - | 135 | 69,049 | 26,870 | - - | - - | 3,391 | 30,261 | -- | 38,788 | 41,813 | |||||||||||||||||||||||||||||||||||||||
|
Shopping Buenos Aires Design
|
70,388 | 691 | - - | 44 | 71,123 | 52,729 | - - | - - | 2,469 | 55,198 | -- | 15,925 | 17,659 | |||||||||||||||||||||||||||||||||||||||
|
Shopping Patio Bullrich
|
227,780 | 1,488 | - - | 3,329 | 232,597 | 90,208 | - - | - - | 10,347 | 100,555 | -- | 132,042 | 137,572 | |||||||||||||||||||||||||||||||||||||||
|
|
27.
|
Other financial statement information (continued)
|
|
|
a.
|
Fixed assets (continued)
|
|
Original value
|
Depreciation
|
Net carrying value as of June 30, | |||||||||||||||||||||||||||||||||||||||||||||||
|
Current year
|
|||||||||||||||||||||||||||||||||||||||||||||||||
|
Principal account
|
Value as of beginning of year
|
Additions and transfers
|
Adquisition/sale of companies
|
Deductions and transfers
|
Value as of end of year
|
Accumulated as of beginning of year
|
Increases / (decreases) and transfers
|
Adquisition/sale of companies
|
Amount (i)
|
Accumulated as of end of year
|
Impairment (ii)
|
2012
|
2011
|
||||||||||||||||||||||||||||||||||||
|
Shopping Alto Rosario
|
163,902 | 214 | - - | (14 | ) | 164,102 | 22,868 | - - | - - | 5,882 | 28,750 | - - | 135,352 | 141,034 | |||||||||||||||||||||||||||||||||||
|
Cordoba Shopping Villa Cabrera
|
117,645 | 1,173 | - - | 468 | 119,286 | 37,758 | - - | - - | 5,375 | 43,133 | - - | 76,153 | 79,887 | ||||||||||||||||||||||||||||||||||||
|
Mendoza Plaza Shopping
|
183,651 | 5,153 | - - | 186 | 188,990 | 59,274 | - - | - - | 5,888 | 65,162 | - - | 123,828 | 124,377 | ||||||||||||||||||||||||||||||||||||
|
Neuquén Project
|
17,629 | 5,089 | - - | 387 | 23,105 | 566 | - - | - - | - - | 566 | - - | 22,539 | 17,063 | ||||||||||||||||||||||||||||||||||||
|
Dot Baires
|
535,155 | 4,054 | - - | 726 | 539,935 | 42,356 | - - | - - | 17,992 | 60,348 | - - | 479,587 | 492,799 | ||||||||||||||||||||||||||||||||||||
|
Soleil Factory
|
72,496 | 8,553 | - - | 1,253 | 82,302 | 3,781 | - - | - - | 4,047 | 7,828 | - - | 74,474 | 68,715 | ||||||||||||||||||||||||||||||||||||
|
La Ribera
|
- - | - - | 21,696 | - - | 21,696 | - - | - - | 1,957 | 925 | 2,882 | - - | 18,814 | - - | ||||||||||||||||||||||||||||||||||||
|
Other
|
41,742 | 2,872 | - - | (11,329 | ) | 33,285 | 9,143 | (5,058 | ) | - - | 444 | 4,529 | - - | 28,756 | 32,599 | ||||||||||||||||||||||||||||||||||
|
Total as of June 30, 2012
|
4,830,902 | 95,204 | 21,696 | (40,985 | ) | 4,906,817 | 1,422,544 | (11,872 | ) | 2,181 | 172,490 | 1,585,343 |
Ps. (1,814)
|
3,319,660
|
|||||||||||||||||||||||||||||||||||
|
Total as of June 30, 2011
|
3,980,348 | 144,430 | 730,957 | (24,833 | ) | 4,830,902 | 1,284,179 | (5,394 | ) | (21,537 | ) | 165,296 | 1,422,544 |
Ps. (2,507)
|
|
3,405,851 | |||||||||||||||||||||||||||||||||
|
(i)
|
The allocation of annual depreciation charges in the consolidated statements of income is included in Note 27.f., except for Ps. 136 and Ps. 425 for the years ended June 30, 2012 and 2011, respectively, passed-through to tenants.
|
|
(ii)
|
Net of the depreciation of the year for Ps. 8 and Ps. 12 for the years ended June 30, 2012 and 2011, recovery of impairment of Ps. 561 for the year ended 2012 and Ps. 1,012 for the year ended 2011 and decrease in allowances for impairment of fixed assets Ps. 124 for the year ended 2012.
|
|
(iii)
|
See Note 11.
|
|
(iv)
|
See Note 2.g.A.1..
|
|
b.
|
Intangible assets, net:
|
|
Original value
|
Amortization
|
Net carrying value as of June 30,
|
||||||||||||||||||||||||||||||||||
|
Current year
|
||||||||||||||||||||||||||||||||||||
|
Principal account
|
Value as of
beginning of year
|
Additions / (deductions)
|
Value as of end of year
|
Accumulated as of beginning of year
|
Increases /
(decreases)
|
Amount (i)
|
Accumulated as of end of year
|
2012
|
2011
|
|||||||||||||||||||||||||||
|
Preoperating and organization expenses
|
40,278 | 6,259 | 46,537 | 19,086 | 667 | 3,609 | 23,362 | 23,175 | 21,192 | |||||||||||||||||||||||||||
|
Customers
|
- - | - - | - - | - - | - - | - - | - - | - - | - - | |||||||||||||||||||||||||||
|
Leases
|
- - | 707 | 707 | - - | - - | 707 | 707 | - - | - - | |||||||||||||||||||||||||||
|
Saved costs
|
- - | 547 | 547 | - - | - - | 547 | 547 | - - | - - | |||||||||||||||||||||||||||
|
Intangible assets – Saving expenses
|
- - | - - | - - | - - | - - | - - | - - | - - | - - | |||||||||||||||||||||||||||
|
-Torre BankBoston
|
5,644 | - - | 5,644 | 5,644 | - - | - - | 5,644 | - - | - - | |||||||||||||||||||||||||||
|
-Museo Renault
|
198 | - - | 198 | 198 | - - | - - | 198 | - - | - - | |||||||||||||||||||||||||||
|
-Edificio República
|
555 | - - | 555 | 555 | - - | - - | 555 | - - | - - | |||||||||||||||||||||||||||
|
Non-compete agreement
|
- - | - - | - - | - - | - - | - - | - - | - - | - - | |||||||||||||||||||||||||||
|
Concession Arcos del Gourmet
|
20,873 | 13,913 | 34,786 | - - | - - | - - | - - | 34,786 | 20,873 | |||||||||||||||||||||||||||
|
Trademarks
|
986 | 184 | 1,170 | 689 | 161 | 101 | 951 | 219 | 297 | |||||||||||||||||||||||||||
|
Total as of June 30, 2012
|
68,534 | 21,610 | 90,144 | 26,172 | 828 | 4,964 | 31,964 | 58,180 | ||||||||||||||||||||||||||||
|
Total as of June 30, 2011
|
79,033 | (10,499 | ) | 68,534 | 24,634 | (4,732 | ) | 6,270 | 26,172 | 42,362 | ||||||||||||||||||||||||||
|
(i)
|
The allocation of annual amortization charges in the consolidated statements of income is included in “Other expenses” (Note 27.f.).
|
|
c.
|
Allowances and provisions
|
|
Carrying value of June 30,
|
||||||||||||||||||||
|
Item
|
Balances as of
beginning of year
|
Additions
|
Deductions
|
2012
|
2011
|
2010
|
||||||||||||||
|
Deducted from current assets:
|
||||||||||||||||||||
|
Allowance for doubtful accounts
|
(i) | 115,516 | 15,554 | (ii) | 65,177 | 65,893 | 115,516 | 114,151 | ||||||||||||
|
Allowance for impairment of investments
|
-- | -- | -- | -- | -- | 7,423 | ||||||||||||||
|
Total as of June 30, 2012
|
115,516 | 15,554 | 65,177 | 65,893 | ||||||||||||||||
|
Total as of June 30, 2011
|
121,574 | 49,616 | (55,674 | ) | 115,516 | |||||||||||||||
|
Total as of June 30, 2010
|
139,162 | 30,253 | (47,841 | ) | 121, 574 | |||||||||||||||
|
Deducted from non-current assets:
|
||||||||||||||||||||
|
Allowance for doubtful mortgage receivable
|
2,208 | -- | -- | 2,208 | 2,208 | 2,208 | ||||||||||||||
|
Allowance for doubtful accounts
|
-- | -- | -- | -- | -- | 1,250 | ||||||||||||||
|
Allowance for impairment of undeveloped plots of land
|
-- | -- | -- | -- | -- | 50 | ||||||||||||||
|
Allowance for impairment of fixed assets
|
2,507 | -- | (iii) | 693 | 1,814 | 2,507 | 3,532 | |||||||||||||
|
Allowance for impairment of inventories
|
29 | 146 | 92 | 83 | 29 | 157 | ||||||||||||||
|
Allowance for impairment of non-current investments…………
|
-- | -- | -- | -- | -- | 1,115 | ||||||||||||||
|
Total as of June 30, 2012
|
4,744 | 146 | 785 | 4,105 | ||||||||||||||||
|
Total as of June 30, 2011
|
8,312 | -- | (3,568 | ) | 4,744 | |||||||||||||||
|
Total as of June 30, 2010
|
11,777 | 2,593 | (6,058 | ) | 8,312 | |||||||||||||||
|
Included in current liabilities:
|
||||||||||||||||||||
|
Provision for contingencies
|
(iv) | 2,019 | 1,786 | (v) | 1,359 | 2,446 | 2,019 | 2,890 | ||||||||||||
|
Total as of June 30, 2012
|
2,019 | 1,786 | 1,359 | 2,446 | ||||||||||||||||
|
Total as of June 30, 2011
|
2,890 |
1,473
|
( 2,344 | ) | 2,019 | |||||||||||||||
|
Total as of June 30, 2010
|
2,594 |
2,095
|
(1,799 | ) | 2,890 | |||||||||||||||
|
Included in non-current liabilities:
|
||||||||||||||||||||
|
Provision for contingencies
|
(iv) | 12,881 | 12,172 | (v) | 7,230 | 17,823 | 12,881 | 7,940 | ||||||||||||
|
Total as of June 30, 2012
|
12,881 | 12,172 | 7,230 | 17,823 | ||||||||||||||||
|
Total as of June 30, 2011
|
7,940 |
Ps. 7,566
|
(2,625 | ) | 12,881 | |||||||||||||||
|
Total as of June 30, 2010
|
5,537 | 3,305 | (902 | ) | 7,940 | |||||||||||||||
|
c.
|
Allowances and provisions (continued)
|
|
|
Year ended June 30,
|
|||||||||||
|
|
2012
|
2011
|
2010
|
|||||||||
|
I. Cost of sales
|
||||||||||||
|
Stock as of beginning of year '(ii)'
|
346,102 | 307,865 | 180,228 | |||||||||
|
Plus:
|
||||||||||||
|
Purchases of the year '(i)'
|
18,090 | 103,501 | 87,340 | |||||||||
|
Adquisition and sale of business
|
(1,027 | ) | 3,021 | 21,902 | ||||||||
|
Expenses (Note 27.f.)'
|
1,183 | 5,840 | 14,004 | |||||||||
|
Barter Caballito plot of land (TGLT)
|
176 | 51,999 | - - | |||||||||
|
Restitution of assets of mortgage foreclosure
|
- - | 471 | - - | |||||||||
|
Transfers from fixed assets
|
31,758 | 7,279 | 43,984 | |||||||||
|
Transfers from intangible assets
|
- - | 238 | - - | |||||||||
|
Transfers from undeveloped parcels of land
|
- - | 67,130 | 7,789 | |||||||||
|
Capitalized interest
|
2,600 | 2,857 | 1,932 | |||||||||
|
Reversal Caballito plot of land (Cyrsa)
|
- - | (3,595 | ) | - - | ||||||||
|
Write offs due to obsolescence
|
- - | (1,189 | ) | - - | ||||||||
|
Stock as of end of year (iii)'
|
(223,949 | ) | (346,102 | ) | (307,865 | ) | ||||||
|
Subtotal
|
174,933 | 199,315 | 49,314 | |||||||||
|
Plus:
|
||||||||||||
|
Gain from recognition of inventories at net realizable value
|
42,817 | 45,442 | 33,831 | |||||||||
|
Results from holding of real estate assets
|
23 | 7 | - - | |||||||||
|
Cost of properties sold
|
217,773 | 244,764 | 83,145 | |||||||||
|
II. Cost of leases
|
||||||||||||
|
Expenses (Note 27.f.)
|
213,971 | 214,032 | 189,783 | |||||||||
|
Cost of properties leased
|
213,971 | 214,032 | 189,783 | |||||||||
|
III. Cost of hotel activities
|
||||||||||||
|
Stock as of beginning of year
|
3,575 | 3,141 | 2,125 | |||||||||
|
Purchases of the year
|
1,216 | 434 | 1,016 | |||||||||
|
Expenses (Note 27.f.)
|
116,983 | 119,471 | 102,897 | |||||||||
|
Stock as of end of year
|
(4,791 | ) | (3,575 | ) | (3,141 | ) | ||||||
|
Cost of hotel activities
|
116,983 | 119,471 | 102,897 | |||||||||
|
IV. Cost of consumer financing
|
||||||||||||
|
Expenses (Note 27.f.)
|
1,605 | 22,488 | 99,470 | |||||||||
|
Cost of consumer financing
|
1,605 | 22,488 | 99,470 | |||||||||
|
TOTAL COSTS
|
550,331 | 600,755 | 475,295 | |||||||||
|
(i)
|
As of June 30, 2010, includes Ps. 8,200 related to the square meters that shall be received to the balance from the sale of business (see note 2.g.C.4).
|
|
(ii)
|
Net of Ps. 2,424, Ps. 3,651 and Ps. 7,479 of advances to suppliers as of June 30, 2012, 2011 and 2010.
|
|
(iii)
|
Net of Ps. 650, Ps. 2,424 and Ps. 3,651 of advances to suppliers as of June 30, 2012, 2011 and 2010.
|
|
e.
|
Foreign currency assets and liabilities
|
|
Total as of June 30,
|
|||||||||||||||||
|
Captions
|
Currency
|
Amount of
foreign currency
|
Current
Exchange rate (i)
|
2012
|
2011
|
||||||||||||
|
Assets
|
|||||||||||||||||
|
Current assets
|
|||||||||||||||||
|
Cash and banks:
|
|||||||||||||||||
|
Cash on hand
|
US$
|
1,556 | 4.487 | 6,981 | 355 | ||||||||||||
|
Cash on hand
|
EUR
|
15 | 5.674 | 86 | 109 | ||||||||||||
|
Cash on hand
|
GBP
|
3 | 7.037 | 18 | 17 | ||||||||||||
|
Cash on hand
|
UYU
|
-- | -- | -- | 0 | ||||||||||||
|
Cash on hand
|
BRL
|
6 | 2.030 | 13 | 7 | ||||||||||||
|
Bank accounts
|
US$
|
51,995 | 4.487 | 233,300 | 139,927 | ||||||||||||
|
Bank accounts
|
EUR
|
82 | 5.674 | 466 | 91 | ||||||||||||
|
Bank accounts
|
GBP
|
-- | 7.037 | 1 | - - | ||||||||||||
|
Investments:
|
|||||||||||||||||
|
Other investments
|
US$
|
2 | 4.487 | 9 | 12 | ||||||||||||
|
Mutual funds
|
US$
|
10,117 | 4.487 | 45,394 | 172,364 | ||||||||||||
|
Shares of public companies
|
US$
|
1,221 | 4.487 | 5,477 | 20 | ||||||||||||
|
Shares of public companies
|
EUR
|
1,091 | 5.674 | 6,191 | 2,892 | ||||||||||||
|
Interest receivable Non-Convertible Notes Cresud S.A.C.I.F. y A
|
US$
|
1,262 | 4.487 | 5,664 | 2,615 | ||||||||||||
|
Accounts receivable, net
|
US$
|
8,255 | 4.487 | 37,041 | 76,140 | ||||||||||||
|
Accounts receivable, net
|
UYU
|
348 | 0.207 | 72 | 77 | ||||||||||||
|
Related Parties
|
US$
|
219 | 4.527 | 993 | 136 | ||||||||||||
|
Other receivables and prepaid expenses:
|
|||||||||||||||||
|
Related parties
|
US$
|
1,286 | 4.527 | 5,824 | 4,953 | ||||||||||||
|
Prepaid expenses and services…
|
US$
|
124 | 4.487 | 554 | 2,043 | ||||||||||||
|
Prepaid expenses and services
|
UYU
|
435 | 0.207 | 90 | -- | ||||||||||||
|
Others
|
US$
|
2,753 | 4.487 | 12,356 | 10,495 | ||||||||||||
|
Others
|
UYU
|
5 | 0.207 | 1 | 1 | ||||||||||||
|
Others
|
EUR
|
29 | 5.674 | 163 | 17 | ||||||||||||
|
Total current assets
|
360,694 | 412,271 | |||||||||||||||
|
Non-current assets
|
|||||||||||||||||
|
Investments:
|
|||||||||||||||||
|
Non-convertible Notes Cresud S.A.C.I.F. y A.
|
US$
|
659 | 4.487 | 2,958 | 7,706 | ||||||||||||
|
Advance payments for the acquisition of shares
|
US$
|
-- | -- | -- | 1,797 | ||||||||||||
|
Hersha Hospitality Trust
|
US$
|
67,008 | 4.487 | 300,666 | 277,248 | ||||||||||||
|
Supertel Hospitality Inc.
|
US$
|
30,292 | 4.487 | 135,922 | -- | ||||||||||||
|
Others
|
US$
|
-- | -- | -- | 94 | ||||||||||||
|
Accounts receivable, net
|
US$
|
8,035 | 4.487 | 36,051 | 14,108 | ||||||||||||
|
Accounts receivable, net
|
BRL
|
1 | 2.030 | 2 | -- | ||||||||||||
|
Other receivables and prepaid expenses:
|
|||||||||||||||||
|
Others
|
US$
|
1,375 | 4.487 | 6,167 | 863 | ||||||||||||
|
Total non-current assets
|
481,766 | 301,816 | |||||||||||||||
|
Total assets as of June 30, 2012
|
842,460 | ||||||||||||||||
|
Total assets as of June 30, 2011
|
714,087 | ||||||||||||||||
|
Total as of June 30,
|
|||||||||||||||||
|
Captions
|
Currency
|
Amount of
foreign currency
|
Current
Exchange rate (i)
|
2012
|
2011
|
||||||||||||
|
Liabilities
|
|||||||||||||||||
|
Current liabilities
|
|||||||||||||||||
|
Trade accounts payable:
|
|||||||||||||||||
|
Trade accounts payable
|
US$
|
2,755 | 4.527 | 12,473 | 17,170 | ||||||||||||
|
Trade accounts payable
|
EUR
|
28 | 5.736 | 162 | 185 | ||||||||||||
|
Trade accounts payable
|
UYP
|
357 | 0.207 | 74 | -- | ||||||||||||
|
Related parties
|
US$
|
392 | 4.527 | 1,774 | 638 | ||||||||||||
|
Advances from customers
|
US$
|
13,383 | 4.527 | 60,584 | 106,596 | ||||||||||||
|
Related parties
|
US$
|
555 | 4.527 | 2,512 | -- | ||||||||||||
|
Taxes payable
|
US$
|
64 | 4.527 | 289 | 64 | ||||||||||||
|
Short-Term debt
|
US$
|
38,390 | 4.527 | 173,790 | 117,724 | ||||||||||||
|
Short-Term debt
|
EUR
|
-- | -- | -- | 133 | ||||||||||||
|
Other liabilities:
|
|||||||||||||||||
|
Related Parties
|
US$
|
11 | 4.527 | 51 | 20,037 | ||||||||||||
|
Guarantee deposits
|
US$
|
293 | 4.527 | 1,328 | 2,113 | ||||||||||||
|
Others
|
US$
|
241 | 4.527 | 1,091 | 88 | ||||||||||||
|
Total current liabilities
|
254,128 | 264,748 | |||||||||||||||
|
Non-current liabilitie
s
|
|||||||||||||||||
|
Advances from customers
|
US$
|
817 | 4.527 | 3,699 | 418 | ||||||||||||
|
Long-Term debt
|
US$
|
450,558 | 4.527 | 2,039,675 | 1,770,477 | ||||||||||||
|
Other liabilities:
|
|||||||||||||||||
|
Guarantee deposits
|
US$
|
1,509 | 4.527 | 6,832 | 4,745 | ||||||||||||
|
Others
|
US$
|
158 | 4.527 | 716 | 650 | ||||||||||||
|
Taxes payable
|
US$
|
809 | 4.527 | 3,662 | 7,924 | ||||||||||||
|
Provision for contingencies
|
US$
|
200 | 4.527 | 905 | 2,877 | ||||||||||||
|
Total non-current liabilities
|
2,055,489 | 1,787,091 | |||||||||||||||
|
Total liabilities as of June 30, 2012
|
2,309,617 | ||||||||||||||||
|
Total liabilities as of June 30, 2011
|
2,051,839 | ||||||||||||||||
|
Items
|
Cost of properties leased
|
Cost of properties sold
|
Cost of hotel activities
|
Cost of consumer financing
|
Cost of pass-through expenses
|
Cost of collective promotion fund
|
Cost of expenses recovery
|
Administrative
|
Selling
|
Total as of June 30, 2012
|
Total as of June 30, 2011
|
Total as of June 30, 2010
|
||||||||||||||||||||||||||||||||||||
|
Director's fees
|
-- | -- | -- | -- | -- | -- | -- | 59,298 | -- | 59,298 | 53,257 | 49,848 | ||||||||||||||||||||||||||||||||||||
|
Fees and payments for services
|
470 | 263 | 2,975 | 1,386 | 16,849 | -- | (16,849 | ) | 38,715 | 1,273 | 45,082 | 46,624 | 67,765 | |||||||||||||||||||||||||||||||||||
|
Salaries, bonuses and society contributions
|
1,276 | 92 | 63,233 | -- | 138,858 | 15,605 | (154,463 | ) | 60,082 | 24,106 | 148,789 | 143,736 | 165,836 | |||||||||||||||||||||||||||||||||||
|
Depreciation and amortization
|
162,627 | -- | 10,411 | -- | -- | -- | -- | 4,483 | 61 | 177,582 | 171,128 | 158,678 | ||||||||||||||||||||||||||||||||||||
|
Maintenance of building
|
32,113 | 765 | 10,050 | 97 | 115,164 | 1,344 | (116,508 | ) | 3,059 | -- | 46,084 | 41,703 | 38,306 | |||||||||||||||||||||||||||||||||||
|
Mail and telephone
|
305 | 3 | 5,083 | -- | 7,549 | -- | (7,549 | ) | 944 | 230 | 6,565 | 5,541 | 5,035 | |||||||||||||||||||||||||||||||||||
|
Travel expenses
|
-- | -- | -- | -- | -- | -- | -- | 854 | -- | 854 | 1,253 | 1,212 | ||||||||||||||||||||||||||||||||||||
|
Advertising
|
-- | -- | 1 | -- | 94 | 104,023 | (104,117 | ) | -- | 10,131 | 10,132 | 12,476 | 27,769 | |||||||||||||||||||||||||||||||||||
|
Lease expense
|
-- | -- | -- | -- | 12,002 | 198 | (12,200 | ) | 1,312 | 2 | 1,314 | 1,859 | 1,038 | |||||||||||||||||||||||||||||||||||
|
Commissions and property sales charges
|
-- | -- | 3,327 | -- | (1,010 | ) | 2 | 1,008 | 1,782 | 12,335 | 17,444 | 21,084 | 55,158 | |||||||||||||||||||||||||||||||||||
|
Freight and transportation
|
-- | 8 | 348 | -- | 4,395 | 560 | (4,955 | ) | 1,365 | 538 | 2,259 | 2,768 | 5,272 | |||||||||||||||||||||||||||||||||||
|
Taxes, rates and contributions
|
2,624 | 52 | -- | -- | 62,351 | 5,495 | (67,846 | ) | 24,616 | 32,719 | 60,011 | 68,257 | 52,586 | |||||||||||||||||||||||||||||||||||
|
Subscriptions and publications
|
-- | -- | -- | -- | 130 | -- | (130 | ) | 1,035 | -- | 1,035 | 600 | 626 | |||||||||||||||||||||||||||||||||||
|
Bank charges
|
-- | -- | -- | -- | -- | -- | -- | 2,451 | -- | 2,451 | 3,530 | 3,931 | ||||||||||||||||||||||||||||||||||||
|
Safe deposits box
|
-- | -- | -- | -- | -- | -- | -- | 1,334 | -- | 1,334 | 779 | 709 | ||||||||||||||||||||||||||||||||||||
|
Allowance for doubtful accounts
|
-- | -- | -- | -- | -- | -- | -- | -- | 16,676 | 16,676 | 19,794 | - - | ||||||||||||||||||||||||||||||||||||
|
Recovery of Allowance for doubtful accounts
|
-- | -- | -- | -- | -- | -- | - - | -- | (8,590 | ) | (8,590 | ) | (12,764 | ) | - - | |||||||||||||||||||||||||||||||||
|
Food and beverages
|
-- | -- | 13,769 | -- | -- | -- | -- | -- | -- | 13,769 | 14,341 | 11,929 | ||||||||||||||||||||||||||||||||||||
|
Insurances
|
-- | -- | 137 | 122 | 2,365 | 46 | (2,411 | ) | 1,859 | -- | 2,118 | 2,774 | 4,663 | |||||||||||||||||||||||||||||||||||
|
Surveillance
|
-- | -- | -- | -- | 6,581 | -- | (6,581 | ) | 3,183 | -- | 3,183 | 2,649 | 2,106 | |||||||||||||||||||||||||||||||||||
|
Training courses
|
-- | -- | -- | -- | 5 | -- | (5 | ) | 179 | -- | 179 | 252 | 287 | |||||||||||||||||||||||||||||||||||
|
Gross sales tax
|
-- | -- | -- | -- | 41 | -- | (41 | ) | -- | 16,136 | 16,136 | 14,071 | 51,200 | |||||||||||||||||||||||||||||||||||
|
Personnel
|
-- | -- | (3,187 | ) | -- | 6,015 | 286 | (6,301 | ) | 1,558 | 449 | (1,180 | ) | 2,120 | 4,564 | |||||||||||||||||||||||||||||||||
|
Common area maintenance expenses
|
214 | -- | -- | -- | -- | -- | -- | -- | -- | 214 | 1,154 | - - | ||||||||||||||||||||||||||||||||||||
|
Unrecovered expenses
|
13,019 | -- | -- | -- | 749 | 1,273 | (2,022 | ) | -- | 1,343 | 14,362 | 25,334 | 23,585 | |||||||||||||||||||||||||||||||||||
|
Expenses recovery
|
-- | -- | -- | -- | (375,264 | ) | (128,858 | ) | 504,122 | -- | -- | -- | - - | - - | ||||||||||||||||||||||||||||||||||
|
Change for contingencies for lawsuits.
|
914 | -- | -- | -- | -- | -- | -- | 1,759 | -- | 2,673 | 2,755 | 3,189 | ||||||||||||||||||||||||||||||||||||
|
Notary expenses
|
-- | -- | -- | -- | -- | -- | -- | 269 | -- | 269 | 488 | 780 | ||||||||||||||||||||||||||||||||||||
|
Other
|
409 | -- | 10,836 | -- | 3,126 | 26 | (3,152 | ) | 7,269 | 1,105 | 19,619 | 21,331 | 26,388 | |||||||||||||||||||||||||||||||||||
|
Total as of June 30, 2012
|
213,971 | 1,183 | 116,983 | 1,605 | -- | -- | -- | 217,406 | 108,514 | 659,662 | ||||||||||||||||||||||||||||||||||||||
|
Total as of June 30, 2011
|
214,032 | 5,840 | 119,471 | 22,488 | - - | - - | - - | 200,359 | 106,704 | 668,894 | ||||||||||||||||||||||||||||||||||||||
|
Total as of June 30, 2010
|
189,783 | 14,004 | 102,897 | 99,470 | - - | - - | - - | 195,291 | 185,401 | 786,846 | ||||||||||||||||||||||||||||||||||||||
|
Page
|
|
|
BANCO HIPOTECARIO SA AND SUBSIDIARIES
|
|
|
Report of Independent Registered Public Accounting Firm
|
F – 165
|
|
Consolidated Balance Sheets as of June 30, 2012 and 2011
|
F – 166
|
|
Consolidated Statements of Income for the years ended June 30, 2012, 2011 and 2010
|
F – 168
|
|
Consolidated Statements of Changes in Shareholders´ Equity for the years ended June 30, 2012, 2011 and 2010
|
F – 170
|
|
Consolidated Statements of Cash Flows for the years ended June 30, 2012, 2011 and 2010
|
F – 171
|
|
Notes to the Consolidated Financial Statements
|
F – 172
|
|
Price Waterhouse & Co S.R.L.
|
|||
|
|
By:
|
/s/ Marcelo Trama | |
| Buenos Aires, Argentina |
Marcelo Trama
|
||
| August 9, 2012, except for notes 32 and 34 as to which the date is October 30, 2012 | Partner | ||
|
June 30,
|
||||||||
|
2012
|
2011
|
|||||||
|
ASSETS
|
||||||||
|
Cash and due from banks
|
Ps. 216,548
|
Ps. 197,114
|
||||||
|
Banks and correspondents
|
1,135,926 | 716,694 | ||||||
| 1,352,474 | 913,808 | |||||||
|
Government and corporate securities (Note 7)
|
2,071,656 | 2,344,629 | ||||||
|
Loans (Note 8)
|
||||||||
|
Mortgage loans
|
1,696,956 | 1,642,936 | ||||||
|
Other loans
|
6,882,332 | 4,711,966 | ||||||
| 8,579,288 | 6,354,902 | |||||||
|
Plus: Accrued interest receivable
|
68,456 | 41,960 | ||||||
|
Less: Allowance for loan losses (Note 9)
|
(236,512 | ) | (215,297 | ) | ||||
| 8,411,232 | 6,181,565 | |||||||
|
Other receivables from financial transactions (Note 10)
|
||||||||
|
Collateral receivable under repurchase agreements
|
161,281 | 28,169 | ||||||
|
Amounts receivable under derivative financial instruments
|
382,085 | 798,397 | ||||||
|
Loans in trust pending securitization
|
21,481 | 31,839 | ||||||
|
Amounts receivable under reverse repurchase agreements of government and corporate securities
|
627,880 | 204,031 | ||||||
|
Other (Note 10)
|
1,483,022 | 887,144 | ||||||
| 2,675,749 | 1,949,580 | |||||||
|
Plus: Accrued interest receivable
|
9,912 | 11,678 | ||||||
|
Less: Allowance for Other receivables from financial transactions
|
(92,291 | ) | (73,873 | ) | ||||
| 2,593,370 | 1,887,385 | |||||||
|
Assets under financial leases
|
712 | - | ||||||
|
Investments in other companies
|
4,066 | 4,066 | ||||||
|
Miscellaneous receivables (Note 11)
|
679,187 | 547,317 | ||||||
|
Bank premises and equipment (Note 12)
|
110,755 | 99,457 | ||||||
|
Miscellaneous assets (Note 13)
|
37,224 | 39,694 | ||||||
|
Intangible assets (Note 12)
|
76,425 | 83,181 | ||||||
|
Items pending allocation
|
371 | 1,699 | ||||||
|
Total Assets
|
Ps. 15,337,472
|
Ps. 12,102,801
|
||||||
|
June 30
|
||||||||
|
2012
|
2011
|
|||||||
|
LIABILITIES AND SHAREHOLDERS' EQUITY
|
||||||||
|
LIABILITIES
|
||||||||
|
Deposits
|
||||||||
|
Checking accounts
|
Ps. 2,029,353
|
Ps. 116,115
|
||||||
|
Saving accounts
|
524,120 | 433,418 | ||||||
|
Time deposits
|
4,172,884 | 4,479,516 | ||||||
|
Other deposit accounts
|
79,756 | 80,345 | ||||||
| 6,806,113 | 5,109,394 | |||||||
|
Plus: Accrued interest payable
|
137,098 | 113,378 | ||||||
| 6,943,211 | 5,222,772 | |||||||
|
Other liabilities from financial transactions
|
||||||||
|
Other banks and international entities (Note 16)
|
550,865 | 200,002 | ||||||
|
Bonds (Note 17)
|
1,983,959 | 1,847,234 | ||||||
|
Argentine Central Bank
|
6,905 | 12,518 | ||||||
|
Amounts payable under derivative financial instruments (Note 19)
|
388,595 | 675,459 | ||||||
|
Borrowings under repurchase agreements collateralized by government securities
|
97,948 | 207,656 | ||||||
|
Obligation to return securities acquired under reverse repurchase agreements of government and corporate securities (Note 15)
|
654,882 | 2,280 | ||||||
|
Other
|
515,089 | 173,519 | ||||||
| 4,198,243 | 3,118,668 | |||||||
|
Plus: Accrued interest payable
|
28,933 | 23,398 | ||||||
| 4,227,176 | 3,142,066 | |||||||
|
Miscellaneous liabilities
|
||||||||
|
Taxes
|
68,212 | 46,120 | ||||||
|
Sundry creditors (Note 21)
|
385,587 | 312,753 | ||||||
|
Other (Note 21)
|
104,054 | 87,917 | ||||||
| 557,853 | 446,790 | |||||||
|
Reserve for contingencies (Note 14)
|
172,080 | 153,133 | ||||||
|
Items pending allocation
|
6,323 | 3,669 | ||||||
|
Non-controlling interest
|
61,635 | 66,274 | ||||||
|
Total Liabilities
|
11,968,278 | 9,034,704 | ||||||
|
SHAREHOLDERS' EQUITY
|
||||||||
|
Common stock
|
1,463,365 | 1,463,365 | ||||||
|
Treasury stock
|
54,149 | 54,149 | ||||||
|
Paid in capital
|
834 | 834 | ||||||
|
Inflation adjustment on common stock
|
699,601 | 699,601 | ||||||
|
Reserves
|
894,429 | 476,524 | ||||||
|
Retained earnings
|
256,816 | 373,624 | ||||||
|
Total Shareholders' Equity
|
3,369,194 | 3,068,097 | ||||||
|
Total Liabilities and Shareholders' Equity
|
Ps. 15,337,472
|
Ps. 12,102,801
|
||||||
|
2012
|
2011
|
2010
|
||||||||||
|
Financial income
|
||||||||||||
|
Interest on loans and other receivables from financial transactions
|
Ps. 1,405,016
|
Ps. 906,992
|
Ps. 718,233
|
|||||||||
|
Income from government and corporate securities.
|
471,577 | 510,711 | 504,019 | |||||||||
|
Other
|
5,108 | 2,786 | 57 | |||||||||
| 1,881,701 | 1,420,489 | 1,222,309 | ||||||||||
|
Financial expenses
|
||||||||||||
|
Interest on deposits and other liabilities from financial transactions
|
872,265 | 667,804 | 614,166 | |||||||||
|
Contributions and taxes on financial income
|
110,972 | 80,259 | 47,424 | |||||||||
| 983,237 | 748,063 | 661,590 | ||||||||||
|
Gross brokerage margin
|
Ps. 898,464
|
Ps. 672,426
|
Ps. 560,791
|
|||||||||
|
Provision for loan losses (Note 9)
|
154,539 | 110,141 | 100,150 | |||||||||
|
Income from services
|
||||||||||||
|
Insurance premiums
|
297,747 | 254,956 | 106,748 | |||||||||
|
Commissions (Note 22)
|
547,465 | 398,351 | 244,336 | |||||||||
|
Other (Note 22)
|
248,715 | 169,848 | 125,036 | |||||||||
| 1,093,927 | 823,155 | 476,120 | ||||||||||
|
Expenses for services
|
||||||||||||
|
Insurance claims
|
40,834 | 43,287 | 14,528 | |||||||||
|
Commissions (Note 22)
|
165,570 | 121,499 | 122,394 | |||||||||
|
Contributions and taxes on income from services
|
25,705 | 17,872 | 11,940 | |||||||||
| 232,109 | 182,658 | 148,862 | ||||||||||
|
Administrative expenses
|
||||||||||||
|
Salaries and social security contributions
|
655,514 | 485,546 | 276,977 | |||||||||
|
Advertising expenses
|
85,258 | 63,038 | 37,264 | |||||||||
|
Value added tax and other taxes
|
80,226 | 42,015 | 26,559 | |||||||||
|
Directors’ and Syndics’ fees
|
22,325 | 15,842 | 11,150 | |||||||||
|
Fees for administrative services
|
167,116 | 112,535 | 75,402 | |||||||||
|
Maintenance and repairs
|
31,205 | 18,603 | 16,213 | |||||||||
|
Electricity and communications
|
38,771 | 26,872 | 27,255 | |||||||||
|
Depreciation of bank premises and equipment
|
14,572 | 14,065 | 13,616 | |||||||||
|
Rent
|
38,032 | 17,661 | 15,379 | |||||||||
|
Other
|
143,865 | 123,052 | 63,551 | |||||||||
| 1,276,884 | 919,229 | 563,366 | ||||||||||
|
Net income from financial transactions
|
Ps. 328,859
|
Ps. 283,553
|
Ps. 224,461
|
|||||||||
|
2012
|
2011
|
2010
|
||||||||||
|
Miscellaneous income
|
||||||||||||
|
Penalty interest
|
49,524 | 30,950 | 9,817 | |||||||||
|
Loans recoveries
|
142,326 | 141,967 | 87,382 | |||||||||
|
Other (Note 23)
|
78,380 | 21,489 | 15,677 | |||||||||
| 270,230 | 194,406 | 112,876 | ||||||||||
|
Miscellaneous expenses
|
||||||||||||
|
Provision for other contingencies and miscellaneous receivables
|
117,015 | 66,845 | 49,752 | |||||||||
|
Other (Note 23)
|
130,073 | 151,294 | 62,835 | |||||||||
| 247,088 | 218,139 | 112,587 | ||||||||||
|
Income before income taxes and Non-controlling interest
|
352,001 | 259,820 | 224,750 | |||||||||
|
Income taxes (Note 25)
|
50,287 | 28,021 | 24,351 | |||||||||
|
Non-controlling interest
|
(617 | ) | (13,382 | ) | (1,470 | ) | ||||||
|
Net income for the period
|
301,097 | 218,417 | 198,929 | |||||||||
|
Reserves
|
||||||||||||||||||||||||||||||||
|
Common stock
|
Paid in capital (Note 27)
|
Treasury stock (Note 27)
|
Inflation adjustment of common stock
|
Legal
|
Voluntary
|
Retained earnings
|
Total shareholders´ equity
|
|||||||||||||||||||||||||
|
(Note 27)
|
(Note 27)
|
(Note 27)
|
(Note 27)
|
|||||||||||||||||||||||||||||
|
Balance as of June 30, 2009
|
1,428,900 | - | 105,091 | 683,124 | 397,908 | - | 47,714 | 2,662,737 | ||||||||||||||||||||||||
|
Retained earnings distribution approved by the General Shareholders’ Meeting held on April 30, 2010 – Legal Reserve
|
- | - | - | 39,553 | - | -39,553 | - | |||||||||||||||||||||||||
|
Net income for the period
|
- | - | - | - | - | - | 198,929 | 198,929 | ||||||||||||||||||||||||
|
Balance as of June 30, 2010
|
1,428,900 | - | 105,091 | 683,124 | 437,461 | - | 207,09 | 2,861,666 | ||||||||||||||||||||||||
|
Retained earnings distribution approved by the General Shareholders’ Meeting held on April 13, 2011 – Legal Reserve
|
- | - | - | - | 39,063 | - | -52,438 | -13,375 | ||||||||||||||||||||||||
|
Sales of treasury stocks (Note 27.a.)
|
34,465 | 834 | -50,942 | 16,477 | - | - | 555 | 1,389 | ||||||||||||||||||||||||
|
Net income for the period
|
- | - | - | - | - | - | 218,417 | 218,417 | ||||||||||||||||||||||||
|
Balance as of June 30, 2011
|
1,463,365 | 834 | 54,149 | 699,601 | 476,524 | - | 373,624 | 3,068,097 | ||||||||||||||||||||||||
|
Retained earnings distribution approved by the General Shareholders’ Meeting held on March 27, 2012 – Legal Reserve
|
- | - | - | - | 50,304 | 367,601 | -417,905 | - | ||||||||||||||||||||||||
|
Net income for the period
|
- | - | - | - | - | - | 301,097 | 301,097 | ||||||||||||||||||||||||
|
Balance as of June 30, 2012
|
1,463,365 | 834 | 54,149 | 699,601 | 526,828 | 367,601 | 256,816 | 3,369,194 | ||||||||||||||||||||||||
|
2012
|
2011
|
2010
|
||||||||||
|
Cash flows from operating activities:
|
||||||||||||
|
Net income
|
Ps. 301,097
|
Ps. 218,417
|
Ps. 198,929
|
|||||||||
|
Adjustments to reconcile net income to net cash provided by Cash Flows from
operating
activities:
|
||||||||||||
|
Provision for loan losses and for contingencies and miscellaneous receivables, net of reversals
|
259,286 | 176,986 | 149,902 | |||||||||
|
Net gain on investment government securities
|
(11,655 | ) | (23,324 | ) | (151,380 | ) | ||||||
|
Gain / (loss) on derivative financial instruments
|
1,073 | (51,569 | ) | (48,655 | ) | |||||||
|
Depreciation and amortization
|
38,978 | 34,863 | 28,433 | |||||||||
|
Net gain on sale of premises and equipment and miscellaneous assets
|
(2,763 | ) | (3,721 | ) | (1,599 | ) | ||||||
|
Net Indexing (CER and CVS) of loans and deposits
|
19,319 | 81,053 | 45,935 | |||||||||
|
Non-controlling interest
|
617 | 13,382 | 1,470 | |||||||||
|
Net change in trading securities
|
350,747 | (944,799 | ) | (481,200 | ) | |||||||
|
Net change in other assets
|
(968,239 | ) | (128,346 | ) | 386,164 | |||||||
|
Net change in other liabilities
|
548,577 | 14,749 | (1,323,655 | ) | ||||||||
|
Net cash (used in) operating activities
|
537,037 | (612,309 | ) | (1,195,656 | ) | |||||||
|
Cash flows from investing activities:
|
||||||||||||
|
(Increase)/Decrease in loans, net
|
(2,567,354 | ) | (2,060,769 | ) | (1,151,335 | ) | ||||||
|
Proceeds from securitization of consumer loans
|
278,336 | 515,901 | 762,120 | |||||||||
|
Proceeds from maturities of available for sale securities
|
1,169 | 553,615 | 556,126 | |||||||||
|
Payment for the Tarshop S.A. acquisition net of cash acquired
|
- | (89,352 | ) | - | ||||||||
|
Payment for the BACS Administradora de activos S.A. S.G.F.C.I.S.A. acquisition net of cash acquired
|
287 | - | - | |||||||||
|
Proceeds from sales of available for sale securities
|
6,075 | 1,421,741 | 233,217 | |||||||||
|
Proceeds from sale of premises and equipment
|
7,980 | 21,635 | 1,570 | |||||||||
|
Purchases of premises and equipment, miscellaneous and intangible assets
|
(39,514 | ) | (86,415 | ) | (33,856 | ) | ||||||
|
Net cash provided by investing activities
|
(2,313,021 | ) | 276,356 | 367,842 | ||||||||
|
Cash flows from financing activities:
|
||||||||||||
|
Increase in deposits, net
|
1,696,719 | 718,698 | 1,023,776 | |||||||||
|
Principal payments on bonds, notes, and other debts
|
(242,272 | ) | (632,467 | ) | (612,894 | ) | ||||||
|
Proceeds from issuance of bonds, notes and other debts
|
348,975 | 100,000 | - | |||||||||
|
(Decrease)/Increase in borrowings, net
|
380,537 | 223,331 | (116,139 | ) | ||||||||
|
Net cash provided by financing activities
|
2,183,959 | 409,562 | 294,743 | |||||||||
|
Net increase/(decrease) in cash and cash equivalents
|
407,975 | 73,609 | (533,071 | ) | ||||||||
|
Cash and cash equivalents at the beginning of the period
|
913,808 | 812,779 | 1,227,901 | |||||||||
|
Effect of foreign exchange changes on cash and cash equivalents
|
30,691 | 27,420 | 117,949 | |||||||||
|
Cash and cash equivalents at the end of the period
|
Ps. 1,352,474
|
Ps. 913,808
|
Ps. 812,779
|
|||||||||
|
Supplemental disclosure of cash flow information:
|
||||||||||||
|
Cash paid for interest
|
Ps. 29,255
|
PS. 56,018
|
Ps. 31,720
|
|||||||||
|
Cash paid for presumptive minimum income tax
|
33,020 | 19,855 | 19,944 | |||||||||
|
Non-cash transactions involving securitizations
|
61,366 | 25,795 | 38,106 | |||||||||
|
1.
|
General
|
|
Issuing Company
|
2012
|
2011
|
||||||
|
BHN Sociedad de Inversión Sociedad Anónima
|
99.99 | % | 99.99 | % | ||||
|
BHN Seguros Generales Sociedad Anónima
|
99.98 | % | 99.98 | % | ||||
|
BHN Vida Sociedad Anónima
|
99.98 | % | 99.98 | % | ||||
|
BACS Banco de Crédito y Securitización Sociedad Anónima
|
87.50 | % | 70.00 | % | ||||
|
BACS Administradora de activos S.A. S.G.F.C.I.
|
85.00 | % | - | |||||
|
Tarshop S.A. (Note 30)
|
80.00 | % | 80.00 | % | ||||
|
BH Valores Sociedad de Bolsa SA
|
100.00 | % | 100.00 | % |
|
a)
|
Government securities for Ps. 488,882
(excluding securities issued by Argentine Central Bank).
|
|
b)
|
Loans to the national, provincial and municipal governments for Ps. 51,180.
|
|
c)
|
Other receivables for financial transactions for Ps. 181,175 of which Ps. 19,894 corresponds to SISVIAL Financial Trust’s debt securities and Ps. 161,281
corresponds to repurchase transaction of government securities.
|
|
d)
|
Miscellaneous receivables: Ps. 23,246 corresponding to deposits in Boden 2015 Bonds as collateral for a repo transaction.
|
|
|
The net exposure to the Public Sector, without considering liquid assets in BCRA accounts, amounts to Ps. 744,483 and Ps. 744,413 at June 30, 2012 and 2011, respectively.
|
|
Buildings
|
50 years
|
|
Furniture and fixtures
|
10 years
|
|
Machinery and equipment
|
5 years
|
|
Other
|
5 years
|
|
June 30,
|
||||||||
|
2012
|
2011
|
|||||||
|
BACS Banco de Crédito y Securitización SA
|
Ps. 17,070
|
Ps. 35,609
|
||||||
|
BHN Sociedad de Inversión S.A
|
20 | 1 | ||||||
|
Tarshop S.A
|
44,545 | 30,664 | ||||||
|
Total
|
Ps. 61,635
|
Ps. 66,274
|
||||||
|
|
5. Summary of differences between Argentine Banking GAAP and Argentine GAAP
|
|
a)
|
Accounting for income tax according to the deferred tax method
|
|
b)
|
Secured bonds and other government securities
|
|
c)
|
Derivatives
|
|
d)
|
Receivables and debts stemming from refinancing
|
|
e)
|
Financial Trusts
|
|
f)
|
Commissions, Interest and Costs related to Loans and Credit Cards
|
|
June 30,
|
||||||||
|
2012
|
2011
|
|||||||
|
Banco Hipotecario S.A.
|
||||||||
|
Deposits in U$S as collateral for the currency swap transactions
|
Ps. 73,006
|
Ps. 66,253
|
||||||
|
Deposits in securities issued by the BCRA as collateral for OCT transactions
|
239,147 | 52,088 | ||||||
|
Deposits in pesos as collateral for visa credit card transactions...
|
52,875 | 25,378 | ||||||
|
Deposits in securities issued by the BCRA as collateral for the custody of securities
|
57,668 | - | ||||||
|
Deposits in Boden 2015 Bonds as collateral for repo transactions
|
23,246 | - | ||||||
|
Ps. 445,942
|
Ps. 143,719
|
|||||||
|
Tarshop S.A.
|
||||||||
|
Government securities as collateral for leases
|
Ps. -
|
Ps. 405
|
||||||
|
Deposits in pesos as collateral for leases
|
352 | - | ||||||
|
Certificates of participation in Financial Trusts granted as commercial pledge for a loan received
|
32,426 | 30,298 | ||||||
|
Time deposits pledged for tax obligations arising from Financial Trusts
|
2,392 | 3,043 | ||||||
|
Deposits in pesos related to Financial Trusts transactions
|
6,517 | 7,116 | ||||||
|
Receivable in trust to secure a syndicated loan received
|
68,728 | - | ||||||
|
Ps. 110,415
|
Ps. 40,862
|
|||||||
|
BACS Banco de Crédito y Securitización S.A.
|
||||||||
|
Bogar 2018 Bonds and Mortgage loans as collateral for the advance received from BCRA
|
Ps. 8,847
|
Ps. 14,782
|
||||||
|
Securities issued by the BCRA as collateral for OCT transactions
|
- | 740 | ||||||
|
Ps. 8,847
|
Ps. 15,522
|
|||||||
|
BH Valores Sociedad de Bolsa S.A.
|
||||||||
|
Mercado de Valores de Buenos Aires SA’s share pledged on behalf of Chubb Argentina de Seguros SA
|
Ps. 4,000
|
Ps. 4,000
|
||||||
|
Total
|
Ps. 569,204
|
Ps. 204,103
|
||||||
|
June 30,
|
||||||||
|
2012
|
2011
|
|||||||
|
Holding booked at fair value
|
||||||||
|
Government securities denominated in pesos
|
115,678 | 126,350 | ||||||
|
Government securities denominated in US$
|
77,262 | 419,592 | ||||||
|
Ps. 192,940
|
Ps. 545,942
|
|||||||
|
Holding booked at cost plus return
|
||||||||
|
Discount Bonds
|
27,819 | 26,650 | ||||||
|
Bogar 2018 Bonds
|
7,118 | 12,853 | ||||||
|
Boden 2015 Bonds
|
29,307 | 30,681 | ||||||
|
Bonar 2017 Bonds
|
19,380 | 7,710 | ||||||
|
Other Bonds
|
212,318 | 18,745 | ||||||
|
Ps. 295,942
|
Ps. 96,639
|
|||||||
|
Investment in listed corporate securities
|
||||||||
|
Corporate securities denominated in pesos
|
77,302 | 139,910 | ||||||
|
Corporate securities denominated in US$
|
28,382 | 2,001 | ||||||
|
Ps. 105,684
|
Ps. 141,911
|
|||||||
|
Securities issued by the BCRA
|
||||||||
|
Quoted bills and notes issued by the BCRA
|
1,129,659 | 799,043 | ||||||
|
Unquoted bills and notes issued by the BCRA
|
347,431 | 761,094 | ||||||
|
Ps. 1,477,090
|
Ps. 1,560,137
|
|||||||
|
Total
|
Ps. 2,071,656
|
Ps. 2,344,629
|
||||||
|
·
|
Mortgage loans:
|
|
·
|
Construction project loans
- loans made to various entities for the construction of housing units
|
|
·
|
Individual residential mortgage loans
- mortgage loans made to individuals to finance the acquisition, construction, completion, enlargement, and/or remodeling of their homes
|
|
·
|
Other loans:
|
|
·
|
Certain financial and non-financial sector loans including loans to credit card holders and to individuals
|
|
·
|
Public Loans – loans to National Government and Provinces
|
|
June,
|
||||||||
|
2012
|
2011
|
|||||||
|
Non-financial
public
sector
|
Ps. 50,219
|
Ps. 49,913
|
||||||
|
Financial sector
|
226,205 | 59,692 | ||||||
|
Non-financial private sector
|
||||||||
|
With preferred guarantees (a)
|
1,700,635 | 1,646,704 | ||||||
|
Without preferred guarantees
|
||||||||
|
Personal loans
|
954,867 | 567,290 | ||||||
|
Credit Card Loans
|
3,094,209 | 2,156,283 | ||||||
|
Overdraft facilities
|
1,001,955 | 462,569 | ||||||
|
Other loans (b)
|
1,551,198 | 1,412,451 | ||||||
|
Accrued interest receivable
|
68,456 | 41,960 | ||||||
|
Reserve for loan losses (see Note 9)
|
(236,512 | ) | (215,297 | ) | ||||
|
Total
|
Ps. 8,411,232
|
Ps. 6,181,565
|
||||||
|
(a)
|
Preferred guarantees include first priority mortgages or pledges, cash, gold or public sector bond collateral, certain collateral held in trust, or certain guarantees by the Argentine government.
|
|
(b)
|
Comprised of:
|
|
June 30,
|
||||||||
|
2012
|
2011
|
|||||||
|
Short term loans in pesos
|
Ps. 504,367
|
Ps. 482,044
|
||||||
|
Short term loans in US dollars
|
334,781 | 333,239 | ||||||
|
Loans for the financing of manufacturers
|
162,219 | 147,470 | ||||||
|
Loans for the financing of service providers
|
50,910 | 4,933 | ||||||
|
Export prefinancing
|
257,716 | 267,519 | ||||||
|
Other loans
|
241,205 | 177,246 | ||||||
|
Total
|
Ps. 1,551,198
|
Ps. 1,412,451
|
||||||
|
June 30,
|
||||||||
|
2012
|
2011
|
|||||||
|
Balance at beginning of period
|
Ps. 215,297
|
Ps. 171,303
|
||||||
|
Other adjustment (*)
|
- | 35,789 | ||||||
|
Provision charged to income
|
154,539 | 110,141 | ||||||
|
Loans charged off
|
(133,324 | ) | (101,936 | ) | ||||
|
Balance at end of period
|
Ps. 236,512
|
Ps. 215,297
|
||||||
|
June 30,
|
||||||||
|
2012
|
2011
|
|||||||
|
Preferred guarantees, including deposits with the
|
||||||||
|
Argentine Central Bank
|
Ps. 1,250,983
|
Ps. 616,209
|
||||||
|
Unsecured guarantees
(1)
|
1,434,678 | 1,345,049 | ||||||
|
Subtotal
|
2,685,661 | 1,961,258 | ||||||
|
Less: Allowance for losses
(2)
|
(92,291 | ) | (73,873 | ) | ||||
|
Total
|
Ps. 2,593,370
|
Ps. 1,887,385
|
||||||
|
June 30,
|
||||||||
|
2012
|
2011
|
|||||||
|
Subordinated bonds
(1)
|
Ps. 308,886
|
Ps. 318,403
|
||||||
|
Certificates of participation (Note 20)
|
347,444 | 290,660 | ||||||
|
Bonds held in the Bank’s portfolio
(2)
|
9,646 | 7,385 | ||||||
|
Bonds unquoted
|
173,192 | 115,110 | ||||||
|
Collateral for OTC transactions
|
239,147 | 52,828 | ||||||
|
Amounts receivable from spot and forward sales pending settlement
|
263,680 | - | ||||||
|
Other
|
141,027 | 92,758 | ||||||
|
Total
|
Ps. 1,483,022
|
Ps. 877,144
|
||||||
|
June 30,
|
||||||||
|
2012
|
2011
|
|||||||
|
Withholdings, credits and prepaid income tax
|
Ps. 10,317
|
Ps. 7,306
|
||||||
|
Recoverable expenses, taxes, and advances to third parties
|
66,099 | 58,631 | ||||||
|
Attachments for non-restructured ON
|
6,634 | 6,506 | ||||||
|
Guarantee deposit
(1)
|
152,981 | 69,069 | ||||||
|
Presumptive minimum income – Credit tax (Note 26)
|
192,343 | 164,406 | ||||||
|
Receivables from master servicing activities
|
3,969 | 4,117 | ||||||
|
Other Directors fees
|
6,906 | 3,661 | ||||||
|
Advance payment – Acquisition of BACS’ shares (Note 1.c.)
|
- | 3,600 | ||||||
|
Loans to Bank staff
|
139,577 | 109,853 | ||||||
|
Other
|
107,453 | 125,885 | ||||||
|
Subtotal
|
686,279 | 553,034 | ||||||
|
Less: Allowance for collection risks
|
(7,092 | ) | (5,717 | ) | ||||
|
Total
|
Ps. 679,187
|
Ps. 547,317
|
||||||
|
June 30,
|
||||||||
|
2012
|
2011
|
|||||||
|
Land and buildings
|
Ps. 117,090
|
Ps. 106,679
|
||||||
|
Furniture and fixtures
|
34,240 | 31,471 | ||||||
|
Machinery and equipment
|
98,775 | 93,558 | ||||||
|
Other
|
14,245 | 11,199 | ||||||
|
Accumulated depreciation
|
(153,595 | ) | (143,450 | ) | ||||
|
Total
|
Ps. 110,755
|
Ps. 99,457
|
||||||
|
June 30,
|
||||||||
|
2012
|
2011
|
|||||||
|
Third parties fees, re-engineering, restructuring and capitalized software costs
|
47,629 | 56,077 | ||||||
|
Goodwill (Note 30) (*)
|
28,796 | 27,104 | ||||||
|
Total
|
Ps. 76,425
|
Ps. 83,181
|
||||||
|
June 30,
|
||||||||
|
2012
|
2011
|
|||||||
|
Properties held for sale
|
Ps. 27,224
|
Ps. 31,954
|
||||||
|
Assets leased to others
|
16,311 | 12,220 | ||||||
|
Other
|
10,113 | 10,259 | ||||||
|
Accumulated depreciation
|
(16,424 | ) | (14,739 | ) | ||||
|
Total
|
Ps. 37,224
|
Ps. 39,694
|
||||||
|
14.
|
Reserve for contingencies
|
|
June 30,
|
||||||||
|
2012
|
2011
|
|||||||
|
Legal Contingencies
(1)
|
Ps. 78,081
|
Ps. 79,401
|
||||||
|
Incurred but not reported and pending insurance claims
(2)
|
1,181 | 1,181 | ||||||
|
Contingency risks
(4)
|
52,900 | 40,767 | ||||||
|
Tax Provision
|
33,084 | 25,077 | ||||||
|
Bonds subject to lawsuits
(3)
|
6,834 | 6,707 | ||||||
|
Total
|
Ps. 172,080
|
Ps. 153,133
|
||||||
|
(1)
|
Includes legal contingencies and expected legal fees.
|
|
(2)
|
As of June 30, 2012 and 2011, it is composed of: Debts to insured for Ps. 1,181 (outstanding claims for Ps. 559 and IBNR for Ps. 622).
|
|
(3)
|
Includes negotiable obligations past due whose holders did not enter to the comprehensive financial debt restructuring mentioned in note 2.
|
|
(4)
|
As of June 30, 2012 and 2011, includes Ps. 25,400 and Ps. 29,396, respectively, related to retirement plans
|
|
June 30,
|
||||||||
|
2012
|
2011
|
|||||||
|
Reverse repurchase agreements collateralized by securities issued by the BCRA(*)
|
Ps. 619,950
|
Ps. -
|
||||||
|
Reverse repurchase agreements collateralized by other government securities(*)
|
34,932 | 2,280 | ||||||
|
Total
|
Ps. 654,882
|
Ps. 2,280
|
||||||
|
|
16.
Other Liabilities from Financial Transactions - Other Banks and International Entities
|
|
Description
|
Average Annual
interest rate
|
Maturity date
|
2012
|
2011
|
||||||||||||
|
Interbank loans in pesos
|
13.25 | % | 2012 |
Ps. 462,567
|
Ps. 200,002
|
|||||||||||
|
Interbank loans of government securities
|
9.19 | % | 2012 | 88,298 | - | |||||||||||
|
Total
|
Ps. 550,865
|
Ps. 200,002
|
||||||||||||||
|
June 30,
|
||||||||||||||||||
|
Issue date
|
Maturity date
|
Annual
interest rate
|
2012
|
2011
|
||||||||||||||
|
Banco Hipotecario
|
||||||||||||||||||
|
Long term bond (US$ 449,880 thousand)
|
09/15/03
|
12/01/13
|
b | 3.0 – 6.0 | % | 193,725 | 263,879 | |||||||||||
|
Long term bond (EURO 278,367 thousand)
|
09/15/03
|
12/01/13
|
b | 3.0 – 6.0 | % | 331,625 | 517,766 | |||||||||||
|
Series 5 (US$ 250,000 thousand)
|
04/27/06
|
04/27/16
|
a | 9.750 | % | 951,783 | 906,220 | |||||||||||
|
Series I (Ps. 90,143)
|
10/17/12
|
04/17/13
|
b/c |
Badlar +350bp
|
90,143 | - | ||||||||||||
|
Series II (Ps. 120,101)
|
05/11/12
|
11/11/13
|
b/c |
Badlar +195bp
|
120,101 | - | ||||||||||||
|
Series III (US$ 10,541 thousand)
|
05/11/12
|
11/11/13
|
A | 4.5 | % | 47,701 | - | |||||||||||
|
Tarshop S.A.
|
||||||||||||||||||
|
Commercial Paper Series III
|
12/03/10
|
08/30/11
|
b/c |
Badlar +359bp
|
- | 47,387 | ||||||||||||
|
Commercial Paper Series IV
|
12/03/10
|
08/30/11
|
A | 5.09 | % | - | 11,982 | |||||||||||
|
Long term bond Series I (Ps. 75,020)
|
05/24/11
|
11/30/12
|
b/c |
Badlar+375bp
|
50,016 | 75,019 | ||||||||||||
|
Long term bond Series II (US$ 6,114 thousand)
|
05/24/11
|
11/30/12
|
a | 5.25 | % | 18,445 | 24,981 | |||||||||||
|
Long term bond Series III (Ps. 100,000)
|
09/30/11
|
03/20/13
|
b/c |
Badlar+400bp
|
100,000 | - | ||||||||||||
|
Long term bond Series IV (Ps. 74,823)
|
05/02/12
|
09/02/13
|
b/c |
Badlar+298bp
|
74,823 | - | ||||||||||||
|
Long term bond Series V (US$ 1,237 thousand)
|
05/02/12
|
09/02/13
|
a | 6.00 | % | 5,597 | - | |||||||||||
| 1,983,959 | 1,847,234 | |||||||||||||||||
|
June 30, 2013
|
Ps. 574,891
|
|||
|
June 30, 2014
|
457,285 | |||
|
June 30, 2015
|
- | |||
|
Thereafter
|
951,783 | |||
|
Total
|
Ps. 1,983,959
|
|||
|
Type of Contract
|
Notional amount
|
Net Book Value Asset/(Liabilities)
|
Fair Value
|
|||||||||||||||||||||
|
2012
|
2011
|
2012
|
2011
|
2012
|
2011
|
|||||||||||||||||||
|
Cross Currency Swaps (1) (a)
|
348,853 | 741,237 | 16,481 | 93,742 | 16,466 | 86,356 | ||||||||||||||||||
|
Credit Currency Swaps (2) (a)
|
129,911 | 236,605 | 25,944 | 47,971 | 27,260 | 48,344 | ||||||||||||||||||
|
Interest Rate Swaps (3) (b)
|
- | - | ||||||||||||||||||||||
|
Receives variable Pays fixed interest rate
|
10,000 | 15,000 | 1 | - | 113 | 745 | ||||||||||||||||||
|
Receives fixed Pays variable interest rate
|
40,000 | 60,000 | (6 | ) | - | (43 | ) | (61 | ) | |||||||||||||||
|
Futures (4)
|
||||||||||||||||||||||||
|
Purchases (a)
|
2,885,552 | 1,264,300 | - | - | - | - | ||||||||||||||||||
|
Purchases (b)
|
- | 49,998 | - | - | ||||||||||||||||||||
|
Sales (a)
|
- | 25,087 | - | - | - | - | ||||||||||||||||||
| 42,420 | 141,713 | 43,796 | 135,384 | |||||||||||||||||||||
|
(a)
|
Underlying: Foreign currency.
|
|
(b)
|
Underlying: Interest rate.
|
|
1.
|
Cross Currency Swaps: Cross currency swaps were carried out in order to reduce the volatility of the Bank's results derived from variations in the Euro quotation, in view of the net liability position of that currency, stemming from the restructuring of Euro-denominated
|
|
|
negotiable obligations. Through these transactions, the Bank receives Euros, in exchange for a certain amount of US dollars. The Bank records the changes in the assets and liabilities position in Euros and US dollars plus the corresponding interest rate. Within this framework, the following transactions have been carried out:
|
|
·
|
On March 5, 2004, the Bank and Deutsche Bank AG executed a currency swap contract for residual values of Euros 50,040 thousand (asset position) and US$ 60,784 thousand (liability position) which due date shall be December 1, 2013.
This swap has been partially reversed with a contra swap whose residual values amount to US$ 13,720 thousand (asset position) and Euros 10,008 thousand (liability position).
|
|
·
|
On October 29, 2004, the Bank and Credit Suisse First Boston executed a currency swap contract for residual values of Euros 23,352 thousand (asset position) and US$ 29,790 thousand (liability position). Despite the fact that the instrument due date was December 1, 2013, it has been cancelled on May 21, 2012.
|
|
2.
|
Credit Currency Swaps: in order to reduce the volatility of the Bank’s results derived from variations in the CER index, in view the net liability position stemming from obligations in pesos adjustable by said index, related to the financial assistance to be requested from the Argentine Central Bank for the subscription of BODEN 2012 pursuant to the provisions of Section 29, subsect. g) of Decree 905/02, the Bank carried out currency swap transactions paying US dollars and receiving in exchange CER index. The Bank has subscribed directly its rights to receive hedge BODEN 2012, therefore, it has not asked for BCRA’s financial assistance, and the hedge for which the aforementioned contracts were implemented has partially ended. Within this framework, the following transactions have been carried out:
|
|
·
|
On January 25, 2005, the Bank entered into a currency swap contract (Cross Currency Swap) with Deutsche Bank AG which due date shall be August 3, 2012. According to this transaction, the Bank receives interest at a rate of 2% on a notional principal of Ps. 107,459 adjusted by applying the CER and pays interest at 180-day LIBOR plus 435 basis points on a residual principal of US$ 18,750 thousand without transfer of principal on each due date.
|
|
·
|
On February 1, 2005, the Bank entered into a currency swap contract (Cross Currency Swap) with Credit Suisse First Boston which due date shall be August 3, 2012. According to this transaction, the Bank receives interest at a rate of 2% on a residual principal of Ps. 21,399 adjusted by applying the CER and pays interest at 180-day LIBOR plus 420 basis points on a residual principal of US$ 3,750 thousand.
|
|
4.
|
Futures: Future currency transactions have been carried out through which the forward purchase and sale of foreign currencies (US dollar) was agreed upon. These transactions were performed as hedge for foreign currency position. Settlement is carried on a daily basis for the difference. In addition, BADLAR rate forward transactions have been carried out, the settlement of which, in general, is made without delivery of the underlying asset but by means of the payment of differences.
|
|
Debt Securities
Class A1/AV
|
Debt Securities
Class A2/AF
|
Debt Securities
Class B
|
Certificates of
Participation
|
Total
|
||||||||||||||||
|
BHN II – Issued on 05.09.97 (*)
|
||||||||||||||||||||
|
Face value in Ps.
|
44,554 | 51,363 | 3,730 | 6,927 | 106,574 | |||||||||||||||
|
Declared Maturity Date
|
03.25.2001 | 07.25.2009 | 03.25.2012 | 05.25.2013 | ||||||||||||||||
|
BHN III – Issued on 10.29.97 (*)
|
||||||||||||||||||||
|
Face value in Ps.
|
14,896 | 82,090 | 5,060 | 3,374 | 105,420 | |||||||||||||||
|
Declared Maturity Date
|
05.31.2017 | 05.31.2017 | 05.31.2018 | 05.31.2018 | ||||||||||||||||
|
BHN IV – Issued on 03.15.00 (*)
|
||||||||||||||||||||
|
Face value in Ps.
|
36,500 | 119,500 | 24,375 | 14,625 | 195,000 | |||||||||||||||
|
Declared Maturity Date
|
03.31.2011 | 03.31.2011 | 01.31.2020 | 01.31.2020 | ||||||||||||||||
|
BACS I – Issued on 02.15.2001 (*)
|
||||||||||||||||||||
|
Face value in Ps.
|
30,000 | 65,000 | 12,164 | 8,690 | 115,854 | |||||||||||||||
|
Declared Maturity Date
|
05.31.2010 | 05.31.2010 | 06.30.2020 | 06.30.2020 | ||||||||||||||||
|
BACS III – Issued on 12.23.2005
|
||||||||||||||||||||
|
Face value in Ps.
|
77,600 | 1,200 | 1,200 | 80,000 | ||||||||||||||||
|
Declared Maturity Date
|
03.20.2013 | 09.20.2013 | 08.20.2015 | |||||||||||||||||
|
BACS Funding I Issued on 11.15.2001 (*)
|
||||||||||||||||||||
|
Face value in Ps.
|
- | - | - | 29,907 | 29,907 | |||||||||||||||
|
Declared Maturity Date
|
11.15.2031 | |||||||||||||||||||
|
BACS Funding II Issued on 11.23.2001 (*)
|
||||||||||||||||||||
|
Face value in Ps.
|
- | - | - | 12,104 | 12,104 | |||||||||||||||
|
Declared Maturity Date
|
11.23.2031 | |||||||||||||||||||
|
BHSA I Issued on 02.01.2002
|
||||||||||||||||||||
|
Face value in Ps.
|
- | - | - | 43,412 | 43,412 | |||||||||||||||
|
Declared Maturity Date
|
02.01.2021 | |||||||||||||||||||
|
CHA II Issued on 11.19.2004
|
||||||||||||||||||||
|
Face value in Ps.
|
39,950 | - | 4,995 | 5,002 | 49,947 | |||||||||||||||
|
Declared Maturity Date
|
12.31.2011 | 01.31.2016 | 01.31.2013 | |||||||||||||||||
|
CHA III Issued on 04.07.2005
|
||||||||||||||||||||
|
Face value in Ps.
|
50,000 | - | 6,250 | 6,270 | 62,520 | |||||||||||||||
|
Declared Maturity Date
|
04.30.2012 | 12.31.2013 | 01.31.2020 | |||||||||||||||||
|
CHA IV Issued on 6.22.2005
|
||||||||||||||||||||
|
Face value in Ps.
|
54,900 | - | 4,848 | 4,849 | 64,597 | |||||||||||||||
|
Declared Maturity Date
|
01.31.2013 | 07.31.2023 | 07.31.2023 | |||||||||||||||||
|
CHA V Issued on 10.20.2005
|
||||||||||||||||||||
|
Face value in Ps.
|
53,301 | - | - | 11,700 | 65,001 | |||||||||||||||
|
Declared Maturity Date
|
12.31.2014 | 04.30.2023 | ||||||||||||||||||
|
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 | ||||||||||||||||||
|
Debt Securities
Class A1/AV
|
Debt Securities
Class A2/AF
|
Debt Securities
Class B
|
Certificates of Participation
|
Total
|
||||||||||||||||
|
CHA VII Issued on 09.27.2006
|
||||||||||||||||||||
|
Face value in Ps.
|
58,527 | - | - | 12,848 | 71,375 | |||||||||||||||
|
Declared Maturity Date
|
08.31.2017 | 02.28.2028 | ||||||||||||||||||
|
CHA VIII Issued on 03.26.2007
|
||||||||||||||||||||
|
Face value in Ps.
|
61.088 | - | - | 13,409 | 74.497 | |||||||||||||||
|
Declared Maturity Date
|
08.31.2024 | 08.31.2028 | ||||||||||||||||||
|
CHA IX Issued on 08.28.2009
|
||||||||||||||||||||
|
Face value in Ps.
|
192,509 | - | - | 10,132 | 202,641 | |||||||||||||||
|
Declared Maturity Date
|
02.07.2027 | 07.07.2027 | ||||||||||||||||||
|
CHA X Issued on 08.28.2009
|
||||||||||||||||||||
|
Face value in Ps.
|
- | - | - | 17,224 | 17,224 | |||||||||||||||
|
Face value en US$
|
85,001 | - | - | - | 85,001 | |||||||||||||||
|
Declared Maturity Date
|
01.07.2027 | 06.07.2028 | ||||||||||||||||||
|
CHA XI Issued on 12.21.2009
|
||||||||||||||||||||
|
Face value in Ps.
|
204,250 | - | - | 10,750 | 215,000 | |||||||||||||||
|
Declared Maturity Date
|
03.10.2024 | 10.10.2024 | ||||||||||||||||||
|
CHA XII Issued on 07.21.2010
|
||||||||||||||||||||
|
Face value in Ps.
|
259,932 | - | - | 13,680 | 273,612 | |||||||||||||||
|
Declared Maturity Date
|
11.10.2028 | 02.10.2029 | ||||||||||||||||||
|
CHA XIII Issued on 12.02.2010
|
||||||||||||||||||||
|
Face value in Ps.
|
110,299 | - | - | 5,805 | 116,104 | |||||||||||||||
|
Declared Maturity Date
|
12.10.2029 | 04.10.2030 | ||||||||||||||||||
|
CHA XIV Issued on 03.18.2011
|
||||||||||||||||||||
|
Face value in Ps.
|
119,876 | - | - | 6,309 | 126,185 | |||||||||||||||
|
Declared Maturity Date
|
05.10.2030 | 08.10.2030 | ||||||||||||||||||
|
(*)
|
Trusts subject to the pesification of foreign currency assets and liabilities at the $1.00=US$1 rate established by Law 25561 and Decree 214, as they were created under Argentine legislation. Certain holders of Class A debt securities have started declarative actions against the trustee pursuant to the application of the pesification measures set forth in Law 25561 and Decree 214, in order to maintain the currency of origin of said securities. In these declarative actions, the Bank acted together with BACS as third party. The trustee has duly answered to this claim, being the final resolution to this situation is still pending.
|
|
Debt Securities
|
Certificates of
Participation
|
Total
|
||||||||||
|
Series LXVI - Issued on 06.17.11
|
||||||||||||
|
Face value in Ps.
|
56,189 | 15,290 | 71,479 | |||||||||
|
Declared Maturity Date
|
09.05.2012 | |||||||||||
|
Series LXVII – Issued on 08.15.11
|
||||||||||||
|
Face value in Ps.
|
56,850 | 14,180 | 71,030 | |||||||||
|
Declared Maturity Date
|
08.10.2012 | 08.10.2012 | ||||||||||
|
Series LXVIII – Issued on 01.23.12
|
||||||||||||
|
Face value in Ps.
|
54,318 | 14,542 | 68,860 | |||||||||
|
Declared Maturity Date
|
12.05.2012 | 12.05.2012 | ||||||||||
|
Series LXIX – Issued on 04.27.12
|
||||||||||||
|
Face value in Ps.
|
68,275 | 12,703 | 80,978 | |||||||||
|
Declared Maturity Date
|
07.10.2013 | 07.10.2013 | ||||||||||
|
Series LXX (*)– Issued on 05.21.12
|
||||||||||||
|
Face value in Ps.
|
62,513 | 15,899 | 78,412 | |||||||||
|
Estimated Maturity Date
|
07.21.2013 | 11.13.2013 | ||||||||||
|
Debt Securities
Class A
|
Debt Securities
Class B
|
Certificates of Participation
|
Total
|
|||||||||||||
|
Personales I – Issued on 02.22.11
|
||||||||||||||||
|
Face value in Ps.
|
28,488 | 5,736 | 4,015 | 38,239 | ||||||||||||
|
Declared Maturity Date
|
09.20.2012 | 03.20.2013 | 12.20.2014 | |||||||||||||
|
Personales II – Issued on 06.01.11
|
||||||||||||||||
|
Face value in Ps.
|
27,103 | 5,420 | 3,614 | 36,137 | ||||||||||||
|
Declared Maturity Date
|
11.20.2012 | 05.20.2013 | 06.20.2015 | |||||||||||||
|
Personales III – Issued on 08.09.11
|
||||||||||||||||
|
Face value in Ps.
|
29,508 | 6,872 | 4,042 | 40,422 | ||||||||||||
|
Declared Maturity Date
|
03.20.2013 | 09.20.2013 | 08.20.2015 | |||||||||||||
|
June 30,
|
||||||||
|
2012
|
2011
|
|||||||
|
Class B debt securities – BHN III (a)
|
Ps. 7,203
|
Ps. 21,294
|
||||||
|
Class B debt securities – BHN IV (a)
|
79,351 | 78,764 | ||||||
|
Class B debt securities – CHA III
|
2,869 | 7,964 | ||||||
|
Class B debt securities – CHA IV
|
3,173 | 7,835 | ||||||
|
Class A debt securities – BHN IV
|
45 | 45 | ||||||
|
Class A debt securities – CHA V to CHA XIV
|
42,307 | 41,595 | ||||||
|
Class A debt securities – BACS I
|
19,557 | 20,574 | ||||||
|
Debt securities – BACS III
|
19,752 | 23,877 | ||||||
|
Debt securities – BACS Personales I
|
5,640 | 5,640 | ||||||
|
Debt securities – BACS Personales II
|
4,611 | 4,611 | ||||||
|
Debt securities – BACS Personales III
|
6,067 | - | ||||||
|
Subtotal
|
Ps. 190,575
|
Ps. 212,199
|
||||||
|
June 30,
|
||||||||
|
2012
|
2011
|
|||||||
|
Certificates of participation – BHN II (b)
|
Ps. 41,722
|
Ps. 36,749
|
||||||
|
Certificates of participation – BHN III (b)
|
14,970 | 10,833 | ||||||
|
Certificates of participation – CHA II
|
5,760 | 8,204 | ||||||
|
Certificates of participation – CHA III
|
14,529 | 13,269 | ||||||
|
Certificates of participation – CHA IV
|
12,704 | 11,604 | ||||||
|
Certificates of participation – CHA V
|
21,094 | 19,305 | ||||||
|
Certificates of participation – CHA VI
|
14,349 | 14,426 | ||||||
|
Certificates of participation – CHA VII
|
8,913 | 9,757 | ||||||
|
Certificates of participation – CHA VIII
|
8,196 | 9,858 | ||||||
|
Certificates of participation- CHA IX
|
11,194 | 12,449 | ||||||
|
Certificates of participation- CHA X
|
23,127 | 22,861 | ||||||
|
Certificates of participation- CHA XI
|
13,574 | 14,640 | ||||||
|
Certificates of participation – CHA XII
|
19,830 | 20,834 | ||||||
|
Certificates of participation – CHA XIII
|
6,558 | 6,947 | ||||||
|
Certificates of participation – CHA XIV
|
6,862 | 7,549 | ||||||
|
Certificates of participation – BHSA I
|
7,378 | 1,048 | ||||||
|
Certificates of participation – BACS III (b)
|
- | - | ||||||
|
Certificates of participation – BACS Personales I
|
6,855 | 6,022 | ||||||
|
Certificates of participation – BACS Personales II
|
6,420 | 5,435 | ||||||
|
Certificates of participation – BACS Personales III
|
6,421 | - | ||||||
|
Certificates of Participation – Tarshop Series LXII
|
- | 13,305 | ||||||
|
Certificates of Participation – Tarshop Series LXIII
|
- | 13,194 | ||||||
|
Certificates of Participation – Tarshop Series LXIV
|
- | 18,811 | ||||||
|
Certificates of Participation – Tarshop Series LXV
|
- | 13,283 | ||||||
|
Certificates of Participation – Tarshop Series LXVI
|
12,091 | 13,453 | ||||||
|
Certificates of Participation – Tarshop Series LXVII
|
11,015 | - | ||||||
|
Certificates of Participation – Tarshop Series LXVIII
|
11,429 | - | ||||||
|
Certificates of Participation – Tarshop Series LXIX
|
8,613 | - | ||||||
|
Certificates of Participation – Tarshop Series LXX
|
13,815 | - | ||||||
|
Subtotal
|
Ps. 307,419
|
Ps. 303,836
|
||||||
|
Total
|
Ps. 497,994
|
Ps. 516,035
|
||||||
|
June 30,
|
||||||||
|
2012
|
2011
|
|||||||
|
Sundry creditors:
|
||||||||
|
Accrued fees and expenses payable
|
Ps. 362,483
|
Ps. 291,142
|
||||||
|
Unallocated collections
|
1,167 | 2,516 | ||||||
|
Withholdings and taxes payable
|
10,208 | 8,934 | ||||||
|
Other
|
11,729 | 10,161 | ||||||
|
Total
|
Ps. 385,587
|
Ps. 312,753
|
||||||
|
June 30,
|
||||||||
| 2012 | 2011 | |||||||
|
Other:
|
||||||||
|
Directors and Syndics accrued fees payable
|
Ps. 12,062
|
Ps. 8,478
|
||||||
|
Payroll withholdings and contributions
|
23,094 | 18,073 | ||||||
|
Gratifications
|
34,480 | 25,351 | ||||||
|
Salaries and social securities
|
34,418 | 36,015 | ||||||
|
Total
|
Ps. 104,054
|
Ps. 87,917
|
||||||
|
June 30,
|
||||||||||||
|
2012
|
2011
|
2010
|
||||||||||
|
Loan servicing fees from third parties
|
Ps. 16,100
|
Ps. 14,852
|
Ps. 13,123
|
|||||||||
|
Commissions from FONAVI
|
17,205 | 12,789 | 9,897 | |||||||||
|
Commissions for credit cards (a)
|
453,421 | 322,965 | 185,122 | |||||||||
|
Other
|
60,739 | 47,745 | 36,194 | |||||||||
|
Total
|
Ps. 547,465
|
Ps. 398,351
|
Ps. 244,336
|
|||||||||
|
June 30,
|
||||||||||||
|
2012
|
2011
|
2010
|
||||||||||
|
Reimbursement of loan expenses paid by third parties
|
Ps. 63,261
|
Ps. 47,720
|
Ps. 28,660
|
|||||||||
|
Other (a)
|
185,454 | 122,128 | 96,376 | |||||||||
|
Total
|
Ps. 248,715
|
Ps. 169,848
|
Ps. 125,036
|
|||||||||
|
(a)
|
For the twelve-month periods ended June 30, 2012 and 2011 includes Ps. 157,865 and Ps. 63,479, respectively, related to other income from services granted by Tarshop S.A.
|
|
June 30,
|
||||||||||||
|
2012
|
2011
|
2010
|
||||||||||
|
Structuring and underwriting fees
|
Ps. 6,057
|
Ps. 5,602
|
Ps. 6,716
|
|||||||||
|
Retail bank originations
|
888 | 3,624 | 30 | |||||||||
|
Collections
|
413 | 12,931 | 515 | |||||||||
|
Banking services
|
137,668 | 81,385 | 103,420 | |||||||||
|
Commissions paid to real estate agents
|
20,544 | 17,957 | 11,713 | |||||||||
|
Total
|
Ps. 165,570
|
Ps. 121,499
|
Ps. 122,394
|
|||||||||
|
June 30,
|
||||||||||||
|
2012
|
2011
|
2010
|
||||||||||
|
Income on operations with premises and equipment and miscellaneous assets
|
Ps. 2,350
|
Ps. 3,880
|
Ps. 1,599
|
|||||||||
|
Rental income
|
1,159 | 916 | 1,675 | |||||||||
|
Interest on loans to bank staff
|
16,455 | 11,496 | 9,384 | |||||||||
|
Other(*)
|
58,416 | 5,197 | 3,019 | |||||||||
|
Total
|
Ps. 78,380
|
Ps. 21,489
|
Ps. 15,677
|
|||||||||
|
June 30,
|
||||||||||||
|
2012
|
2011
|
2010
|
||||||||||
|
Depreciation of miscellaneous assets
|
Ps. 506
|
Ps. 654
|
Ps. 482
|
|||||||||
|
Gross revenue tax
|
1,492 | 1,050 | 3,653 | |||||||||
|
Other taxes
|
15,132 | 13,528 | 11,540 | |||||||||
|
Debit card discounts
|
13,062 | 18,869 | 6,278 | |||||||||
|
Credit card and others discounts
|
45,762 | 45,659 | 20,759 | |||||||||
|
Benefits prepayments
|
3,120 | 3,062 | 8,072 | |||||||||
|
Donations
|
6,970 | 3,961 | 3,703 | |||||||||
|
Amortization of goodwill (Note 30)
|
3,036 | 2,464 | - | |||||||||
|
Other
|
40,993 | 62,047 | 8,348 | |||||||||
|
Total
|
Ps. 130,073
|
Ps. 151,294
|
Ps. 62,835
|
|||||||||
|
US$
|
Euro
|
Yen
|
Total
|
|||||||||||||
|
(in Pesos)
|
||||||||||||||||
|
Assets:
|
||||||||||||||||
|
Cash and due from banks
|
353,161 | 24,815 | 4 | 377,980 | ||||||||||||
|
Government and corporate securities
|
117,821 | - | - | 117,821 | ||||||||||||
|
Loans
|
825,168 | - | - | 825,168 | ||||||||||||
|
Other receivables from financial transactions...
|
511,227 | 339,592 | - | 850,819 | ||||||||||||
|
Miscellaneous receivables
|
121,972 | - | - | 121,972 | ||||||||||||
|
Items pending allocation
|
10 | - | - | 10 | ||||||||||||
|
Total as of June 30, 2012
|
1,929,359 | 364,407 | 4 | 2,293,770 | ||||||||||||
|
Total as of June 30, 2011
|
2,003,488 | 680,906 | 3 | 2,684,397 | ||||||||||||
|
Liabilities:
|
||||||||||||||||
|
Deposits
|
957,400 | - | - | 957,400 | ||||||||||||
|
Other liabilities from financial transactions….
|
1,730,763 | 532,538 | - | 2,263,301 | ||||||||||||
|
Miscellaneous liabilities
|
481 | 7 | - | 488 | ||||||||||||
|
Items pending allocation
|
38 | - | - | 38 | ||||||||||||
|
Total as of June 30, 2012
|
2,688,682 | 532,545 | - | 3,221,227 | ||||||||||||
|
Total as of June 30, 2011
|
2,719,884 | 610,313 | - | 3,330,197 | ||||||||||||
|
|
As accepted by the BCRA, at June 30, 2012 the Bank capitalized the Ps. 167,000 tax credit corresponding to the fiscal years between 2002 and 2011.
|
|
Fiscal Year
|
Tax credit balance
|
|
|
2002
|
12,516
|
(*)
|
|
2003
|
12,471
|
|
|
2004
|
15,517
|
|
|
2005
|
12,889
|
|
|
2006
|
15,581
|
|
|
2007
|
18,634
|
|
|
2008
|
18,519
|
|
|
2009
|
19,944
|
|
|
2010
|
19,855
|
|
|
2011
|
21,074
|
|
Shareholder
|
Class of
Shares
|
Number of
Shares
|
Total %
Ownership
|
Voting Rights
|
|||||||||
|
Argentine government (through FFFRI) (b)
|
A | 658,530,880 | 43.9 | % |
1 vote
|
||||||||
|
Banco Nación
, as trustee for the Bank's
|
|||||||||||||
|
Programa de Propiedad Participada
(a)
|
B | 75,000,000 | 5.0 | % |
1 vote
|
||||||||
|
Argentine government (through FFFRI)
|
C | 75,000,000 | 5.0 | % |
1 vote
|
||||||||
|
Public investors (c) (d)
|
D | 691,469,120 | 46.1 | % |
3 votes
|
||||||||
| 1,500,000,000 | 100 | % | |||||||||||
|
(a)
|
The Bank's
Programa de Propiedad Participada
(“PPP”) is the Bank's employee stock ownership plan.
|
|
(b)
|
Under the Bylaws, the affirmative vote of the holders of Class A Shares is required in order to effectuate: (i) mergers or spin-offs; (ii) an acquisition of shares (constituting a Control Acquisition or resulting in the Bank being subject to a control situation); (iii) the transfer to third parties of a substantial part of the loan portfolio of the Bank, (iv) a change in the Bank’s corporate purpose; (v) the transfer of the Bank’s corporate domicile outside of Argentina, and (vi) the voluntary dissolution of the Bank.
|
|
(c)
|
For so long as Class A Shares represent more than 42% of the Bank’s capital, the Class D Shares shall be entitled to three votes per share, except that holders of Class D Shares will be entitled to one vote per share in the case of a vote on: (i) a fundamental change in the Bank’s corporate purpose; (ii) a change of the Bank’s domicile to be outside of Argentina; (iii) dissolution prior to the expiration of the Bank’s corporate existence; (iv) a merger or spin-off in which the Bank is not the surviving corporation; and (v) a total or partial recapitalization following a mandatory reduction of capital.
|
|
(d)
|
By reason of the expiration on January 29, 2009 of the Total Return Swap that had been executed and delivered on January 29, 2004 (See 5.13), Deutsche Bank AG transferred to the Bank 71,100,000 ordinary Class “D” shares in Banco Hipotecario Sociedad Anónima with face value $ 1 each, which are available for the term and in the conditions prescribed by the Argentine Companies Law, in its Section 221. The General Ordinary Shareholders’ Meeting held on April 30, 2010 resolved to extend for a year, counted as from January 31, 2010, the term for realizing the treasury shares held by the Bank.
|
|
June 30,
|
||||||||
|
2012
|
2011
|
|||||||
|
Commitments to extend credit
|
||||||||
|
Mortgage loans (a)
|
Ps. 179,730
|
Ps. 209,282
|
||||||
|
Credit card loans (b)
|
5,317,813 | 3,719,232 | ||||||
|
Clearing items in process (c)
|
80,724 | 76,784 | ||||||
|
Other guarantees (d)
|
129,558 | 85,650 | ||||||
|
Total
|
Ps. 5,707,825
|
Ps. 4,090,948
|
||||||
|
a)
|
Commitments to extend credit are agreements to lend to a customer at a future date, subject to such customers meeting of pre-defined contractual milestones. Typically, the Bank will commit to extend financing for construction project lending on the basis of the certified progress of the work under construction. Most arrangements require the borrower to pledge the land or buildings under construction as collateral. In the opinion of management, the Bank’s outstanding commitments do not represent unusual credit risk. The Bank’s exposure to credit loss in the event of nonperformance by the other party is represented by the contractual notional amount of those commitments.
|
|
b)
|
The Bank has a unilateral and irrevocable right to reduce or change the credit card limit, thus it considered there is no off-balance sheet risk. In the opinion of management, the Bank’s outstanding commitments do not represent unusual credit risk. The Bank’s exposure to credit loss in the event of nonperformance by the other party is represented by the contractual notional amount of those commitments.
|
|
c)
|
The Bank accounts for items drawn on other banks in memorandum accounts until such time as the related item clears or is accepted. In the opinion of management, the Bank’s risk of loss on these clearing transactions is not significant as the transactions primarily relate to collections on behalf of third parties.
|
|
d)
|
Mainly includes the amounts given as collateral for swaps transactions held by the bank.
|
|
|
The sales price amounted to US$ 26.8 million, 20% (US$ 5.4 million) of which was paid on December 29, 2009. However, the contract had a reimbursement clause according to which the advance would be returned to the Bank if the transaction was not approved. On August 30, 2010, the Financial and Exchange Institutions Superintendency of the Argentine Central Bank gave its consent to the referred purchase and on September 13, 2010, the remaining balance was paid.
|
|
·
|
Balance Sheet:
|
|
Condensed balance sheet of Tarshop S.A. as of June 30, 2011
|
||||
|
Cash and due from banks
|
21,811 | |||
|
Government and corporate securities
|
114,170 | |||
|
Loans and Trade receivables
|
482,597 | |||
|
Other assets
|
60,630 | |||
|
Total Assets
|
679,208 | |||
|
Other liabilities from financial transactions
|
287,077 | |||
|
Provisions
|
4,973 | |||
|
Other liabilities
|
233,898 | |||
|
Total Liabilities
|
525,948 | |||
|
Shareholder´s Equity
|
153,260 | |||
|
Total Liabilities and Shareholder´s Equity
|
679,208 | |||
|
Condensed income statement of Tarshop S.A. for the ten-month period ending June 30, 2011
|
||||
|
Net financial income
|
97,610 | |||
|
Net Income from services
|
193,813 | |||
|
Provisions for loan losses
|
(42,428 | ) | ||
|
Administrative expenses
|
(220,112 | ) | ||
|
Net income from financial transactions
|
28,883 | |||
|
Other income
|
48,400 | |||
|
Pre-tax income
|
77,283 | |||
|
Income tax provision
|
- | |||
|
Net Income
|
77,283 | |||
|
Unaudited pro-forma condensed income statement of Banco Hipotecario for the twelve-month period ending June 30, 2011
|
Unaudited pro-forma condensed income statement Banco Hipotecario for the twelve-month period ending June 30, 2010
|
|||||||
|
Net financial income
|
690,015 | 625,885 | ||||||
|
Net Income from services
|
669,374 | 469,825 | ||||||
|
Provisions for loan losses
|
(114,807 | ) | (135,779 | ) | ||||
|
Administrative expenses
|
(953,388 | ) | (732,320 | ) | ||||
|
Net income from financial transactions
|
291,194 | 227,611 | ||||||
|
Other income / (loss)
|
(13,582 | ) | 34,735 | |||||
|
Non-controlling interest
|
(16,940 | ) | (8,989 | ) | ||||
|
Pre-tax income
|
260,672 | 253,357 | ||||||
|
Income tax provision
|
(28,021 | ) | (24,351 | ) | ||||
|
Net Income
|
232,651 | 229,006 | ||||||
|
·
|
Balance Sheet:
|
|
Condensed balance sheet of BACS Administradora de activos S.A. S.G.F.C.I. (former FCMI Argentina Financial Corporation S.A. S.G.F.C.I.) as of June 30, 2012
|
||||
|
Cash and due from banks
|
238 | |||
|
Other receivables from financial transactions
|
2,416 | |||
|
Other assets
|
739 | |||
|
Total Assets
|
3,393 | |||
|
Other liabilities
|
955 | |||
|
Total Liabilities
|
955 | |||
|
Shareholder´s Equity
|
2,438 | |||
|
Total Liabilities and Shareholder´s Equity
|
3,393 | |||
|
Condensed income statement of BACS Administradora de activos S.A. S.G.F.C.I. (former FCMI Argentina Financial Corporation S.A. S.G.F.C.I.) for the three-month period ending June 30, 2012
|
||||
|
Net financial income
|
277 | |||
|
Net Income from services
|
494 | |||
|
Administrative expenses
|
(247 | ) | ||
|
Net income from financial transactions
|
524 | |||
|
Other income
|
202 | |||
|
Pre-tax income
|
726 | |||
|
Income tax provision
|
- | |||
|
Net Income
|
726 | |||
|
I.
|
Differences in measurement methods
|
|
June 30,
|
|||||||||||||
|
2012
|
2011
|
2010
|
|||||||||||
|
Net income as reported under Argentine Banking GAAP
|
Ps. 301,097
|
218,417 | 198,929 | ||||||||||
|
U.S. GAAP adjustments:
|
|||||||||||||
|
- Loan origination fees and costs
|
(a)
|
(44,248 | ) | (31,186 | ) | (5,265 | ) | ||||||
|
- Loan losses reserve
|
(b)
|
(60,535 | ) | 20,467 | 99,933 | ||||||||
|
- Derivative instruments
|
(c)
|
7,641 | (1,381 | ) | 57,763 | ||||||||
|
- Compensatory and Hedge Bonds
|
(d)
|
- | 121,313 | 99,392 | |||||||||
|
- Other government securities
|
(e)
|
(2,155 | ) | 91,400 | 4,001 | ||||||||
|
- Provincial public debt
|
(f)
|
(322 | ) | 27,870 | 30,809 | ||||||||
|
- Trouble debt Restructuring
|
(g)
|
- | 71,453 | 53,215 | |||||||||
|
- Financial liabilities
|
(h)
|
283 | - | - | |||||||||
|
- Securitizations
|
(i)
|
(419 | ) | (12,444 | ) | 9,407 | |||||||
|
- Intangible assets
|
|||||||||||||
|
Software costs
|
(j)
|
(4,358 | ) | 2,461 | 54 | ||||||||
|
Other intangible assets
|
(j)
|
(3,156 | ) | 14,203 | - | ||||||||
|
Business combinations
|
(j)
|
(1,315 | ) | (9,253 | ) | - | |||||||
|
-
Gain as result of acquisition of Tarshop SA
|
(j)
|
- | 2,776 | - | |||||||||
|
- Impairment of fixed and foreclosed assets
|
(k)
|
1,012 | 1,191 | 1,076 | |||||||||
|
- Vacation provision
|
(m)
|
(4,024 | ) | 649 | (1,975 | ) | |||||||
|
- Insurance technical reserve
|
(n)
|
620 | (408 | ) | (965 | ) | |||||||
|
- Capitalization of interest of cost
|
(o)
|
170 | 548 | 16 | |||||||||
|
- Deferred income tax
|
(p)
|
54,941 | (2,537 | ) | (97,555 | ) | |||||||
|
- Non-Controlling interest
|
(l)
|
2,163 | 13,382 | 1,470 | |||||||||
|
Net income in accordance with U.S. GAAP
|
Ps. 247,395
|
528,921 | 450,305 | ||||||||||
|
- Less Net (Loss) attributable to the Non-Controlling interest
|
(l)
|
3,570 | (11,046 | ) | (9,158 | ) | |||||||
|
Net income attributable to Controlling interest in accordance with U.S. GAAP
|
Ps. 250,965
|
517,875 | 441,147 | ||||||||||
|
Basic and diluted net income per share in accordance with U.S. GAAP
|
1.691 | 3.614 | 3.153 | ||||||||||
|
Average number of shares outstanding (in thousands
|
1,463,365 | 1,463,365 | 1,428,900 | ||||||||||
|
June 30,
|
|||||||||
|
|
2012
|
2011
|
|||||||
|
Total shareholders' equity under Argentine Banking GAAP
|
Ps.
|
3,369,194 | 3,068,097 | ||||||
|
U.S. GAAP adjustments:
|
|||||||||
|
- Loan origination fees and costs
|
(a)
|
(69,230 | ) | (24,982 | ) | ||||
|
- Loan losses reserve
|
(b)
|
(134,908 | ) | (74,373 | ) | ||||
|
- Derivative Instruments
|
(c)
|
1,288 | (6,353 | ) | |||||
|
- Other government securities
|
(e)
|
(7,824 | ) | 2,406 | |||||
|
- Provincial Public Debt
|
(f)
|
363 | (9 | ) | |||||
|
- Financial liabilities
|
(h)
|
283 | - | ||||||
|
- Securitizations
|
(i)
|
(3,639 | ) | (3,220 | ) | ||||
|
- Intangible assets
|
|||||||||
|
Software costs
|
(j)
|
(10,328 | ) | (5,970 | ) | ||||
|
Other intangible assets
|
(j)
|
11,047 | 14,203 | ||||||
|
Business combinations
|
(j)
|
(4,147 | ) | (6,477 | ) | ||||
|
- Impairment of fixed and foreclosed assets
|
(k)
|
(40,238 | ) | (41,250 | ) | ||||
|
- Vacation provision
|
(m)
|
(13,663 | ) | (9,639 | ) | ||||
|
- Insurance technical reserve
|
(n)
|
(5,520 | ) | (6,140 | ) | ||||
|
- Capitalization of interest cost
|
(o)
|
2,372 | 2,202 | ||||||
|
- Deferred income Tax
|
(p)
|
179,165 | 124,224 | ||||||
|
- Non-Controlling interest
|
(l)
|
61,635 | 66,274 | ||||||
|
Total Shareholders’ Equity under U.S. GAAP
|
Ps.
|
3,335,850 | 3,098,993 | ||||||
|
- Non-Controlling Interest under U.S. GAAP……..
|
(l)
|
(55,978 | ) | (66,350 | ) | ||||
|
Consolidated Parent Company Shareholders’ Equity under U.S. GAAP
|
Ps.
|
3,279,872 | 3,032,643 | ||||||
|
Total Shareholders’ Equity
|
||||
|
Balance as of June 30, 2010
|
Ps. 2,619,988
|
|||
|
Cumulative adjustments for accounting changes (consolidation of VIES)
|
180,449 | |||
|
Others
(*)
|
(11,986 | ) | ||
|
Other comprehensive Income
|
(273,683 | ) | ||
|
Net income for the twelve month period in accordance with U.S. GAAP
|
517,875 | |||
|
Balance as of June 30, 2011
|
Ps. 3,032,643
|
|||
|
Paid in capital
|
3,645 | |||
|
Other comprehensive Income
|
(7,381 | ) | ||
|
Net income for the twelve month period in accordance with U.S. GAAP
|
250,965 | |||
|
Balance as of June 30, 2012
|
Ps. 3,279,872
|
|||
|
a)
|
Loans considered impaired, in accordance with ASC 310-10 “Accounting for Creditors for Impairment of a Loan”, are recorded at the present value of the expected future cash flows discounted at the loan’s effective contractual interest rate or at the fair value of the collateral if the loan is collateral dependent. Under ASC 310-10, a loan is considered impaired when, based on current information, it is probable that the borrower will be unable to pay contractual interest or principal payments as scheduled in the loan agreement. ASC 310-10 applies to all loans except smaller-balance homogeneous consumer loans, loans carried at the lower of cost or fair value, debt securities, and leases.
|
|
b)
|
In addition, the Bank has performed a migration analysis for mortgage, credit cards and consumer loans following the ASC 450-20 and historical loss ratios were determined by analyzing historical losses, in order to calculate the allowance required for smaller-balance impaired loans and unimpaired loans for U.S. GAAP purposes. Loss estimates are analyzed by loan type and thus for homogeneous groups of clients. Such historical ratios were updated to incorporate the most recent data reflecting current economic conditions, industry performance trends, geographic or obligor concentrations within each portfolio segment, and any other pertinent information that may affect the estimation of the allowance for loan losses.
|
|
c)
|
Under Argentine Banking GAAP, loans that were previously charged-off, which are subsequently restructured and become performing loans, are included again in the Bank’s assets, according to the policies adopted by the bank. Under U.S. GAAP recoveries of loans previously charged off should be recorded when received. As of June 2012 and 2011, the Bank recorded an adjustment to Shareholders’ Equity related to reinstated loans of Ps. (121,143) and Ps. (117,190), respectively.
|
|
d)
|
Effective July 1, 2010, the Bank implemented new accounting guidance provided by SFAS 166 and 167 (ASU 2009-16 and ASU 2009-17, respectively, under the new codification), which amend the accounting for transfers of financial assets and consolidation of variable interest entities (VIEs). As a result of applying such guidance, the Bank, or its subsidiaries, were deemed to be the primary beneficiary of the securitization trusts because the Bank, or its subsidiaries, have the power to direct the activities of these VIEs through its servicing responsibilities and duties. Additionally, the Bank, or its subsidiaries, through its retained interests held in these securitizations have the obligation to absorb losses or the right to receive benefits from the VIEs. As a result of the analysis performed, the Bank should consolidate assets and liabilities of those securitization trusts, elimininating the investment in the retained interests and recording and adjustment in the allowance for loan losses of such securitization trusts.
|
|
2012
|
2011
|
|||||||||||||||||||||||
|
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 (*)
|
196,210 | 234,707 | (38,497 | ) | 120,024 | 120,190 | (166 | ) | ||||||||||||||||
|
ASC 310-10
|
42,311 | 12,448 | 29,863 | 76,665 | 33,172 | 43,493 | ||||||||||||||||||
|
Reinstated loans
|
- | 121,143 | (121,143 | ) | - | 117,190 | (117,190 | ) | ||||||||||||||||
|
Subtotal
|
238,521 | 368,298 | (129,777 | ) | 196,689 | 270,552 | (73,863 | ) |
|
(*) Migration analysis of Banco Hipotecario and its subsidiaries.
|
|
2012
|
2011
|
|||||||||||||||||||||||
|
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
|
54,005 | 59,136 | (5,131 | ) | 62,906 | 63,416 | (510 | ) | ||||||||||||||||
|
Subtotal
|
54,005 | 59,136 | (5,131 | ) | 62,906 | 63,416 | (510 | ) | ||||||||||||||||
| Total | 292,526 | 427,435 | (134,908 | ) | 259,595 | 333,968 | (74,373 | ) | ||||||||||||||||
|
2012/2011
|
2010
|
|||||||||
|
Amortized Cost U.S. GAAP
|
Book Value Argentine Banking GAAP
|
Fair Value – Book value under U.S. GAAP
|
Unrealized (Loss)/Gain
|
Shareholders’ equity Adjustment
|
Amortized Cost U.S. GAAP
|
Book Value Argentine Banking GAAP
|
Fair Value – Book value under U.S. GAAP
|
Unrealized (Loss)/Gain
|
Shareholders’ equity Adjustment
|
|
|
(In thousands of $)
|
||||||||||
|
BODEN 2012
|
-
|
-
|
-
|
-
|
-
|
1,549,649
|
1,671,009
|
1,565,775
|
16,079
|
(105,234)
|
|
Shareholders’ equity Adjustment
|
||||||||
|
2012
|
2011
|
|||||||
|
Discount Bonds
|
(13,359 | ) | (7,613 | ) | ||||
|
Bonar 2017 Bonds
|
1,735 | 338 | ||||||
|
Boden 2015 Bonds
|
2,726 | (5 | ) | |||||
|
Securities issued by the BCRA
|
1,267 | 9,686 | ||||||
|
Bills issued by the Province of Buenos Aires
|
(193 | ) | - | |||||
|
Total
|
Ps. (7,824)
|
Ps. 2,406
|
||||||
|
·
|
Discount Bonds
|
|
2012
|
2011
|
|||||||||||||||||||||||||||||||||||||||
|
Amortized Cost U.S. GAAP
|
Book Value Argentine Banking GAAP
|
Fair Value – Book value under U.S. GAAP
|
Unrealized (Loss)/Gain
|
Shareholders’ equity Adjustment
|
Amortized Cost U.S. GAAP
|
Book Value Argentine Banking GAAP
|
Fair Value – Book value under U.S. GAAP
|
Unrealized (Loss)/Gain
|
Shareholders’ equity Adjustment
|
|||||||||||||||||||||||||||||||
|
(In thousands of $)
|
||||||||||||||||||||||||||||||||||||||||
|
Discount Bonds
|
16,632 | 27,819 | 14,460 | - | (13,359 | ) | 15,315 | 26,650 | 19,037 | 3,721 | (7,613 | ) | ||||||||||||||||||||||||||||
|
a.
|
Intent and ability of the Bank to retain its investment for a period of time that allows for any anticipated recovery in market value;
|
|
b.
|
Expectation to recover the entire amortized cost of the security;
|
|
c.
|
Recoveries in fair value after the balance sheet date;
|
|
d.
|
The financial condition and near-term prospects of the issuer, including any specific events which may influence the operations of the issuer (such as changes in technology that may impair the earnings potential of the investment or the discontinuance of a segment of a business that may affect the future earnings potential).
|
|
e.
|
Likelihood that it will be required to sell debt investements before recovery of amortized cost.
|
|
·
|
Others
|
|
2012
|
2011
|
|||||||||||||||||||||||||||||||||||||||
|
Amortized Cost U.S. GAAP
|
Book Value Argentine Banking GAAP
|
Fair Value – Book value under U.S. GAAP
|
Unrealized (Loss)/Gain
|
Shareholders’ equity Adjustment
|
Amortized Cost U.S. GAAP
|
Book Value Argentine Banking GAAP
|
Fair Value – Book value under U.S. GAAP
|
Unrealized (Loss)/Gain
|
Shareholders’ equity Adjustment
|
|||||||||||||||||||||||||||||||
|
(In thousands of $)
|
||||||||||||||||||||||||||||||||||||||||
|
BONAR 2017
|
23,687 | 23,615 | 25,350 | 1,663 | 1,735 | 15,349 | 15,302 | 15,640 | 291 | 338 | ||||||||||||||||||||||||||||||
|
BODEN 2015
|
29,307 | 29,307 | 32,033 | 2,726 | 2,726 | 30,836 | 30,681 | 30,676 | (160 | ) | (5 | ) | ||||||||||||||||||||||||||||
|
Securities issued by the BCRA
|
1,477,090 | 1,477,090 | 1,478,357 | 1,267 | 1,267 | 1,560,137 | 1,560,137 | 1,569,823 | 9,686 | 9,686 | ||||||||||||||||||||||||||||||
|
Bills issued by the Province of Buenos Aires
|
212,318 | 212,318 | 212,125 | (193 | ) | (193 | ) | - | - | - | - | - | ||||||||||||||||||||||||||||
|
2012
|
2011
|
|||||||||||||||||||||||||||||||||||||||
|
Amortized Cost U.S. GAAP
|
Book Value Argentine Banking GAAP
|
Fair Value – Book value under U.S. GAAP
|
Unrealized (Loss)/Gain
|
Shareholders’ equity Adjustment
|
Amortized Cost U.S. GAAP
|
Book Value Argentine Banking GAAP
|
Fair Value – Book value under U.S. GAAP
|
Unrealized (Loss)/Gain
|
Shareholders’ equity Adjustment
|
|||||||||||||||||||||||||||||||
|
(In thousands of $)
|
||||||||||||||||||||||||||||||||||||||||
|
BOGAR Bonds
|
6,787 | 7,118 | 7,481 | 694 | 363 | 12,844 | 12,853 | 12,844 | - | (9 | ) | |||||||||||||||||||||||||||||
|
a)
|
Adoption of ASU 2009-17
|
|
·
|
Insufficient Equity Investment at Risk
|
|
·
|
Equity lacks decision-making rights
|
|
·
|
Equity with non-substantive voting rights
|
|
·
|
Lacking the obligation to Absorb an Entity´s Expected Losses
|
|
·
|
Lacking the right to receive an Entity´s expected residual returns
|
|
July 1, 2010
|
|
|
Total Assets (a)
|
Ps. 1,312,340
|
|
Total liabilities (b)
|
Ps. 1,100,109
|
|
Certificates of Participation
|
Ps. 212,231
|
|
b)
|
After adoption of ASU 2009-17 as of June 30, 2012 and 2011
|
|
|
The following trusts CHA XII, CHA XIII, CHA XIV, BACS Personales I, BACS Personales II, BACS Personales III, Tarjeta Shopping Series LXVII, Tarjeta Shopping Series LXVIII and Tarjeta Shopping Series LXVIV were considered VIEs.
|
|
a)
|
The effect of accounting the certificates of participation in BHN II and BHN III, BHN IV and BACS I as available for sale securities that includes the recognition of other than temporary impairment for a 100% of the carrying values of such securities as of June 30, 2006, considering the economic projections as of those dates and the declarative actions mentioned in Note 20. During the twelve-month period ended June 30, 2007, expectations about the recoverability of such securities have significantly changed considering among others, (a) decisions of the Supreme Court related to pesification matters and (b) new expectations about the CER, which adjusts the face value of the senior debt securities issued by the trust. The fair value of the securities is determined based on expected cash
flows, discounted at a market interest rate. Increases in the fair value of these securities are recorded in other comprehensive income. As of June 30, 2010, such carrying values were determined based upon an estimate of cash flows to be remitted to us as holder of the retained interests discounted at an estimated market rate and;
|
|
b)
|
The fair value recognition of the certificates of participation and debt securities held by the Bank from certain securitization trusts considered sales under U.S. GAAP and classified as available for sale securities.
|
|
June 30, 2012
|
||||
|
Cash and due from banks
|
Ps. 51,959
|
|||
|
Loans (net of allowances)
|
1,539,063 | |||
|
Other assets
|
290,248 | |||
|
Total Assets
|
Ps. 1,881,270
|
|||
|
Debt Securities
|
Ps. 1,608,873
|
|||
|
Certificates of Participation
|
227,328 | |||
|
Other liabilities
|
45,069 | |||
|
Total Liabilities
|
Ps. 1,881,270
|
|||
|
Tarshop S.A.
|
||||
|
Acquisition date
|
August 31, 2010
|
|||
|
Fair value of consideration transferred:
|
||||
|
Cash
|
Ps. 105,431
|
|||
|
Total
|
105,431 | |||
|
Recognised amounts of identifiable assets acquired and liabilities assumed:
|
||||
|
Cash and due from banks
|
16,079 | |||
|
Government and corporate securities
|
143,646 | |||
|
Loans and Trade receivables
|
258,867 | |||
|
Intangible assets
|
30,492 | |||
|
Other assets
|
7,541 | |||
|
Other liabilities from financial transactions
|
(236,060 | ) | ||
|
Other liabilities
|
(85,306 | ) | ||
|
Non-controlling interest
|
(27,052 | ) | ||
|
Total net assets
|
108,207 | |||
|
Gain on purchase
|
Ps. 2,776
|
|||
|
-
|
for the twelve month period ended June 30, 2011,
|
|
-
|
for the two month period ended August 31, 2010, which were not included in the Bank´s consolidated financial statements for the period ended June 30, 2011, and
|
|
-
|
for the ten month period ended June 30, 2011 which were the results consolidated in the Bank´s consolidated financial statements for the period ended June 30, 2011 considering the previous clarifications on the acquisition date,
|
|
Unaudited pro-forma condensed income statement ten month period ended 06/30/2011 (*)
|
Unaudited pro-forma condensed income statement two month period ended 08/31/2010 (*)
|
Audited pro-forma condensed income statement twelve month period ended 06/30/2011 (*)
|
||||||||||
|
Financial Income
|
148,198 | 31,564 | 179,762 | |||||||||
|
Financial Expenses
|
(68,177 | ) | (13,975 | ) | (82,152 | ) | ||||||
|
Loan Loss provisions
|
(37,762 | ) | (4,666 | ) | (42,428 | ) | ||||||
|
Income from Services
|
177,741 | 31,038 | 208,779 | |||||||||
|
Expenses for Services
|
(12,805 | ) | (2,161 | ) | (14,966 | ) | ||||||
|
Administrative expenses
|
(185,953 | ) | (34,159 | ) | (220,112 | ) | ||||||
|
Miscellaneous Income
|
43,465 | 9,968 | 53,433 | |||||||||
|
Miscellaneous Losses
|
(5,216 | ) | 183 | (5,033 | ) | |||||||
|
Net Income / (Loss)
|
59,491 | 17,792 | 77,283 | |||||||||
|
Acquisition date
|
April 30, 2012
|
|||
|
Fair value of consideration transferred:
|
||||
|
Cash
|
Ps. 6,184
|
|||
|
Total
|
Ps. 6,184
|
|||
|
Recognised amounts of identifiable assets acquired and liabilities assumed:
|
||||
|
Assets acquired
|
3,898 | |||
|
Liabilities acquired
|
(2,186 | ) | ||
|
Total net assets
|
1,712 | |||
|
Non-controlling interest
|
(256 | ) | ||
|
Goodwill
|
Ps. 4,728
|
|||
|
Jurisdiction
|
Tax year
|
|
|
Argentina
|
2007 – 2011
|
|
II.
|
Additional disclosure requirements:
|
|
·
|
Defines fair value as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date, and establishes a framework for measuring fair value;
|
|
·
|
Establishes a three-level hierarchy for fair value measurements based upon the transparency of inputs to the valuation of an asset or liability as of the measurement date;
|
|
·
|
Nullifies the guidance in ASC 815-10, which required the deferral of profit at inception of a transaction involving a derivative financial instrument in the absence of observable data supporting the valuation technique;
|
|
·
|
Eliminates large position discounts for financial instruments quoted in active markets and requires consideration of the Bank’s creditworthiness when valuing liabilities; and
|
|
·
|
Expands disclosures about instruments measured at fair value.
|
|
·
|
Level 1 – inputs to the valuation methodology are quoted prices (unadjusted) for identical assets or liabilities in active markets.
|
|
·
|
Level 2 – inputs to the valuation methodology include quoted prices for similar assets and liabilities in active markets, and inputs that are observable for the asset or liability, either directly or indirectly, for substantially the full term of the financial instrument.
|
|
·
|
Level 3 – inputs to the valuation methodology are unobservable and significant to the fair value measurement.
|
|
a)
|
Securities
|
|
b)
|
Securities receivable under repurchase agreements
|
|
c)
|
Derivatives
|
|
d)
|
Derivatives
|
|
Balances as of June 30, 2012
|
Total carrying value
|
Quoted market prices in active markets
(Level 1)
|
Internal models with significant observable market parameters
(Level 2)
|
Internal models with significant unobservable market parameters
(Level 3)
|
||||||||||||
|
ASSETS
|
||||||||||||||||
|
Securities
|
||||||||||||||||
|
Trading securities
|
405,065 | 192,940 | 212,125 | - | ||||||||||||
|
Provincial Public Debt – BOGAR
|
7,481 | 7,481 | - | - | ||||||||||||
|
Other government securities
|
67,234 | 67,234 | - | - | ||||||||||||
|
Instruments issued by the BCRA
|
1,478,356 | 1,129,659 | 348,697 | - | ||||||||||||
|
Corporate securities
|
105,684 | 105,684 | - | - | ||||||||||||
|
Securities receivable under repurchase agreements
|
||||||||||||||||
|
Other government securities
|
161,655 | 161,655 | - | - | ||||||||||||
|
Derivatives
|
||||||||||||||||
|
Cross Currency Swap (Euro/Dollar)
|
16,466 | - | 16,466 | - | ||||||||||||
|
Credit Currency Swap (Ps. CER/Dollar)
|
27,260 | - | 27,260 | - | ||||||||||||
|
Interest rate swaps
|
113 | - | 113 | |||||||||||||
|
TOTAL ASSETS AT FAIR VALUE
|
2,269,314 | 1,664,653 | 604,661 | - | ||||||||||||
|
LIABILITIES
|
||||||||||||||||
|
Derivatives
|
||||||||||||||||
|
Cross Currency Swap (Dollar/Euro)
|
(43 | ) | - | (43 | ) | - | ||||||||||
|
TOTAL LIABILITIES AT FAIR VALUE
|
(43 | ) | - | (43 | ) | - | ||||||||||
|
Balances as of June 30, 2011
|
Total carrying value
|
Quoted market prices in active markets
(Level 1)
|
Internal models with significant observable market parameters
(Level 2)
|
Internal models with significant unobservable market parameters
(Level 3)
|
||||||||||||
|
ASSETS
|
||||||||||||||||
|
Securities
|
||||||||||||||||
|
Trading securities
|
564,687 | 564,687 | - | - | ||||||||||||
|
Provincial Public Debt – BOGAR
|
12,844 | 12,844 | - | - | ||||||||||||
|
Other government securities
|
57,508 | 57,508 | - | - | ||||||||||||
|
Instruments issued by the BCRA
|
1,569,823 | 799,043 | 770,780 | - | ||||||||||||
|
Corporate securities
|
141,911 | 141,911 | - | - | ||||||||||||
|
Securities receivable under repurchase agreements
|
||||||||||||||||
|
Other government securities
|
28,422 | 28,422 | - | - | ||||||||||||
|
Derivatives
|
||||||||||||||||
|
Cross Currency Swap (Euro/Dollar)
|
89,195 | - | 89,195 | - | ||||||||||||
|
Credit Currency Swap (Ps. CER/Dollar)
|
48,344 | - | 48,344 | - | ||||||||||||
|
Interest Rate Swap
|
684 | - | 684 | - | ||||||||||||
|
TOTAL ASSETS AT FAIR VALUE
|
2,513,418 | 1,604,415 | 909,003 | - | ||||||||||||
|
LIABILITIES
|
||||||||||||||||
|
Derivatives
|
||||||||||||||||
|
Cross Currency Swap (Dollar/Euro)
|
(2,839 | ) | - | (2,839 | ) | - | ||||||||||
|
TOTAL LIABILITIES AT FAIR VALUE
|
(2,839 | ) | - | (2,839 | ) | - | ||||||||||
| As of June 30, 2012 | ||||||||||||
|
Consumer
Loan Portfolio
|
Commercial Loan Portfolio
|
Total
|
||||||||||
|
Allowance for credit losses:
|
||||||||||||
|
Ending balance: individually evaluated for impairment
|
- | 11,646 | 11,646 | |||||||||
|
Ending balance: collectively evaluated for impairment
|
414,987 | 802 | 415,789 | |||||||||
|
Ending Balance
|
414,987 | 12,448 | 427,435 | |||||||||
|
Financing receivables:
|
||||||||||||
|
Ending balance: individually evaluated for impairment
|
- | 20,903 | 20,903 | |||||||||
|
Ending balance: collectively evaluated for impairment
|
7,311,874 | 2,902,165 | 10,214,039 | |||||||||
|
Ending Balance
|
7,311,874 | 2,923,068 | 10,234,942 | |||||||||
| As of June 30, 2012 | ||||||||||||
| Loan Portfolio | Commercial Loan Portfolio | Total | ||||||||||
|
Allowance for credit losses:
|
||||||||||||
|
Ending balance: individually evaluated for impairment
|
- | 33,172 | 33,172 | |||||||||
|
Ending balance: collectively evaluated for impairment
|
300,796 | - | 330,796 | |||||||||
|
Ending Balance
|
300,796 | 33,172 | 333,968 | |||||||||
|
Financing receivables:
|
||||||||||||
|
Ending balance: individually evaluated for impairment
|
- | 32,444 | 32,444 | |||||||||
|
Ending balance: collectively evaluated for impairment
|
5,777,237 | 2,220,532 | 7,997,769 | |||||||||
|
Ending Balance
|
5,777,237 | 2,252,976 | 8,030,213 | |||||||||
| As of June 30, | ||||||||
| 2012 | 2011 | |||||||
|
Allowance for credit losses:
|
||||||||
|
Beginning balance
|
333,968 | 336,168 | ||||||
|
Charge-offs
|
(133,324 | ) | (101,936 | ) | ||||
|
Other adjustments (*)
|
- | 35,789 | ||||||
|
Provision
|
226,791 | 63,947 | ||||||
|
Ending Balance
|
427,435 | 333,968 | ||||||
|
As of June 30, 2012
|
||||||||||||
|
Recorded Investment
|
Unpaid Principal Balance
|
Related Allowance
|
||||||||||
|
With no related allowance recorded:
|
||||||||||||
|
Commercial
|
||||||||||||
|
Impaired Loans
|
20,903 | 19,138 | - | |||||||||
|
With an allowance recorded:
|
||||||||||||
|
Commercial
|
||||||||||||
|
Impaired Loans
|
- | - | - | |||||||||
|
Total
|
20,903 | 19,138 | - | |||||||||
|
As of June 30, 2011
|
||||||||||||
|
Recorded Investment
|
Unpaid Principal Balance
|
Related Allowance
|
||||||||||
|
With no related allowance recorded:
|
||||||||||||
|
Commercial
|
||||||||||||
|
Impaired Loans
|
17,669 | - | - | |||||||||
|
With an allowance recorded:
|
||||||||||||
|
Commercial
|
||||||||||||
|
Impaired Loans
|
14,775 | 6,081 | 727 | |||||||||
|
Total
|
32,444 | 6,081 | 727 | |||||||||
|
As of June 30,
|
||||||||
|
2012
|
2011
|
|||||||
|
Consumer
|
||||||||
|
Advances
|
657 | 1,628 | ||||||
|
Mortgage Loans
|
51,960 | 45,278 | ||||||
|
Personal Loans
|
24,274 | 13,687 | ||||||
|
Credit Card Loans – BHSA
|
31,171 | 19,331 | ||||||
|
Credit card Loans – Tarshop
|
125,012 | 62,973 | ||||||
|
Total Consumer
|
233,074 | 142,897 | ||||||
|
Commercial
|
||||||||
|
Performing Loans
|
- | 2,426 | ||||||
|
Impaired Loans
|
20,298 | 31,134 | ||||||
|
Total Commercial
|
20,298 | 33,560 | ||||||
|
Total Non accrual loans
|
253,372 | 176,457 | ||||||
|
As of June 30, 2012
|
||||||||||||||||||||||||||||
| 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
|
1,604 | 362 | 242 | 53 | 2,261 | 39,382 | 41,643 | |||||||||||||||||||||
|
Mortgage Loans
|
52,049 | 14,598 | 13,462 | 23,900 | 104,009 | 2,874,424 | 2,978,433 | |||||||||||||||||||||
|
Personal Loans
|
27,376 | 10,705 | 13,101 | 468 | 51,650 | 992,621 | 1,044,271 | |||||||||||||||||||||
|
Credit Card Loans – BHSA
|
30,010 | 15,401 | 15,550 | 220 | 61,181 | 2,129,270 | 2,190,451 | |||||||||||||||||||||
|
Credit card Loans – Tarshop
|
89,857 | 69,454 | 52,924 | 2,634 | 214,869 | 842,207 | 1,057,076 | |||||||||||||||||||||
|
Total Consumer Loans
|
200,896 | 110,520 | 95,279 | 27,275 | 433,970 | 6,877,904 | 7,311,874 | |||||||||||||||||||||
|
Commercial:
|
||||||||||||||||||||||||||||
|
Performing Loans
|
605 | - | - | - | 605 | 2,902,165 | 2,902,770 | |||||||||||||||||||||
|
Impaired loans
|
- | 292 | 1,985 | 18,021 | 20,298 | - | 20,298 | |||||||||||||||||||||
|
Total Commercial Loans
|
605 | 292 | 1,985 | 18,021 | 20,903 | 2,902,165 | 2,923,068 | |||||||||||||||||||||
|
Total
|
201,501 | 110,812 | 97,264 | 45,296 | 454,873 | 9,780,069 | 10,234,942 | |||||||||||||||||||||
|
As of June 30, 2011
|
||||||||||||||||||||||||||||
| 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
|
35 | 293 | 1,322 | 13 | 1,663 | 56,584 | 58,247 | |||||||||||||||||||||
|
Mortgage Loans
|
38,499 | 10,136 | 10,194 | 24,948 | 83,777 | 2,637,411 | 2,721,188 | |||||||||||||||||||||
|
Personal Loans
|
12,329 | 5,796 | 6,990 | 901 | 26,016 | 603,383 | 629,399 | |||||||||||||||||||||
|
Credit Card Loans – BHSA
|
13,614 | 8,378 | 10,934 | 19 | 32,945 | 1,550,834 | 1,583,779 | |||||||||||||||||||||
|
Credit card Loans – Tarshop
|
88,484 | 19,391 | 21,031 | 22,551 | 151,457 | 633,167 | 784,624 | |||||||||||||||||||||
|
Total Consumer Loans
|
152,961 | 43,994 | 50,471 | 48,432 | 295,858 | 5,481,379 | 5,777,237 | |||||||||||||||||||||
|
Commercial:
|
||||||||||||||||||||||||||||
|
Performing Loans
|
318 | 5 | 6 | 2,415 | 2,744 | 2,217,788 | 2,220,532 | |||||||||||||||||||||
|
Impaired loans
|
283 | 4 | 14,784 | 16,346 | 31,417 | 1,027 | 32,444 | |||||||||||||||||||||
|
Total Commercial Loans
|
601 | 9 | 14,790 | 18,761 | 34,161 | 2,218,815 | 2,252,976 | |||||||||||||||||||||
|
Total
|
153,562 | 44,003 | 62,261 | 67,193 | 330,019 | 7,700,194 | 8,030,213 | |||||||||||||||||||||
|
|
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 the upper 50% of a sector of activity that is operating properly and has good prospects.
|
|
|
2. With Special Follow-up
|
Cash flow analysis reflects that the debt may be repaid even though it is possible that the customer’s future payment ability may deteriorate without a proper follow-up.
|
|
|
3. With Problems
|
Cash flow analysis evidences problems to repay the debt, and therefore, if these problems are not solved, there may be some losses.
|
|
|
4. High Risk of Insolvency
|
Cash flow analysis evidences that repayment of the full debt is highly unlikely.
|
|
|
5. Uncollectible
|
The amounts in this category are deemed total losses. Even though these assets may be recovered under certain future circumstances, inability to make payments is evident at the date of the analysis. It includes loans to insolvent or bankrupt borrowers.
|
|
|
Consumer Portfolio
:
|
|
|
Loan Classification
|
Description
|
|
|
1. Normal Situation
|
Loans with timely repayment or arrears not exceeding 31 days, both of principal and interest.
|
|
|
2. Low Risk
|
Occasional late payments, with a payment in arrears of more than 32 days and up to 90 days. A customer classified as “Normal” having been
|
|
|
refinanced may be recategorized within this category, as long as he amortizes one principal installment (whether monthly or bimonthly) or repays 5% of principal.
|
|
|
3. Medium Risk
|
Some inability to make payments, with arrears of more than 91 days and up to 180 days. A customer classified as “Low Risk” having been refinanced may be recategorized within this category, as long as he amortizes two principal installments (whether monthly or bimonthly) or repays 5% of principal.
|
|
|
4. High Risk
|
Judicial proceedings demanding payment have been initiated or arrears of more than 180 days and up to one year. A customer classified as “Medium Risk” having been refinanced may be recategorized within this category, as long as he amortizes three principal installments (whether monthly or bimonthly) or repays 10% of principal.
|
|
|
5. Uncollectible
|
Loans to insolvent or bankrupt borrowers, or subject to judicial proceedings, with little or no possibility of collection, or with arrears in excess of one year.
|
|
As of June 30, 2012
|
||||||||||||||||||||||||
|
"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
|
39,932 | 1,115 | 120 | 337 | 139 | 41,643 | ||||||||||||||||||
|
Mortgage Loans
|
2,790,833 | 117,511 | 13,452 | 24,311 | 32,326 | 2,978,433 | ||||||||||||||||||
|
Personal Loans
|
970,049 | 34,790 | 14,618 | 24,180 | 634 | 1,044,271 | ||||||||||||||||||
|
Credit Card Loans – BHSA
|
2,115,475 | 31,931 | 17,413 | 25,343 | 289 | 2,190,451 | ||||||||||||||||||
|
Credit card Loans – Tarshop
|
842,207 | 89,856 | 69,454 | 52,923 | 2,636 | 1,057,076 | ||||||||||||||||||
|
Total Consumer Loans
|
6,758,496 | 275,203 | 115,057 | 127,094 | 36,024 | 7,311,874 | ||||||||||||||||||
|
Commercial:
|
||||||||||||||||||||||||
|
Performing loans
|
2,902,165 | 605 | - | - | - | 2,902,770 | ||||||||||||||||||
|
Impaired loans
|
- | - | 292 | 1,985 | 18,021 | 20,298 | ||||||||||||||||||
|
Total Commercial Loans
|
2,902,165 | 605 | 292 | 1,985 | 18,021 | 2,923,068 | ||||||||||||||||||
|
Total Financing Receivables
|
9,660,661 | 275,808 | 115,349 | 129,079 | 54,045 | 10,234,942 | ||||||||||||||||||
|
As of June 30, 2011
|
||||||||||||||||||||||||
|
"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
|
54,708 | 869 | 1,019 | 1,326 | 325 | 58,247 | ||||||||||||||||||
|
Mortgage Loans
|
2,663,716 | 30,478 | 6,786 | 9,917 | 10,291 | 2,721,188 | ||||||||||||||||||
|
Personal Loans
|
587,003 | 18,382 | 7,639 | 14,142 | 2,233 | 629,399 | ||||||||||||||||||
|
Credit Card Loans – BHSA
|
1,536,459 | 19,579 | 10,581 | 16,834 | 326 | 1,583,779 | ||||||||||||||||||
|
Credit card Loans – Tarshop
|
666,647 | 18,892 | 18,081 | 31,182 | 49,822 | 784,624 | ||||||||||||||||||
|
Total Consumer Loans
|
5,508,533 | 88,200 | 44,106 | 73,401 | 62,997 | 5,777,237 | ||||||||||||||||||
|
Commercial:
|
||||||||||||||||||||||||
|
Performing loans
|
2,219,520 | 1,012 | - | - | - | 2,220,532 | ||||||||||||||||||
|
Impaired loans
|
- | - | 819 | 18,760 | 12,865 | 32,444 | ||||||||||||||||||
|
Total Commercial Loans
|
2,219,520 | 1,012 | 819 | 18,760 | 12,865 | 2,252,976 | ||||||||||||||||||
|
Total Financing Receivables
|
7,728,053 | 89,212 | 44,925 | 92,161 | 75,862 | 8,030,213 | ||||||||||||||||||
|
Argentine Banking GAAP
|
U.S. GAAP
|
Adjustment
|
|||||||||||||
|
June 30, 2011
|
259,595 | 333,968 | (74,373 | ) | |||||||||||
|
Variances
|
23,830 | 84,366 | (60,535 | ) | |||||||||||
|
June 30, 2012
|
Ps.
|
283,425 |
Ps.
|
418,334 |
Ps.
|
(134,908 | ) | ||||||||
|
June 30,
|
||||||||||||
|
2012
|
2011
|
2010
|
||||||||||
|
Income Statement
|
||||||||||||
|
Financial income
|
Ps. 1,886,446
|
Ps. 1,718,700
|
Ps. 1,476,896
|
|||||||||
|
Financial expenses
|
(982,954 | ) | (748,063 | ) | (661,590 | ) | ||||||
|
Net financial income
|
Ps. 903,492
|
Ps. 970,637
|
Ps. 815,306
|
|||||||||
|
Provision for loan losses
|
(215,074 | ) | (89,674 | ) | (217 | ) | ||||||
|
Income from services
|
1,049,679 | 791,969 | 470,855 | |||||||||
|
Expenses for services
|
(232,109 | ) | (182,658 | ) | (148,862 | ) | ||||||
|
Administrative expenses
|
(1,284,531 | ) | (910,079 | ) | (562,220 | ) | ||||||
|
Net income from financial transactions
|
Ps. 221,457
|
Ps. 580,195
|
Ps. 574,862
|
|||||||||
|
Miscellaneous income
|
270,230 | 197,182 | 112,876 | |||||||||
|
Miscellaneous expenses
|
(250,492 | ) | (217,898 | ) | (115,527 | ) | ||||||
|
Income before income taxes and Non-controlling interest
|
Ps. 241,195
|
Ps. 559,479
|
Ps. 572,211
|
|||||||||
|
Income taxes
|
4,654 | (30,558 | ) | (121,906 | ) | |||||||
|
Net income under U.S. GAAP
|
Ps. 245,849
|
Ps. 528,921
|
Ps. 450,305
|
|||||||||
|
Less Net (Loss) attributable to the Non-controlling interest
|
5,116 | (11,046 | ) | (9,158 | ) | |||||||
|
Net income attributable Controlling interest in accordance with U.S. GAAP
|
250,965 |
Ps. 517,875
|
Ps. 441,147
|
|||||||||
|
Other comprehensive income (loss):
|
||||||||||||
|
Unrealized gains (loss) on securities
|
(7,381 | ) | (273,683 | ) | 392,532 | |||||||
|
Other comprehensive income (loss):
|
Ps. (7,381)
|
(273,683 | ) |
Ps. 392,532
|
||||||||
|
Comprehensive income
|
Ps. 243,584
|
Ps. 244,192
|
Ps. 833,679
|
|||||||||
|
Page
|
|
|
Independent Auditors’ Report – June 30, 2012
|
F- 236
|
|
Consolidated Financial Statements:
|
|
|
Balance Sheets
|
|
|
June 30, 2012 (Audited) and 2011 (Unaudited)
|
F- 237
|
|
Statements of Operations
|
|
|
For the Year Ended June 30, 2012 (Audited) and for the period
|
|
|
November 3, 2010 (Inception) to June 30, 2011 (Unaudited)
|
F- 238
|
|
Statements of Changes in Members’ Deficit/Equity
|
|
|
For the Year Ended June 30, 2012 (Audited) and for the period
|
|
|
November 3, 2010 (Inception) to June 30, 2011 (Unaudited)
|
F- 239
|
|
Statements of Cash Flows
|
|
|
For the Year Ended June 30, 2012 (Audited) and for the period
|
|
|
November 3, 2010 (Inception) to June 30, 2011 (Unaudited)
|
F- 240
|
|
Notes to Financial Statements
|
|
|
June 30, 2012 (Audited) and 2011 (Unaudited)
|
F-241
|
|
NEW LIPSTICK LLC AND SUBSIDIARY
(A LIMITED LIABILITY COMPANY)
CONSOLIDATED BALANCE SHEETS
AS OF JUNE 30, 2012 (AUDITED) AND JUNE 30, 2011 (UNAUDITED)
(AMOUNTS IN DOLLARS)
|
|
|
|
ASSETS
|
| 2012 |
2011
|
|||||||
|
(UNAUDITED)
|
||||||||
|
Real estate, net
|
144,072,101 | 143,213,839 | ||||||
|
Cash and cash equivalents
|
1,301,607 | 1,221,686 | ||||||
|
Tenant receivables, net of allowance for doubtful accounts of
$1,093,357 and $303,674 respectively
|
687,585 | 402,080 | ||||||
|
Prepaid expenses and other assets
|
4,901,942 | 4,727,116 | ||||||
|
Contributions receivable from members
|
- | 2,977,335 | ||||||
|
Due from related party
|
124,274 | - | ||||||
|
Restricted cash
|
3,954,037 | 5,582,568 | ||||||
|
Deferred rent receivable
|
3,036,844 | 1,255,629 | ||||||
|
Lease intangibles, net
|
36,702,075 | 40,524,065 | ||||||
|
Goodwill (Investment in Metropolitan 885 Third Avenue Leasehold LLC)
|
5,422,615 | 5,422,615 | ||||||
|
Total
|
200,203,080 | 205,326,933 | ||||||
|
LIABILITIES AND MEMBERS' DEFICIT
|
|
Liabilities:
|
||||||||
|
Note payable
|
113,314,086 | 114,443,211 | ||||||
|
Accrued interest payable
|
320,301 | 319,678 | ||||||
|
Accounts payable and accrued expenses
|
3,016,555 | 1,482,483 | ||||||
|
Due to related parties
|
310,867 | 321,368 | ||||||
|
Unearned revenue
|
257,522 | 297,084 | ||||||
|
Consent fee payable
|
- | 1,666,667 | ||||||
|
Tenant security deposits
|
546,920 | 383,047 | ||||||
|
Deferred ground rent payable
|
50,269,817 | 17,020,772 | ||||||
|
Lease intangibles, net
|
52,263,100 | 57,135,955 | ||||||
|
Total liabilities
|
220,299,168 | 193,070,265 | ||||||
|
Members' deficit
|
(20,096,088 | ) | 12,256,668 | |||||
|
Total
|
200,203,080 | 205,326,933 | ||||||
|
NEW LIPSTICK LLC AND SUBSIDIARY
|
|
(A LIMITED LIABILITY COMPANY)
|
|
CONSOLIDATED STATEMENTS OF OPERATIONS
|
||
|
FOR THE YEAR ENDED JUNE 30, 2012 (AUDITED) AND
|
||
|
FOR THE PERIOD NOVEMBER 3, 2010 (INCEPTION) TO JUNE 30, 2011 (UNAUDITED)
(AMOUNTS IN DOLLARS)
|
| 2012 |
2011
|
|||||||
|
(UNAUDITED)
|
||||||||
|
Revenues
|
||||||||
|
Base rents, net of amortization
|
38,293,785 | 19,555,315 | ||||||
|
Tenant reimbursements and escalations
|
5,899,547 | 3,333,934 | ||||||
|
Other rental revenue
|
251,391 | 106,087 | ||||||
|
Interest income
|
1,331 | 1,331 | ||||||
|
Total
|
44,446,054 | 22,996,667 | ||||||
|
Expenses
|
||||||||
|
Real estate taxes
|
8,945,341 | 4,324,317 | ||||||
|
Utilities
|
2,560,909 | 1,344,702 | ||||||
|
Janitorial
|
2,294,236 | 1,087,606 | ||||||
|
Insurance
|
290,182 | 148,014 | ||||||
|
Repairs and maintenance
|
1,158,144 | 523,469 | ||||||
|
Bad debts
|
793,882 | 303,674 | ||||||
|
Security
|
817,199 | 385,964 | ||||||
|
General and administrative
|
1,085,656 | 337,653 | ||||||
|
Management fees
|
804,123 | 273,614 | ||||||
|
Accounting and audit fees
|
218,609 | 71,655 | ||||||
|
Legal and professional fees
|
299,004 | 212,746 | ||||||
|
Reimbursable costs
|
295,510 | 177,442 | ||||||
|
Elevator
|
291,451 | 124,706 | ||||||
|
HVAC
|
70,890 | 20,532 | ||||||
|
Travel
|
5,977 | - | ||||||
|
Ground rent
|
45,457,736 | 22,728,867 | ||||||
|
Interest expense
|
4,905,399 | 2,448,145 | ||||||
|
Depreciation and amortization
|
6,834,685 | 3,328,725 | ||||||
|
Acquisition related costs
|
- | 2,245,717 | ||||||
|
Total
|
77,128,933 | 40,087,548 | ||||||
|
Net loss
|
(32,682,879 | ) | (17,090,881 | ) | ||||
|
NEW LIPSTICK LLC AND SUBSIDIARY
|
|||
|
(A LIMITED LIABILITY COMPANY)
|
|||
|
CONSOLIDATED STATEMENTS OF CHANGES IN MEMBERS' DEFICIT/EQUITY
|
|||
|
FOR THE YEAR ENDED JUNE 30, 2012 (AUDITED) AND
|
|||
|
FOR THE PERIOD NOVEMBER 3, 2010 (INCEPTION) TO JUNE 30, 2011 (UNAUDITED)
(AMOUNTS IN DOLLARS)
|
|
2012
|
2011
|
|||||||
|
(UNAUDITED)
|
||||||||
|
Balance, beginning of period
|
12,256,668 | - | ||||||
|
Contributions from members
|
330,123 | 29,347,549 | ||||||
|
Net loss
|
(32,682,879 | ) | (17,090,881 | ) | ||||
|
Balance, end of period
|
(20,096,088 | ) | 12,256,668 | |||||
|
NEW LIPSTICK LLC AND SUBSIDIARY
|
|
(A LIMITED LIABILITY COMPANY)
|
|
CONSOLIDATED STATEMENTS OF CASH FLOWS
|
||
|
FOR THE YEAR ENDED JUNE 30, 2012 (AUDITED)
|
||
|
AND FOR THE PERIOD NOVEMBER 3, 2010 (INCEPTION) TO JUNE 30, 2011 (UNAUDITED)
(AMOUNTS IN DOLLARS)
|
|
2012
|
2011
|
|||||||
|
(UNAUDITED)
|
||||||||
|
Operating activities
|
||||||||
|
Net loss
|
(32,682,879 | ) | (17,090,881 | ) | ||||
|
Adjustments to reconcile net loss to net cash
|
||||||||
|
provided by operating activities:
|
||||||||
|
Depreciation and amortization
|
6,834,685 | 3,328,725 | ||||||
|
Bad debts
|
793,882 | 303,674 | ||||||
|
Acquisition related costs
|
- | 2,245,717 | ||||||
|
Deferred rent
|
(1,781,215 | ) | (1,255,629 | ) | ||||
|
Below market lease amortization
|
(4,435,046 | ) | (2,478,205 | ) | ||||
|
Above market lease amortization
|
1,548,128 | 791,390 | ||||||
|
Above market ground lease amortization
|
(437,809 | ) | (218,905 | ) | ||||
|
Deferred ground rent
|
33,249,045 | 17,020,772 | ||||||
|
Changes in operating assets and liabilities:
|
||||||||
|
Restricted cash
|
1,792,404 | 155,555 | ||||||
|
Due from related party
|
(124,274 | ) | - | |||||
|
Tenant receivables
|
(1,079,387 | ) | (202,681 | ) | ||||
|
Prepaid expenses and other assets
|
(174,826 | ) | (324,491 | ) | ||||
|
Accrued interest payable
|
623 | - | ||||||
|
Accounts payable and accrued expenses
|
(46,143 | ) | (425,318 | ) | ||||
|
Due to related parties
|
(10,501 | ) | 321,368 | |||||
|
Consent fee payable
|
(1,666,667 | ) | - | |||||
|
Deferred leasing costs
|
(595,890 | ) | (107,941 | ) | ||||
|
Tenant security deposits
|
- | 90,681 | ||||||
|
Unearned revenue
|
(39,562 | ) | 21,395 | |||||
|
Net cash provided by operating activities
|
1,144,568 | 2,175,226 | ||||||
|
Investing activities
|
||||||||
|
Additions to real estate
|
(3,242,980 | ) | (917,013 | ) | ||||
|
Increase in restricted cash
|
- | (469,726 | ) | |||||
|
Net cash used in investing activities
|
(3,242,980 | ) | (1,386,739 | ) | ||||
|
Financing activities
|
||||||||
|
Mortgage principal payments
|
(1,129,125 | ) | (556,789 | ) | ||||
|
Contributions receivable from members
|
2,977,335 | - | ||||||
|
Contributions from members
|
330,123 | - | ||||||
|
Net cash provided by financing activities
|
2,178,333 | (556,789 | ) | |||||
|
Net increase in cash and cash equivalents
|
79,921 | 231,698 | ||||||
|
Cash and cash equivalents, beginning of period
|
1,221,686 | 989,988 | ||||||
|
Cash and cash equivalents, end of period
|
1,301,607 | 1,221,686 | ||||||
|
Supplemental disclosure of cash flow information:
|
||||||||
|
Interest paid
|
4,904,776 | 2,788,488 | ||||||
|
Schedule of Noncash Investing and Financing Activities
|
||||||||
|
Capital contributions from members
|
- | 29,347,549 | ||||||
|
Acquisition related costs paid by members
|
- | (2,245,717 | ) | |||||
|
Mortgage principal payment paid by members
|
- | (15,000,000 | ) | |||||
|
Other consideration paid by members
|
- | (10,827,163 | ) | |||||
|
Real estate additions were financed through accounts payable
|
1,580,214 |
-
|
||||||
|
Percentage of
Ownership
|
Initial Capital
Contributions
|
|||||||
|
IRSA International, LLC
|
49.00 | 15,417,925 | ||||||
|
Marciano Investment Group, LLC
|
42.00 | 13,215,365 | ||||||
|
Armenonville, S.A.
|
2.27 | 714,259 | ||||||
|
Avi Chicouri
|
3.07 | - | ||||||
|
Par Holdings, LLC
|
3.66 | - | ||||||
|
Total
|
100.00 | 29,347,549 | ||||||
|
Real estate, net
|
144,176,024 | |||
|
Lease intangibles, net
|
42,657,041 | |||
|
Cash and cash equivalents
|
6,258,385 | |||
|
Other assets
|
4,905,698 | |||
|
Total assets
|
197,997,148 |
|
Note payable
|
115,000,000 | |||
|
Lease intangibles, net
|
59,833,065 | |||
|
Other liabilities
|
2,759,535 | |||
|
Total liabilities
|
177,592,6 00 | |||
|
Net assets acquired
|
20,404,548 | |||
|
Total consideration paid
|
25,827,163 | |||
|
Goodwill
|
5,422,615 |
|
2012
|
2011
(Unaudited)
|
|||||||
|
Building and improvements
|
144,361,278 | 144,256,213 | ||||||
|
Tenant improvements
|
5,554,953 | 836,824 | ||||||
| 149,916,231 | 145,093,037 | |||||||
|
Less: accumulated depreciation
|
(5,844,130 | ) | (1,879,198 | ) | ||||
|
Total
|
144,072,101 | 143,213,839 | ||||||
|
Leases in Place
|
Leasing Costs
|
Above Market Leases
|
Total
|
Below Market Leases
|
Above Market Ground Leases
|
Total
|
||||||||||||||||||||||
|
Cost
|
27,338,018 | 703,831 | 15,319,023 | 43,360,872 | 30,791,733 | 29,041,332 | 59,833,065 | |||||||||||||||||||||
|
Less: accumulated amortization
|
(4,211,975 | ) | (107,304 | ) | (2,339,518 | ) | (6,658,797 | ) | (6,913,251 | ) | (656,714 | ) | (7,569,965 | ) | ||||||||||||||
|
Totals
|
23,126,043 | 596,527 | 12,979,505 | 36,702,075 | 23,878,482 | 28,384,618 | $ | 52,263,100 | ||||||||||||||||||||
|
Leases In Place
|
Leasing Costs
|
Above Market Leases
|
Total
|
Below Market Leases
|
Above Market Ground Leases
|
Total
|
||||||||||||||||||||||
|
Cost
|
27,338,018 | 107,941 | 15,319,023 | 42,764,982 | 30,791,733 | 29,041,332 | 59,833,065 | |||||||||||||||||||||
|
Less: accumulated amortization
|
(1,425,364 | ) | (24,163 | ) | (791,390 | ) | (2,240,917 | ) | (2,478,205 | ) | (218,905 | ) | (2,697,110 | ) | ||||||||||||||
|
Totals
|
25,912,654 | 83,778 | 14,527,633 | 40,524,065 | 28,313,528 | 28,822,427 | 57,135,955 | |||||||||||||||||||||
|
Leases In-place
|
Leasing Costs
|
Above Market Leasing
|
Total
|
Below Market
Leases
|
Above Market Ground
Leases
|
Total
|
||||||||||||||||||||||
|
2013
|
2,735,208 | 150,615 | 1,548,129 | 4,433,952 | 3,287,163 | 437,809 | 3,724,972 | |||||||||||||||||||||
|
2014
|
2,647,541 | 125,351 | 1,543,131 | 4,316,023 | 2,626,076 | 437,809 | 3,063,885 | |||||||||||||||||||||
|
2015
|
2,589,009 | 103,453 | 1,442,937 | 4,135,399 | 2,511,975 | 437,809 | 2,949,784 | |||||||||||||||||||||
|
2016
|
2,562,245 | 87,623 | 1,407,619 | 4,057,487 | 2,499,168 | 437,809 | 2,936,977 | |||||||||||||||||||||
|
2017
|
2,561,941 | 71,972 | 1,407,619 | 4,041,532 | 2,495,973 | 437,809 | 2,933,782 | |||||||||||||||||||||
|
Thereafter
|
10,030,099 | 57,513 | 5,630,070 | 15,717,682 | 10,458,127 | 26,195,573 | 36,653,700 | |||||||||||||||||||||
|
Totals
|
23,126,043 | 596,527 | 12,979,505 | 36,702,075 | 23,878,482 | 28,384,618 | 52,263,100 | |||||||||||||||||||||
|
Purchase Date
|
Target IRR
|
|||
|
April 30, 2020
|
7.47 | % | ||
|
April 30, 2037
|
7.67 | % | ||
|
April 30, 2047
|
7.92 | % | ||
|
April 30, 2057
|
8.17 | % | ||
|
April 30, 2067
|
8.42 | % | ||
|
April 30, 2077
|
8.67 | % | ||
|
Ground Lease
|
Ground Sub-Lease
|
Total
|
||||||||||
|
2013
|
15,916,000 | $ | 759,000 | 16,675,000 | ||||||||
|
2014
|
16,314,000 | 759,000 | 17,073,000 | |||||||||
|
2015
|
16,722,000 | 759,000 | 17,481,000 | |||||||||
|
2016
|
17,140,000 | 759,000 | 17,899,000 | |||||||||
|
2017
|
17,568,000 | 759,000 | 18,327,000 | |||||||||
|
Thereafter
|
2,892,963,000 | 2,150,500 | 2,895,113,500 | |||||||||
|
Totals
|
2,976,623,000 | 5,945,500 | 2,982,568,500 | |||||||||
|
2013
|
33,551,774 | |||
|
2014
|
32,315,015 | |||
|
2015
|
31,692,595 | |||
|
2016
|
31,835,140 | |||
|
2017
|
32,562,878 | |||
|
Thereafter
|
122,923,637 | |||
|
Total
|
284,881,039 |
|
Due from related party:
|
2012
|
2011
(Unaudited)
|
||||||
|
Lipstick Management LLC
|
124,274 |
- -
|
||||||
|
Due to related parties:
|
||||||||
|
IRSA Inversiones y Representaciones
|
||||||||
|
Sociedad Anonima
|
238,824 | 158,214 | ||||||
|
IRSA International, LLC
|
39,979 | 27,040 | ||||||
|
Lipstick Management LLC
|
32,064 | 136,114 | ||||||
|
Total
|
310,867 | 321,368 | ||||||
|
a)
|
$ 1 million, upon the Effective Date which was December 30, 2010,
|
|
b)
|
$ 833,333, six months after the Effective Date,
|
|
c)
|
$ 833,333 twelve months after the Effective Date, and
|
|
d)
|
$ 833,334, eighteen months after the Effective Date.
|
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 |
|---|