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.
|
|
|
|
|
|
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*
|
|
U.S. GAAP
☐
|
International Financial Reporting
Standards as issued by the International Accounting statements
included in this filing: x
|
Other
☐
|
|
Carolina Zang
|
|
David Williams
Jaime Mercado
|
|
Zang Vergel &
Viñes
|
|
Simpson Thacher & Bartlett
LLP
|
|
Florida 537 piso
18º
C1005AAK Buenos Aires,
Argentina.
|
|
425 Lexington Avenue
New York, NY 10017
|
|
Disclaimer regarding forward-looking statements
|
v
|
|
Presentation of financial and certain other
information
|
v
|
|
Part I
|
1
|
|
Item 1. Identity of directors, senior management, advisers and
auditors
|
1
|
|
Item 2. Offer statistics and expected timetable
|
1
|
|
Item 3. Key information
|
1
|
|
A. Selected consolidated financial data
|
1
|
|
B. Capitalization and indebtedness
|
9
|
|
C. Reasons for the offer and use of proceeds
|
9
|
|
D. Risk factors
|
9
|
|
Item 4. Information on the company
|
59
|
|
A. History and development of the company
|
59
|
|
B. Business overview
|
72
|
|
C. Organizational structure
|
136
|
|
D. Property, plant and equipment
|
137
|
|
Item 4A. Unresolved staff comments
|
138
|
|
Item 5. Operating and financial review and
prospects
|
138
|
|
A. Operating results
|
139
|
|
B. Liquidity and capital resources
|
193
|
|
C. Research and development, patents and licenses, etc
|
201
|
|
D. Trend information
|
201
|
|
E. Off-balance sheet arrangements
|
203
|
|
F. Tabular disclosure of contractual obligations
|
204
|
|
G. Safe harbor
|
204
|
|
Item 6. Directors, senior management and employees
|
204
|
|
A. Directors and senior management
|
204
|
|
B. Compensation
|
211
|
|
C. Board practices
|
213
|
|
D. Employees
|
214
|
|
E. Share ownership
|
215
|
|
Item 7. Major shareholders and related party
transactions
|
216
|
|
A. Major shareholders
|
216
|
|
B. Related party transactions
|
217
|
|
C. Interests of experts and counsel
|
221
|
|
Item 8. Financial information
|
221
|
|
A. Consolidated statements and other financial
information
|
221
|
|
B. Significant changes
|
229
|
|
Item 9. The offer and listing
|
230
|
|
A. The offer and listing details
|
230
|
|
B. Plan of distribution
|
231
|
|
C. Markets
|
231
|
|
D. Selling shareholders
|
234
|
|
E. Dilution
|
234
|
|
F. Expenses of the issue
|
234
|
|
Item 10. Additional information
|
234
|
|
A. Share capital
|
234
|
|
B. Memorandum and articles of association
|
234
|
|
C. Material contracts
|
240
|
|
D. Exchange controls
|
240
|
|
E. Taxation
|
245
|
|
F. Dividends and paying agents
|
253
|
|
G. Statement by experts
|
253
|
|
H. Documents on display
|
253
|
|
I. Subsidiary information
|
253
|
|
Item 11. Quantitative and qualitative disclosures about market
risk
|
253
|
|
Item 12. Description of securities other than equity
securities
|
253
|
|
A. Debt securities
|
253
|
|
B. Warrants and rights
|
253
|
|
C. Other securities
|
253
|
|
D. American depositary shares
|
254
|
|
Part II
|
255
|
|
Item 13. Defaults, dividend arrearages and
delinquencies
|
255
|
|
Item 14. Material modifications to the rights of security holders
and use of proceeds
|
255
|
|
A. Fair price provision
|
255
|
|
B. Limitations on the payment of dividends
|
257
|
|
Item 15. Controls and procedures
|
257
|
|
A. Disclosure controls and procedures
|
257
|
|
B. Management’s annual report on internal control over
financial reporting
|
257
|
|
C. Attestation report of the registered public accounting
firm
|
258
|
|
D. Changes in internal control over financial
reporting
|
258
|
|
Item 16. [reserved]
|
258
|
|
A. Audit committee financial expert
|
258
|
|
B. Code of ethics
|
258
|
|
C. Principal accountant fees and services
|
259
|
|
D. Exemption from the listing standards for audit
committees
|
259
|
|
E. Purchase of equity securities by the issuer and affiliated
purchasers
|
259
|
|
F. Change in registrant´s certifying account
|
259
|
|
G. Corporate governance
|
269
|
|
H. Mine safety disclosures
|
261
|
|
Part III
|
262
|
|
Item 17. Financial statements
|
262
|
|
Item 18. Financial statements
|
262
|
|
Item 19. Exhibits
|
262
|
|
|
For the
fiscal year ended June 30,
|
|||||
|
|
2017
|
2017
|
2016
(recast)
|
2015
(recast)
|
2014
(recast)
|
2013
(recast)
|
|
|
(in millions
of US$) (ii)
|
(in millions
of Ps.) (i)
|
||||
|
CONSOLIDATED STATEMENT OF
INCOME
|
|
|
|
|
|
|
|
Revenues
|
4,460
|
74,172
|
31,523
|
3,403
|
2,845
|
2,188
|
|
Costs
|
(3,098
)
|
(51,521
)
|
(21,099
)
|
(1,369
)
|
(1,157
)
|
(898
)
|
|
Gross
profit
|
1,362
|
22,651
|
10,424
|
2,034
|
1,688
|
1,290
|
|
Net gain from fair
value adjustment of investment properties
|
268
|
4,453
|
17,559
|
3,958
|
4,139
|
3,536
|
|
General and
administrative expenses
|
(231
)
|
(3,843
)
|
(1,839
)
|
(374
)
|
(297
)
|
(195
)
|
|
Selling
expenses
|
(808
)
|
(13,441
)
|
(5,704
)
|
(194
)
|
(146
)
|
(106
)
|
|
Other operating
results, net
|
(16
)
|
(270
)
|
(51
)
|
33
|
(59
)
|
(35
)
|
|
Profit from
operations
|
574
|
9,550
|
20,389
|
5,457
|
5,325
|
4,490
|
|
Share of profit /
(loss) of associates and joint ventures
|
11
|
185
|
508
|
(813
)
|
(328
)
|
91
|
|
Profit from operations before
financial results and income tax
|
585
|
9,735
|
20,897
|
4,644
|
4,997
|
4,581
|
|
Finance
income
|
65
|
1,081
|
1,296
|
137
|
132
|
120
|
|
Finance
costs
|
(519
)
|
(8,628
)
|
(5,668
)
|
(1,107
)
|
(1,749
)
|
(773
)
|
|
Other financial
results
|
176
|
2,929
|
(518
)
|
37
|
(102
)
|
15
|
|
Financial results,
net
|
(278
)
|
(4,618
)
|
(4,890
)
|
(933
)
|
(1,719
)
|
(638
)
|
|
Profit before income
tax
|
308
|
5,117
|
16,007
|
3,711
|
3,278
|
3,943
|
|
Income
tax
|
(175
)
|
(2,915
)
|
(6,373
)
|
(1,581
)
|
(1,392
)
|
(1,338
)
|
|
Profit from continuing
operations
|
132
|
2,202
|
9,634
|
2,130
|
1,886
|
2,605
|
|
Profit from
discontinued operations
|
181
|
3,018
|
444
|
—
|
—
|
—
|
|
Total profit for the
year
|
314
|
5,220
|
10,078
|
2,130
|
1,886
|
2,605
|
|
Profit from continuing
operations attributable to:
|
|
|
|
|
|
|
|
Equity holders of
the parent
|
107
|
1,786
|
9,325
|
1,898
|
1,762
|
2,521
|
|
Non-controlling
interest
|
25
|
416
|
309
|
232
|
124
|
84
|
|
Total profit for the year
attributable to:
|
|
|
|
|
|
|
|
Equity holders of
the parent
|
182
|
3,030
|
9,534
|
1,898
|
1,762
|
2,521
|
|
Non-controlling
interest
|
132
|
2,190
|
544
|
232
|
124
|
84
|
|
Profit per common share from
continuing operations attributable to equity holders of the
parent:
|
|
|
|
|
|
|
|
Basic
|
0.19
|
3.11
|
16.22
|
3.31
|
3.06
|
4.35
|
|
Diluted
|
0.19
|
3.08
|
16.11
|
3.28
|
3.06
|
4.35
|
|
Total profit for the year per
common share attributable to equity holders of the
parent:
|
|
|
|
|
|
|
|
Basic
|
0.32
|
5.27
|
16.58
|
3.31
|
3.06
|
4.35
|
|
Diluted
|
0.31
|
5.23
|
16.47
|
3.28
|
3.06
|
4.35
|
|
|
|
|
|
|
|
|
|
CONSOLIDATED STATEMENT OF
COMPREHENSIVE INCOME
|
|
|
|
|
|
|
|
Profit for the
year
|
314
|
5,220
|
10,078
|
2,130
|
1,886
|
2,605
|
|
Other comprehensive income /
(loss):
|
|
|
|
|
|
|
|
Items
that may be subsequently reclassified to profit or
loss:
|
|
|
|
|
|
|
|
Currency translation
adjustment
|
231
|
3,839
|
4,353
|
(108
)
|
545
|
78
|
|
Net change in fair value of
hedging instruments
|
7
|
124
|
3
|
—
|
—
|
—
|
|
Items that may not be
subsequently reclassified to profit or loss, net of income
tax
|
|
|
|
|
|
|
|
Actuarial loss from defined
benefit plans
|
(1
)
|
(10
)
|
(29
)
|
—
|
—
|
—
|
|
Other
comprehensive income / (loss) from continuing
operations
|
238
|
3,953
|
4,327
|
(108
)
|
545
|
78
|
|
Other comprehensive income
/ (loss) from discontinued operations
|
34
|
560
|
(194
)
|
—
|
—
|
—
|
|
Total
other comprehensive income / (loss) for the year
|
271
|
4,513
|
4,133
|
(108
)
|
545
|
78
|
|
Total
comprehensive income for the year
|
585
|
9,733
|
14,211
|
2,022
|
2,431
|
2,683
|
|
Total comprehensive income
from continuing operations
|
370
|
6,155
|
13,961
|
2,022
|
2,431
|
2,683
|
|
Total comprehensive income
from discontinued operations
|
215
|
3,578
|
250
|
—
|
—
|
—
|
|
Total
comprehensive income for the year
|
585
|
9,733
|
14,211
|
2,022
|
2,431
|
2,683
|
|
Total
comprehensive income from continuing operations attributable
to:
|
|
|
|
|
|
|
|
Equity holders of the
parent
|
143
|
2,380
|
9,466
|
1,773
|
2,202
|
2,588
|
|
Non-controlling
interest
|
227
|
3,775
|
4,495
|
249
|
229
|
95
|
|
Total
comprehensive income for the year attributable to:
|
|
|
|
|
|
|
|
Equity holders of the
parent
|
244
|
4,054
|
9,605
|
1,773
|
2,202
|
2,588
|
|
Non-controlling
interest
|
341
|
5,679
|
4,606
|
249
|
229
|
95
|
|
CASH
FLOW DATA
|
|
|
|
|
|
|
|
Net cash generated by
operating activities
|
545
|
9,059
|
4,139
|
834
|
1,022
|
863
|
|
Net cash (used in) /
generated by investing activities
|
(124
)
|
(2,068
)
|
8,210
|
261
|
(917
)
|
(46
)
|
|
Net cash generated by /
(used in) financing activities
|
92
|
1,537
|
(3,968
)
|
(1,390
)
|
(597
)
|
(306
)
|
|
|
For the
fiscal year ended June 30,
|
|||||
|
|
2017
|
2017
|
2016
(recast)
|
2015
(recast)
|
2014
(recast)
|
2013
(recast)
|
|
|
(in millions
of
US$)(ii)
|
(in millions
of Ps.) (i)
|
||||
|
CONSOLIDATED STATEMENTS OF
FINANCIAL POSITION
|
|
|
|
|
|
|
|
ASSETS
|
|
|
|
|
|
|
|
Non-current
assets
|
|
|
|
|
|
|
|
Investment
properties
|
6,010
|
99,953
|
82,703
|
19,217
|
15,796
|
12,642
|
|
Property, plant and
equipment
|
1,630
|
27,113
|
24,049
|
237
|
219
|
213
|
|
Trading
properties
|
273
|
4,532
|
4,730
|
141
|
131
|
95
|
|
Intangible
assets
|
745
|
12,387
|
11,763
|
127
|
124
|
173
|
|
Investment in
associates and joint ventures
|
474
|
7,885
|
16,880
|
2,970
|
2,587
|
1,688
|
|
Deferred income tax
assets
|
17
|
285
|
51
|
57
|
41
|
37
|
|
Income tax and
Minimum Presumed Income Tax (“MPIT”)
credit
|
9
|
145
|
123
|
109
|
110
|
130
|
|
Restricted
assets
|
27
|
448
|
54
|
—
|
—
|
11
|
|
Trade and other
receivables
|
299
|
4,974
|
3,441
|
115
|
92
|
85
|
|
Employee
benefits
|
—
|
—
|
4
|
—
|
—
|
—
|
|
Investments in
financial assets
|
107
|
1,772
|
2,226
|
703
|
275
|
267
|
|
Financial assets and
other assets held for sale
|
374
|
6,225
|
3,346
|
—
|
—
|
—
|
|
Derivative financial
instruments
|
2
|
31
|
8
|
206
|
—
|
21
|
|
Total non-current
assets
|
9,967
|
165,750
|
149,378
|
23,882
|
19,375
|
15,362
|
|
Current
Assets
|
|
|
|
|
|
|
|
Trading
properties
|
75
|
1,249
|
241
|
3
|
5
|
12
|
|
Inventories
|
256
|
4,260
|
3,246
|
23
|
17
|
16
|
|
Restricted
assets
|
30
|
506
|
564
|
9
|
—
|
1
|
|
Income tax
credit
|
20
|
339
|
506
|
19
|
16
|
—
|
|
Group of assets held
for sale
|
161
|
2,681
|
—
|
—
|
1,649
|
—
|
|
Trade and other
receivables
|
1,038
|
17,264
|
13,409
|
1,143
|
707
|
769
|
|
Investments in
financial assets
|
719
|
11,951
|
9,656
|
295
|
234
|
244
|
|
Financial assets and
other assets held for sale
|
141
|
2,337
|
1,256
|
—
|
—
|
—
|
|
Derivative financial
instruments
|
3
|
51
|
19
|
29
|
13
|
—
|
|
Cash and cash
equivalents
|
1,495
|
24,854
|
13,866
|
375
|
610
|
797
|
|
Total Current
Assets
|
3,938
|
65,492
|
42,763
|
1,896
|
3,251
|
1,839
|
|
TOTAL ASSETS
|
13,905
|
231,242
|
192,141
|
25,778
|
22,626
|
17,201
|
|
SHAREHOLDERS’
EQUITY
|
|
|
|
|
|
|
|
Capital and reserves
attributable to equity holders of the
parent
|
|
|
|
|
|
|
|
Share capital
|
35
|
575
|
575
|
574
|
574
|
579
|
|
Treasury
stock
|
—
|
4
|
4
|
5
|
5
|
—
|
|
Inflation adjustment of
share capital and treasury stock
|
7
|
123
|
123
|
123
|
123
|
123
|
|
Share premium
|
48
|
793
|
793
|
793
|
793
|
793
|
|
Additional paid-in capital from treasury
stock
|
1
|
17
|
16
|
7
|
—
|
—
|
|
Legal reserve
|
9
|
143
|
117
|
117
|
117
|
85
|
|
Special reserve
|
165
|
2,751
|
2,755
|
2,755
|
3,126
|
3,146
|
|
Other
reserves
|
130
|
2,165
|
990
|
428
|
931
|
563
|
|
Retained earnings
|
1,160
|
19,293
|
16,259
|
7,235
|
4,551
|
3,027
|
|
Total capital and reserves
attributable to equity holders of the
parent
|
1,555
|
25,864
|
21,632
|
12,037
|
10,220
|
8,316
|
|
Non-controlling
interest
|
1,291
|
21,472
|
14,224
|
943
|
998
|
657
|
|
TOTAL
SHAREHOLDERS’ EQUITY
|
2,846
|
47,336
|
35,856
|
12,980
|
11,218
|
8,973
|
|
LIABILITIES
|
|
|
|
|
|
|
|
Non-current
liabilities
|
|
|
|
|
|
|
|
Trade and other
payables
|
183
|
3,040
|
1,518
|
255
|
202
|
211
|
|
Borrowings
|
6,584
|
109,489
|
90,680
|
3,736
|
3,756
|
2,923
|
|
Derivative financial
instruments
|
5
|
86
|
105
|
265
|
321
|
—
|
|
Deferred income tax
liabilities
|
1,384
|
23,024
|
19,150
|
5,830
|
4,546
|
3,467
|
|
Employee
benefits
|
46
|
763
|
689
|
—
|
—
|
—
|
|
Salaries and social
security liabilities
|
8
|
127
|
11
|
2
|
4
|
3
|
|
Provisions
|
57
|
943
|
532
|
29
|
29
|
19
|
|
Total
non-current liabilities
|
8,267
|
137,472
|
112,685
|
10,117
|
8,858
|
6,623
|
|
Current
liabilities
|
|
|
|
|
|
|
|
Trade and other
payables
|
1,253
|
20,839
|
17,874
|
896
|
679
|
677
|
|
Group of liabilities held
for sale
|
112
|
1,855
|
—
|
—
|
938
|
—
|
|
Salaries and social
security liabilities
|
123
|
2,041
|
1,707
|
123
|
99
|
49
|
|
Borrowings
|
1,198
|
19,926
|
22,252
|
1,237
|
737
|
773
|
|
Derivative financial
instruments
|
5
|
86
|
112
|
238
|
14
|
1
|
|
Provisions
|
54
|
890
|
1,039
|
52
|
18
|
14
|
|
MPIT
liabilities
|
48
|
797
|
616
|
135
|
65
|
91
|
|
Total
current liabilities
|
2,792
|
46,434
|
43,600
|
2,681
|
2,550
|
1,605
|
|
TOTAL LIABILITIES
|
11,059
|
183,906
|
156,285
|
12,798
|
11,408
|
8,228
|
|
TOTAL
SHAREHOLDERS’ EQUITY AND LIABILITIES
|
13,905
|
231,242
|
192,141
|
25,778
|
22,626
|
17,201
|
|
|
|
|
|
|
|
|
|
|
For the
fiscal year ended June 30,
|
|||||
|
|
2017
|
2017
|
2016
|
2015
|
2014
|
2013
|
|
OTHER
FINANCIAL DATA
|
(in
millions
of US$)
(ii)
|
(in millions
of Ps.)
|
||||
|
|
(except for
number of shares, per share and GDS data and ratios)
|
|||||
|
Basic profit from continuing operations per
GDS
(3)
|
1.90
|
31.1
|
162.2
|
33.1
|
30.6
|
43.5
|
|
Diluted profit from continuing operations per
GDS
(3)
|
1.90
|
30.8
|
161.1
|
32.8
|
30.6
|
43.5
|
|
Basic profit for the year per
GDS
(3)
|
3.2
|
52.7
|
165.8
|
33.1
|
30.6
|
43.5
|
|
Diluted profit for the year per
GDS
(3)
|
3.1
|
52.3
|
164.7
|
32.8
|
30.6
|
43.5
|
|
Diluted weighted –
average number of common shares outstanding
|
578,700,307
|
578,700,307
|
578,811,837
|
578,004,721
|
578,676,470
|
578,676,470
|
|
Depreciation and
amortization
|
284
|
4,715
|
2,085
|
33
|
29
|
31
|
|
Capital
expenditure
|
330
|
5,482
|
47,059
|
532
|
318
|
921
|
|
Working
capital
|
1,146
|
19,058
|
(837
)
|
(785
)
|
701
|
234
|
|
Ratio of current assets to
current liabilities
|
0.08
|
1.41
|
0.98
|
0.71
|
1.27
|
1.15
|
|
Ratio of
shareholders’ equity to total liabilities
|
0.02
|
0.26
|
0.23
|
1.01
|
0.98
|
1.09
|
|
Ratio of non-current assets
to total assets
|
0.04
|
0.72
|
0.78
|
0.93
|
0.86
|
0.89
|
|
Dividend paid
(4)
|
(151
)
|
(2,512
)
|
(106
)
|
(69.00
)
|
(113
)
|
(240
)
|
|
Dividends per common
share
|
(0.26
)
|
(4.37
)
|
(0.18
)
|
(0.12
)
|
(0.20
)
|
(0.41
)
|
|
Dividends per
GDS
|
(2.63
)
|
(43.69
)
|
(1.84
)
|
(1.20
)
|
(1.97
)
|
(4.15
)
|
|
Number of common shares
outstanding
|
575,254,979
|
575,254,979
|
575,153,497
|
574,450,945
|
573,771,763
|
578,676,460
|
|
Capital
Stock
|
575
|
575
|
575
|
574
|
574
|
579
|
|
|
Maximum
(1)(2)
|
Minimum
(1)(3)
|
Average
(1)(4)
|
At
closing
(1)
|
|
Fiscal year ended
June 30, 2013
|
5.3680
|
4.5650
|
4.9339
|
5.3680
|
|
Fiscal year ended
June 30, 2014
|
8.0830
|
5.4850
|
6.9333
|
8.0830
|
|
Fiscal year ended
June 30, 2015
|
9.0380
|
8.1630
|
8.5748
|
9.0380
|
|
Fiscal year ended
June 30, 2016
|
15.7500
|
9.1400
|
12.2769
|
14.9900
|
|
Fiscal year ended
June 30, 2017
|
16.5800
|
14.5100
|
15.4017
|
16.5800
|
|
Month ended April
30, 2017
|
15.4400
|
15.1400
|
15.3058
|
15.3500
|
|
Month ended May 31,
2017
|
16.1350
|
15.2400
|
15.6679
|
16.0500
|
|
Month ended June 30,
2017
|
16.5800
|
15.8280
|
16.0728
|
16.5800
|
|
Month ended July 31,
2017
|
17.7400
|
16.7500
|
17.1430
|
17.5900
|
|
Month ended August
31, 2017
|
17.6730
|
17.0200
|
17.3728
|
17.2600
|
|
Month ended
September 30, 2017
|
17.5300
|
16.9250
|
17.1888
|
17.2600
|
|
October 2017
(through October 25, 2017)
|
17.4500
|
17.2850
|
17.3652
|
17.4400
|
|
|
Maximum
(1)(2)
|
Minimum
(1)(3)
|
Average
(1)(4)
|
At
closing
(1)
|
|
Fiscal
year ended June 30, 2013
|
4.0145
|
3.5851
|
3.7775
|
3.6376
|
|
Fiscal year ended
June 30, 2014
|
3.6213
|
3.4320
|
3.5075
|
3.4320
|
|
Fiscal year ended
June 30, 2015
|
3.9831
|
3.4260
|
3.8064
|
3.7747
|
|
Fiscal year ended
June 30, 2016
|
3.9604
|
3.7364
|
3.8599
|
3.8596
|
|
Fiscal year ended
June 30, 2017
|
3.8875
|
3.4882
|
3.6698
|
3.4882
|
|
Month ended April 30,
2017
|
3.6718
|
3.6218
|
3.6519
|
3.6218
|
|
Month ended May 31,
2017
|
3.6170
|
3.5402
|
3.5916
|
3.5402
|
|
Month ended June 30,
2017
|
3.5562
|
3.4882
|
3.5291
|
3.4882
|
|
Month ended July 31,
2017
|
3.5789
|
3.5071
|
3.5507
|
3.5616
|
|
Month ended August
31, 2017
|
3.6269
|
3.5627
|
3.5992
|
3.5835
|
|
Month ended September
30, 2017
|
3.5736
|
3.4943
|
3.5318
|
3.5340
|
|
October 2017 (through
October 25, 2017)
|
3.5373
|
3.4868
|
3.5065
|
3.5088
|
|
|
As of
October 11, 2015
|
|
Fair value of the interest
in IDBD’s equity held before the business combination and
warrants
|
1,416
|
|
Total
consideration
|
1,416
|
|
|
As of
October 11, 2015
|
|
Fair
value of identifiable assets and assumed liabilities:
|
|
|
Investment
properties
|
29,586
|
|
Property, plant and
equipment
|
15,104
|
|
Intangible
assets
|
6,603
|
|
Joint ventures and investment in
associates
|
9,268
|
|
Financial assets and other assets held for
sale
|
5,129
|
|
Trading
properties
|
2,656
|
|
Inventories
|
1,919
|
|
Income tax
credits
|
91
|
|
Trade and other
receivables
|
9,713
|
|
Investments in financial
assets
|
5,824
|
|
Cash and cash
equivalents
|
9,193
|
|
Deferred income
tax
|
(4,681
)
|
|
Provisions
|
(969
)
|
|
Borrowings
|
(60,306
)
|
|
Derivative financial instruments,
net
|
(54
)
|
|
Income
tax
|
(267
)
|
|
Employee
benefits
|
(405
)
|
|
Trade and other
payables
|
(19,749
)
|
|
Total net identifiable
assets
|
8,655
|
|
Non-controlling
interest
|
(8,630
)
|
|
Goodwill
|
1,391
|
|
Total
|
1,416
|
|
Shopping malls
|
Date
ofacquisition/development
|
Location
|
GLA(sqm)(1)
|
Numberof
stores
|
Occupancyrate(2)
|
Ourownershipinterest
|
Rental
revenue
|
|
|
|
|
|
|
(%)
|
(%)
|
(in
thousands of Ps.)
|
|
Alto
Palermo
|
Dec-97
|
City of Buenos
Aires
|
18,945
|
143
|
99.3
|
100.0
|
507,048
|
|
Abasto
Shopping(3)
|
Nov-99
|
City of Buenos
Aires
|
36,795
|
171
|
96.8
|
100.0
|
542,219
|
|
Alto
Avellaneda
|
Dec-97
|
Buenos Aires
Province
|
36,063
|
136
|
99.3
|
100.0
|
343,930
|
|
Alcorta
Shopping
|
Jun-97
|
City of Buenos
Aires
|
15,613
|
113
|
98.1
|
100.0
|
238,355
|
|
Patio
Bullrich
|
Oct-98
|
City of Buenos
Aires
|
11,760
|
91
|
97.6
|
100.0
|
145,803
|
|
Buenos Aires
Design
|
Nov-97
|
City of Buenos
Aires
|
13,697
|
62
|
97.2
|
53.7
|
55,837
|
|
Dot Baires
Shopping
|
May-09
|
City of Buenos
Aires
|
49,499
|
158
|
99.9
|
80.0
|
332,968
|
|
Soleil Premium
Outlet
|
Jul-10
|
Buenos Aires
Province
|
15,227
|
79
|
100.0
|
100.0
|
115,468
|
|
Distrito
Arcos
|
Dec-14
|
City of Buenos
Aires
|
14,692
|
67
|
100.0
|
90.0
|
120,351
|
|
Alto Noa
Shopping
|
Mar-95
|
Salta
|
19,059
|
90
|
99.4
|
100.0
|
88,515
|
|
Alto Rosario
Shopping(4)
|
Nov-04
|
Santa
Fe
|
31,807
|
150
|
99.6
|
100.0
|
247,190
|
|
Mendoza Plaza
Shopping
|
Dec-94
|
Mendoza
|
42,867
|
142
|
97.1
|
100.0
|
148,239
|
|
Córdoba
Shopping Villa Cabrera
|
Dec-06
|
Córdoba
|
15,445
|
108
|
98.1
|
100.0
|
87,752
|
|
La Ribera
Shopping(5)
|
Aug-11
|
Santa
Fe
|
10,054
|
68
|
97.6
|
50.0
|
28,293
|
|
Alto
Comahue
|
Mar-15
|
Neuquén
|
9,766
|
104
|
96.4
|
99.9
|
58,164
|
|
Patio
Olmos(6)
|
Sep-07
|
Córdoba
|
—
|
—
|
—
|
—
|
—
|
|
Total
|
|
|
341,289
|
1,682
|
98.5
|
|
3,060,134
|
|
|
For the
fiscal years ended June 30, (2)
|
||
|
|
2017
|
2016
|
2015
|
|
|
(in
thousands of Ps.)
|
||
|
Alto
Palermo
|
507,048
|
413,815
|
310,717
|
|
Abasto
Shopping
|
542,219
|
403,231
|
313,323
|
|
Alto
Avellaneda
|
343,930
|
279,949
|
208,515
|
|
Alcorta
Shopping
|
238,355
|
193,959
|
149,318
|
|
Patio
Bullrich
|
145,803
|
123,395
|
104,142
|
|
Buenos Aires
Design
|
55,837
|
47,160
|
37,950
|
|
Dot Baires
Shopping
|
332,968
|
271,411
|
210,121
|
|
Soleil Premium
Outlet
|
115,468
|
84,615
|
61,026
|
|
Distrito
Arcos
|
120,351
|
81,252
|
27,426
|
|
Alto Noa
Shopping
|
88,515
|
75,724
|
52,342
|
|
Alto Rosario
Shopping
|
247,190
|
189,335
|
145,762
|
|
Mendoza Plaza
Shopping
|
148,239
|
124,118
|
95,214
|
|
Córdoba
Shopping Villa Cabrera
|
87,752
|
70,302
|
56,286
|
|
La Ribera
Shopping(1)
|
28,293
|
21,884
|
15,255
|
|
Alto
Comahue
|
58,164
|
49,611
|
16,347
|
|
Total
|
3,060,134
|
2,429,763
|
1,803,743
|
|
|
For the
fiscal year ended June 30,
|
||
|
|
2017
|
2016
|
%
Change
|
|
|
(in
thousands of Ps.)
|
|
|
|
Base
Rent(1)
|
1,685,900
|
1,261,418
|
33.7
|
|
Percentage
Rent
|
637,323
|
599,033
|
6.4
|
|
Total
Rent
|
2,323,223
|
1,860,451
|
24.9
|
|
Admission
rights
|
262,489
|
207,531
|
26.5
|
|
Fees
|
47,697
|
37,593
|
26.9
|
|
Parking
|
192,750
|
153,213
|
25.8
|
|
Commissions
|
122,389
|
105,013
|
16.5
|
|
Revenues from
non-traditional advertising
|
63,001
|
59,984
|
5.0
|
|
Others
|
48,588
|
5,977
|
712.8
|
|
Revenues before
Expenses and Collective Promotion Fund
|
3,060,134
|
2,429,763
|
25.9
|
|
Expenses and
Collective Promotion Fund
|
1,375,915
|
1,101,251
|
24.9
|
|
Total(2)
|
4,436,049
|
3,531,014
|
25.6
|
|
|
For the
fiscal years ended June 30,
|
||
|
|
2017
|
2016
|
2015
|
|
|
(in millions
of Ps.)
|
||
|
Alto
Palermo
|
4,169
|
3,499
|
2,662
|
|
Abasto
Shopping
|
4,604
|
4,043
|
3,150
|
|
Alto
Avellaneda
|
4,344
|
3,776
|
2,913
|
|
Alcorta
Shopping
|
2,207
|
1,899
|
1,475
|
|
Patio
Bullrich
|
1,236
|
1,061
|
889
|
|
Buenos Aires
Design
|
537
|
414
|
326
|
|
Dot Baires
Shopping
|
3,748
|
3,254
|
2,571
|
|
Soleil
|
1,726
|
1,282
|
938
|
|
Distrito
Arcos
|
1,455
|
962
|
340
|
|
Alto Noa
Shopping
|
1,587
|
1,325
|
1,069
|
|
Alto Rosario
Shopping
|
3,175
|
2,627
|
1,952
|
|
Mendoza Plaza
Shopping
|
2,734
|
2,369
|
1,907
|
|
Córdoba
Shopping
|
1,178
|
991
|
756
|
|
La Ribera
Shopping(1)
|
771
|
634
|
398
|
|
Alto
Comahue(2)
|
954
|
717
|
182
|
|
Total
|
34,426
|
28,854
|
21,526
|
|
|
For the
fiscal years ended June 30,
|
||
|
|
2017
|
2016
|
2015
|
|
|
(in millions
of Ps.)
|
||
|
Anchor
Store
|
1,875
|
1,590
|
1,299
|
|
Clothing and
footwear
|
18,463
|
15,156
|
11,125
|
|
Entertainment
|
1,178
|
1,021
|
741
|
|
Home
|
957
|
784
|
617
|
|
Restaurant
|
3,671
|
2,723
|
1,938
|
|
Miscellaneous
|
3,963
|
3,368
|
2,589
|
|
Services
|
255
|
351
|
223
|
|
Electronic
appliances
|
4,064
|
3,861
|
2,994
|
|
Total
|
34,426
|
28,854
|
21,526
|
|
|
As of
June 30,
|
||
|
|
2017
|
2016
|
2015
|
|
|
(%)
|
||
|
Abasto
Shopping
|
96.8
|
99.8
|
100.0
|
|
Alto
Palermo
|
99.3
|
99.5
|
99.7
|
|
Alto
Avellaneda
|
99.3
|
100.0
|
99.9
|
|
Alcorta
Shopping
|
98.1
|
89.1
|
100.0
|
|
Patio
Bullrich
|
97.6
|
99.1
|
100.0
|
|
Alto
Noa
|
99.4
|
100.0
|
100.0
|
|
Buenos Aires
Design
|
97.2
|
95.7
|
94.6
|
|
Mendoza
Plaza
|
97.1
|
95.2
|
96.1
|
|
Alto
Rosario
|
99.6
|
100.0
|
97.9
|
|
Córdoba
Shopping Villa Cabrera
|
98.1
|
99.2
|
99.8
|
|
Dot Baires
Shopping
|
99.9
|
100.0
|
99.7
|
|
Soleil Premium
Outlet
|
100.0
|
100.0
|
99.4
|
|
La Ribera
Shopping
|
97.6
|
99.3
|
99.3
|
|
Distrito
Arcos(1)
|
100.0
|
97.0
|
97.3
|
|
Alto
Comahue(2)
|
96.4
|
96.6
|
94.2
|
|
Total
|
98.5
|
98.4
|
98.7
|
|
|
For the
fiscal years endedJune 30,
|
||
|
|
2017
|
2016
|
2015
|
|
|
(in
Ps.)
|
||
|
Abasto
Shopping
|
14,736
|
9,964
|
7,755
|
|
Alto
Palermo
|
26,765
|
21,819
|
15,898
|
|
Alto
Avellaneda
|
9,537
|
7,801
|
5,677
|
|
Alcorta
Shopping
|
15,267
|
12,217
|
9,675
|
|
Patio
Bullrich
|
12,399
|
10,473
|
8,950
|
|
Alto Noa
Shopping
|
4,644
|
3,977
|
2,744
|
|
Buenos Aires
Design
|
4,077
|
3,403
|
2,733
|
|
Mendoza
Plaza
|
3,458
|
2,952
|
2,264
|
|
Alto Rosario
Shopping
|
7,772
|
6,299
|
4,915
|
|
Córdoba
Shopping Villa Cabrera
|
5,682
|
4,512
|
3,672
|
|
Dot Baires
Shopping
|
6,727
|
5,468
|
4,215
|
|
Soleil Premium
Outlet
|
7,583
|
6,048
|
4,361
|
|
La Ribera
Shopping
|
2,814
|
2,222
|
1,564
|
|
Distrito
Arcos(2)
|
8,192
|
7,274
|
2,262
|
|
Alto
Comahue(3)
|
5,956
|
5,017
|
1,729
|
|
|
As of June 30,
2017
|
||||
|
Expiration (2)
|
Number of
agreements/stores
|
Square meters
due to expire
(2)(3)
|
Due to
expire(%)
|
Amount of lease
payments(in thousands of Ps.)
(3)
|
Agreements(%)
|
|
Vacant
stores
|
59
|
13,141
|
3.9
|
|
|
|
2017
(1)
|
360
|
66,577
|
19.4
|
308,613,566
|
22.2
|
|
2018
|
460
|
89,732
|
26.3
|
423,644,277
|
30.5
|
|
2019
|
516
|
114,262
|
33.5
|
410,043,421
|
29.5
|
|
2020 and subsequent
years
|
287
|
57,577
|
16.9
|
248,712,291
|
17.8
|
|
Total(2)
|
1,682
|
341,289
|
100.0
|
1,391,013,556
|
100
%
|
|
|
|
|
|
Average
annual baserent per sqm (Ps.)
|
|
|
|
|
Type of business
|
Number of
agreements
|
Annual base
rent amount(in millions of Ps.)
|
Annual
admission rights amount(in millions of Ps.)
|
New and
renewed
|
Former
agreements
|
Number of
non-renewed agreements(1)
|
Non-renewed
agreements(1)annual base rent amount (in millions of
Ps.)
|
|
Clothing and
footwear
|
132
|
19.1
|
21.7
|
1,461.8
|
1,103.6
|
843
|
117.3
|
|
Restaurant
|
15
|
1.5
|
1.3
|
1,154,7
|
803.9
|
198
|
21.7
|
|
Miscellaneous(2)
|
27
|
3.6
|
7.8
|
1,111.7
|
824.4
|
248
|
34.2
|
|
Home
|
21
|
2.1
|
2.2
|
693.4
|
620.7
|
71
|
7.2
|
|
Services
|
1
|
0.0
|
0.0
|
790.2
|
1,865.9
|
67
|
4.3
|
|
Entertainment
|
2
|
0.5
|
0.1
|
93.3
|
70.5
|
25
|
5.6
|
|
Total
|
198
|
27.0
|
33.1
|
5,305.1
|
5,289
|
1,452
|
190.3
|
|
Entity
|
Shopping malls
|
Location(1)
|
GLA
|
Stores
|
GLA at
national level(2)
|
Market
share(3)
|
|
|
|
|
|
|
(%)
|
(%)
|
|
IRSA
CP
|
Abasto de Buenos
Aires(5)
|
CABA
|
36,795
|
171
|
2.98
|
2.35
|
|
|
Alto
Comahue
|
Neuquén
|
9,766
|
104
|
0.79
|
1.43
|
|
|
Alto Palermo
Shopping
|
CABA
|
18,945
|
143
|
1.54
|
1.96
|
|
|
Buenos Aires
Design(7)
|
CABA
|
13,697
|
62
|
1.09
|
0.81
|
|
|
Dot Baires
Shopping(6)
|
CABA
|
49,499
|
158
|
4.01
|
2.17
|
|
|
Paseo
Alcorta(4)
|
CABA
|
15,613
|
113
|
1.26
|
1.55
|
|
|
Patio
Bullrich
|
CABA
|
11,760
|
91
|
0.95
|
1.25
|
|
|
Córdoba
Shopping(4)
|
Córdoba
|
15,445
|
108
|
1.25
|
1.48
|
|
|
Alto
Avellaneda(4)
|
GBA
|
36,063
|
136
|
2.92
|
1.87
|
|
|
Mendoza Plaza(4)
Shopping
|
Mendoza
|
42,867
|
142
|
3.46
|
1.95
|
|
|
Alto
Rosario(4)
|
Rosario
|
31,807
|
150
|
2.57
|
2.06
|
|
|
Alto
Noa(4)
|
Salta
|
19,059
|
90
|
1.54
|
1.23
|
|
|
La Ribera
Shopping(7)
|
Santa
Fe
|
10,054
|
68
|
0.80
|
0.91
|
|
|
Distrito
Arcos
|
CABA
|
14,692
|
67
|
1.18
|
0.92
|
|
|
Soleil Premium
Outlet(4)
|
GBA
|
15,227
|
79
|
1.23
|
1.08
|
|
Subtotal
|
|
|
341,289
|
1,682
|
27.56
|
23.02
|
|
Cencosud S.A.
|
|
|
277,203
|
1,237
|
22.44
|
16.95
|
|
Other
operators
|
|
|
617,594
|
4,378
|
50.00
|
60.03
|
|
Total
|
|
|
1,236,086
|
7,297
|
100.00
|
100.00
|
|
|
2017
|
2016
|
2015
|
|
Leasable area
(square meters)
|
87,920
|
81,020
|
111,678
|
|
Occupancy of total
portfolio
(1)
|
96.2
%
|
98.7
%
|
98.1
%
|
|
Rent in Ps./square
meter
(1)
|
419.3
|
358.4
|
225.8
|
|
Rent in US$/square
meter
(1)
|
25.3
|
24.0
|
24.90
|
|
|
|
|
|
|
|
Annual
accumulated rental income (in millions of Ps.)
(4)
|
||
|
|
Date of
Acquisition
|
Gross
Leaseable Area (sqm)
(1)
|
Occupancy
(2)
|
IRSA’s
Effective Interest
|
Monthly
Rental Income (in thousands of Ps.)
(3)
|
2017
|
2016
|
2015
|
|
Offices
|
|
|
|
|
|
|
|
|
|
Edificio República
(5)
|
04/28/08
|
19,885
|
95.2
%
|
100.0
%
|
9,114
|
112
|
72
|
62
|
|
Torre Bankboston
(5)
|
08/27/07
|
14,873
|
100.0
%
|
100.0
%
|
6,408
|
81
|
56
|
42
|
|
Bouchard 551
|
03/15/07
|
-
|
-
|
100.0
%
|
235
|
3
|
3
|
10
|
|
Intercontinental Plaza
(5)
|
11/18/97
|
3,876
|
100.0
%
|
100.0
%
|
1,415
|
19
|
28
|
56
|
|
Bouchard 710
(5)
|
06/01/05
|
15,014
|
100.0
%
|
100.0
%
|
7,881
|
86
|
68
|
48
|
|
Dique IV
|
12/02/97
|
-
|
-
|
-
|
-
|
0
|
15
|
32
|
|
Maipú
1300
|
09/28/95
|
803
|
50.6
%
|
100.0
%
|
143
|
6
|
6
|
16
|
|
Libertador 498
|
12/20/95
|
620
|
100.0
%
|
100.0
%
|
600
|
7
|
6
|
2
|
|
Suipacha 652/64
(5)
|
11/22/91
|
11,465
|
86.3
%
|
100.0
%
|
2,470
|
30
|
22
|
16
|
|
Dot Building
(5)
|
11/28/06
|
11,242
|
100.0
%
|
80.0
%
|
4,345
|
50
|
31
|
27
|
|
Philips Building
(5)
|
06/05/17
|
10,142
|
-
|
100.0
%
|
-
|
-
|
-
|
-
|
|
Subtotal
Offices
|
|
87,920
|
96.2
%
|
N/A
|
32,611
|
394
|
307
|
311
|
|
|
|
|
|
|
|
|
|
|
|
Other
Properties
|
|
|
|
|
|
|
|
|
|
Santa María del Plata
S.A
|
10/17/97
|
116,100
|
91.4
%
|
100.0
%
|
988
|
12
|
12
|
-
|
|
Nobleza Piccardo
(6)
|
05/31/11
|
109,610
|
94.0
%
|
50.0
%
|
1,775
|
13
|
2
|
8
|
|
Other Properties
(7)
|
N/A
|
17,941
|
N/A
|
N/A
|
1,317
|
13
|
11
|
7
|
|
Subtotal
Other Properties
|
|
243,651
|
90.0
%
|
N/A
|
4,080
|
38
|
25
|
15
|
|
|
|
|
|
|
|
|
|
|
|
Total
Offices and Others
|
|
331,571
|
91.5
%
|
N/A
|
36,691
|
432
|
332
|
326
|
|
|
Occupancy
Percentage
(1)
|
|
|
|
2017
|
2016
|
|
Offices
|
|
|
|
Edificio
República
|
95.2
%
|
100.0
%
|
|
Torre
Bankboston
|
100.0
%
|
100.0
%
|
|
Intercontinental
Plaza
|
100.0
%
|
100.0
%
|
|
Bouchard
710
|
100.0
%
|
100.0
%
|
|
Suipacha
652/64
|
86.3
%
|
90.7
%
|
|
Dot
Building
|
100.0
%
|
100.0
%
|
|
Maipú
1300
|
50.6
%
|
100.0
%
|
|
Libertador
498
|
100.0
%
|
100.0
%
|
|
Philips
Building
|
-
|
-
|
|
Subtotal
Offices
|
96.2
%
|
98.7
%
|
|
|
Annual
average income per square meter
(1)
|
||
|
|
2017
(1)
|
2016
(1)
|
2015
(1)
|
|
Offices
|
(Ps./sqm)
|
||
|
Edificio
República
|
5,671
|
3,615
|
3,115
|
|
Torre
Bankboston
|
5,345
|
3,778
|
2,819
|
|
Bouchard
551
|
0
|
0
|
-
|
|
Intercontinental
Plaza
|
5,409
|
4,291
|
2,484
|
|
Bouchard
710
|
5,692
|
4,539
|
3,219
|
|
Dique
IV
|
-
|
-
|
2,847
|
|
Maipú
1300
|
6,425
|
4,790
|
3,330
|
|
Libertador
498
|
9,739
|
10,464
|
3,149
|
|
Suipacha
652/64
|
2,617
|
1,961
|
1,399
|
|
Dot
Building
|
4,463
|
2,778
|
2,439
|
|
Philips
Building
|
-
|
-
|
-
|
|
(1)
Calculated by dividing annual rental income by
the gross leaseable area of offices based on our interest in each
building as of June 30 for each fiscal year.
|
|
||
|
Property
|
Number of
Agreements
(1)(5)
|
Annual
Rental Income
(2)
|
Rental
income per sqm New and Renewed
(3)
|
Previous
rental income per sqm
(3)
|
No. of
non-renewed agreements
|
Non-renewed
agreements Annual rental income
(4)
|
|
Maipú
1300
|
1
|
912,402
|
659
|
528
|
1
|
1,604,411
|
|
Av. Del Libertador
498
|
1
|
3,831,017
|
515
|
468
|
-
|
-
|
|
Intercontinental
Plaza
|
1
|
8,681,505
|
403
|
388
|
2
|
3,236,708
|
|
Bouchard
710
|
4
|
19,197,834
|
475
|
473
|
2
|
7,105,419
|
|
Torre
BankBoston
|
5
|
49,861,824
|
423
|
452
|
1
|
876,401
|
|
Edificio
República
|
5
|
37,819,319
|
439
|
435
|
1
|
13,641,466
|
|
Dot
Building
|
5
|
36,963,345
|
356
|
316
|
-
|
-
|
|
Suipacha
664
|
6
|
22,087,186
|
234
|
246
|
-
|
-
|
|
Total Offices
|
28
|
179,354,432
|
379
|
376
|
7
|
26,464,405
|
|
|
|
|
|
|
|
Fiscal Year
Sales as of June 30 (in millions)
|
||
|
Hotels
|
Date of
Acquisition
|
IRSA’s
Interest
|
Number of
rooms
|
Occupancy
(1)
|
Average
Price per Room Ps.
(2)
|
2017
|
2016
|
2015
|
|
Intercontinental
(3)
|
11/01/1997
|
76.34
%
|
309
|
73.9
%
|
2,216
|
272
|
195
|
143
|
|
Sheraton Libertador
(4)
|
03/01/1998
|
80.00
%
|
200
|
73.2
%
|
1,954
|
151
|
119
|
94
|
|
Llao Llao
(5)
|
06/01/1997
|
50.00
%
|
205
|
51.6
%
|
5,245
|
302
|
220
|
159
|
|
Total
|
|
-
|
714
|
67.3
%
|
2,803
|
725
|
534
|
396
|
|
|
||||||||
|
(1) Accumulated average in the
twelve-month period.
|
||||||||
|
(2) Accumulated average in the
twelve-month period.
|
||||||||
|
(3) Through Nuevas Fronteras
S.A.
|
||||||||
|
(4) Through Hoteles Argentinos
S.A.
|
||||||||
|
(5) Through Llao Llao Resorts
S.A.
|
|
Development
|
Company
|
Interest
|
Date of
Acquisition
|
Surface area
sqm
|
Area intended
for sale sqm (1)
|
Area intended
for construction
|
Sold
(2)
|
Location
|
|
Residential
properties
|
|
|
|
|
|
|
|
|
|
Available for
sale
|
|
|
|
|
|
|
|
|
|
Condominios del Alto
I
|
IRSA CP
|
100
%
|
04/30/1999
|
-
|
2,082
|
-
|
100
%
|
Santa Fe
|
|
Condominios del Alto
II
|
IRSA CP
|
100
%
|
04/30/1999
|
-
|
4,082
|
-
|
100
%
|
Santa Fe
|
|
Caballito
Nuevo
|
IRSA
|
100
%
|
11/03/1997
|
-
|
7,323
|
-
|
100
%
|
CABA
|
|
Barrio
Chico
|
IRSA
|
100
%
|
03/01/2003
|
-
|
2,872
|
-
|
100
%
|
CABA
|
|
El
Encuentro
|
IRSA
|
100
%
|
11/18/1997
|
-
|
127,748
|
-
|
100
%
|
Buenos
Aires
|
|
Abril Club de Campo
– Plots
|
IRSA
|
100
%
|
01/03/1995
|
-
|
5,135
|
-
|
100
%
|
Buenos
Aires
|
|
Abril Club de Campo
– Manor House (3)
|
IRSA
|
100
%
|
01/03/1995
|
31,224
|
34,605
|
-
|
100
%
|
Buenos
Aires
|
|
Torres
Jard
í
n
|
IRSA
|
100
%
|
07/18/1996
|
-
|
-
|
|
-
|
CABA
|
|
Horizons
|
IRSA
|
50
%
|
01/16/2007
|
-
|
60,232
|
-
|
100
%
|
Buenos
Aires
|
|
Intangible –
Receivable units
|
|
|
|
|
-
|
|
|
|
|
Beruti (Astor
Palermo) (4)
|
IRSA CP
|
100
%
|
06/24/2008
|
-
|
2,170
|
-
|
-
|
CABA
|
|
Caballito Manzana 35
(11)
|
IRSA
|
100
%
|
10/22/1998
|
-
|
6,952
|
-
|
-
|
CABA
|
|
CONIL - Güemes 836
– Mz. 99 and Güemes 902 – Mz. 95
and Retail
Stores
|
IRSA CP
|
100
%
|
07/19/1996
|
1,389
|
-
|
5,994
|
-
|
Buenos
Aires
|
|
Canteras Natal Crespo (2
commercial parcels)
|
IRSA
|
-
|
-
|
40,333
|
-
|
-
|
100
%
|
Córdoba
|
|
Isla
Sirgadero
|
IRSA
|
100
%
|
02/16/2007
|
826,276
|
-
|
N/
A
|
100
%
|
Santa Fe
|
|
Pereiraola
(Greenville)
|
IRSA
|
100
%
|
04/21/2010
|
-
|
39,634
|
-
|
-
|
Buenos
Aires
|
|
Subtotal Residential
properties
|
|
|
|
899,222
|
292,835
|
5,994
|
|
|
|
Land
Reserves
|
|
|
|
|
|
|
|
|
|
Pilar R8 Km
53
|
IRSA
|
100
%
|
05/29/1997
|
74,828
|
-
|
-
|
-
|
Buenos
Aires
|
|
Pontevedra
|
IRSA
|
100
%
|
02/28/1998
|
730,994
|
-
|
-
|
-
|
Buenos
Aires
|
|
Mariano Acosta
Plot
|
IRSA
|
100
%
|
02/28/1998
|
967,290
|
-
|
-
|
-
|
Buenos
Aires
|
|
Merlo
|
IRSA
|
100
%
|
02/28/1998
|
1,004,987
|
-
|
-
|
-
|
Buenos
Aires
|
|
San Luis
Plot
|
IRSA
|
50
%
|
03/31/2008
|
3,250,523
|
-
|
-
|
-
|
San Luis
|
|
Subtotal Land
reserves
|
|
|
|
6,028,622
|
-
|
-
|
|
|
|
Future
Developments
|
|
|
|
|
|
|
|
|
|
Mixed
Uses
|
|
|
|
|
|
|
|
|
|
UOM Luján
(5)
|
IRSA CP
|
100
%
|
05/31/2008
|
1,160,000
|
-
|
N/A
|
N/A
|
Buenos
Aires
|
|
La Adela
|
IRSA
|
100
%
|
08/01/2014
|
10,580,000
|
-
|
-
|
N/A
|
Buenos
Aires
|
|
Predio San Martin (Ex
Nobleza Piccardo) (6)
|
IRSA CP
|
50
%
|
05/31/2011
|
159,995
|
-
|
500,000
|
N/A
|
Buenos
Aires
|
|
Puerto
Retiro
|
IRSA
|
50
%
|
05/18/1997
|
82,051
|
-
|
N/A
|
N/A
|
CABA
|
|
Solares Santa
María (7)
|
IRSA
|
100
%
|
07/10/1997
|
716,058
|
-
|
N/A
|
N/A
|
CABA
|
|
Residential
|
|
|
|
|
|
|
-
|
|
|
Coto Abasto Air
Space
|
IRSA CP
|
100
%
|
09/24/1997
|
-
|
-
|
21,536
|
N/A
|
CABA
|
|
Neuquén –
Residential parcel
|
IRSA CP
|
100
%
|
07/06/1999
|
13,000
|
-
|
18,000
|
N/A
|
Neuquén
|
|
Uruguay
Zetol
|
IRSA
|
90
%
|
06/01/2009
|
152,977
|
62,756
|
-
|
N/A
|
Uruguay
|
|
Uruguay Vista al
Muelle
|
IRSA
|
90
%
|
06/01/2009
|
102,216
|
62,737
|
-
|
N/A
|
Uruguay
|
|
|
|
|
|
|
|
|
|
|
|
Retail
|
|
|
|
|
|
|
|
|
|
Caballito Shopping
plot (8)
|
IRSA CP
|
100
%
|
-
|
23,791
|
-
|
N/A
|
N/A
|
CABA
|
|
Building Annexed to
Dot
|
IRSA CP
|
80
%
|
-
|
15,881
|
-
|
47,643
|
N/A
|
CABA
|
|
Offices
|
|
|
|
|
|
|
|
|
|
Philips Adjoining
plots - Offices 1 and 2
|
IRSA CP
|
80
%
|
11/28/2006
|
12,800
|
-
|
38,400
|
N/A
|
CABA
|
|
Baicom
(10)
|
IRSA
|
50
%
|
12/23/2009
|
6,905
|
-
|
34,500
|
N/A
|
CABA
|
|
Intercontinental
Plaza II (9)
|
IRSA CP
|
100
%
|
02/28/1998
|
6,135
|
-
|
19,598
|
N/A
|
CABA
|
|
Catalinas Norte
Plot
|
IRSA
|
100
%
|
12/17/2009
|
3,649
|
-
|
35,468
|
13
%
|
CABA
|
|
Subtotal Future
Developments
|
|
|
|
13,035,458
|
125,493
|
715,145
|
|
|
|
Total Land
Reserves
|
|
|
|
19,963,302
|
418,328
|
721,139
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Developments
|
||
|
|
Greenfields
|
Expansions
|
|
|
|
Polo Dot
(1)
(First
Stage)
|
Catalinas
(2)
|
Alto Palermo
(3)
|
|
Beginning of
Works
|
FY2017
|
FY2017
|
FY2017
|
|
Estimated opening
date
|
FY2019
|
FY2020
|
FY2019
|
|
Total GLA
(sqm)
|
32,000
|
35,468
|
4,000
|
|
Investment amount at
100% (in millions)
|
Ps.1,000
|
Ps.1,600
|
US$28.5
|
|
Work progress
(%)
|
7.4%
|
3.0%
|
0%
|
|
|
As of June
30,
|
|
|
|
Lipstick
|
2016
|
2017
|
YoY
Var
|
|
Gross Leaseable Area
(sqm)
|
58,094
|
58,094
|
-
|
|
Occupancy
|
97.33
%
|
95.15
%
|
2.18 p.p.
|
|
Rental price
(US$/sqm)
|
66.67
|
69.20
|
3.79
%
|
|
|
|
Initial
costs
|
Subsequent
costs
|
Costs at
end of the year
|
|
|
|
|
|
|||
|
Name
|
Encumbrances
|
Plot of
land
|
Buildings,
facilities and improvements
|
Improvements
/ Additions
|
Plot of
land
|
Buildings,
facilities and improvements
|
Total
|
Capitalized
costs, net
|
Fair
value adjustments
|
Fair
Value at the end of the year
|
Date of
construction
|
Date of
acquisition
|
|
Rental
properties
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tivoli
|
-
|
150
|
1,881
|
2,564
|
267
|
4,328
|
4,595
|
-
|
(588
)
|
4,007
|
Apr-11
|
oct-15
|
|
Kiryat Ono
Mall
|
-
|
392
|
731
|
1,180
|
763
|
1,540
|
2,303
|
-
|
(4
)
|
2,299
|
nov-07
|
oct-15
|
|
Shopping Center
Modi’in A
|
Mortgage
|
223
|
289
|
510
|
434
|
588
|
1,022
|
-
|
4
|
1,026
|
Aug-05
|
oct-15
|
|
HSBC
|
Mortgage
|
5,753
|
2,136
|
6,587
|
11,190
|
3,286
|
14,476
|
-
|
830
|
15,306
|
1927-1984
|
oct-15
|
|
Matam park -
Haifa
|
Mortgage
|
576
|
2,913
|
3,576
|
1,121
|
5,944
|
7,065
|
-
|
56
|
7,121
|
1979-2015
|
oct-15
|
|
Herzeliya
North
|
-
|
944
|
1,403
|
2,524
|
1,836
|
3,035
|
4,871
|
-
|
(30
)
|
4,841
|
1996-2015
|
oct-15
|
|
Gav-Yam Center -
Herzeliya
|
Mortgage
|
748
|
817
|
1,518
|
1,455
|
1,628
|
3,083
|
-
|
60
|
3,143
|
1997-2006
|
oct-15
|
|
Neyar Hadera
Modi’in
|
-
|
186
|
272
|
550
|
363
|
645
|
1,008
|
-
|
(11
)
|
997
|
jun-05
|
oct-15
|
|
Gav yam park - Beer
Sheva
|
Mortgage
|
34
|
402
|
455
|
67
|
824
|
891
|
-
|
30
|
921
|
jul-05
|
oct-15
|
|
Haifa Bay
|
-
|
123
|
235
|
351
|
238
|
471
|
709
|
-
|
11
|
720
|
jun-05
|
oct-15
|
|
Others PBC
|
Mortgage
|
1,790
|
2,052
|
4,523
|
3,482
|
4,833
|
8,365
|
-
|
305
|
8,67
0
|
|
|
|
Ispro planet -BeerSheva
-Phase1
|
-
|
154
|
294
|
973
|
300
|
1,121
|
1,421
|
-
|
-
|
1,421
|
jun-05
|
oct-15
|
|
SHARON
|
Mortgage
|
329
|
319
|
660
|
639
|
669
|
1,308
|
-
|
56
|
1,364
|
jun-05
|
oct-15
|
|
MERKAZ
|
-
|
110
|
81
|
280
|
215
|
256
|
471
|
-
|
(4
)
|
467
|
Jan-69
|
oct-15
|
|
ZAFON
|
-
|
12
|
10
|
76
|
24
|
74
|
98
|
-
|
26
|
124
|
|
|
|
Mizpe Sapir
|
-
|
59
|
22
|
79
|
114
|
46
|
160
|
-
|
7
|
167
|
|
|
|
Others
|
-
|
172
|
498
|
951
|
334
|
1,287
|
1,621
|
-
|
119
|
1,740
|
n/a
|
oct-15
|
|
Total
Rental properties
|
|
11,755
|
14,355
|
27,357
|
23,611
|
29,611
|
53,467
|
-
|
867
|
54,334
|
|
|
|
Undeveloped
parcels of land
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tivoli
|
-
|
498
|
-
|
318
|
816
|
-
|
816
|
-
|
(320
)
|
496
|
Apr-11
|
oct-15
|
|
Others
|
-
|
1,113
|
5
|
1,156
|
2,166
|
108
|
2,274
|
-
|
168
|
2,442
|
n/a
|
oct-15
|
|
Total
Undeveloped parcels of land
|
|
1,611
|
5
|
1,474
|
2,838
|
108
|
3,090
|
-
|
(152
)
|
2,938
|
|
|
|
Total
|
|
13,366
|
14,360
|
28,831
|
26,449
|
29,763
|
56,557
|
-
|
715
|
57,272
|
|
|
|
Tivoli
|
-
|
32
|
456
|
434
|
62
|
860
|
922
|
-
|
(555)
|
367
|
in
progress
|
oct-15
|
|
Ispro Planet – Beer
Sheva – Phase 1
|
-
|
42
|
44
|
113
|
81
|
118
|
199
|
-
|
11
|
210
|
in
progress
|
oct-15
|
|
Others
|
-
|
463
|
178
|
1,202
|
902
|
941
|
1,843
|
-
|
(30)
|
1,813
|
in
progress
|
oct-15
|
|
Total
properties under development
|
|
537
|
678
|
1,749
|
1,045
|
1,919
|
2,964
|
-
|
(584)
|
2,390
|
|
|
|
Total
|
|
13,903
|
15,038
|
30,580
|
27,494
|
31,682
|
59,521
|
-
|
131
|
59,662
|
|
|
|
|
Number of
properties
|
Total area
(thousands of square meters)
|
Fair value
(NIS millions)
|
|
Branches rented to
Shufersal
|
68
|
130
|
1,646
(1)
|
|
Properties under
construction which will be rented to Shufersal and to
externals
|
4
|
9
(2)
|
76
(1)(3)
|
|
Real estate
properties rented to externals
(4)
|
21
|
49
|
501
|
|
Total
|
93
|
188
|
2,223
|
|
|
|
|
% of
ownership interest held
|
||
|
Name of the
entity
|
Country
|
Main activity
|
06.30.2017
|
06.30.2016
|
06.30.2015
|
|
IRSA
’
s direct interest:
|
|
|
|
|
|
|
IRSA CP
(1)
|
Argentina
|
Real
estate
|
94.61
%
|
94.61
%
|
95.80
%
|
|
E-Commerce Latina
S.A.
|
Argentina
|
Investment
|
100.00
%
|
100.00
%
|
100.00
%
|
|
Efanur
S.A.
|
Uruguay
|
Investment
|
100.00
%
|
100.00
%
|
100.00
%
|
|
Hoteles Argentinos
S.A.
|
Argentina
|
Hotel
|
80.00
%
|
80.00
%
|
80.00
%
|
|
Inversora
Bol’var S.A.
|
Argentina
|
Investment
|
100.00
%
|
100.00
%
|
100.00
%
|
|
Llao Llao Resorts
S.A. (2)
|
Argentina
|
Hotel
|
50.00
%
|
50.00
%
|
50.00
%
|
|
Nuevas Fronteras
S.A.
|
Argentina
|
Hotel
|
76.34
%
|
76.34
%
|
76.34
%
|
|
Palermo Invest
S.A.
|
Argentina
|
Investment
|
100.00
%
|
100.00
%
|
100.00
%
|
|
Ritelco
S.A.
|
Uruguay
|
Investment
|
100.00
%
|
100.00
%
|
100.00
%
|
|
Solares de Santa
María S.A. (3)
|
Argentina
|
Real
estate
|
-
|
-
|
100.00
%
|
|
Tyrus
S.A.
|
Uruguay
|
Investment
|
100.00
%
|
100.00
%
|
100.00
%
|
|
Unicity S.A.
(3)
|
Argentina
|
Investment
|
-
|
-
|
100.00
%
|
|
IRSA CP
’
s direct interest:
|
|
|
|
|
|
|
Arcos del Gourmet
S.A.
|
Argentina
|
Real
estate
|
90.00
%
|
90.00
%
|
90.00
%
|
|
Emprendimiento
Recoleta S.A.
|
Argentina
|
Real
estate
|
53.68
%
|
53.68
%
|
53.68
%
|
|
Fibesa S.A.
(4)
|
Argentina
|
Real
estate
|
100.00
%
|
100.00
%
|
100.00
%
|
|
Panamerican Mall
S.A.
|
Argentina
|
Real
estate
|
80.00
%
|
80.00
%
|
80.00
%
|
|
Shopping
Neuquén S.A.
|
Argentina
|
Real
estate
|
99.92
%
|
99.14
%
|
99.14
%
|
|
Torodur
S.A.
|
Uruguay
|
Investment
|
100.00
%
|
100.00
%
|
100.00
%
|
|
EHSA
|
Argentina
|
Investment
|
70.00
%
|
-
|
-
|
|
Tyrus S.A.
’
s direct interest:
|
|
|
|
|
|
|
DFL (4)
|
Bermudas
|
Investment
|
91.57
%
|
91.57
%
|
91.57
%
|
|
I Madison
LLC
|
USA
|
Investment
|
100.00
%
|
100.00
%
|
100.00
%
|
|
IRSA Development
LP
|
USA
|
Investment
|
100.00
%
|
100.00
%
|
100.00
%
|
|
IRSA International
LLC
|
USAs
|
Investment
|
100.00
%
|
100.00
%
|
100.00
%
|
|
Jiwin
S.A.
|
Uruguay
|
Investment
|
100.00
%
|
100.00
%
|
100.00
%
|
|
Liveck
S.A.
|
Uruguay
|
Investment
|
100.00
%
|
100.00
%
|
100.00
%
|
|
Real Estate
Investment Group IV LP (REIG IV)
|
Bermudas
|
Investment
|
100.00
%
|
100.00
%
|
100.00
%
|
|
Real Estate
Investment Group V LP
|
Bermudas
|
Investment
|
100.00
%
|
100.00
%
|
100.00
%
|
|
Real Estate
Strategies LLC
|
USA
|
Investment
|
100.00
%
|
100.00
%
|
100.00
%
|
|
Efanur S.A.'s direct
interest:
|
|
|
|
|
|
|
Real Estate
Strategies LP
|
Bermudas
|
Investment
|
66.83
%
|
66.83
%
|
66.83
%
|
|
DFL's direct
interest:
|
|
|
|
|
|
|
IDB Development
Corporation Ltd.
|
Israel
|
Investment
|
68.28
%
|
68.28
%
|
-
|
|
IDBD's direct
interest:
|
|
|
|
|
|
|
Discount Investment
Corporation Ltd. (5)
|
Israel
|
Investment
|
77.25
%
|
76.43
%
|
-
|
|
IDB Tourism (2009)
Ltd.
|
Israel
|
Tourism
services
|
100.00
%
|
100.00
%
|
-
|
|
IDB Group Investment
Inc.
|
Israel
|
Investment
|
100.00
%
|
100.00
%
|
-
|
|
DIC's direct
interest:
|
|
|
|
|
|
|
Property &
Building Corporation Ltd.
|
Israel
|
Investment
|
64.44
%
|
76.45
%
|
-
|
|
Shufersal
Ltd.
|
Israel
|
Investment
|
54.19
%
|
52.95
%
|
-
|
|
Koor Industries
Ltd.
|
Israel
|
Investment
|
100.00
%
|
100.00
%
|
-
|
|
Cellcom Israel Ltd.
(6)
|
Israel
|
Investment
|
42.26
%
|
41.77
%
|
-
|
|
Elron Electronic
Industries Ltd.
|
Israel
|
Investment
|
50.32
%
|
50.32
%
|
-
|
|
Bartan Holdings and
Investments Ltd.
|
Israel
|
Investment
|
55.68
%
|
55.68
%
|
-
|
|
Epsilon Investment
House Ltd.
|
Israel
|
Investment
|
68.75
%
|
68.75
%
|
-
|
|
Property
(6)
|
Date of
Acquisition
|
Leasable/
Sale m2
(1)
|
Location
|
Net
Book
Value
Ps.
(2)
|
Use
|
Occupancy
rate
(7)
|
|
Edificio
República
|
Apr-08
|
19,885
|
City of Buenos
Aires
|
1,534
|
Office Rental
|
95
%
|
|
Bankboston
Tower
|
Aug-07
|
14,873
|
City of Buenos
Aires
|
1,148
|
Office Rental
|
100
%
|
|
Bouchard 551
|
Mar-07
|
0
|
City of Buenos
Aires
|
55
|
Office Rental
|
-
|
|
Intercontinental
Plaza
|
Nov-97
|
3,876
|
City of Buenos
Aires
|
80
|
Office Rental
|
100
%
|
|
Bouchard 710
|
Jun-05
|
15,014
|
City of Buenos
Aires
|
1,077
|
Office Rental
|
100
%
|
|
Dot Building
|
Nov-06
|
11,242
|
City of Buenos
Aires
|
751
|
Office Rental
|
100
%
|
|
Santa María del
Plata
|
Oct-97
|
116,100
|
City of Buenos
Aires
|
442
|
Other Rentals
|
91
%
|
|
San Martín (ex Nobleza
Picardo)
|
May-11
|
109,610
|
Province of Buenos Aires,
Argentina
|
739
|
Other Rentals
|
94
%
|
|
Other Properties
(5)
|
N/A
|
N/A
|
City and Province of Buenos
Aires
|
1,339
|
Mainly Rental offices and
properties under development
|
N/A
|
|
Abasto
(3)
|
Nov-99
|
36,795
|
City of Buenos Aires,
Argentina
|
5,374
|
Shopping Mall
|
96.8
%
|
|
Alto Palermo
(3)
|
Dec-97
|
18,945
|
City of Buenos Aires,
Argentina
|
5,064
|
Shopping Mall
|
99.3
%
|
|
Alto Avellaneda
(3)
|
Dec-97
|
36,063
|
Province of Buenos Aires,
Argentina
|
3,277
|
Shopping Mall
|
99.3
%
|
|
Alcorta Shopping
(3)
|
Jun-97
|
15,613
|
City of Buenos Aires,
Argentina
|
2,370
|
Shopping Mall
|
98.1
%
|
|
Patio Bullrich
(3)
|
Oct-98
|
11,760
|
City of Buenos Aires,
Argentina
|
1,379
|
Shopping Mall
|
97.6
%
|
|
Alto Noa
(3)
|
Nov-95
|
19,059
|
City of Salta,
Argentina
|
678
|
Shopping Mall
|
97.2
%
|
|
Buenos Aires Design
(3)
|
Dec-97
|
13,967
|
City of Buenos Aires,
Argentina
|
25
|
Shopping Mall
|
97.2
%
|
|
Mendoza Plaza
(3)
|
Dec-94
|
42,867
|
Mendoza,
Argentina
|
1,299
|
Shopping Mall
|
97.1
%
|
|
Alto Rosario
(3)
|
Dec-04
|
31,807
|
Santa Fe,
Argentina
|
2,379
|
Shopping Mall
|
99.6
%
|
|
Córdoba Shopping –Villa
Cabrera
(3)(11)
|
Dec-06
|
15,445
|
City of Córdoba,
Argentina
|
759
|
Shopping Mall
|
98.1
%
|
|
Dot Baires Shopping
(3)
|
May-09
|
49,499
|
City of Buenos Aires,
Argentina
|
3,287
|
Shopping Mall
|
99.9
%
|
|
Soleil Premium Outlet
(3)
|
Jul-10
|
15,227
|
Province of Buenos Aires,
Argentina
|
922
|
Shopping Mall
|
100,00
%
|
|
La Ribera Shopping
(3)
|
Aug-11
|
10,054
|
Santa Fe,
Argentina
|
146
|
Shopping Mall
|
97.6
%
|
|
Distrito Arcos
(3)
|
Dec-14
|
14,692
|
City of Buenos Aires,
Argentina
|
891
|
Shopping Mall
|
100,00
%
|
|
Alto Comahue
(3)
|
Mar-15
|
9,766
|
Neuquén,
Argentina
|
802
|
Shopping Mall
|
96.4
%
|
|
Patio Olmos
(3)
|
Sep-97
|
-
|
City of Córdoba,
Argentina
|
147
|
Shopping Mall
|
N/A
|
|
Caballito Plot of
Land
|
Nov-97
|
5,000
|
City of Buenos
Aires
|
209
|
Land Reserve
|
N/A
|
|
Santa María del
Plata
|
Oct-97
|
116,100
|
City of Buenos
Aires
|
3,132
|
Other Rentals
|
91
%
|
|
Luján plot of land
(3)
|
May-08
|
1,160,000
|
Province of Buenos Aires,
Argentina
|
167
|
Mixed uses
|
N/A
|
|
Other Land Reserves
(4)
|
N/A
|
N/A
|
City and Province of Buenos
Aires
|
1,231
|
Land Reserve
|
N/A
|
|
Intercontinental
(7)
|
Nov-97
|
24,000
|
City of Buenos
Aires
|
62
|
Hotel
|
74
%
|
|
Sheraton Libertador
(8)
|
Mar-98
|
37,600
|
City of Buenos
Aires
|
29
|
Hotel
|
73
%
|
|
Llao Llao
(9)(10)
|
Jun-97
|
17,463
|
City of
Bariloche
|
77
|
Hotel
|
52
%
|
|
Property
|
Date of
acquisition
|
Location
|
Net book
amount
|
Use
|
|
|
|
|
|
|
|
Tivoli
|
Oct-15
|
United
States
|
4,007
|
Rental
properties
|
|
Kiryat
Ono Mall
|
Oct-15
|
Israel
|
2,299
|
Rental
properties
|
|
Shopping
Center Modi’in A
|
Oct-15
|
Israel
|
1,026
|
Rental
properties
|
|
HSBC
|
Oct-15
|
United
States
|
15,306
|
Rental
properties
|
|
Matam
park - Haifa
|
Oct-15
|
Israel
|
7,121
|
Rental
properties
|
|
Caesarea
- Maichaley Carmel
|
Oct-15
|
Israel
|
0
|
Rental
properties
|
|
Herzeliya North
|
Oct-15
|
Israel
|
4,841
|
Rental
properties
|
|
Gav-Yam
Center - Herzeliya
|
Oct-15
|
Israel
|
3,143
|
Rental
properties
|
|
Neyar
Hadera Modi’in
|
Oct-15
|
Israel
|
997
|
Rental
properties
|
|
Gav yam
park - Beer Sheva
|
Oct-15
|
Israel
|
921
|
Rental
properties
|
|
Haifa
|
Oct-15
|
Israel
|
720
|
Rental
properties
|
|
Ispro
planet -BeerSheva -Phase1
|
Oct-15
|
Israel
|
1,421
|
Rental
properties
|
|
SHARON
|
Oct-15
|
Israel
|
1,364
|
Rental
properties
|
|
Merkaz
|
Oct-15
|
Israel
|
467
|
Rental
properties
|
|
Zafon
|
Oct-15
|
Israel
|
124
|
Rental
properties
|
|
Mizpe
Sapir
|
Oct-15
|
Israel
|
167
|
Rental properties
|
|
Others
|
Oct-15
|
Israel
|
10,410
|
Rental
properties
|
|
Tivoli
|
Oct-15
|
United
States
|
496
|
Undeveloped parcels of
land
|
|
Others
|
Oct-15
|
Israel
|
2,442
|
Undeveloped parcels of
land
|
|
Tivoli
|
Oct-15
|
United
States
|
367
|
Properties under
development
|
|
Ispro
Planet – Beer Sheva – Phase 1
|
Oct-15
|
Israel
|
210
|
Properties under
development
|
|
Others
|
Oct-15
|
Israel
|
1,813
|
Properties under
development
|
|
Total
|
|
|
59,662
|
|
|
Estimation
|
Main
assumptions
|
Potential
implications
|
|
Business combination - Allocation of
acquisition prices
|
Assumptions regarding timing, amount
of future revenues and expenses, revenue growth, expected rate of
return, economic conditions, discount rate, among
other.
|
Should the assumptions made be
inaccurate, the recognized combination may not be
correct.
|
|
Recoverable amounts of
cash-generating units (even those including goodwill), associates
and assets.
|
The discount rate and the expected
growth rate before taxes in connection with cash-generating
units.
The discount rate and the expected
growth rate after taxes in connection with associates.
Cash flows are determined based on
past experiences with the asset or with similar assets and in
accordance with the Company’s best factual assumption
relative to the economic conditions expected to
prevail.
Business continuity of
cash-generating units.
Appraisals made by external
appraisers and valuators with relation to the assets’ fair
value, net of realization costs (including real estate
assets).
|
Should any of the assumptions made
be inaccurate, this could lead to differences in the recoverable
values of cash-generating units.
|
|
Control, joint control or
significant influence
|
Judgment relative to the
determination that the Company holds an interest in the shares of
investees (considering the existence and influence of significant
potential voting rights), its right to designate members in the
executive management of such companies (usually the Board of
directors) based on the investees’ bylaws; the composition
and the rights of other shareholders of such investees and their
capacity to establish operating and financial policies for
investees or to take part in the establishment
thereof.
|
Accounting treatment of investments
as subsidiaries (consolidation) or associates (equity
method)
|
|
Estimated useful life of intangible
assets and property, plant and equipment
|
Estimated useful life of assets
based on their conditions.
|
Recognition of accelerated or
decelerated depreciation by comparison against final actual
earnings (losses).
|
|
Fair value valuation of investment
properties
|
Fair value valuation made by
external appraisers and valuators. See Note 10.
|
Incorrect valuation of investment
property values
|
|
Income tax
|
The Company estimates the income tax
amount payable for transactions where the Treasury’s Claim
cannot be clearly determined.
Additionally, the Company evaluates
the recoverability of assets due to deferred taxes considering
whether some or all of the assets will not be
recoverable.
|
Upon the improper determination of
the provision for income tax, the Group will be bound to pay
additional taxes, including fines and compensatory and punitive
interest.
|
|
Allowance for doubtful
accounts
|
A periodic review is conducted of
receivables risks in the Company’s clients’ portfolios.
Bad debts based on the expiration of account receivables and
account receivables’ specific conditions.
|
Improper recognition of charges /
reimbursements of the allowance for bad debt.
|
|
Level 2 and 3 financial
instruments
|
Main assumptions used by the Company
are:
●
Discounted projected income by interest
rate
●
Values determined in accordance with the shares
in equity funds on the basis of its Financial Statements, based on
fair value or investment assessments.
●
Comparable market multiple (EV/GMV
ratio).
●
Underlying asset price
(Market price); share price volatility (historical) and market
interest-rate (Libor rate curve).
|
Incorrect recognition of a charge to
income / (loss).
|
|
Probability estimate of
contingent liabilities.
|
Whether more economic resources may
be spent in relation to litigation against the Company; such
estimate is based on legal advisors’ opinions.
|
Charge / reversal of provision in
relation to a claim.
|
|
|
Fiscal year
ended June 30,
|
||
|
|
2017
|
2016
|
2015
|
|
|
(inter-annual
data)
|
||
|
GDP
growth(4)
|
2.7
%
|
(3.4
)%
|
1.2
%
|
|
Inflation
(IPIM)(1)
|
14.2
%
|
26.7
%
|
13.6
%
|
|
Inflation
(CPI)
|
21.9
%
|
37.6
%
|
14.0
%
|
|
Depreciation of the
Peso against the U.S. dollar(2)
|
(10.6
)%
|
(65.9
)%
|
(12.0
)%
|
|
Average exchange
rate per US$1.00(3)
|
Ps.16.5800
|
Ps.14.9900
|
Ps.9.0380
|
|
Appreciation/
(depreciation) of the NIS against the U.S. Dollar
|
9.6
%
|
(2.3
)%
|
(10.0
)%
|
|
|
Consumerprice
index
|
Wholesaleprice
index
|
|
|
(inter-annual
data)
|
|
|
Fiscal Year ended
June 30,
|
|
|
|
2013
|
10.5
%
|
13.5
%
|
|
2014
|
15.0
%
|
27.7
%
|
|
2015
|
14.0
%
|
13.6
%
|
|
2016
|
37.6
%
(1)
|
26.7
%
|
|
2017
|
21.9
%
|
14.2
%
|
|
|
June 30,
2017
|
||
|
|
Operations
Center in Argentina
|
Operations
Center in Israel
|
Total
|
|
Revenues
|
4,311
|
68,422
|
72,733
|
|
Costs
|
(912
)
|
(49,110
)
|
(50,022
)
|
|
Gross
profit
|
3,399
|
19,312
|
22,711
|
|
Net gain from fair value
adjustments of investment properties
|
4,271
|
374
|
4,645
|
|
General and administrative
expenses
|
(721
)
|
(3,135
)
|
(3,856
)
|
|
Selling
expenses
|
(355
)
|
(13,093
)
|
(13,448
)
|
|
Other operating results,
net
|
(68
)
|
(196
)
|
(264
)
|
|
Profit
from operations
|
6,526
|
3,262
|
9,788
|
|
Share of (loss) / profit of
associates and joint ventures
|
(94
)
|
105
|
11
|
|
Segment
profit
|
6,432
|
3,367
|
9,799
|
|
Reportable
assets
|
44,885
|
178,964
|
223,849
|
|
Reportable
liabilities
|
-
|
(155,235
)
|
(155,235
)
|
|
Net
reportable assets
|
44,885
|
23,729
|
68,614
|
|
|
June 30,
2016 (recast)
|
||
|
|
Operations
Center in Argentina
|
Operations
Center in Israel
|
Total
|
|
Revenues
|
3,289
|
27,077
|
30,366
|
|
Costs
|
(658
)
|
(19,252
)
|
(19,910
)
|
|
Gross
Profit
|
2,631
|
7,825
|
10,456
|
|
Net gain / (loss) from fair
value adjustments of investment properties
|
18,209
|
(271
)
|
17,938
|
|
General and administrative
expenses
|
(554
)
|
(1,293
)
|
(1,847
)
|
|
Selling
expenses
|
(264
)
|
(5,442
)
|
(5,706
)
|
|
Other operating results,
net
|
(12
)
|
(32
)
|
(44
)
|
|
Profit
from operations
|
20,010
|
787
|
20,797
|
|
Share of (loss) / profit of
associates and joint ventures
|
127
|
123
|
250
|
|
Segment
profit
|
20,137
|
910
|
21,047
|
|
Reportable
assets
|
39,294
|
147,470
|
186,764
|
|
Reportable
liabilities
|
-
|
(132,989
)
|
(132,989
)
|
|
Net
reportable assets
|
39,294
|
14,481
|
53,775
|
|
|
June 30,
2015 (recast)
|
||
|
|
Operations
Center in Argentina
|
Operations
Center in Israel
|
Total
|
|
Revenues
|
2,548
|
-
|
2,548
|
|
Costs
|
(481
)
|
-
|
(481
)
|
|
Gross
Profit
|
2,067
|
-
|
2,067
|
|
Net gain from fair value
adjustments of investment properties
|
4,007
|
-
|
4,007
|
|
General and administrative
expenses
|
(378
)
|
-
|
(378
)
|
|
Selling
expenses
|
(196
)
|
-
|
(196
)
|
|
Other operating results,
net
|
33
|
-
|
33
|
|
Profit
from operations
|
5,533
|
-
|
5,533
|
|
Share of loss of associates
and joint ventures
|
(858
)
|
-
|
(858
)
|
|
Segment
profit
|
4,675
|
-
|
4,675
|
|
Reportable
assets
|
23,052
|
-
|
23,052
|
|
Reportable
liabilities
|
-
|
-
|
-
|
|
Net
reportable assets
|
23,052
|
-
|
23,052
|
|
|
June 30,
2017
|
||||||
|
|
Operations
Center in Argentina
|
||||||
|
|
Shopping
Malls
|
Offices
and others
|
Sales
and developments
|
Hotels
|
International
|
Financial
operations, Corporate and others
|
Total
|
|
Revenues
|
3,043
|
443
|
99
|
725
|
-
|
1
|
4,311
|
|
Costs
|
(350
)
|
(33
)
|
(43
)
|
(486
)
|
-
|
-
|
(912
)
|
|
Gross
profit
|
2,693
|
410
|
56
|
239
|
-
|
1
|
3,399
|
|
Net gain from fair value
adjustments of investment properties
|
2,068
|
1,354
|
849
|
-
|
-
|
-
|
4,271
|
|
General and administrative
expenses
|
(261
)
|
(33
)
|
(32
)
|
(135
)
|
(78
)
|
(182
)
|
(721
)
|
|
Selling
expenses
|
(188
)
|
(34
)
|
(16
)
|
(94
)
|
-
|
(23
)
|
(355
)
|
|
Other operating results,
net
|
(59
)
|
4
|
(36
)
|
(1
)
|
27
|
(3
)
|
(68
)
|
|
Profit /
(loss) from operations
|
4,253
|
1,701
|
821
|
9
|
(51
)
|
(207
)
|
6,526
|
|
Share of profit / (loss) of
joint ventures and associates
|
-
|
-
|
14
|
-
|
(196
)
|
88
|
(94
)
|
|
Segment
profit / (loss)
|
4,253
|
1,701
|
835
|
9
|
(247
)
|
(119
)
|
6,432
|
|
|
|
|
|
|
|
|
|
|
Investment
properties
|
28,799
|
7,669
|
4,739
|
-
|
-
|
-
|
41,207
|
|
Property, plant and
equipment
|
55
|
40
|
-
|
157
|
2
|
-
|
254
|
|
Trading
properties
|
-
|
-
|
587
|
-
|
-
|
-
|
587
|
|
Goodwill
|
1
|
36
|
-
|
-
|
-
|
-
|
37
|
|
Right to receive future
units under barter agreements
|
-
|
-
|
47
|
-
|
-
|
-
|
47
|
|
Inventories
|
23
|
1
|
-
|
10
|
-
|
-
|
34
|
|
Investments in joint
ventures and associates
|
-
|
113
|
95
|
-
|
570
|
1,941
|
2,719
|
|
Operating
assets
|
28,878
|
7,859
|
5,468
|
167
|
572
|
1,941
|
44,885
|
|
|
June 30,
2016 (recast)
|
||||||
|
|
Operations
Center in Argentina
|
||||||
|
|
Shopping
Malls
|
Offices
and others
|
Sales
and developments
|
Hotels
|
International
|
Financial
operations, Corporate and others
|
Total
|
|
Revenues
|
2,406
|
340
|
8
|
534
|
-
|
1
|
3,289
|
|
Costs
|
(256
)
|
(21
)
|
(20
)
|
(361
)
|
-
|
-
|
(658
)
|
|
Gross
profit / (loss)
|
2,150
|
319
|
(12
)
|
173
|
-
|
1
|
2,631
|
|
Net gain from fair value
adjustments of investment properties
|
16,132
|
1,304
|
773
|
-
|
-
|
-
|
18,209
|
|
General and administrative
expenses
|
(179
)
|
(24
)
|
(23
)
|
(103
)
|
(91
)
|
(134
)
|
(554
)
|
|
Selling
expenses
|
(145
)
|
(8
)
|
(23
)
|
(69
)
|
-
|
(19
)
|
(264
)
|
|
Other operating results,
net
|
(63
)
|
(6
)
|
(34
)
|
(2
)
|
92
|
1
|
(12
)
|
|
Profit /
(loss) from operations
|
17,895
|
1,585
|
681
|
(1
)
|
1
|
(151
)
|
20,010
|
|
Share of profit / (loss) of
joint ventures and associates
|
-
|
20
|
5
|
-
|
(129
)
|
231
|
127
|
|
Segment
profit / (loss)
|
17,895
|
1,605
|
686
|
(1
)
|
(128
)
|
80
|
20,137
|
|
|
|
|
|
|
|
|
|
|
Investment
properties
|
26,613
|
5,786
|
3,975
|
-
|
-
|
-
|
36,374
|
|
Property, plant and
equipment
|
49
|
17
|
2
|
156
|
2
|
-
|
226
|
|
Trading
properties
|
-
|
-
|
598
|
-
|
-
|
-
|
598
|
|
Goodwill
|
7
|
4
|
-
|
-
|
-
|
-
|
11
|
|
Right to receive future
units under barter agreements
|
-
|
-
|
90
|
-
|
-
|
-
|
90
|
|
Inventories
|
19
|
-
|
1
|
8
|
-
|
-
|
28
|
|
Investments in joint
ventures and associates
|
-
|
59
|
62
|
-
|
143
|
1,703
|
1,967
|
|
Operating
assets
|
26,688
|
5,866
|
4,728
|
164
|
145
|
1,703
|
39,294
|
|
|
June 30,
2015 (recast)
|
||||||
|
|
Operations
Center in Argentina
|
||||||
|
|
Shopping
Malls
|
Offices
and others
|
Sales
and developments
|
Hotels
|
International
|
Financial
operations, Corporate and others
|
Total
|
|
Revenues
|
1,778
|
333
|
15
|
396
|
26
|
-
|
2,548
|
|
Costs
|
(164
)
|
(13
)
|
(19
)
|
(278
)
|
(7
)
|
-
|
(481
)
|
|
Gross
profit / (loss)
|
1,614
|
320
|
(4
)
|
118
|
19
|
-
|
2,067
|
|
Net gain from fair value
adjustments of investment properties
|
729
|
1,871
|
1,407
|
-
|
-
|
-
|
4,007
|
|
General and administrative
expenses
|
(136
)
|
(3
)
|
(3
)
|
(78
)
|
(56
)
|
(102
)
|
(378
)
|
|
Selling
expenses
|
(113
)
|
(13
)
|
(2
)
|
(52
)
|
-
|
(16
)
|
(196
)
|
|
Other operating results,
net
|
(49
)
|
(117
)
|
(13
)
|
-
|
214
|
(2
)
|
33
|
|
Profit /
(loss) from operations
|
2,045
|
2,058
|
1,385
|
(12
)
|
177
|
(120
)
|
5,533
|
|
Share of profit / (loss) of
joint ventures and associates
|
-
|
5
|
1
|
1
|
(1,020
)
|
155
|
(858
)
|
|
Segment
profit / (loss)
|
2,045
|
2,063
|
1,386
|
(11
)
|
(843
)
|
35
|
4,675
|
|
|
|
|
|
|
|
|
|
|
Investment
properties
|
10,415
|
5,460
|
3,694
|
-
|
-
|
-
|
19,569
|
|
Property, plant and
equipment
|
48
|
23
|
1
|
165
|
1
|
-
|
238
|
|
Trading
properties
|
-
|
-
|
149
|
-
|
-
|
-
|
149
|
|
Goodwill
|
7
|
4
|
-
|
-
|
-
|
-
|
11
|
|
Right to receive future
units under barter agreements
|
-
|
-
|
90
|
-
|
-
|
-
|
90
|
|
Inventories
|
16
|
-
|
-
|
7
|
-
|
-
|
23
|
|
Investments in joint
ventures and associates
|
-
|
43
|
47
|
-
|
1,478
|
1,404
|
2,972
|
|
Operating
assets
|
10,486
|
5,530
|
3,981
|
172
|
1,479
|
1,404
|
23,052
|
|
|
Real
Estate
|
Supermarkets
|
Telecommunications
|
Insurance
|
Others
|
Total
|
|
Revenues
|
4,918
|
47,277
|
15,964
|
-
|
263
|
68,422
|
|
Costs
|
(2,333
)
|
(35,432
)
|
(11,183
)
|
-
|
(162
)
|
(49,110
)
|
|
Gross
Profit
|
2,585
|
11,845
|
4,781
|
-
|
101
|
19,312
|
|
Net gain from fair value
adjustments of investment properties
|
374
|
-
|
-
|
-
|
-
|
374
|
|
General and administrative
expenses
|
(290
)
|
(627
)
|
(1,592
)
|
-
|
(626
)
|
(3,135
)
|
|
Selling
expenses
|
(91
)
|
(9,517
)
|
(3,406
)
|
-
|
(79
)
|
(13,093
)
|
|
Other operating results,
net
|
46
|
(52
)
|
(36
)
|
-
|
(154
)
|
(196
)
|
|
Profit /
(loss) from operations
|
2,624
|
1,649
|
(253
)
|
-
|
(758
)
|
3,262
|
|
Share of profit / (loss) of
joint ventures and associates
|
46
|
75
|
-
|
-
|
(16
)
|
105
|
|
Segment
profit / (loss)
|
2,670
|
1,724
|
(253
)
|
-
|
(774
)
|
3,367
|
|
|
|
|
|
|
|
|
|
Operating
assets
|
79,427
|
38,521
|
31,648
|
8,562
|
20,806
|
178,964
|
|
Operating
liabilities
|
(64,100
)
|
(29,239
)
|
(25,032
)
|
-
|
(36,864
)
|
(155,235
)
|
|
Operating
assets (liabilities), net
|
15,327
|
9,282
|
6,616
|
8,562
|
(16,058
)
|
23,729
|
|
|
Real
Estate
|
Supermarkets
|
Telecommunications
|
Insurance
|
Others
|
Total
|
|
Revenues
|
1,538
|
18,610
|
6,655
|
-
|
274
|
27,077
|
|
Costs
|
(467
)
|
(14,076
)
|
(4,525
)
|
-
|
(184
)
|
(19,252
)
|
|
Gross
Profit
|
1,071
|
4,534
|
2,130
|
-
|
90
|
7,825
|
|
Net loss from fair value
adjustments of investment properties
|
(271
)
|
-
|
-
|
-
|
-
|
(271
)
|
|
General and administrative
expenses
|
(100
)
|
(203
)
|
(708
)
|
-
|
(282
)
|
(1,293
)
|
|
Selling
expenses
|
(29
)
|
(3,907
)
|
(1,493
)
|
-
|
(13
)
|
(5,442
)
|
|
Other operating results,
net
|
(19
)
|
(13
)
|
-
|
-
|
-
|
(32
)
|
|
Profit /
(loss) from operations
|
652
|
411
|
(71
)
|
-
|
(205
)
|
787
|
|
Share of profit / (loss) of
associates and joint ventures
|
226
|
-
|
-
|
-
|
(103
)
|
123
|
|
Segment
profit / (loss)
|
878
|
411
|
(71
)
|
-
|
(308
)
|
910
|
|
|
|
|
|
|
|
|
|
Operating
assets
|
60,678
|
29,440
|
27,345
|
4,602
|
25,405
|
147,470
|
|
Operating
liabilities
|
(49,576
)
|
(23,614
)
|
(21,657
)
|
-
|
(38,142
)
|
(132,989
)
|
|
Operating
assets (liabilities), net
|
11,102
|
5,826
|
5,688
|
4,602
|
(12,737
)
|
14,481
|
|
|
Year
ended on June 30, 2017
|
||||
|
Revenues
|
Income
statement
|
Interest
in joint ventures
|
Expenses
and collective promotion fund
|
Inter-segment
eliminations
|
Segment-reporting
|
|
Operations
Center in Argentina
|
(in
millions of Ps.)
|
||||
|
Shopping Malls
|
4,392
|
26
|
(1,375
)
|
-
|
3,043
|
|
Offices and
Others
|
536
|
14
|
(115
)
|
8
|
443
|
|
Sales and
Developments
|
98
|
1
|
-
|
-
|
99
|
|
Hotels
|
723
|
-
|
-
|
2
|
725
|
|
International
|
-
|
-
|
-
|
-
|
-
|
|
Financial Operations,
Corporate and Others
|
1
|
-
|
-
|
-
|
1
|
|
Total
Operations Center in Argentina
|
5,750
|
41
|
(1,490
)
|
10
|
4,311
|
|
|
|
|
|
|
|
|
Operations
Center in Israel
|
|
|
|
|
|
|
Real Estate
|
4,918
|
-
|
-
|
-
|
4,918
|
|
Supermarkets
|
47,277
|
-
|
-
|
-
|
47,277
|
|
Telecommunications
|
15,964
|
-
|
-
|
-
|
15,964
|
|
Insurance
|
-
|
-
|
-
|
-
|
-
|
|
Others
|
263
|
-
|
-
|
-
|
263
|
|
Total
Operations Center in Israel
|
68,422
|
-
|
-
|
-
|
68,422
|
|
Total
revenues
|
74,172
|
41
|
(1,490
)
|
10
|
72,733
|
|
|
Year
ended on June 30, 2016 (recast)
|
||||
|
Revenues
|
Income
statement
|
Interest
in joint ventures
|
Expenses
and collective promotion fund
|
Inter-segment
eliminations
|
Segment-reporting
|
|
Operations
Center in Argentina
|
(in
millions of Ps.)
|
||||
|
Shopping Malls
|
3,487
|
20
|
(1,101
)
|
-
|
2,406
|
|
Offices and
Others
|
422
|
4
|
(93
)
|
7
|
340
|
|
Sales and
Developments
|
3
|
5
|
-
|
-
|
8
|
|
Hotels
|
533
|
-
|
-
|
1
|
534
|
|
International
|
-
|
-
|
-
|
-
|
-
|
|
Financial Operations,
Corporate and Others
|
1
|
-
|
-
|
-
|
1
|
|
Total
Operations Center in Argentina
|
4,446
|
29
|
(1,194
)
|
8
|
3,289
|
|
|
|
|
|
|
|
|
Operations
Center in Israel
|
|
|
|
|
|
|
Real Estate
|
1,538
|
-
|
-
|
-
|
1,538
|
|
Supermarkets
|
18,610
|
-
|
-
|
-
|
18,610
|
|
Telecommunications
|
6,655
|
-
|
-
|
-
|
6,655
|
|
Insurance
|
-
|
-
|
-
|
-
|
-
|
|
Others
|
274
|
-
|
-
|
-
|
274
|
|
Total
Operations Center in Israel
|
27,077
|
-
|
-
|
-
|
27,077
|
|
Total
revenues
|
31,523
|
29
|
(1,194
)
|
8
|
30,366
|
|
|
Year
ended on June 30, 2017
|
||||
|
Costs
|
Income
statement
|
Interest
in joint ventures
|
Expenses
and collective promotion fund
|
Inter-segment
eliminations
|
Segment-reporting
|
|
Operations
Center in Argentina
|
(in
millions of Ps.)
|
||||
|
Shopping Malls
|
(1,745
)
|
(4
)
|
1,399
|
-
|
(350
)
|
|
Offices and
Others
|
(141
)
|
(10
)
|
118
|
-
|
(33
)
|
|
Sales and
Developments
|
(39
)
|
(4
)
|
-
|
-
|
(43
)
|
|
Hotels
|
(486
)
|
-
|
-
|
-
|
(486
)
|
|
International
|
-
|
-
|
-
|
-
|
-
|
|
Financial Operations,
Corporate and Others
|
-
|
-
|
-
|
-
|
-
|
|
Total
Operations Center in Argentina
|
(2,411
)
|
(18
)
|
1,517
|
-
|
(912
)
|
|
|
|
|
|
|
|
|
Operations
Center in Israel
|
|
|
|
|
|
|
Real Estate
|
(2,333
)
|
-
|
-
|
-
|
(2,333
)
|
|
Supermarkets
|
(35,432
)
|
-
|
-
|
-
|
(35,432
)
|
|
Telecommunications
|
(11,183
)
|
-
|
-
|
-
|
(11,183
)
|
|
Insurance
|
-
|
-
|
-
|
-
|
-
|
|
Others
|
(162
)
|
-
|
-
|
-
|
(162
)
|
|
Total
Operations Center in Israel
|
(49,110
)
|
-
|
-
|
-
|
(49,110
)
|
|
Total
costs
|
(51,521
)
|
(18
)
|
1,517
|
-
|
(50,022
)
|
|
|
Year
ended on June 30, 2016 (recast)
|
||||
|
Costs
|
Income
statement
|
Interest
in joint ventures
|
Expenses
and collective promotion fund
|
Inter-segment
eliminations
|
Segment-reporting
|
|
Operations
Center in Argentina
|
(in
millions of Ps.)
|
||||
|
Shopping Malls
|
(1,361
)
|
(2
)
|
1,113
|
(6
)
|
(256
)
|
|
Offices and
Others
|
(110
)
|
(5
)
|
94
|
-
|
(21
)
|
|
Sales and
Developments
|
(15
)
|
(5
)
|
-
|
-
|
(20
)
|
|
Hotels
|
(361
)
|
-
|
-
|
-
|
(361
)
|
|
International
|
-
|
-
|
-
|
-
|
-
|
|
Financial Operations,
Corporate and Others
|
-
|
-
|
-
|
-
|
-
|
|
Total
Operations Center in Argentina
|
(1,847
)
|
(12
)
|
1,207
|
(6
)
|
(658
)
|
|
|
|
|
|
|
|
|
Operations
Center in Israel
|
|
|
|
|
|
|
Real Estate
|
(467
)
|
-
|
-
|
-
|
(467
)
|
|
Supermarkets
|
(14,076
)
|
-
|
-
|
-
|
(14,076
)
|
|
Telecommunications
|
(4,525
)
|
-
|
-
|
-
|
(4,525
)
|
|
Insurance
|
-
|
-
|
-
|
-
|
-
|
|
Others
|
(184
)
|
-
|
-
|
-
|
(184
)
|
|
Total
Operations Center in Israel
|
(19,252
)
|
-
|
-
|
-
|
(19,252
)
|
|
Total
costs
|
(21,099
)
|
(12
)
|
1,207
|
(6
)
|
(19,910
)
|
|
|
Year
ended on June 30, 2017
|
||||
|
Gross profit
|
Income
statement
|
Interest
in joint ventures
|
Expenses
and collective promotion fund
|
Inter-segment
eliminations
|
Segment-reporting
|
|
Operations
Center in Argentina
|
(in
millions of Ps.)
|
||||
|
Shopping Malls
|
2,647
|
22
|
24
|
-
|
2,693
|
|
Offices and
Others
|
395
|
4
|
3
|
8
|
410
|
|
Sales and
Developments
|
59
|
(3
)
|
-
|
-
|
56
|
|
Hotels
|
237
|
-
|
-
|
2
|
239
|
|
International
|
-
|
-
|
-
|
-
|
-
|
|
Financial Operations,
Corporate and Others
|
1
|
-
|
-
|
-
|
1
|
|
Total
Operations Center in Argentina
|
3,339
|
23
|
27
|
10
|
3,399
|
|
|
|
|
|
|
|
|
Operations
Center in Israel
|
|
|
|
|
|
|
Real Estate
|
2,585
|
-
|
-
|
-
|
2,585
|
|
Supermarkets
|
11,845
|
-
|
-
|
-
|
11,845
|
|
Telecommunications
|
4,781
|
-
|
-
|
-
|
4,781
|
|
Insurance
|
-
|
-
|
-
|
-
|
-
|
|
Others
|
101
|
-
|
-
|
-
|
101
|
|
Total
Operations Center in Israel
|
19,312
|
-
|
-
|
-
|
19,312
|
|
Total
gross profit
|
22,651
|
23
|
27
|
10
|
22,711
|
|
|
Year
ended on June 30, 2016 (recast)
|
||||
|
Gross profit
|
Income
statement
|
Interest
in joint ventures
|
Expenses
and collective promotion fund
|
Inter-segment
eliminations
|
Segment-reporting
|
|
Operations
Center in Argentina
|
(in
millions of Ps.)
|
||||
|
Shopping Malls
|
2,126
|
18
|
12
|
(6
)
|
2,150
|
|
Offices and
Others
|
312
|
(1
)
|
1
|
7
|
319
|
|
Sales and
Developments
|
(12
)
|
-
|
-
|
-
|
(12
)
|
|
Hotels
|
172
|
-
|
-
|
1
|
173
|
|
International
|
-
|
-
|
-
|
-
|
-
|
|
Financial Operations,
Corporate and Others
|
1
|
-
|
-
|
-
|
1
|
|
Total
Operations Center in Argentina
|
2,599
|
17
|
13
|
2
|
2,631
|
|
|
|
|
|
|
|
|
Operations
Center in Israel
|
|
|
|
|
|
|
Real Estate
|
1,071
|
-
|
-
|
-
|
1,071
|
|
Supermarkets
|
4,534
|
-
|
-
|
-
|
4,534
|
|
Telecommunications
|
2,130
|
-
|
-
|
-
|
2,130
|
|
Insurance
|
-
|
-
|
-
|
-
|
-
|
|
Others
|
90
|
-
|
-
|
-
|
90
|
|
Total
Operations Center in Israel
|
7,825
|
-
|
-
|
-
|
7,825
|
|
Total
gross profit
|
10,424
|
17
|
13
|
2
|
10,456
|
|
|
Year
ended on June 30, 2017
|
||||
|
Net gain from fair value
adjustment of investment properties
|
Income
statement
|
Interest
in joint ventures
|
Expenses
and collective promotion fund
|
Inter-segment
eliminations
|
Segment-reporting
|
|
Operations
Center in Argentina
|
(in
millions of Ps.)
|
||||
|
Shopping Malls
|
2,058
|
10
|
-
|
-
|
2,068
|
|
Offices and
Others
|
1,172
|
182
|
-
|
-
|
1,354
|
|
Sales and
Developments
|
849
|
-
|
-
|
-
|
849
|
|
Hotels
|
-
|
-
|
-
|
-
|
-
|
|
International
|
-
|
-
|
-
|
-
|
-
|
|
Financial Operations,
Corporate and Others
|
-
|
-
|
-
|
-
|
-
|
|
Total
Operations Center in Argentina
|
4,079
|
192
|
-
|
-
|
4,271
|
|
Operations
Center in Israel
|
|
|
|
|
|
|
Real Estate
|
374
|
-
|
-
|
-
|
374
|
|
Supermarkets
|
-
|
-
|
-
|
-
|
-
|
|
Telecommunications
|
-
|
-
|
-
|
-
|
-
|
|
Insurance
|
-
|
-
|
-
|
-
|
-
|
|
Others
|
-
|
-
|
-
|
-
|
-
|
|
Total
Operations Center in Israel
|
374
|
-
|
-
|
-
|
374
|
|
Total net gain from fair
value adjustment of investment properties
|
4,453
|
192
|
-
|
-
|
4,645
|
|
|
|
|
|
|
|
|
|
Year
ended on June 30, 2016 (recast)
|
||||
|
Net gain from fair value
adjustment of investment properties
|
Income
statement
|
Interest
in joint ventures
|
Expenses
and collective promotion fund
|
Inter-segment
eliminations
|
Segment-reporting
|
|
Operations
Center in Argentina
|
(in
millions of Ps.)
|
||||
|
Shopping Malls
|
16,049
|
83
|
-
|
-
|
16,132
|
|
Offices and
Others
|
1,055
|
249
|
-
|
-
|
1,304
|
|
Sales and
Developments
|
726
|
47
|
-
|
-
|
773
|
|
Hotels
|
-
|
-
|
-
|
-
|
-
|
|
International
|
-
|
-
|
-
|
-
|
-
|
|
Financial Operations,
Corporate and Others
|
-
|
-
|
-
|
-
|
-
|
|
Total
Operations Center in Argentina
|
17,830
|
379
|
-
|
-
|
18,209
|
|
Operations
Center in Israel
|
|
|
|
|
|
|
Real Estate
|
(271
)
|
-
|
-
|
-
|
(271
)
|
|
Supermarkets
|
-
|
-
|
-
|
-
|
-
|
|
Telecommunications
|
-
|
-
|
-
|
-
|
-
|
|
Insurance
|
-
|
-
|
-
|
-
|
-
|
|
Others
|
-
|
-
|
-
|
-
|
-
|
|
Total
Operations Center in Israel
|
(271
)
|
-
|
-
|
-
|
(271
)
|
|
Total net gain from fair
value adjustment of investment properties
|
17,559
|
379
|
-
|
-
|
17,938
|
|
|
Year
ended on June 30, 2017
|
||||
|
General
and administrative expenses
|
Income
statement Interest in joint ventures
|
Expenses
and collective promotion fund
|
Inter-segment
eliminations
|
Segment-reporting
|
|
|
Operations
Center in Argentina
|
(in
millions of Ps.)
|
||||
|
Shopping Malls
|
(256
)
|
(2
)
|
-
|
(3
)
|
(261
)
|
|
Offices and
Others
|
(32
)
|
(1
)
|
-
|
-
|
(33
)
|
|
Sales and
Developments
|
(30
)
|
(2
)
|
-
|
-
|
(32
)
|
|
Hotels
|
(133
)
|
-
|
-
|
(2
)
|
(135
)
|
|
International
|
(78
)
|
|
-
|
-
|
(78
)
|
|
Financial Operations,
Corporate and Others
|
(179
)
|
-
|
-
|
(3
)
|
(182
)
|
|
Total
Operations Center in Argentina
|
(708
)
|
(5
)
|
-
|
(8
)
|
(721
)
|
|
|
|
|
|
|
|
|
Operations
Center in Israel
|
|
|
|
|
|
|
Real Estate
|
(290
)
|
-
|
-
|
-
|
(290
)
|
|
Supermarkets
|
(627
)
|
-
|
-
|
-
|
(627
)
|
|
Telecommunications
|
(1,592
)
|
-
|
-
|
-
|
(1,592
)
|
|
Insurance
|
-
|
-
|
-
|
-
|
-
|
|
Others
|
(626
)
|
-
|
-
|
-
|
(626
)
|
|
Total
Operations Center in Israel
|
(3,135
)
|
-
|
-
|
-
|
(3,135
)
|
|
Total
general and administrative expenses
|
(3,843
)
|
(5
)
|
-
|
(8
)
|
(3,856
)
|
|
|
Year
ended on June 30, 2016 (recast)
|
||||
|
General
and administrative expenses
|
Income
statement
|
Interest
in joint ventures
|
Expenses
and collective promotion fund
|
Inter-segment
eliminations
|
Segment-reporting
|
|
Operations
Center in Argentina
|
(in
millions of Ps.)
|
||||
|
Shopping Malls
|
(178
)
|
-
|
-
|
(1
)
|
(179
)
|
|
Offices and
Others
|
(24
)
|
-
|
-
|
-
|
(24
)
|
|
Sales and
Developments
|
(22
)
|
(1
)
|
-
|
-
|
(23
)
|
|
Hotels
|
(101
)
|
-
|
-
|
(2
)
|
(103
)
|
|
International
|
(91
)
|
-
|
-
|
-
|
(91
)
|
|
Financial Operations,
Corporate and Others
|
(130
)
|
-
|
-
|
(4
)
|
(134
)
|
|
Total
Operations Center in Argentina
|
(546
)
|
(1
)
|
-
|
(7
)
|
(554
)
|
|
|
|
|
|
|
|
|
Operations
Center in Israel
|
|
|
|
|
|
|
Real Estate
|
(100
)
|
-
|
-
|
-
|
(100
)
|
|
Supermarkets
|
(203
)
|
-
|
-
|
-
|
(203
)
|
|
Telecommunications
|
(708
)
|
-
|
-
|
-
|
(708
)
|
|
Insurance
|
-
|
-
|
-
|
-
|
-
|
|
Others
|
(282
)
|
-
|
-
|
-
|
(282
)
|
|
Total
Operations Center in Israel
|
(1,293
)
|
-
|
-
|
-
|
(1,293
)
|
|
Total
general and administrative expenses
|
(1,839
)
|
(1
)
|
-
|
(7
)
|
(1,847
)
|
|
|
Year
ended on June 30, 2017
|
||||
|
Selling
expenses
|
Income
statement
|
Interest
in joint ventures
|
Expenses
and collective promotion fund
|
Inter-segment
eliminations
|
Segment-reporting
|
|
Operations
Center in Argentina
|
(in
millions of Ps.)
|
||||
|
Shopping Malls
|
(185
)
|
(1
)
|
-
|
(2
)
|
(188
)
|
|
Offices and
Others
|
(33
)
|
(1
)
|
-
|
-
|
(34
)
|
|
Sales and
Developments
|
(13
)
|
(3
)
|
-
|
-
|
(16
)
|
|
Hotels
|
(94
)
|
-
|
-
|
-
|
(94
)
|
|
International
|
-
|
-
|
-
|
-
|
-
|
|
Financial Operations,
Corporate and Others
|
(23
)
|
-
|
-
|
-
|
(23
)
|
|
Total
Operations Center in Argentina
|
(348
)
|
(5
)
|
-
|
(2
)
|
(355
)
|
|
|
|
|
|
|
|
|
Operations
Center in Israel
|
|
|
|
|
|
|
Real Estate
|
(91
)
|
-
|
-
|
-
|
(91
)
|
|
Supermarkets
|
(9,517
)
|
-
|
-
|
-
|
(9,517
)
|
|
Telecommunications
|
(3,406
)
|
-
|
-
|
-
|
(3,406
)
|
|
Insurance
|
-
|
-
|
-
|
-
|
-
|
|
Others
|
(79
)
|
-
|
-
|
-
|
(79
)
|
|
Total
Operations Center in Israel
|
(13,093
)
|
-
|
-
|
-
|
(13,093
)
|
|
Total s
elling expenses
|
(13,441
)
|
(5
)
|
-
|
(2
)
|
(13,448
)
|
|
|
Year
ended on June 30, 2016 (recast)
|
||||
|
Selling
expenses
|
Income
statement
|
Interest
in joint ventures
|
Expenses
and collective promotion fund
|
Inter-segment
eliminations
|
Segment-reporting
|
|
Operations
Center in Argentina
|
(in
millions of Ps.)
|
||||
|
Shopping Malls
|
(144
)
|
(1
)
|
-
|
-
|
(145
)
|
|
Offices and
Others
|
(8
)
|
-
|
-
|
-
|
(8
)
|
|
Sales and
Developments
|
(22
)
|
(1
)
|
-
|
-
|
(23
)
|
|
Hotels
|
(69
)
|
-
|
-
|
-
|
(69
)
|
|
International
|
-
|
-
|
-
|
-
|
-
|
|
Financial Operations,
Corporate and Others
|
(19
)
|
-
|
-
|
-
|
(19
)
|
|
Total
Operations Center in Argentina
|
(262
)
|
(2
)
|
-
|
-
|
(264
)
|
|
|
|
|
|
|
|
|
Operations
Center in Israel
|
|
|
|
|
|
|
Real Estate
|
(29
)
|
-
|
-
|
-
|
(29
)
|
|
Supermarkets
|
(3,907
)
|
-
|
-
|
-
|
(3,907
)
|
|
Telecommunications
|
(1,493
)
|
-
|
-
|
-
|
(1,493
)
|
|
Insurance
|
-
|
-
|
-
|
-
|
-
|
|
Others
|
(13
)
|
-
|
-
|
-
|
(13
)
|
|
Total
Operations Center in Israel
|
(5,442
)
|
-
|
-
|
-
|
(5,442
)
|
|
Total s
elling expenses
|
(5,704
)
|
(2
)
|
-
|
-
|
(5,706
)
|
|
|
Year
ended on June 30, 2017
|
||||
|
Other
operating results, net
|
Income
statement
|
Interest
in joint ventures
|
Expenses
and collective promotion fund
|
Inter-segment
eliminations
|
Segment-reporting
|
|
Operations
Center in Argentina
|
(in
millions of Ps.)
|
||||
|
Shopping Malls
|
(59
)
|
-
|
-
|
-
|
(59
)
|
|
Offices and
Others
|
3
|
1
|
-
|
-
|
4
|
|
Sales and
Developments
|
(41
)
|
5
|
-
|
-
|
(36
)
|
|
Hotels
|
(1
)
|
-
|
-
|
-
|
(1
)
|
|
International
|
27
|
-
|
-
|
-
|
27
|
|
Financial Operations,
Corporate and Others
|
(3
)
|
-
|
-
|
-
|
(3
)
|
|
Total
Operations Center in Argentina
|
(74
)
|
6
|
-
|
-
|
(68
)
|
|
|
|
|
|
|
|
|
Operations
Center in Israel
|
|
|
|
|
|
|
Real Estate
|
46
|
-
|
-
|
-
|
46
|
|
Supermarkets
|
(52
)
|
-
|
-
|
-
|
(52
)
|
|
Telecommunications
|
(36
)
|
-
|
-
|
-
|
(36
)
|
|
Insurance
|
-
|
-
|
-
|
-
|
-
|
|
Others
|
(154
)
|
-
|
-
|
-
|
(154
)
|
|
Total
Operations Center in Israel
|
(196
)
|
-
|
-
|
-
|
(196
)
|
|
Total
other operating results, net
|
(270
)
|
6
|
-
|
-
|
(264
)
|
|
|
Year
ended on June 30, 2016 (recast)
|
||||
|
Other
operating results, net
|
Income
statement
|
Interest
in joint ventures
|
Expenses
and collective promotion fund
|
Inter-segment
eliminations
|
Segment-reporting
|
|
Operations
Center in Argentina
|
(in
millions of Ps.)
|
||||
|
Shopping Malls
|
(61
)
|
(2
)
|
-
|
-
|
(63
)
|
|
Offices and
Others
|
(7
)
|
-
|
-
|
1
|
(6
)
|
|
Sales and
Developments
|
(42
)
|
4
|
-
|
4
|
(34
)
|
|
Hotels
|
(2
)
|
-
|
-
|
-
|
(2
)
|
|
International
|
92
|
-
|
-
|
-
|
92
|
|
Financial Operations,
Corporate and Others
|
1
|
-
|
-
|
-
|
1
|
|
Total
Operations Center in Argentina
|
(19
)
|
2
|
-
|
5
|
(12
)
|
|
|
|
|
|
|
|
|
Operations
Center in Israel
|
|
|
|
|
|
|
Real Estate
|
(19
)
|
-
|
-
|
-
|
(19
)
|
|
Supermarkets
|
(13
)
|
-
|
-
|
-
|
(13
)
|
|
Telecommunications
|
-
|
-
|
-
|
-
|
-
|
|
Insurance
|
-
|
-
|
-
|
-
|
-
|
|
Others
|
-
|
-
|
-
|
-
|
-
|
|
Total
Operations Center in Israel
|
(32
)
|
-
|
-
|
-
|
(32
)
|
|
Total
other operating results, net
|
(51
)
|
2
|
-
|
5
|
(44
)
|
|
|
Year
ended on June 30, 2017
|
||||
|
Profit /
(loss) from operations
|
Income
statement
|
Interest
in joint ventures
|
Expenses
and collective promotion fund
|
Inter-segment
eliminations
|
Segment-reporting
|
|
Operations
Center in Argentina
|
(in
millions of Ps.)
|
||||
|
Shopping Malls
|
4,205
|
29
|
24
|
(5
)
|
4,253
|
|
Offices and
Others
|
1,505
|
185
|
3
|
8
|
1,701
|
|
Sales and
Developments
|
824
|
(3
)
|
-
|
-
|
821
|
|
Hotels
|
9
|
-
|
-
|
-
|
9
|
|
International
|
(51
)
|
-
|
-
|
-
|
(51
)
|
|
Financial Operations,
Corporate and Others
|
(204
)
|
-
|
-
|
(3
)
|
(207
)
|
|
Total
Operations Center in Argentina
|
6,288
|
211
|
27
|
-
|
6,526
|
|
|
|
|
|
|
|
|
Operations
Center in Israel
|
|
|
|
|
|
|
Real Estate
|
2,624
|
-
|
-
|
-
|
2,624
|
|
Supermarkets
|
1,649
|
-
|
-
|
-
|
1,649
|
|
Telecommunications
|
(253
)
|
-
|
-
|
-
|
(253
)
|
|
Insurance
|
-
|
-
|
-
|
-
|
-
|
|
Others
|
(758
)
|
-
|
-
|
-
|
(758
)
|
|
Total
Operations Center in Israel
|
3,262
|
-
|
-
|
-
|
3,262
|
|
Total
profit from operations
|
9,550
|
211
|
27
|
-
|
9,788
|
|
|
Year
ended on June 30, 2016 (recast)
|
||||
|
Profit /
(loss) from operations
|
Income
statement
|
Interest
in joint ventures
|
Expenses
and collective promotion fund
|
Inter-segment
eliminations
|
Segment-reporting
|
|
Operations
Center in Argentina
|
(in
millions of Ps.)
|
||||
|
Shopping Malls
|
17,792
|
98
|
12
|
(7)
|
17,895
|
|
Offices and
Others
|
1,328
|
248
|
1
|
8
|
1,585
|
|
Sales and
Developments
|
628
|
49
|
-
|
4
|
681
|
|
Hotels
|
-
|
-
|
-
|
(1
)
|
(1
)
|
|
International
|
1
|
-
|
-
|
-
|
1
|
|
Financial Operations,
Corporate and Others
|
(147
)
|
-
|
-
|
(4)
|
(151
)
|
|
Total
Operations Center in Argentina
|
19,602
|
395
|
13
|
-
|
20,010
|
|
|
|
|
|
|
|
|
Operations
Center in Israel
|
|
|
|
|
|
|
Real Estate
|
652
|
-
|
-
|
-
|
652
|
|
Supermarkets
|
411
|
-
|
-
|
-
|
411
|
|
Telecommunications
|
(71
)
|
-
|
-
|
-
|
(71
)
|
|
Insurance
|
-
|
-
|
-
|
-
|
-
|
|
Others
|
(205
)
|
-
|
-
|
-
|
(205
)
|
|
Total
Operations Center in Israel
|
787
|
-
|
-
|
-
|
787
|
|
Total
profit from operations
|
20,389
|
395
|
13
|
-
|
20,797
|
|
|
Year
ended on June 30, 2017
|
||||
|
Share of
profit / (loss) of associates and joint ventures
|
Income
statement
|
Interest
in joint ventures
|
Expenses
and collective promotion fund
|
Inter-segment
elimination
|
Segment-reporting
|
|
Operations
Center in Argentina
|
(in
millions of Ps.)
|
||||
|
Shopping Malls
|
20
|
(20
)
|
-
|
-
|
-
|
|
Offices and
Others
|
132
|
(132
)
|
-
|
-
|
-
|
|
Sales and
Developments
|
36
|
(22
)
|
-
|
-
|
14
|
|
Hotels
|
-
|
-
|
-
|
-
|
-
|
|
International
|
(196
)
|
-
|
-
|
-
|
(196
)
|
|
Financial Operations,
Corporate and Others
|
88
|
-
|
-
|
-
|
88
|
|
Total
Operations Center in Argentina
|
80
|
(174
)
|
-
|
-
|
(94
)
|
|
|
|
|
|
|
|
|
Operations
Center in Israel
|
|
|
|
|
|
|
Real Estate
|
46
|
-
|
-
|
-
|
46
|
|
Supermarkets
|
75
|
-
|
-
|
-
|
75
|
|
Telecommunications
|
-
|
-
|
-
|
-
|
-
|
|
Insurance
|
-
|
-
|
-
|
-
|
-
|
|
Others
|
(16
)
|
-
|
-
|
-
|
(16
)
|
|
Total
Operations Center in Israel
|
105
|
-
|
-
|
-
|
105
|
|
Total
share of profit / (loss) of associates and joint
ventures
|
185
|
(174
)
|
-
|
-
|
11
|
|
|
Year
ended on June 30, 2016 (recast)
|
||||
|
Share of
profit / (loss) of associates and joint ventures
|
Income
statement
|
Interest
in joint ventures
|
Expenses
and collective promotion fund
|
Inter-segment
elimination
|
Segment-reporting
|
|
Operations
Center in Argentina
|
(in
millions of Ps.)
|
||||
|
Shopping Malls
|
61
|
(61
)
|
-
|
-
|
-
|
|
Offices and
Others
|
175
|
(155
)
|
-
|
-
|
20
|
|
Sales and
Developments
|
47
|
(42
)
|
-
|
-
|
5
|
|
Hotels
|
-
|
-
|
-
|
-
|
-
|
|
International
|
(129
)
|
-
|
-
|
-
|
(129
)
|
|
Financial Operations,
Corporate and Others
|
231
|
-
|
-
|
-
|
231
|
|
Total
Operations Center in Argentina
|
385
|
(258
)
|
-
|
-
|
127
|
|
|
|
|
|
|
|
|
Operations
Center in Israel
|
|
|
|
|
|
|
Real Estate
|
226
|
-
|
-
|
-
|
226
|
|
Supermarkets
|
-
|
-
|
-
|
-
|
-
|
|
Telecommunications
|
-
|
-
|
-
|
-
|
-
|
|
Insurance
|
-
|
-
|
-
|
-
|
-
|
|
Others
|
(103
)
|
-
|
-
|
-
|
(103
)
|
|
Total
Operations Center in Israel
|
123
|
-
|
-
|
-
|
123
|
|
Total
share of loss of associates and joint ventures
|
508
|
(258
)
|
-
|
-
|
250
|
|
|
Year
ended on June 30, 2016 (recast)
|
||||
|
Revenues
|
Income
statement
|
Interest
in joint ventures
|
Expenses
and collective promotion fund
|
Inter-segment
eliminations
|
Segment-reporting
|
|
Operations
Center in Argentina
|
(in
millions of Ps.)
|
||||
|
Shopping Malls
|
3,487
|
20
|
(1,101
)
|
-
|
2,406
|
|
Offices and
Others
|
422
|
4
|
(93
)
|
7
|
340
|
|
Sales and
Developments
|
3
|
5
|
-
|
-
|
8
|
|
Hotels
|
533
|
-
|
-
|
1
|
534
|
|
International
|
-
|
-
|
-
|
-
|
-
|
|
Financial Operations,
Corporate and Others
|
1
|
-
|
-
|
-
|
1
|
|
Total
Operations Center in Argentina
|
4,446
|
29
|
(1,194
)
|
8
|
3,289
|
|
|
|
|
|
|
|
|
Operations
Center in Israel
|
|
|
|
|
|
|
Real Estate
|
1,538
|
-
|
-
|
-
|
1,538
|
|
Supermarkets
|
18,610
|
-
|
-
|
-
|
18,610
|
|
Telecommunications
|
6,655
|
-
|
-
|
-
|
6,655
|
|
Insurance
|
-
|
-
|
-
|
-
|
-
|
|
Others
|
274
|
-
|
-
|
-
|
274
|
|
Total
Operations Center in Israel
|
27,077
|
-
|
-
|
-
|
27,077
|
|
Total
revenues
|
31,523
|
29
|
(1,194
)
|
8
|
30,366
|
|
|
Year
ended on June 30, 2015 (recast)
|
||||
|
Revenues
|
Income
statement
|
Interest
in joint ventures
|
Expenses
and collective promotion fund
|
Inter-segment
eliminations
|
Segment-reporting
|
|
Operations
Center in Argentina
|
(in
millions of Ps.)
|
||||
|
Shopping Malls
|
2,571
|
13
|
(806
)
|
-
|
1,778
|
|
Offices and
Others
|
398
|
9
|
(79
)
|
5
|
333
|
|
Sales and
Developments
|
10
|
5
|
-
|
-
|
15
|
|
Hotels
|
396
|
-
|
-
|
-
|
396
|
|
International
|
28
|
-
|
(2
)
|
-
|
26
|
|
Financial Operations,
Corporate and Others
|
-
|
-
|
-
|
-
|
-
|
|
Total
revenues
|
3,403
|
27
|
(887
)
|
5
|
2,548
|
|
|
Year
ended on June 30, 2016 (recast)
|
||||
|
Costs
|
Income
statement
|
Interest
in joint ventures
|
Expenses
and collective promotion fund
|
Inter-segment
eliminations
|
Segment-reporting
|
|
Operations
Center in Argentina
|
(in
millions of Ps.)
|
||||
|
Shopping Malls
|
(1,361
)
|
(2
)
|
1,113
|
(6
)
|
(256
)
|
|
Offices and
Others
|
(110
)
|
(5
)
|
94
|
-
|
(21
)
|
|
Sales and
Developments
|
(15
)
|
(5
)
|
-
|
-
|
(20
)
|
|
Hotels
|
(361
)
|
-
|
-
|
-
|
(361
)
|
|
International
|
-
|
-
|
-
|
-
|
-
|
|
Financial Operations,
Corporate and Others
|
-
|
-
|
-
|
-
|
-
|
|
Total
Operations Center in Argentina
|
(1,847
)
|
(12
)
|
1,207
|
(6
)
|
(658
)
|
|
|
|
|
|
|
|
|
Operations
Center in Israel
|
|
|
|
|
|
|
Real Estate
|
(467
)
|
-
|
-
|
-
|
(467
)
|
|
Supermarkets
|
(14,076
)
|
-
|
-
|
-
|
(14,076
)
|
|
Telecommunications
|
(4,525
)
|
-
|
-
|
-
|
(4,525
)
|
|
Insurance
|
-
|
-
|
-
|
-
|
-
|
|
Others
|
(184
)
|
-
|
-
|
-
|
(184
)
|
|
Total
Operations Center in Israel
|
(19,252
)
|
-
|
-
|
-
|
(19,252
)
|
|
Total
costs
|
(21,099
)
|
(12
)
|
1,207
|
(6
)
|
(19,910
)
|
|
|
Year
ended on June 30, 2015 (recast)
|
||||
|
Costs
|
Income
statement
|
Interest
in joint ventures
|
Expenses
and collective promotion fund
|
Inter-segment
eliminations
|
Segment-reporting
|
|
Operations
Center in Argentina
|
(in
millions of Ps.)
|
||||
|
Shopping Malls
|
(979
)
|
(1
)
|
820
|
(4
)
|
(164
)
|
|
Offices and
Others
|
(89
)
|
(3
)
|
79
|
-
|
(13
)
|
|
Sales and
Developments
|
(14
)
|
(5
)
|
-
|
-
|
(19
)
|
|
Hotels
|
(278
)
|
-
|
-
|
-
|
(278
)
|
|
International
|
(9
)
|
-
|
2
|
-
|
(7
)
|
|
Financial Operations,
Corporate and Others
|
-
|
-
|
-
|
-
|
-
|
|
Total
costs
|
(1,369
)
|
(9
)
|
901
|
(4
)
|
(481
)
|
|
|
Year
ended on June 30, 2016 (recast)
|
||||
|
Gross profit
|
Income
statement
|
Interest
in joint ventures
|
Expenses
and collective promotion fund
|
Inter-segment
eliminations
|
Segment-reporting
|
|
Operations
Center in Argentina
|
(in
millions of Ps.)
|
||||
|
Shopping Malls
|
2,126
|
18
|
12
|
(6
)
|
2,150
|
|
Offices and
Others
|
312
|
(1
)
|
1
|
7
|
319
|
|
Sales and
Developments
|
(12
)
|
-
|
-
|
-
|
(12
)
|
|
Hotels
|
172
|
-
|
-
|
1
|
173
|
|
International
|
-
|
-
|
-
|
-
|
-
|
|
Financial Operations,
Corporate and Others
|
1
|
-
|
-
|
-
|
1
|
|
Total
Operations Center in Argentina
|
2,599
|
17
|
13
|
2
|
2,631
|
|
|
|
|
|
|
|
|
Operations
Center in Israel
|
|
|
|
|
|
|
Real Estate
|
1,071
|
-
|
-
|
-
|
1,071
|
|
Supermarkets
|
4,534
|
-
|
-
|
-
|
4,534
|
|
Telecommunications
|
2,130
|
-
|
-
|
-
|
2,130
|
|
Insurance
|
-
|
-
|
-
|
-
|
-
|
|
Others
|
90
|
-
|
-
|
-
|
90
|
|
Total
Operations Center in Israel
|
7,825
|
-
|
-
|
-
|
7,825
|
|
Total
gross profit
|
10,424
|
17
|
13
|
2
|
10,456
|
|
|
Year
ended on June 30, 2015 (recast)
|
||||
|
Gross
profit
|
Income
statement
|
Interest
in joint ventures
|
Expenses
and collective promotion fund
|
Inter-segment
eliminations
|
Segment-reporting
|
|
Operations
Center in Argentina
|
(in
millions of Ps.)
|
||||
|
Shopping Malls
|
1,592
|
12
|
14
|
(4
)
|
1,614
|
|
Offices and
Other
|
309
|
6
|
-
|
5
|
320
|
|
Sales and
Developments
|
(4
)
|
-
|
-
|
-
|
(4
)
|
|
Hotels
|
118
|
-
|
-
|
-
|
118
|
|
International
|
19
|
-
|
-
|
-
|
19
|
|
Financial Operations,
Corporate and Others
|
-
|
-
|
-
|
-
|
-
|
|
Total
gross profit
|
2,034
|
18
|
14
|
1
|
2,067
|
|
|
Year
ended on June 30, 2016 (recast)
|
||||
|
Net gain from fair value
adjustment of investment properties
|
Income
statement
|
Interest
in joint ventures
|
Expenses
and collective promotion fund
|
Inter-segment
eliminations
|
Segment-reporting
|
|
Operations
Center in Argentina
|
(in
millions of Ps.)
|
||||
|
Shopping Malls
|
16,049
|
83
|
-
|
-
|
16,132
|
|
Offices and
Others
|
1,055
|
249
|
-
|
-
|
1,304
|
|
Sales and
Developments
|
726
|
47
|
-
|
-
|
773
|
|
Hotels
|
-
|
-
|
-
|
-
|
-
|
|
International
|
-
|
-
|
-
|
-
|
-
|
|
Financial Operations,
Corporate and Others
|
-
|
-
|
-
|
-
|
-
|
|
Total
Operations Center in Argentina
|
17,830
|
379
|
-
|
-
|
18,209
|
|
Operations
Center in Israel
|
|
|
|
|
|
|
Real Estate
|
(271
)
|
-
|
-
|
-
|
(271
)
|
|
Total
Operations Center in Israel
|
(271
)
|
-
|
-
|
-
|
(271
)
|
|
Total n
et gain from fair value adjustment
of investment properties
|
17,559
|
379
|
-
|
-
|
17,938
|
|
|
|
|
|
|
|
|
|
Year
ended on June 30, 2015 (recast)
|
||||
|
Net gain from fair value
adjustment of investment properties
|
Income
statement
|
Interest
in joint ventures
|
Expenses
and collective promotion fund
|
Inter-segment
eliminations
|
Segment-reporting
|
|
Operations
Center in Argentina
|
(in
millions of Ps.)
|
||||
|
Shopping Malls
|
729
|
-
|
-
|
-
|
729
|
|
Offices and
Others
|
1,830
|
41
|
-
|
-
|
1,871
|
|
Sales and
Developments
|
1,399
|
8
|
-
|
-
|
1,407
|
|
Hotels
|
-
|
-
|
-
|
-
|
-
|
|
International
|
-
|
-
|
-
|
-
|
-
|
|
Financial Operations,
Corporate and Others
|
-
|
-
|
-
|
-
|
-
|
|
Total
net gain from fair value adjustment
of investment properties
|
3,958
|
49
|
-
|
-
|
4,007
|
|
|
Year
ended on June 30, 2016 (recast)
|
||||
|
General
and administrative expenses
|
Income
statement
|
Interest
in joint ventures
|
Expenses
and collective promotion fund
|
Inter-segment
eliminations
|
Segment-reporting
|
|
Operations
Center in Argentina
|
(in
millions of Ps.)
|
||||
|
Shopping Malls
|
(178
)
|
-
|
-
|
(1
)
|
(179
)
|
|
Offices and
Others
|
(24
)
|
-
|
-
|
-
|
(24
)
|
|
Sales and
Developments
|
(22
)
|
(1
)
|
-
|
-
|
(23
)
|
|
Hotels
|
(101
)
|
-
|
-
|
(2
)
|
(103
)
|
|
International
|
(91
)
|
|
-
|
-
|
(91
)
|
|
Financial Operations,
Corporate and Others
|
(130
)
|
-
|
-
|
(4
)
|
(134
)
|
|
Total
Operations Center in Argentina
|
(546
)
|
(1
)
|
-
|
(7
)
|
(554
)
|
|
|
|
|
|
|
|
|
Operations
Center in Israel
|
|
|
|
|
|
|
Real Estate
|
(100
)
|
-
|
-
|
-
|
(100
)
|
|
Supermarkets
|
(203
)
|
-
|
-
|
-
|
(203
)
|
|
Telecommunications
|
(708
)
|
-
|
-
|
-
|
(708
)
|
|
Insurance
|
-
|
-
|
-
|
-
|
-
|
|
Others
|
(282
)
|
-
|
-
|
-
|
(282
)
|
|
Total
Operations Center in Israel
|
(1,293
)
|
-
|
-
|
-
|
(1,293
)
|
|
Total
general and administrative expenses
|
(1,839
)
|
(1
)
|
-
|
(7
)
|
(1,847
)
|
|
|
Year
ended on June 30, 2015 (recast)
|
||||
|
General
and administrative expenses
|
Income
statement
|
Interest
in joint ventures
|
Expenses
and collective promotion fund
|
Inter-segment
eliminations
|
Segment-reporting
|
|
Operations
Center in Argentina
|
(in
millions of Ps.)
|
||||
|
Shopping Malls
|
(136
)
|
-
|
-
|
-
|
(136
)
|
|
Offices and
Others
|
(3
)
|
-
|
-
|
-
|
(3
)
|
|
Sales and
Developments
|
(2
)
|
(1
)
|
-
|
-
|
(3
)
|
|
Hotels
|
(75
)
|
-
|
-
|
(3
)
|
(78
)
|
|
International
|
(56
)
|
-
|
-
|
-
|
(56
)
|
|
Financial Operations,
Corporate and Others
|
(102
)
|
-
|
-
|
-
|
(102
)
|
|
Total
general and administrative expenses
|
(374
)
|
(1
)
|
-
|
(3
)
|
(378
)
|
|
|
Year
ended on June 30, 2016 (recast)
|
||||
|
Selling
expenses
|
Income
statement
|
Interest
in joint ventures
|
Expenses
and collective promotion fund
|
Inter-segment
eliminations
|
Segment-reporting
|
|
Operations
Center in Argentina
|
(in
millions of Ps.)
|
||||
|
Shopping Malls
|
(144
)
|
(1
)
|
-
|
-
|
(145
)
|
|
Offices and
Others
|
(8
)
|
-
|
-
|
-
|
(8
)
|
|
Sales and
Developments
|
(22
)
|
(1
)
|
-
|
-
|
(23
)
|
|
Hotels
|
(69
)
|
-
|
-
|
-
|
(69
)
|
|
International
|
-
|
-
|
-
|
-
|
-
|
|
Financial Operations,
Corporate and Others
|
(19
)
|
-
|
-
|
-
|
(19
)
|
|
Total
Operations Center in Argentina
|
(262
)
|
(2
)
|
-
|
-
|
(264
)
|
|
|
|
|
|
|
|
|
Operations
Center in Israel
|
|
|
|
|
|
|
Real Estate
|
(29
)
|
-
|
-
|
-
|
(29
)
|
|
Supermarkets
|
(3,907
)
|
-
|
-
|
-
|
(3,907
)
|
|
Telecommunications
|
(1,493
)
|
-
|
-
|
-
|
(1,493
)
|
|
Insurance
|
-
|
-
|
-
|
-
|
-
|
|
Others
|
(13
)
|
-
|
-
|
-
|
(13
)
|
|
Total
Operations Center in Israel
|
(5,442
)
|
-
|
-
|
-
|
(5,442
)
|
|
Total
selling expenses
|
(5,704
)
|
(2
)
|
-
|
-
|
(5,706
)
|
|
|
Year
ended on June 30, 2015 (recast)
|
||||
|
Selling
expenses
|
Income
statement
|
Interest
in joint ventures
|
Expenses
and collective promotion fund
|
Inter-segment
eliminations
|
Segment-reporting
|
|
Operations
Center in Argentina
|
(in
millions of Ps.)
|
||||
|
Shopping Malls
|
(112
)
|
(1
)
|
-
|
-
|
(113
)
|
|
Offices and
Others
|
(13
)
|
-
|
-
|
-
|
(13
)
|
|
Sales and
Developments
|
(1
)
|
(1
)
|
-
|
-
|
(2
)
|
|
Hotels
|
(52
)
|
-
|
-
|
-
|
(52
)
|
|
International
|
-
|
-
|
-
|
-
|
-
|
|
Financial Operations,
Corporate and Others
|
(16
)
|
-
|
-
|
-
|
(16
)
|
|
Total
selling expenses
|
(194
)
|
(2
)
|
-
|
-
|
(196
)
|
|
|
Year
ended on June 30, 2016 (recast)
|
|||||
|
Other
operating results, net
|
Income
statement
|
Interest
in joint ventures
|
Expenses
and collective promotion fund
|
Inter-segment
eliminations
|
Segment-reporting
|
|
|
Operations
Center in Argentina
|
(in
millions of Ps.)
|
|||||
|
Shopping Malls
|
(61
)
|
(2
)
|
-
|
-
|
(63
)
|
|
|
Offices and
Others
|
(7
)
|
-
|
-
|
1
|
(6
)
|
|
|
Sales and
Developments
|
(42
)
|
4
|
-
|
4
|
(34
)
|
|
|
Hotels
|
(2
)
|
-
|
-
|
-
|
(2
)
|
|
|
International
|
92
|
-
|
-
|
-
|
92
|
|
|
Financial Operations,
Corporate and Others
|
1
|
-
|
-
|
-
|
1
|
|
|
Total
Operations Center in Argentina
|
(19
)
|
2
|
-
|
5
|
(12
)
|
|
|
|
|
|
|
|
|
|
|
Operations
Center in Israel
|
|
|
|
|
|
|
|
Real Estate
|
(19
)
|
-
|
-
|
-
|
(19
)
|
|
|
Supermarkets
|
(13
)
|
-
|
-
|
-
|
(13
)
|
|
|
Telecommunications
|
-
|
-
|
-
|
-
|
-
|
|
|
Insurance
|
-
|
-
|
-
|
-
|
-
|
|
|
Others
|
-
|
-
|
-
|
-
|
-
|
|
|
Total
Operations Center in Israel
|
(32
)
|
-
|
-
|
-
|
(32
)
|
|
|
Total
other operating results, net
|
(51
)
|
2
|
-
|
5
|
(44
)
|
|
|
|
Year
ended on June 30, 2015 (recast)
|
||||
|
Other
operating results, net
|
Income
statement
|
Interest
in joint ventures
|
Expenses
and collective promotion fund
|
Inter-segment
eliminations
|
Segment-reporting
|
|
Operations
Center in Argentina
|
(in
millions of Ps.)
|
||||
|
Shopping Malls
|
(47
)
|
(2
)
|
-
|
-
|
(49
)
|
|
Offices and
Others
|
(119
)
|
-
|
-
|
2
|
(11
7)
|
|
Sales and
Developments
|
(13
)
|
-
|
-
|
-
|
(13
)
|
|
Hotels
|
-
|
-
|
-
|
-
|
-
|
|
International
|
214
|
-
|
-
|
-
|
214
|
|
Financial Operations,
Corporate and Others
|
(2
)
|
-
|
-
|
-
|
(2
)
|
|
Total
other operating results, net
|
33
|
(2
)
|
-
|
2
|
33
|
|
|
Year
ended on June 30, 2016 (recast)
|
||||
|
Profit /
(loss) from operations
|
Income
statement
|
Interest
in joint ventures
|
Expenses
and collective promotion fund
|
Inter-segment
eliminations
|
Segment-reporting
|
|
Operations
Center in Argentina
|
(in
millions of Ps.)
|
||||
|
Shopping Malls
|
17,792
|
98
|
12
|
(7
)
|
17,895
|
|
Offices and
Others
|
1,328
|
248
|
1
|
8
|
1,585
|
|
Sales and
Developments
|
628
|
49
|
-
|
4
|
681
|
|
Hotels
|
-
|
-
|
-
|
(1
)
|
(1
)
|
|
International
|
1
|
-
|
-
|
-
|
1
|
|
Financial Operations,
Corporate and Others
|
(147
)
|
-
|
-
|
(4
)
|
(151
)
|
|
Total
Operations Center in Argentina
|
19,602
|
395
|
13
|
-
|
20,010
|
|
|
|
|
|
|
|
|
Operations
Center in Israel
|
|
|
|
|
|
|
Real Estate
|
652
|
-
|
-
|
-
|
652
|
|
Supermarkets
|
411
|
-
|
-
|
-
|
411
|
|
Telecommunications
|
(71
)
|
-
|
-
|
-
|
(71
)
|
|
Insurance
|
-
|
-
|
-
|
-
|
-
|
|
Others
|
(205
)
|
-
|
-
|
-
|
(205
)
|
|
Total
Operations Center in Israel
|
787
|
-
|
-
|
-
|
787
|
|
Total
profit from operations
|
20,389
|
395
|
13
|
-
|
20,797
|
|
|
Year
ended on June 30, 2015 (recast)
|
||||
|
Profit /
(loss) from operations
|
Income
statement
|
Interest
in joint ventures
|
Expenses
and collective promotion fund
|
Inter-segment
eliminations
|
Segment-reporting
|
|
Operations
Center in Argentina
|
(in
millions of Ps.)
|
||||
|
Shopping Malls
|
2,025
|
9
|
14
|
(3
)
|
2,045
|
|
Offices and
Others
|
2,005
|
47
|
-
|
6
|
2,058
|
|
Sales and
Developments
|
1,379
|
6
|
-
|
-
|
1,385
|
|
Hotels
|
(9
)
|
-
|
-
|
(3
)
|
(12
)
|
|
International
|
177
|
-
|
-
|
-
|
177
|
|
Financial Operations,
Corporate and Others
|
(120
)
|
-
|
-
|
-
|
(120
)
|
|
Total
Operations Center in Argentina
|
5,457
|
62
|
14
|
-
|
5,533
|
|
|
Year
ended on June 30, 2016 (recast)
|
|||||
|
Share of
profit / (loss) of associates and joint ventures
|
Income
statement
|
Interest
in joint ventures
|
Expenses
and collective promotion fund
|
Inter-segment
elimination
|
Segment-reporting
|
|
|
Operations
Center in Argentina
|
(in
millions of Ps.)
|
|||||
|
Shopping Malls
|
61
|
(61
)
|
-
|
-
|
-
|
|
|
Offices and
Others
|
175
|
(155
)
|
-
|
-
|
20
|
|
|
Sales and
Developments
|
47
|
(42
)
|
-
|
-
|
5
|
|
|
Hotels
|
-
|
-
|
-
|
-
|
-
|
|
|
International
|
(129
)
|
-
|
-
|
-
|
(129
)
|
|
|
Financial Operations,
Corporate and Others
|
231
|
-
|
-
|
-
|
231
|
|
|
Total
Operations Center in Argentina
|
385
|
(258
)
|
-
|
-
|
127
|
|
|
|
|
|
|
|
|
|
|
Operations
Center in Israel
|
|
|
|
|
|
|
|
Real Estate
|
226
|
-
|
-
|
-
|
226
|
|
|
Supermarkets
|
-
|
-
|
-
|
-
|
-
|
|
|
Telecommunications
|
-
|
-
|
-
|
-
|
-
|
|
|
Insurance
|
-
|
-
|
-
|
-
|
-
|
|
|
Others
|
(103
)
|
-
|
-
|
-
|
(103
)
|
|
|
Total
Operations Center in Israel
|
123
|
-
|
-
|
-
|
123
|
|
|
Total
share of profit of associates and joint ventures
|
508
|
(258
)
|
-
|
-
|
250
|
|
|
|
Year
ended on June 30, 2015 (recast)
|
||||
|
Share of
profit / (loss) of associates and joint ventures
|
Income
statement
|
Interest
in joint ventures
|
Expenses
and collective promotion fund
|
Inter-segment
eliminations
|
Segment-reporting
|
|
Operations
Center in Argentina
|
(in
millions of Ps.)
|
||||
|
Shopping Malls
|
6
|
(6
)
|
-
|
-
|
-
|
|
Offices and
Others
|
3
3
|
(28
)
|
-
|
-
|
5
|
|
Sales and
Developments
|
12
|
(11
)
|
-
|
-
|
1
|
|
Hotels
|
1
|
-
|
-
|
-
|
1
|
|
International
|
(1,020
)
|
-
|
-
|
-
|
(1,020
)
|
|
Financial Operations,
Corporate and Others
|
155
|
-
|
-
|
-
|
155
|
|
Total
share of loss of associates and joint ventures
|
(813
)
|
(45
)
|
-
|
-
|
(858
)
|
|
|
Year ended
June 30
|
||
|
|
2017
|
2016
|
2015
|
|
|
(in millions
of Ps.)
|
||
|
Net cash flow generated by
operations
|
9,059
|
4,139
|
834
|
|
Net cash flow generated by
investment activities
|
(2,068
)
|
8,210
|
261
|
|
Net cash flow used in
financing activities
|
1,537
|
(3,968
)
|
(1,390
)
|
|
Net increase/ (decrease) in
cash and cash equivalents
|
8,528
|
8,381
|
(295
)
|
|
|
Operations
Center in Argentina
|
Operations
Center in Israel
|
Total
|
|
Less than 1
year
|
673
|
19,252
|
19,925
|
|
More than 1 and up
to 2 years
|
211
|
14,145
|
14,356
|
|
More than 2 and up
to 3 years
|
3,605
|
11,400
|
15,005
|
|
More than 3 and up
to 4 years
|
1,379
|
10,558
|
11,937
|
|
More than 4 and up
to 5 years
|
222
|
10,520
|
10,742
|
|
More than 5
years
|
5,886
|
51,560
|
57,446
|
|
|
11,976
|
117,435
|
129,411
|
|
Operation
Center in Argentina
|
Currency
|
Annual
Average Interest Rate
|
Nominal
value
(in
million at the inssuance currency)
|
Book
value
(in
million Ps.)
|
|
IRSA Commercial
Properties’ 2023 Notes
|
US$
|
8.75
%
|
360
|
5,991
|
|
IRSA’s 2020
Notes
|
US$
|
11.50
%
|
76
|
1,239
|
|
IRSA’s 2019
Notes
|
Ps.
|
Badlar +
299ptos
|
384
|
387
|
|
IRSA’s 2019
Notes
|
US$
|
7.00
%
|
184
|
3,041
|
|
Intercompany loan with
Cyrsa
|
Ps.
|
Badlar
|
7
|
5
|
|
Bank
loan
|
US$
|
5.95
%
|
50
|
825
|
|
Financial
Leases
|
US$
|
from 3.20% to
14.40%
|
-
|
4
|
|
Bank loans
|
Ps.
|
21.20
%
|
200
|
201
|
|
Bank loans
|
Ps.
|
26.50
%
|
5
|
2
|
|
Intercompany with Equity
Investee NPSF
|
Ps.
|
Badlar 8.5 %
|
6
|
3
|
|
Bank loans and
others
|
Ps.
|
15.25
%
|
1
|
-
|
|
Bank loans and
others
|
Ps.
|
29.02
%
|
3
|
2
|
|
AABE Debt
|
Ps.
|
Libor
|
44
|
67
|
|
Seller
financing
|
US$
|
N/A
|
2
|
39
|
|
Seller
financing
|
US$
|
3.50
%
|
5
|
96
|
|
Bank
overdrafts
|
Ps.
|
from 25.00% to
28.75%
|
|
77
|
|
Operation
Center in Israel
|
|
|
|
|
|
Non-convertible Notes IDBD
Serie G
|
NIS
|
4.50
%
|
267
|
1,406
|
|
Non-convertible Notes IDBD
Serie I
|
NIS
|
4.95
%
|
1,013
|
4,058
|
|
Non-convertible Notes IDBD
Serie J
|
NIS
|
6.60
%
|
206
|
930
|
|
Non-convertible Notes IDBD
Serie K
|
NIS
|
4.84
%
|
86
|
404
|
|
Non-convertible Notes IDBD
Serie L
|
NIS
|
7.58
%
|
384
|
1,811
|
|
Non-convertible Notes IDBD
Serie M
|
NIS
|
8.08
%
|
924
|
4,323
|
|
Non-convertible Notes DIC
Serie D
|
NIS
|
5.00
%
|
103
|
-
|
|
Non-convertible Notes DIC
Serie F
|
NIS
|
4.95
%
|
3,466
|
16,432
|
|
Non-convertible Notes DIC
Serie H
|
NIS
|
4.45
%
|
93
|
510
|
|
Non-convertible Notes DIC
Serie I
|
NIS
|
6.70
%
|
220
|
1,030
|
|
Non-convertible Notes
Shufersal Serie B
|
NIS
|
5.20
%
|
95
|
577
|
|
Non-convertible Notes
Shufersal Serie D
|
NIS
|
2.99
%
|
384
|
1,808
|
|
Non-convertible Notes
Shufersal Serie E
|
NIS
|
5.09
%
|
827
|
4,159
|
|
Non-convertible Notes
Shufersal Serie F
|
NIS
|
4.30
%
|
918
|
4,665
|
|
Non-convertible Notes
Cellcom Serie D
|
NIS
|
5.19
%
|
300
|
1,731
|
|
Non-convertible Notes
Cellcom Serie F
|
NIS
|
4.60
%
|
643
|
3,296
|
|
Non-convertible Notes
Cellcom Serie G
|
NIS
|
6.99
%
|
228
|
1,169
|
|
Non-convertible Notes
Cellcom Serie H
|
NIS
|
1.98
%
|
950
|
4,317
|
|
Non-convertible Notes
Cellcom Serie I
|
NIS
|
4.14
%
|
804
|
3,821
|
|
Non-convertible Notes
Cellcom Serie J
|
NIS
|
2.62
%
|
103
|
491
|
|
Non-convertible Notes
Cellcom Serie K
|
NIS
|
3.75
%
|
304
|
1,445
|
|
Non-convertible Notes PBC
Serie C
|
NIS
|
5.00
%
|
275
|
1,616
|
|
Non-convertible Notes PBC
Serie D
|
NIS
|
4.95
%
|
1,317
|
8,085
|
|
Non-convertible Notes PBC
Serie F
|
NIS
|
4.95
%
|
866
|
4,535
|
|
Non-convertible Notes PBC
Serie G
|
NIS
|
7.05
%
|
595
|
3,288
|
|
Non-convertible Notes PBC
Serie H
|
NIS
|
4.55
%
|
102
|
487
|
|
Non-convertible Notes PBC
Serie I
|
NIS
|
4.75
%
|
932
|
4,502
|
|
Non-convertible Notes PBC
Gav-Yam Serie E
|
NIS
|
4.55
%
|
141
|
832
|
|
Non-convertible Notes PBC
Gav-Yam Serie F
|
NIS
|
4.75
%
|
1,887
|
12,346
|
|
Non-convertible Notes PBC
Gav-Yam Serie G
|
NIS
|
6.41
%
|
107
|
528
|
|
Non-convertible Notes PBC
Ispro Serie B
|
NIS
|
5.40
%
|
204
|
1,254
|
|
Non-convertible Notes PBC
Gav-Yam Serie A
|
NIS
|
3.19
%
|
400
|
1,903
|
|
Bank loans and
others
|
NIS
|
Prime + 1.30%
|
83
|
372
|
|
Bank loans and
others
|
NIS
|
Prime + 1.00%
|
13
|
55
|
|
Bank loans and
others
|
NIS
|
Prime + 0.65%
|
7
|
32
|
|
Bank loans and
others
|
NIS
|
6.90
%
|
164
|
783
|
|
Bank loans and
others
|
NIS
|
5.39
%
|
9
|
43
|
|
Bank loans and
others
|
NIS
|
2.12
%
|
56
|
253
|
|
Bank loans and
others
|
NIS
|
5.90
%
|
55
|
248
|
|
Bank loans and
others
|
NIS
|
2.20
%
|
55
|
238
|
|
Bank loans and
others
|
NIS
|
4.95
%
|
-
|
2
|
|
Bank loans and
others
|
NIS
|
4.95
%
|
-
|
2
|
|
Bank loans and
others
|
NIS
|
4.75
%
|
-
|
1
|
|
Bank loans and
others
|
NIS
|
4.40
%
|
-
|
1
|
|
Bank loans and
others
|
NIS
|
3.25
%
|
-
|
2
|
|
Bank loans and
others
|
NIS
|
4.60
%
|
400
|
1,917
|
|
Bank loans and
others
|
NIS
|
4.90
%
|
140
|
677
|
|
Bank loans and
others
|
NIS
|
1.97
%
|
31
|
150
|
|
Bank loans and
others
|
NIS
|
2.65
%
|
83
|
385
|
|
Bank loans and
others
|
NIS
|
3.07
%
|
14
|
70
|
|
Bank loans and
others
|
NIS
|
1.55
%
|
44
|
222
|
|
Bank loans and
others
|
NIS
|
1.73
%
|
43
|
270
|
|
Bank loans and
others
|
NIS
|
1.87
%
|
92
|
436
|
|
Bank loans and
others
|
NIS
|
1.77
%
|
71
|
339
|
|
Bank loans and
others
|
NIS
|
1.87
%
|
45
|
220
|
|
Bank loans and
others
|
NIS
|
1.86
%
|
36
|
172
|
|
Bank loans and
others
|
NIS
|
1.88
%
|
93
|
448
|
|
Bank loans and
others
|
NIS
|
1.26
%
|
325
|
1,551
|
|
Bank loans and
others
|
NIS
|
1.57
%
|
17
|
82
|
|
Bank loans and
others
|
NIS
|
2.14
%
|
50
|
231
|
|
Bank loans and
others
|
NIS
|
2.35
%
|
1
|
5
|
|
Bank loans and
others
|
NIS
|
2.89
%
|
4
|
19
|
|
Bank loans and
others
|
NIS
|
2.95
%
|
4
|
19
|
|
Bank loans and
others
|
US$
|
5.57
%
|
-
|
1,022
|
|
Bank loans and
others
|
US$
|
7.00
%
|
-
|
715
|
|
Non-recourse
loan
|
US$
|
from 4.07% to
5.91%
|
400
|
7,025
|
|
Others
|
NIS
|
from 0.98% to
3.34%
|
347
|
1,655
|
|
Bank
overdrafts
|
NIS
|
3.5
%
|
-
|
14
|
|
As of June
30, 2017
|
||||||
|
|
Less than 1
year
|
Between 1
and 2 years
|
Between 2
and 3 years
|
Between 3
and 4 years
|
More than 4
years
|
Total
(1)
|
|
|
(in millions
of Pesos)
|
|||||
|
Trade and other
payables
|
17,602
|
1,592
|
698
|
2
|
5
|
19,899
|
|
Borrowings
|
25,389
|
18,613
|
21,365
|
13,878
|
74,286
|
153,531
|
|
Derivative Financial
Instruments
|
67
|
76
|
-
|
-
|
-
|
143
|
|
Finance
Lease
|
12
|
6
|
6
|
5
|
-
|
29
|
|
Operating
Lease
|
2,736
|
1,945
|
1,943
|
1,941
|
3,810
|
12,375
|
|
Purchase
obligations
|
1,135
|
1,140
|
873
|
5
|
-
|
3,153
|
|
Total
|
46,941
|
23,372
|
24,885
|
15,831
|
78,101
|
189,130
|
|
Name
|
Date of
Birth
|
Position in
IRSA
|
Date of current
appointment
|
Term
expiration
|
Current position
held since
|
|
Eduardo S. Elsztain
|
01/26/1960
|
Chairman
|
2015
|
2018
|
1991
|
|
Saúl Zang
|
12/30/1945
|
First Vice-Chairman
|
2015
|
2018
|
1994
|
|
Alejandro G. Elsztain
|
03/31/1966
|
Second Vice-Chairman
|
2016
|
2019
|
2001
|
|
Fernando A. Elsztain
|
01/04/1961
|
Regular Director
|
2014
|
2017
(1)
|
1999
|
|
Carlos R. Esteves
|
05/25/1949
|
Regular Director
|
2014
|
2017
(1)
|
2005
|
|
Cedric D. Bridger
|
11/09/1935
|
Regular Director
|
2015
|
2018
|
2003
|
|
Marcos Fischman
|
04/09/1960
|
Regular Director
|
2015
|
2018
|
2003
|
|
Fernando Rubín
|
06/20/1966
|
Regular Director
|
2016
|
2019
|
2004
|
|
Gary S. Gladstein
|
07/07/1944
|
Regular Director
|
2016
|
2019
|
2004
|
|
Mario Blejer
|
06/11/1948
|
Regular Director
|
2014
|
2017
(1)
|
2005
|
|
Mauricio E. Wior
|
10/23/1956
|
Regular Director
|
2015
|
2018
|
2006
|
|
Gabriel A. G. Reznik
|
11/18/1958
|
Regular Director
|
2014
|
2017
(1)
|
2008
|
|
Ricardo H. Liberman
|
12/18/1959
|
Regular Director
|
2014
|
2017
(1)
|
2008
|
|
Daniel R. Elsztain
|
12/22/1972
|
Regular Director
|
2014
|
2017
(1)
|
2007
|
|
Gastón A. Lernoud
|
06/04/1968
|
Alternate Director
|
2014
|
2017
(1)
|
2014
|
|
Enrique Antonini
|
03/16/1950
|
Alternate Director
|
2016
|
2019
|
2007
|
|
Name
|
Date of
birth
|
Position
|
Current position
held since
|
|
Eduardo S. Elsztain
|
01/26/1960
|
Chief Executive Officer
|
1991
|
|
Daniel R. Elsztain
|
12/22/1972
|
Chief Real Estate Operating
Officer
|
2012
|
|
Javier E. Nahmod
|
11/10/1977
|
Chief Real Estate
Officer
|
2014
|
|
Matías I.
Gaivironsky
|
02/23/1976
|
Chief Administrative and Finance
Officer
|
2011
|
|
Walter Daniel
Vallini
|
07/09/1971
|
Compliance Officer
|
2017(1)
|
|
Name
|
Date of
birth
|
Position
|
Current position
held since
|
|
Sholem Lapidot
|
10/22/1979
|
Chief Executive Officer
|
2016
|
|
Gil Kotler
|
04/10/1966
|
Chief Financial Officer
|
2016
|
|
Aaron Kaufman
|
03/03/1970
|
VP & General
Counsel
|
2015
|
|
Name
|
Date of
Birth
|
Position
|
Expiration
Date
|
Current position
held since
|
|
José D. Abelovich
|
07/20/1956
|
Regular Member
|
2016
|
1992
|
|
Marcelo H. Fuxman
|
11/30/1955
|
Regular Member
|
2016
|
1992
|
|
Noem’ I. Cohn
|
05/20/1959
|
Regular Member
|
2016
|
2010
|
|
Sergio L. Kolaczyk
|
11/28/1964
|
Alternate Member
|
2016
|
2003
|
|
Roberto D. Murmis
|
04/07/1959
|
Alternate Member
|
2016
|
2005
|
|
Alicia G. Rigueira
|
12/02/1951
|
Alternate Member
|
2016
|
2006
|
|
|
Year ended
on June 30,
|
||
|
|
2017
|
2016
|
2015
|
|
Development and Sale
of Properties and Other Non-Shopping Mall
Businesses
(1)
|
22
|
31
|
34
|
|
Shopping Centers and
Offices
(3)
|
947
|
964
|
973
|
|
Hotels
(2)
|
790
|
758
|
704
|
|
Total
|
1,759
|
1,753
|
1,711
|
|
|
As of
June 30,
|
|
|
|
2017
|
2016
|
|
IDBD
|
24
|
29
|
|
DIC (1)
|
18
|
31
|
|
Shufersal
|
13,790
|
13,792
|
|
Cellcom (2)
|
2,940
|
3,158
|
|
PBC (3)
|
118
|
115
|
|
Other(4)
|
821
|
802
|
|
Name
|
Position
|
Number of
Shares
|
Percentage
|
|
Directors
|
|
|
|
|
Eduardo S. Elsztain
(1)
|
Chairman
|
366,870,083
|
63.4
%
|
|
Saúl
Zang
|
Vice-Chairman
I
|
8
|
0.0
%
|
|
Alejandro G.
Elsztain
|
Vice- Chairman
II
|
550,000
|
0.1
%
|
|
Fernando A.
Elsztain
|
Regular
Director
|
-
|
-
|
|
Carlos R.
Esteves
|
Regular
Director
|
-
|
-
|
|
Cedric D.
Bridger
|
Regular
Director
|
-
|
-
|
|
Marcos M.
Fischman
|
Regular
Director
|
-
|
-
|
|
Fernando
Rubín
|
Regular
Director
|
29,943
|
0.01
%
|
|
Gary S.
Gladstein
|
Regular
Director
|
210,030
|
0.0
%
|
|
Mario
Blejer
|
Regular
Director
|
-
|
-
|
|
Mauricio E.
Wior
|
Regular
Director
|
-
|
-
|
|
Gabriel A. G.
Reznik
|
Regular
Director
|
-
|
-
|
|
Ricardo
Liberman
|
Regular
Director
|
-
|
-
|
|
Daniel R.
Elsztain
|
Regular
Director
|
146,320
|
0.0
%
|
|
Gaston A.
Lernoud
|
Alternate
Director
|
4,782
|
0.0
%
|
|
Enrique
Antonini
|
Alternate
Director
|
-
|
-
|
|
Senior
Management
|
|
|
|
|
Matías I.
Gaivironsky
|
Chief Financial and
Administrative Officer
|
43,150
|
0.0
%
|
|
Javier E.
Nahmod
|
Chief Real Estate
Officer
|
-
|
-
|
|
Supervisory
Committee
|
|
|
|
|
José D.
Abelovich
|
Member
|
-
|
-
|
|
Marcelo H.
Fuxman
|
Member
|
-
|
-
|
|
Noemí I.
Cohn
|
Member
|
-
|
-
|
|
Sergio L.
Kolaczyk
|
Alternate
member
|
-
|
-
|
|
Roberto D.
Murmis
|
Alternate
member
|
-
|
-
|
|
Alicia G.
Rigueira
|
Alternate
member
|
-
|
-
|
|
|
Share
Ownership as of June 30, 2017
|
|
|
Shareholder
|
Number of
Shares
|
Percentage
(3)
|
|
Cresud
(1) (2)
(4)
|
366,870,083
|
63.4
%
|
|
Directors and
officers (excluding Eduardo Elsztain)
|
966,032
|
0.2
%
|
|
ANSES
|
25,914,834
|
4.5
%
|
|
Total
|
393,750,949
|
68.1
%
|
|
Shareholder
|
June 30,
2017 (%)(1)
|
June 30,
2016 (%)
|
June 30,
2015(%)
|
June 30,
2014 (%)
|
June 30,
2013 (%)
|
|
Cresud
(1)
|
63.4
|
63.4
|
64.3
|
65.5
|
65.5
|
|
Inversiones
Financieras del Sur S.A.
(2)
|
-
|
-
|
-
|
0.5
|
0.6
|
|
Directors and
officers
(3)
|
0.2
|
0.2
|
0.2
|
0.3
|
0.5
|
|
ANSES
|
4.5
|
4.5
|
4.5
|
4.5
|
4.5
|
|
Total
|
68.1
|
68.1
|
69.0
|
70.8
|
71.1
|
|
Year declared
|
Cash
dividends
|
Cash
dividends
(1)
|
Stock
dividends
(1)
|
Total per
common share
|
|
|
(in millions
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
|
|
2001-2008
|
—
|
—
|
—
|
—
|
|
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
|
|
2013
|
180.0
|
0.311
|
—
|
0.311
|
|
2014
|
306.6
|
0.532
|
—
|
0.532
|
|
2015
|
56.6
|
0.9869
|
—
|
0.9869
|
|
2016
|
—
|
—
|
—
|
—
|
|
2017
|
—
|
—
|
—
|
—
|
|
Year declared
|
Cash
dividends
(1)
|
Stock
dividends
(1)
|
Total per
share
|
|
|
(Ps.)
|
(Ps.)
|
(Ps.)
(1)
|
|
2014
|
407,522,074
|
-
|
3.2339
|
|
2015
|
437,193,000
|
-
|
3.4694
|
|
2016
|
283,580,353
|
-
|
2.2504
|
|
2017
(2)
|
770,000,000
|
-
|
6.1104
|
|
|
ByMA
|
NYSE
|
||||
|
|
Share
|
Ps. per
Share
|
GDS
|
US$ per
GDS
|
||
|
|
Volume
|
High
|
Low
|
Volume
|
High
|
Low
|
|
Fiscal Year 2013
|
|
|
|
|
|
|
|
1st
Quarter
|
1,604,625
|
4.90
|
4.25
|
2,809,916
|
7.35
|
6.55
|
|
2nd
Quarter
|
1,311,872
|
5.65
|
4.40
|
2,584,636
|
8.10
|
6.88
|
|
3rd
Quarter
|
5,462,061
|
8.00
|
4.95
|
3,557,654
|
9.48
|
7.26
|
|
4th
Quarter
|
2,942,227
|
8.50
|
5.80
|
5,672,720
|
9.53
|
7.00
|
|
Annual
|
11,320,785
|
8.50
|
4.25
|
14,624,926
|
9.53
|
6.55
|
|
Fiscal Year 2014
|
|
|
|
|
|
|
|
1st
Quarter
|
2,330,230
|
8.15
|
5.60
|
3,003,517
|
8.92
|
7.28
|
|
2nd
Quarter
|
2,151,557
|
11.50
|
8.10
|
3,821,126
|
12.22
|
9.06
|
|
3rd
Quarter
|
1,059,532
|
12.00
|
10.45
|
1,469,214
|
12.06
|
9.41
|
|
4th
Quarter
|
1,040,356
|
18.45
|
10.70
|
4,515,032
|
17.73
|
10.71
|
|
Annual
|
6,581,675
|
18.45
|
5.60
|
12,808,889
|
17.73
|
7.28
|
|
Fiscal Year 2015
|
|
|
|
|
|
|
|
1st
Quarter
|
4,641,423
|
21.00
|
14.00
|
3,942,683
|
17.39
|
13.76
|
|
2nd
Quarter
|
597,858
|
21.00
|
16.90
|
4,186,746
|
17.72
|
12.90
|
|
3rd
Quarter
|
1,816,246
|
25.00
|
17.50
|
4,887,484
|
21.10
|
15.26
|
|
4th
Quarter
|
1,273,656
|
24.00
|
20,50
|
3,739,942
|
19.88
|
17.61
|
|
Annual
|
8,329,183
|
25.00
|
14.00
|
16,756,855
|
21.10
|
12.90
|
|
Fiscal Year 2016
|
|
|
|
|
|
|
|
1st
Quarter
|
2,217,315
|
24.50
|
18.50
|
3,058,409
|
18.54
|
13.92
|
|
2nd
Quarter
|
1,944,661
|
25.50
|
16.70
|
8,991,424
|
18.15
|
12.01
|
|
3rd
Quarter
|
3,195,317
|
21.90
|
11.60
|
6,577,472
|
14.96
|
8.60
|
|
4th
Quarter
|
2,075,033
|
25.10
|
19.10
|
4,803,840
|
16.81
|
14.03
|
|
Annual
|
9,432,326
|
25.50
|
11.60
|
23,431,145
|
18.54
|
8.60
|
|
Fiscal Year 2017
|
|
|
|
|
|
|
|
1st
Quarter
|
4,880,744
|
29.80
|
24.00
|
4,387,317
|
19.49
|
16.58
|
|
2nd
Quarter
|
5,132,615
|
31.00
|
25.85
|
4,931,113
|
20.14
|
17.06
|
|
3rd
Quarter
|
3,791,351
|
38.90
|
29.35
|
3,124,159
|
24.87
|
19.00
|
|
4th
Quarter
|
2,915,572
|
40.80
|
37.00
|
2,538,946
|
26.15
|
23.35
|
|
Annual
|
16,720,282
|
40.80
|
24.00
|
14,981,535
|
26.15
|
16.58
|
|
Fiscal Year 2018
|
|
|
|
|
|
|
|
July,
2017
|
844,783
|
41.95
|
38.05
|
1,043,473
|
24.74
|
22.17
|
|
August,
2017
|
840,595
|
44.00
|
38.50
|
1,068,225
|
25.50
|
22.00
|
|
September,
2017
|
2,387,666
|
43.70
|
41.90
|
836,098
|
25.05
|
23.95
|
|
As of October 25,
2017
|
2,677,224
|
50.55
|
42.50
|
1,767,609
|
28.95
|
24.25
|
|
|
As of
June 30,
|
|
|
|
2017
|
2016
|
|
Market
capitalization (in billions of Ps.)
|
5,557
|
3,625
|
|
Average daily
trading volume (2) (in millions of Ps.)
|
452
|
310
|
|
Number of listed
companies
|
101
|
100
|
|
NYSE Standards
for U.S. 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 CNV Rules.
|
|
|
|
|
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.
|
CNV standards (former General
Resolution No. 400 and now General Resolution 622/2013, as amended)
for purposes of identifying an independent director are
substantially similar to NYSE’s standards. CNV 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 company. 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.”
|
|
|
|
|
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 the Capital Markets Law
and the CNV Rules, 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
CNV. 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.
|
|
Exhibit No.
|
Description of
Exhibit
|
|
1.1
(1)
|
Estatutos of the registrant, which
serve as the registrant’s articles of incorporation and
bylaws, and an English translation thereof.
|
|
1.2
(4)
|
English translation of the amendment
to the bylaws.
|
|
1.3
(10)
|
Amended and restated English
translation of the bylaws.
|
|
1.4
|
Amended and restated English
translation of the bylaws.
|
|
2.1
(1)
|
Form of Deposit Agreement among us,
The Bank of New York, as Depositary, and the holders from time to
time of American Depositary Receipts issued there
under
|
|
2.2
(1)
|
Shareholders Agreement, dated
November 18, 1997, among IRSA International Limited, Parque Arauco
S.A. and Sociedad Anónima Mercado de Abasto Proveedor
(SAMAP).
|
|
2.3
(1)
|
Put Option Agreement dated November
17, 1997, among IRSA Inversiones y Representaciones Sociedad
Anónima and GSEM/AP.
|
|
2.4
(1)
|
Offering Circular, dated March 24,
2000, regarding the issuance of Ps.85,000,000 of our 14.875% Notes
due 2005.
|
|
2.5
(7)
|
Indenture, dated July 20, 2010,
between us as Issuer, The Bank of New York Mellon as Trustee,
Co-Registrar, Principal Paying Agent and Transfer Agent, and Banco
Santander Río S.A. as Registrar, Paying Agent, Transfer Agent
and Representative of the Trustee in Argentina, with respect to our
US$400,000,000 Global Note Program, pursuant to which
US$150,000,000 aggregate principal amount of our 11.500% Notes due
2020, Series No. 2, were issued.
|
|
2.6
(13)
|
First Supplemental Indenture, dated
March 28, 2016, between us as Issuer and The Bank of New York
Mellon as Trustee, Co-Registrar, Principal Paying Agent and
Transfer Agent to the Indenture, dated July 20, 2010, between us as
Issuer, The Bank of New York Mellon as Trustee, Co-Registrar,
Principal Paying Agent and Transfer Agent, and Banco Santander
Río S.A. as Registrar, Paying Agent, Transfer Agent and
Representative of the Trustee in Argentina, with respect to our
US$400,000,000 Global Note Program, pursuant to which
US$150,000,000 aggregate principal amount of our 11.500% Notes due
2020, Series No. 2, were issued.
|
|
2.7
(13)
|
Indenture, dated March 23, 2016,
between IRSA Propiedades Comerciales S.A. as Issuer, The Bank of
New York Mellon as Trustee, Co-Registrar, Principal Paying Agent
and Transfer Agent, and Banco Santander Río S.A. as Registrar,
Paying Agent, Transfer Agent and Representative of the Trustee in
Argentina, with respect to IRSA Propiedades Comerciales
S.A.’s US$500,000,000 Global Note Program, pursuant to which
US$360,000,000 aggregate principal amount of IRSA Propiedades
Comerciales S.A.´s 8.750% Notes due 2023, Series No. 2, were
issued.
|
|
2.8
(13)
|
First Supplemental Indenture, dated
March 23, 2016, between IRSA Propiedades Comerciales S.A., as
Issuer and The Bank of New York Mellon, as Trustee, Co-Registrar,
Principal Paying Agent and Transfer Agent, The Bank of New York
Mellon (Luxembourg) S.A., as Luxembourg Paying Agent and Luxembourg
Transfer Agent and Banco Santander Río S.A., as Registrar,
Paying Agent, Transfer Agent and Representative of the Trustee in
Argentina to the Indenture, dated March 23, 2016, between IRSA
Propiedades Comerciales S.A. as Issuer, The Bank of New York Mellon
as Trustee, Co-Registrar, Principal Paying Agent and Transfer
Agent, and Banco Santander Río S.A. as Registrar, Paying
Agent, Transfer Agent and Representative of the Trustee in
Argentina, with respect to IRSA Propiedades Comerciales
S.A.’s US$500,000,000 Global Note Program, pursuant to which
US$360,000,000 aggregate principal amount of IRSA Propiedades
Comerciales S.A.’s 8.750% Notes due 2023, Series No. 2, were
issued.
|
|
4.1
(2)
|
Agreement for the exchange of
Corporate Service between us, IRSA and Cresud dated June 30,
2004.
|
|
4.2
(4)
|
English translation of the Amendment
to the Agreement for the exchange of Corporate Service between us,
IRSA and Cresud dated August 23, 2007
|
|
4.3
(5)
|
English translation of the Second
Agreement for the Implementation of the Amendment to the Corporate
Services Master Agreement, dated August 14, 2008.
|
|
4.4
(6)
|
English translation of the Third
Agreement for the Implementation of the Amendment to the Corporate
Services Master Agreement, dated November 27, 2009.
|
|
4.5
(7)
|
English translation of the Amendment
to the Agreement for the exchange of Corporate Service between us,
IRSA and Cresud, dated March 12, 2010.
|
|
4.6
(8)
|
English translation of the Amendment
to the Agreement for the exchange of Corporate Service between us,
IRSA and Cresud, dated July 11, 2011.
|
|
4.7
(9)
|
English translation of the Fifth
Agreement for the implementation of Amendments to the Corporate
Services Master Agreement, October 15, 2012.
|
|
4.8
(10)
|
English translation of the Sixth
Agreement for the Implementation of the Amendment to the Corporate
Services Master Agreement dated November 12, 2013.
|
|
4.9
(11)
|
English translation of the Second
Amendment to the exchange of Operating Services Agreement
between the Company, Cresud and Alto Palermo, dated February 24,
2014.
|
|
4.10
(12)
|
English translation of the Seventh
Agreement for the Implementation of the Amendment to the Corporate
Services Master Agreement dated February 18, 2015.
|
|
4.11
(13)
|
English translation of the Eighth
Agreement for the Implementation of the Amendment to the Corporate
Services Master Agreement dated November 12,
2015.
|
|
4.12
|
English translation of the Ninth
Agreement for the Implementation of the Amendment to the Corporate
Services Master Agreement dated May 5, 2017.
|
|
8.1
|
List of Subsidiaries.
|
|
11.1
(3)
|
Code of Ethics of the
Company.
|
|
12.1
|
Certification pursuant to Section
302 of the Sarbanes-Oxley Act 2002
|
|
12.2
|
Certification pursuant to Section
302 of the Sarbanes-Oxley Act 2002.
|
|
13.1
|
Certification pursuant to 18 U.S.C.
1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act
of 2002.
|
|
13.2
|
Certification pursuant to 18 U.S.C.
1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act
of 2002
|
|
(1)
|
Incorporated herein by reference to
the same-numbered exhibit to the registrant’s registration
statement on Form 20-F (File N° 000-30982).
|
|
(2)
|
Incorporated herein by reference to
the registrant’s registration statement on Form 6-K (SEC File
N° 000-30982).
|
|
(3)
|
Incorporated herein by reference to
the registrant’s registration statement on Form 6-K reported
on August 1, 2005.
|
|
(4)
|
Incorporated herein by reference to
the annual report on Form 20-F (File N° 128 0-30982)
filed with the SEC on December 27, 2007.
|
|
(5)
|
Incorporated herein by reference to
the annual report on Form 20-F (File N° 128 0-30982)
filed with the SEC on December 30, 2008.
|
|
(6)
|
Incorporated herein by reference to
the annual report on Form 20-F (File N° 1280-30982) filed
with the SEC on December 30, 2009.
|
|
(7)
|
Incorporated herein by reference to
the annual report on Form 20-F (File N° 1280-30982) filed with
the SEC on December 30, 2010.
|
|
(8)
|
Incorporated herein by reference to
the annual report on Form 20-F (File N° 1280-30982) filed with
the SEC on December 28, 2011.
|
|
(9)
|
Incorporated herein by reference to
the annual report on Form 20-F (File N° 1280-30982) filed with
the SEC on October 26, 2012.
|
|
(10)
|
Incorporated herein by reference to
the annual report on Form 20-F (File N° 1280-30982) filed with
the SEC on October 31, 2014.
|
|
(11)
|
Incorporated herein by reference to
the annual report on Form 20-F (File N° 1280-30982) filed with
the SEC on November 17, 2015.
|
|
(12)
|
Incorporated herein by reference to
the annual report on Form 20-F (File N° 1280-30982) filed with
the SEC on November 17, 2015.
|
|
(13)
|
Incorporated herein by reference to the annual
report on Form 20-F (File N° 1280-30982) filed with the SEC on
November 1, 2016.
|
|
|
IRSA Inversiones
y Representaciones Sociedad Anónima
|
|
|
|
|
|
|
|
|
Date October 31, 2017
|
By:
|
/s/ Matías I.
Gaivironsky
|
|
|
|
|
Name Matías I.
Gaivironsky
|
|
|
|
|
Title Chief Financial and
Administrative Officer
|
|
|
Report
of Independent Registered Public Accounting Firm
|
F-2
|
|
Glossary
|
F-3
|
|
Consolidated
Statements of Financial Position
|
F-4
|
|
Consolidated
Statements of Income
|
F-5
|
|
Consolidated
Statements of Comprehensive Income
|
F-6
|
|
Consolidated
Statements of Changes in Shareholders’ Equity
|
F-7
|
|
Consolidated
Statements of Cash Flows
|
F-10
|
|
Notes
to Consolidated Financial Statements
|
|
|
|
F-11
|
|
|
F-13
|
|
|
F-38
|
|
Note 4
– Acquisitions and dispositions
|
F-39
|
|
|
F-45
|
|
|
F-55
|
|
|
F-65
|
|
|
F-67
|
|
|
F-70
|
|
Note 10
– Investment properties
|
F-73
|
|
Note 11
– Property, plant and equipment
|
F-78
|
|
|
F-79
|
|
Note 13
– Intangible assets
|
F-80
|
|
Note 14
– Financial instruments by category
|
F-81
|
|
Note 15
– Trade and other receivables
|
F-88
|
|
|
F-89
|
|
|
F-90
|
|
|
F-93
|
|
Note 19
– Provisions
|
F-93
|
|
|
F-96
|
|
Note 21
– Taxes
|
F-99
|
|
|
F-102
|
|
|
F-103
|
|
|
F-102
|
|
|
F-104
|
|
|
F-107
|
|
|
F-107
|
|
|
F-107
|
|
|
F-108
|
|
|
F-119
|
|
|
F-120
|
|
|
F-121
|
|
|
F-121
|
|
Schedule
I
|
F-123
|
|
Terms
|
|
Definitions
|
|
Adama
|
|
Adama Agricultural Solutions
Ltd.
|
|
BACS
|
|
Banco de Crédito y
Securitización S.A.
|
|
Bartan
|
|
Bartan Holdings and Investments
Ltd.
|
|
BASE
|
|
Buenos Aires Stock
Exchange
|
|
BCRA
|
|
Central Bank of the Argentine
Republic
|
|
BHSA
|
|
Banco Hipotecario S.A.
|
|
BMBY
|
|
Buy Me Buy You (Note
4.H.a)
|
|
BNSA
|
|
Boulevard Norte S.A.
|
|
Cellcom
|
|
Cellcom Israel Ltd.
|
|
IFRIC
|
|
International Financial Reporting
Standards Interpretation Committee
|
|
Clal
|
|
Clal Holdings Insurance Enterprises
Ltd.
|
|
CNV
|
|
Securities Exchange
Commission
|
|
CODM
|
|
Chief Operating Decision
Maker
|
|
Condor
|
|
Condor Hospitality Trust
Inc.
|
|
Cresud
|
|
Cresud S.A.C.I.F. y A.
|
|
DFL
|
|
Dolphin Fund Ltd.
|
|
DIC
|
|
Discount Investment Corporation
Ltd.
|
|
DN B.V.
|
|
Dolphin Netherlands
B.V.
|
|
Dolphin
|
|
Dolphin Fund Ltd. and Dolphin
Netherlands B.V.
|
|
EHSA
|
|
Entertainment Holdings
S.A.
|
|
Electra
|
|
Electra Consumer Products
Ltd.
|
|
ENUSA
|
|
Entretenimiento Universal
S.A.
|
|
ERSA
|
|
Emprendimiento Recoleta
S.A.
|
|
ETH
|
|
C.A.A. Extra Holdings
Ltd.
|
|
CPF
|
|
Collective Promotion
Funds
|
|
GCBA
|
|
Autonomous City of Buenos Aires
Government
|
|
Golan
|
|
Golan Telecom Ltd
|
|
IASB
|
|
International Accounting
Interpretations Board
|
|
IDB Tourism
|
|
IDB Tourism (2009) Ltd
|
|
IDBD
|
|
IDB Development Corporation
Ltd.
|
|
IDBGI
|
|
IDB Group Investment
Inc.
|
|
IDBH
|
|
IDB Holdings Corporation
Ltd.
|
|
IFISA
|
|
Inversiones Financieras del Sur
S.A.
|
|
CPI
|
|
Consumer Price Index
|
|
IRSA, “The Company”,
“Us”, “We”
|
|
IRSA Inversiones y Representaciones
Sociedad Anónima
|
|
IRSA CP
|
|
IRSA Propiedades Comerciales
S.A.
|
|
Israir
|
|
Israir Airlines & Tourism
Ltd.
|
|
Koor
|
|
Koor Industries Ltd.
|
|
Lipstick
|
|
Lipstick Management LLC
|
|
LRSA
|
|
La Rural S.A.
|
|
Metropolitan
|
|
Metropolitan 885 Third Avenue
Leasehold LLC
|
|
MPIT
|
|
Minimum Presumed Income
Tax
|
|
New Lipstick
|
|
New Lipstick LLC
|
|
IAS
|
|
International Accounting
Standards
|
|
IFRS
|
|
International Financial Reporting
Standards
|
|
NIS
|
|
New Israeli Shekel
|
|
NFSA
|
|
Nuevas Fronteras S.A.
|
|
NPSF
|
|
Nuevo Puerto Santa Fe
S.A.
|
|
NYSE
|
|
New York Stock Exchange
|
|
OASA
|
|
OGDEN Argentina S.A.
|
|
NCN
|
|
Non-Convertible Notes
|
|
PAMSA
|
|
Panamerican Mall S.A.
|
|
PBC
|
|
Property & Building Corporation
Ltd.
|
|
PBEL
|
|
Real Estate LTD
|
|
Puerto Retiro
|
|
Puerto Retiro S.A.
|
|
Quality
|
|
Quality Invest S.A.
|
|
Rigby
|
|
Rigby 183 LLC
|
|
Rock Real
|
|
Rock Real Estate Partners
Limited
|
|
Shufersal
|
|
Shufersal Ltd.
|
|
SRA
|
|
Sociedad Rural
Argentina
|
|
Tarshop
|
|
Tarshop S.A.
|
|
TASE
|
|
Tel Aviv Stock Exchange
|
|
Tender offers
|
|
Repurchase agreement
|
|
|
06.30.17
|
06.30.16
(recast)
|
06.30.15
(recast)
|
06.30.14
(recast)
|
|
|
|
Note
|
|
|
|
|
|
ASSETS
|
|
|
|
|
|
|
Non-current
assets
|
|
|
|
|
|
|
Investment
properties
|
10
|
99,953
|
82,703
|
19,217
|
15,796
|
|
Property, plant and
equipment
|
11
|
27,113
|
24,049
|
237
|
219
|
|
Trading
properties
|
12
|
4,532
|
4,730
|
141
|
131
|
|
Intangible
assets
|
13
|
12,387
|
11,763
|
127
|
124
|
|
Investments in
associates and joint ventures
|
8 and
9
|
7,885
|
16,880
|
2,970
|
2,587
|
|
Deferred income tax
assets
|
21
|
285
|
51
|
57
|
41
|
|
Income tax and MPIT
credit
|
|
145
|
123
|
109
|
110
|
|
Restricted
assets
|
14
|
448
|
54
|
-
|
-
|
|
Trade and other
receivables
|
15
|
4,974
|
3,441
|
115
|
92
|
|
Employee
benefits
|
|
-
|
4
|
-
|
-
|
|
Investments in
financial assets
|
14
|
1,772
|
2,226
|
703
|
275
|
|
Financial assets held
for sale
|
14
|
6,225
|
3,346
|
-
|
-
|
|
Derivative financial
instruments
|
14
|
31
|
8
|
206
|
-
|
|
Total non-current
assets
|
|
165,750
|
149,378
|
23,882
|
19,375
|
|
Current assets
|
|
|
|
|
|
|
Trading
properties
|
12
|
1,249
|
241
|
3
|
5
|
|
Inventories
|
|
4,260
|
3,246
|
23
|
17
|
|
Restricted
assets
|
14
|
506
|
564
|
9
|
-
|
|
Income tax and MPIT
credit
|
|
339
|
506
|
19
|
16
|
|
Group of assets held
for sale
|
31
|
2,681
|
-
|
-
|
1,649
|
|
Trade and other
receivables
|
15
|
17,264
|
13,409
|
1,143
|
707
|
|
Investments in
financial assets
|
14
|
11,951
|
9,656
|
295
|
234
|
|
Financial assets held
for sale
|
14
|
2,337
|
1,256
|
-
|
-
|
|
Derivative financial
instruments
|
14
|
51
|
19
|
29
|
13
|
|
Cash and cash
equivalents
|
14
|
24,854
|
13,866
|
375
|
610
|
|
Total current
assets
|
|
65,492
|
42,763
|
1,896
|
3,251
|
|
TOTAL ASSETS
|
|
231,242
|
192,141
|
25,778
|
22,626
|
|
SHAREHOLDERS’
EQUITY
|
|
|
|
|
|
|
Capital and reserves
attributable to equity holders of the parent
|
|
|
|
|
|
|
Share
capital
|
|
575
|
575
|
574
|
574
|
|
Treasury
shares
|
|
4
|
4
|
5
|
5
|
|
Inflation adjustment of
share capital and treasury shares
|
|
123
|
123
|
123
|
123
|
|
Share
premium
|
|
793
|
793
|
793
|
793
|
|
Additional paid-in
capital from treasury shares
|
|
17
|
16
|
7
|
-
|
|
Legal
reserve
|
|
143
|
117
|
117
|
117
|
|
Special
reserve
|
17
|
2,751
|
2,755
|
2,755
|
3,126
|
|
Other
reserves
|
17
|
2,165
|
990
|
428
|
931
|
|
Retained
earnings
|
|
19,293
|
16,259
|
7,235
|
4,551
|
|
Total attributable to equity
holders of the parent
|
|
25,864
|
21,632
|
12,037
|
10,220
|
|
Non-controlling
interest
|
|
21,472
|
14,224
|
943
|
998
|
|
TOTAL SHAREHOLDERS’
EQUITY
|
|
47,336
|
35,856
|
12,980
|
11,218
|
|
LIABILITIES
|
|
|
|
|
|
|
Non-current
liabilities
|
|
|
|
|
|
|
Trade and other
payables
|
18
|
3,040
|
1,518
|
255
|
202
|
|
Borrowings
|
20
|
109,489
|
90,680
|
3,736
|
3,756
|
|
Derivative financial
instruments
|
14
|
86
|
105
|
265
|
321
|
|
Deferred income tax
liabilities
|
21
|
23,024
|
19,150
|
5,830
|
4,546
|
|
Employee
benefits
|
|
763
|
689
|
-
|
-
|
|
Salaries and social
security liabilities
|
|
127
|
11
|
2
|
4
|
|
Provisions
|
19
|
943
|
532
|
29
|
29
|
|
Total non-current
liabilities
|
|
137,472
|
112,685
|
10,117
|
8,858
|
|
Current
liabilities
|
|
|
|
|
|
|
Trade and other
payables
|
18
|
20,839
|
17,874
|
896
|
679
|
|
Group of liabilities
held for sale
|
31
|
1,855
|
-
|
-
|
938
|
|
Salaries and social
security liabilities
|
|
2,041
|
1,707
|
123
|
99
|
|
Borrowings
|
20
|
19,926
|
22,252
|
1,237
|
737
|
|
Derivative financial
instruments
|
14
|
86
|
112
|
238
|
14
|
|
Provisions
|
19
|
890
|
1,039
|
52
|
18
|
|
Income tax and MPIT
liabilities
|
|
797
|
616
|
135
|
65
|
|
Total current
liabilities
|
|
46,434
|
43,600
|
2,681
|
2,550
|
|
TOTAL
LIABILITIES
|
|
183,906
|
156,285
|
12,798
|
11,408
|
|
TOTAL SHAREHOLDERS’
EQUITY AND LIABILITIES
|
|
231,242
|
192,141
|
25,778
|
22,626
|
|
|
Note
|
06.30.17
|
|
06.30.16 (recast)
|
|
06.30.15 (recast)
|
|
Revenues
|
23
|
74,172
|
|
31,523
|
|
3,403
|
|
Costs
|
24
|
(51,521)
|
|
(21,099)
|
|
(1,369)
|
|
Gross profit
|
|
22,651
|
|
10,424
|
|
2,034
|
|
Net
gain from fair value adjustments of investment
properties
|
10
|
4,453
|
|
17,559
|
|
3,958
|
|
General
and administrative expenses
|
24
|
(3,843)
|
|
(1,839)
|
|
(374)
|
|
Selling
expenses
|
24
|
(13,441)
|
|
(5,704)
|
|
(194)
|
|
Other
operating results, net
|
25
|
(270)
|
|
(51)
|
|
33
|
|
Profit from operations
|
|
9,550
|
|
20,389
|
|
5,457
|
|
Share
of profit / (loss) of associates and joint ventures
|
8 and 9
|
185
|
|
508
|
|
(813)
|
|
Profit from operations before financial results and income
tax
|
|
9,735
|
|
20,897
|
|
4,644
|
|
Finance
income
|
26
|
1,081
|
|
1,296
|
|
137
|
|
Finance
costs
|
26
|
(8,628)
|
|
(5,668)
|
|
(1,107)
|
|
Other
financial results
|
26
|
2,929
|
|
(518)
|
|
37
|
|
Financial results, net
|
26
|
(4,618)
|
|
(4,890)
|
|
(933)
|
|
Profit before income tax
|
|
5,117
|
|
16,007
|
|
3,711
|
|
Income
tax
|
21
|
(2,915)
|
|
(6,373)
|
|
(1,581)
|
|
Profit
for the year from continuing
operations
|
|
2,202
|
|
9,634
|
|
2,130
|
|
Profit
from
discontinued
operations
|
32
|
3,018
|
|
444
|
|
-
|
|
Profit for the year
|
|
5,220
|
|
10,078
|
|
2,130
|
|
|
|
|
|
|
|
|
|
Profit
from continuing
operations attributable to:
|
|
|
|
|
|
|
|
Equity
holders of the parent
|
|
1,786
|
|
9,325
|
|
1,898
|
|
Non-controlling
interest
|
|
416
|
|
309
|
|
232
|
|
|
|
|
|
|
|
|
|
Profit
from discontinued
operations attributable to:
|
|
|
|
|
|
|
|
Equity
holders of the parent
|
|
1,244
|
|
209
|
|
-
|
|
Non-controlling
interest
|
|
1,774
|
|
235
|
|
-
|
|
|
|
|
|
|
|
|
|
Profit for the year
attributable
to:
|
|
|
|
|
|
|
|
Equity
holders of the parent
|
|
3,030
|
|
9,534
|
|
1,898
|
|
Non-controlling
interest
|
|
2,190
|
|
544
|
|
232
|
|
|
|
|
|
|
|
|
|
Profit from continuing operations per share
attributable to equity holders of the
parent:
|
|
|
|
|
|
|
|
Basic
|
|
3.11
|
|
16.22
|
|
3.31
|
|
Diluted
(i)
|
|
3.08
|
|
16.11
|
|
3.28
|
|
|
|
|
|
|
|
|
|
Profit from discontinued operations per share
attributable to equity holders of the
parent:
|
|
|
|
|
|
|
|
Basic
|
|
2.16
|
|
0.36
|
|
-
|
|
Diluted
(i)
|
|
2.15
|
|
0.36
|
|
-
|
|
|
|
|
|
|
|
|
|
Profit for the year per share attributable to equity holders of the
parent:
|
|
|
|
|
|
|
|
Basic
|
|
5.27
|
|
16.58
|
|
3.31
|
|
Diluted
(i)
|
|
5.23
|
|
16.47
|
|
3.28
|
|
|
06.30.17
|
06.30.16
(recast)
|
06.30.15
(recast)
|
|
Profit for the
year
|
5,220
|
10,078
|
2,130
|
|
Other comprehensive income /
(loss):
|
|
|
|
|
Items
that may be reclassified subsequently to profit or
loss:
|
|
|
|
|
Cumulative
translation adjustment
|
3,839
|
4,353
|
(108
)
|
|
Change in the fair
value of hedging instruments net of income taxes
|
124
|
3
|
-
|
|
Items
that may not be reclassified subsequently to profit or loss, net of
income tax:
|
|
|
|
|
Actuarial loss from
defined benefit plans
|
(10
)
|
(29
)
|
-
|
|
Other
comprehensive income / (loss) for the year from continuing
operations
|
3,953
|
4,327
|
(108
)
|
|
Other comprehensive income
/ (loss) for the year from discontinued operations
|
560
|
(194
)
|
-
|
|
Total
other comprehensive income / (loss) for the year
|
4,513
|
4,133
|
(108
)
|
|
Total
comprehensive income for the year
|
9,733
|
14,211
|
2,022
|
|
|
|
|
|
|
Total comprehensive income
from continuing operations
|
6,155
|
13,961
|
2,022
|
|
Total comprehensive income
from discontinuing operations
|
3,578
|
250
|
-
|
|
Total
comprehensive income for the year
|
9,733
|
14,211
|
2,022
|
|
|
|
|
|
|
Total
comprehensive income for the year from continuing operations
attributable to:
|
|
|
|
|
Equity holders of the
parent
|
2,380
|
9,466
|
1,773
|
|
Non-controlling
interest
|
3,775
|
4,495
|
249
|
|
|
|
|
|
|
Total comprehensive income
for the year
attributable
to
:
|
|
|
|
|
Equity holders of the
parent
|
4,054
|
9,605
|
1,773
|
|
Non-controlling
interest
|
5,679
|
4,606
|
249
|
|
|
Attributable
to equity holders of the parent
|
|
|
|||||||||
|
|
Share
capital
|
Treasury
shares
|
Inflation
adjustment
of share
capital and treasury shares (1)
|
Share
premium
|
Additional
paid-in capital from treasury shares
|
Legal
reserve
|
Special
Reserve
(2)
|
Other
reserves
(Note
17)
|
Retained
earnings
|
Subtotal
|
Non-controlling
interest
|
Total
Shareholders’ equity
|
|
Balances as of June 30, 2016
(recast
)
|
575
|
4
|
123
|
793
|
16
|
117
|
2,755
|
990
|
16,259
|
21,632
|
14,224
|
35,856
|
|
Profit for the
year
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
3,030
|
3,030
|
2,190
|
5,220
|
|
Other comprehensive
income for the year
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,024
|
-
|
1,024
|
3,489
|
4,513
|
|
Total comprehensive income
for the year
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,024
|
3,030
|
4,054
|
5,679
|
9,733
|
|
Out-of-period
adjustments(Note 2.27)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(133
)
|
(133
)
|
|
Incorporated by business
combination (Note 4)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
40
|
40
|
|
Irrevocable contributions
from non-controlling interest
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2
|
2
|
|
Capitalization of
contributions at subsidiaries
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(1
)
|
(1
)
|
|
Issuance of capital of
subsidiaries
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2,267
|
2,267
|
|
Appropriation of retained
earnings approved by Shareholders’ meeting held
10.31.16
|
-
|
-
|
-
|
-
|
-
|
26
|
(4
)
|
(26
)
|
4
|
-
|
-
|
-
|
|
Share-based
compensation
|
-
|
-
|
-
|
-
|
1
|
-
|
-
|
12
|
-
|
13
|
87
|
100
|
|
Capital reduction of
subsidiaries
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(6
)
|
(6
)
|
|
Dividends distribution to
non-controlling interest
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(2,232
)
|
(2,232
)
|
|
Changes in non-controlling
interest
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
165
|
-
|
165
|
1,545
|
1,710
|
|
Balances
as of June 30, 2017
|
575
|
4
|
123
|
793
|
17
|
143
|
2,751
|
2,165
|
19,293
|
25,864
|
21,472
|
47,336
|
|
|
Attributable
to equity holders of the parent
|
|
|
|||||||||
|
|
Share
capital
|
Treasury
shares
|
Inflation
adjustment
of share
capital and treasury shares (1)
|
Share
premium
|
Additional
paid-in capital from treasury shares
|
Legal
reserve
|
Special
Reserve
(2)
|
Other
reserves
(Note
17)
|
Retained
earnings
|
Subtotal
|
Non-controlling
interest
|
Total
Shareholder’s equity
|
|
Balances
as of June 30, 2015 (recast)
|
574
|
5
|
123
|
793
|
7
|
117
|
2,755
|
428
|
7,235
|
12,037
|
943
|
12,980
|
|
Profit for the
year
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
9,534
|
9,534
|
544
|
10,078
|
|
Other comprehensive income
for the year
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
71
|
-
|
71
|
4,062
|
4,133
|
|
Total
comprehensive income for the year
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
71
|
9,534
|
9,605
|
4,606
|
14,211
|
|
Appropriation of retained
earnings approved by Shareholders’ meeting held
11.26.15
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
520
|
(520
)
|
-
|
-
|
-
|
|
Share-based
compensation
|
1
|
(1
)
|
-
|
-
|
9
|
-
|
-
|
8
|
-
|
17
|
34
|
51
|
|
Share of changes in
subsidiaries’ equity
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
37
|
-
|
37
|
51
|
88
|
|
Cumulative translation
adjustment for interest held before business
combination
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(91
)
|
-
|
(91
)
|
-
|
(91
)
|
|
Incorporated by business
combination
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
8,630
|
8,630
|
|
Capital reduction of
subsidiaries
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(4
)
|
(4
)
|
|
Changes in non-controlling
interest
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
17
|
-
|
17
|
568
|
585
|
|
Capital contribution from
non-controlling interest
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
11
|
11
|
|
Reimbursement of expired
dividends
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
10
|
10
|
-
|
10
|
|
Dividends distribution to
non-controlling interest
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(615
)
|
(615
)
|
|
Balances
as of June 30, 2016 (recast)
|
575
|
4
|
123
|
793
|
16
|
117
|
2,755
|
990
|
16,259
|
21,632
|
14,224
|
35,856
|
|
|
Attributable
to equity holders of the parent
|
|
|
|||||||||
|
|
Share
capital
|
Treasury
shares
|
Inflation
adjustment
of share
capital and treasury shares (1)
|
Share
premium
|
Additional
paid-in capital from treasury shares
|
Legal
reserve
|
Special
Reserve
(2)
|
Other
reserves
(Note
17)
|
Retained
earnings
|
Subtotal
|
Non-controlling
interest
|
Total
Shareholder’s equity
|
|
Balances
as of June 30, 2014
|
574
|
5
|
123
|
793
|
-
|
117
|
375
|
806
|
(785
)
|
2,008
|
548
|
2,556
|
|
Revaluation adjustment at
fair value of investment property (Note 2.1.b)
|
-
|
-
|
-
|
-
|
-
|
-
|
2,751
|
125
|
5,336
|
8,212
|
450
|
8,662
|
|
Balances
as of July 1, 2014 (recast)
|
574
|
5
|
123
|
793
|
-
|
117
|
3,126
|
931
|
4,551
|
10,220
|
998
|
11,218
|
|
Profit for the
year
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,898
|
1,898
|
232
|
2,130
|
|
Other comprehensive (loss)
/ income for the year
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(125
)
|
-
|
(125
)
|
17
|
(108
)
|
|
Total comprehensive (loss) /
income for the year
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(125
)
|
1,898
|
1,773
|
249
|
2,022
|
|
Appropriation of retained
earnings approved by Shareholder’s’ meeting held
06.19.14
|
-
|
-
|
-
|
-
|
-
|
-
|
(371
)
|
(414
)
|
785
|
-
|
-
|
-
|
|
Reserve for share-based
compensation
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
22
|
-
|
22
|
-
|
22
|
|
Share-based
compensation
|
-
|
-
|
-
|
-
|
7
|
-
|
-
|
(7
)
|
-
|
-
|
-
|
-
|
|
Capital
reduction
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(228
)
|
(228
)
|
|
Changes in non-controlling
interest
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
21
|
-
|
21
|
(27
)
|
(6
)
|
|
Reimbursement of expired
dividends
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1
|
1
|
-
|
1
|
|
Dividends distribution to
non-controlling interest
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(65
)
|
(65
)
|
|
Capital contribution of
non-controlling interest
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
16
|
16
|
|
Balances
as of June 30, 2015 (recast)
|
574
|
5
|
123
|
793
|
7
|
117
|
2,755
|
428
|
7,235
|
12,037
|
943
|
12,980
|
|
|
06.30.17
|
06.30.16
(recast)
|
06.30.15
(recast)
|
|
|
|
Note
|
|
|
|
|
Operating
activities:
|
|
|
|
|
|
Net cash generated
from continuing operating activities before income tax
paid
|
16
|
9,704
|
4,866
|
1,263
|
|
Income tax and MPIT
paid
|
|
(967
)
|
(804
)
|
(429
)
|
|
Net cash
generated from continuing operating activities
|
|
8,737
|
4,062
|
834
|
|
Net cash generated
from discontinued operating activities
|
|
322
|
77
|
-
|
|
Net cash
generated from operating activities
|
|
9,059
|
4,139
|
834
|
|
Investing
activities:
|
|
|
|
|
|
Capital increases
contributions to joint ventures and associates
|
|
(183
)
|
(207
)
|
(39
)
|
|
Purchases of
investment properties
|
|
(2,853
)
|
(888
)
|
(407
)
|
|
Proceeds from sales
of investment properties
|
|
291
|
1,393
|
2,447
|
|
Purchases of
property, plant and equipment
|
|
(2,629
)
|
(1,021
)
|
(48
)
|
|
Proceeds from sales
of property, plant and equipment
|
|
8
|
-
|
-
|
|
Purchases of
intangible assets
|
|
(501
)
|
(131
)
|
(5
)
|
|
Purchases of joint
ventures and associates
|
|
(348
)
|
-
|
(1,242
)
|
|
Proceeds from sales
of associates and joint ventures
|
|
-
|
9
|
56
|
|
Purchases of
subsidiaries, net of cash acquired
|
16
|
(46
)
|
-
|
-
|
|
Cash incorporated by
business combination, net of cash paid
|
16
|
-
|
9,193
|
-
|
|
Dividends
received
|
|
251
|
99
|
13
|
|
Purchases of
investments in financial assets
|
|
(4,782
)
|
(11,901
)
|
(2,934
)
|
|
Proceeds from sales
of investments in financial assets
|
|
4,569
|
11,957
|
2,339
|
|
Interests received of
financial assets
|
|
216
|
112
|
95
|
|
Loans granted to
related parties
|
|
(4
)
|
(852
)
|
-
|
|
Suppliers
advances
|
|
-
|
(7
)
|
(14
)
|
|
Net cash
(used in) generated from continuing investing
activities
|
(6,011
)
|
7,756
|
261
|
|
|
Net cash
generated from discontinued investing activities
|
3,943
|
454
|
-
|
|
|
Net cash
(used in) generated in investing activities
|
|
(2,068
)
|
8,210
|
261
|
|
Financing
activities:
|
|
|
|
|
|
Borrowings
|
|
6,250
|
6,011
|
606
|
|
Payment of
borrowings
|
|
(14,577
)
|
(9,554
)
|
(1,073
)
|
|
Issuance of
non-convertible notes
|
|
20,435
|
7,622
|
-
|
|
Payment of principal
from non-convertible notes
|
|
(5,531
)
|
(4,253
)
|
-
|
|
Loans from related
parties
|
|
-
|
4
|
22
|
|
Payment of borrowings
from joint ventures and associates
|
|
(14
)
|
(6
)
|
(2
)
|
|
Interests
paid
|
|
(5,692
)
|
(3,365
)
|
(547
)
|
|
Issuance of capital
in subsidiaries
|
|
2,112
|
-
|
-
|
|
Capital distribution
to non-controlling interest in subsidiaries
|
|
(6
)
|
(197
)
|
(228
)
|
|
Capital contributions
of non-controlling interest
|
|
202
|
1
|
16
|
|
Acquisition of
non-controlling interest in subsidiaries
|
|
(1,049
)
|
(1,047
)
|
(6
)
|
|
Proceeds from sale of
non-controlling interest in subsidiaries
|
|
2,738
|
-
|
-
|
|
Dividends
paid
|
|
(2,512
)
|
(106
)
|
(69
)
|
|
Receipts from
claims
|
|
-
|
90
|
-
|
|
Acquisition of
derivative financial instruments
|
|
(131
)
|
(620
)
|
(111
)
|
|
Proceeds from
derivative financial instruments
|
|
151
|
1,951
|
2
|
|
Net
cash generated from (used in) continuing financing
activities
|
|
2,376
|
(3,469
)
|
(1,390
)
|
|
Net cash used in
discontinued financing activities
|
|
(839
)
|
(499
)
|
-
|
|
Net
cash generated from (used in) financing activities
|
|
1,537
|
(3,968
)
|
(1,390
)
|
|
Net increase
(decrease) in cash and cash equivalents from continuing
activities
|
|
5,102
|
8,349
|
(295
)
|
|
Net increase in cash
and cash equivalents by discontinued activities
|
3,426
|
32
|
-
|
|
|
Net
Increase (decrease) in cash and cash equivalents
|
|
8,528
|
8,381
|
(295
)
|
|
Cash and cash
equivalents at beginning of year
|
14
|
13,866
|
375
|
610
|
|
Cash and cash
equivalents reclassified to held for sale
|
|
(157
)
|
-
|
-
|
|
Foreign exchange gain
on cash and cash equivalents
|
|
2,617
|
5,110
|
60
|
|
Cash
and cash equivalents at end of the year
|
14
|
24,854
|
13,866
|
375
|
|
|
06.30.2016
(originally
issued)
|
06.30.2016
(adjustment)
|
|
06.30.2016(other
reclassifications) h)
|
06.30.2016(recast)
|
|
Revenues
|
32,675
|
-
|
|
(1,152
)
|
31,523
|
|
Costs
|
(22,499
)
|
541
|
a)
|
859
|
(21,099
)
|
|
Gross
profit
|
10,176
|
541
|
|
(293
)
|
10,424
|
|
Gain from disposal of
investment properties
|
1,113
|
(1,113
)
|
b)
|
-
|
-
|
|
Net gain from fair value
adjustments of investment properties
|
-
|
17,898
|
c)
|
(339
)
|
17,559
|
|
General and administrative
expenses
|
(1,933
)
|
-
|
|
94
|
(1,839
)
|
|
Selling
expenses
|
(5,948
)
|
-
|
|
244
|
(5,704
)
|
|
Other operating results,
net
|
24
|
(49
)
|
d)
|
(26
)
|
(51
)
|
|
Profit
from operations
|
3,432
|
17,277
|
|
(320
)
|
20,389
|
|
Share of (loss) / profit of
associates and joint ventures
|
447
|
289
|
e)
|
(228
)
|
508
|
|
Profit
before finance results and income tax
|
3,879
|
17,566
|
|
(548
)
|
20,897
|
|
Finance income
|
1,788
|
-
|
|
(492
)
|
1,296
|
|
Finance cost
|
(5,938
)
|
-
|
|
270
|
(5,668
)
|
|
Other financial
results
|
(870
)
|
-
|
|
352
|
(518
)
|
|
Financial results,
net
|
(5,020
)
|
-
|
|
130
|
(4,890
)
|
|
(Loss) /
Profit before income tax
|
(1,141
)
|
17,566
|
|
(418
)
|
16,007
|
|
Income tax
|
(149
)
|
(6,198
)
|
f)
|
(26
)
|
(6,373
)
|
|
(Loss) /
Profit from continuing operations
|
(1,290
)
|
11,368
|
|
(444
)
|
9,634
|
|
Profit from discontinued
operations
|
-
|
-
|
|
444
|
444
|
|
(Loss) /
Profit for the year
|
(1,290
)
|
11,368
|
|
-
|
10,078
|
|
|
|
|
|
|
|
|
Attributable
to:
|
|
|
|
|
|
|
Equity holders of the
parent
|
(693
)
|
10,227
|
|
-
|
9,534
|
|
Non-controlling
interest
|
(597
)
|
1,141
|
|
-
|
544
|
|
|
06.30.16
(originally
issued)
|
06.30.16
(adjustment)
|
|
06.30.2016(other
reclassifications) h)
|
06.30.16(recast)
|
|
(Loss) /
Profit for the year
|
(1,290
)
|
11,368
|
|
-
|
10,078
|
|
Other comprehensive income /
(loss)
|
|
|
|
|
|
|
Items
that may be reclassified subsequently to profit or
loss:
|
|
|
|
|
|
|
Cumulative translation
adjustment
|
4,005
|
263
|
g)
|
85
|
4,353
|
|
Change in the fair
value of hedging instruments net of income taxes
|
(93
)
|
-
|
|
96
|
3
|
|
Items
that may not be reclassified subsequently to profit or loss, net of
income tax
|
|
|
|
|
|
|
Actuarial loss from
defined benefit plans
|
(42
)
|
-
|
|
13
|
(29
)
|
|
Other comprehensive income
for the year from continuing operations
|
3,870
|
263
|
|
194
|
4,327
|
|
Other comprehensive
loss for the year from discontinued operations
|
-
|
-
|
|
(194
)
|
(194
)
|
|
Total comprehensive income
for the year
|
2,580
|
11,631
|
|
-
|
14,211
|
|
|
|
|
|
|
|
|
Attributable
to:
|
|
|
|
|
|
|
Equity holders of the
parent
|
(840
)
|
10,445
|
|
-
|
9,605
|
|
Non-controlling
interest
|
3,420
|
1,186
|
|
-
|
4,606
|
|
|
|
|
|
|
|
|
|
06.30.2015
(originally
issued)
|
06.30.2015
(adjustment)
|
|
06.30.2015(recast)
|
|
Revenues
|
3,403
|
-
|
|
3,403
|
|
Costs
|
(1,511
)
|
142
|
a)
|
(1,369
)
|
|
Gross
Profit
|
1,892
|
142
|
|
2,034
|
|
Gain from disposal of
investment properties
|
1,163
|
(1,163
)
|
b)
|
-
|
|
Net gain from fair value
adjustments of investment properties
|
-
|
3,958
|
c)
|
3,958
|
|
General and administrative
expenses
|
(374
)
|
-
|
|
(374
)
|
|
Selling
expenses
|
(194
)
|
-
|
|
(194
)
|
|
Other operating results,
net
|
28
|
5
|
d)
|
33
|
|
Profit
from operations
|
2,515
|
2,942
|
|
5,457
|
|
Share of (loss) / profit of
associates and joint ventures
|
(1,023
)
|
210
|
e)
|
(813
)
|
|
Profit
before finance results and income tax
|
1,492
|
3,152
|
|
4,644
|
|
Finance income
|
137
|
-
|
|
137
|
|
Finance cost
|
(1,107
)
|
-
|
|
(1,107
)
|
|
Other financial
results
|
37
|
-
|
|
37
|
|
Financial results,
net
|
(933
)
|
-
|
|
(933
)
|
|
Profit
before income tax
|
559
|
3,152
|
|
3,711
|
|
Income tax
|
(489
)
|
(1,092
)
|
f)
|
(1,581
)
|
|
Profit
for the year
|
70
|
2,060
|
|
2,130
|
|
|
|
|
|
|
|
Attributable
to:
|
|
|
|
|
|
Equity holders of the
parent
|
(41
)
|
1,939
|
|
1,898
|
|
Non-controlling
interest
|
111
|
121
|
|
232
|
|
|
06.30.15
(originally
issued)
|
06.30.15
(adjustment)
|
|
06.30.15(recast)
|
|
Profit
for the year
|
70
|
2,060
|
|
2,130
|
|
Other comprehensive income /
(loss)
|
|
|
|
|
|
Items
that may be reclassified subsequently to profit or
loss:
|
|
|
|
|
|
Cumulative translation
adjustment
|
(108
)
|
-
|
g)
|
(108
)
|
|
Other comprehensive loss for
the year from continuing operations
|
(108
)
|
-
|
|
(108
)
|
|
Other comprehensive
income for the year from discontinued operations
|
-
|
-
|
|
-
|
|
Total comprehensive income
for the year
|
(38
)
|
2,060
|
|
2,022
|
|
|
|
|
|
|
|
Attributable
to:
|
|
|
|
|
|
Equity holders of the
parent
|
(165
)
|
1,938
|
|
1,773
|
|
Non-controlling
interest
|
127
|
122
|
|
249
|
|
|
06.30.2016
(originally
issued)
|
06.30.2016
(adjustment)
|
|
06.30.2016(recast)
|
|
ASSETS
|
|
|
|
|
|
Non-current
Assets
|
|
|
|
|
|
Investment
properties
|
49,872
|
32,831
|
a
)
|
82,703
|
|
Property, plant and
equipment
|
24,055
|
(6
)
|
b
)
|
24,049
|
|
Trading
properties
|
4,471
|
259
|
b
)
|
4,730
|
|
Intangible
assets
|
11,763
|
-
|
|
11,763
|
|
Investments in associates
and joint ventures
|
16,236
|
644
|
c
)
|
16,880
|
|
Deferred income tax
assets
|
638
|
(587
)
|
d
)
|
51
|
|
Income tax and MPIT
credit
|
123
|
-
|
|
123
|
|
Restricted
assets
|
54
|
-
|
|
54
|
|
Trade and other
receivables
|
3,441
|
-
|
|
3,441
|
|
Employee
benefits
|
4
|
-
|
|
4
|
|
Investments in financial
assets
|
2,226
|
-
|
|
2,226
|
|
Financial assets held
for sale
|
3,346
|
-
|
|
3,346
|
|
Derivative financial
instruments
|
8
|
-
|
|
8
|
|
Total
Non-current Assets
|
116,237
|
33,141
|
|
149,378
|
|
Current
Assets
|
|
|
|
|
|
Trading
properties
|
241
|
-
|
|
241
|
|
Inventories
|
3,246
|
-
|
|
3,246
|
|
Restricted
assets
|
564
|
-
|
|
564
|
|
Income tax and MPIT
credit
|
506
|
-
|
|
506
|
|
Trade and other
receivables
|
13,409
|
-
|
|
13,409
|
|
Investments in financial
assets
|
9,656
|
-
|
|
9,656
|
|
Financial assets held
for sale
|
1,256
|
-
|
|
1,256
|
|
Derivative financial
instruments
|
19
|
-
|
|
19
|
|
Cash and cash
equivalents
|
13,866
|
-
|
|
13,866
|
|
Total
Current Assets
|
42,763
|
-
|
|
42,763
|
|
TOTAL
ASSETS
|
159,000
|
33,141
|
|
192,141
|
|
SHAREHOLDERS’
EQUITY
|
|
|
|
|
|
Share Capital
|
575
|
-
|
|
575
|
|
Treasury
shares
|
4
|
-
|
|
4
|
|
Inflation adjustment of
share capital and treasury shares
|
123
|
-
|
|
123
|
|
Share premium
|
793
|
-
|
|
793
|
|
Additional paid-in capital
from treasury shares
|
16
|
-
|
|
16
|
|
Legal reserve
|
117
|
-
|
|
117
|
|
Special
reserve
|
4
|
2,751
|
|
2,755
|
|
Cost of treasury
shares
|
(29
)
|
-
|
|
(29
)
|
|
Changes in non-controlling
interest
|
94
|
(73
)
|
|
21
|
|
Reserve for share-based
payments
|
67
|
-
|
|
67
|
|
Reserve for future
dividends
|
520
|
-
|
|
520
|
|
Hedging
instruments
|
(37
)
|
-
|
|
(37
)
|
|
Reserve for defined benefit
plans
|
(10
)
|
-
|
|
(10
)
|
|
Cumulative translation
adjustment reserve
|
84
|
337
|
|
421
|
|
Other reserves from
subsidiaries
|
37
|
-
|
|
37
|
|
(Accumulated deficit) /
Retained earnings
|
(1,243
)
|
17,502
|
|
16,259
|
|
Total attributable to equity
holders of the parent
|
1,115
|
20,517
|
e
)
|
21,632
|
|
Non-controlling
interest
|
12,386
|
1,838
|
f
)
|
14,224
|
|
TOTAL SHAREHOLDERS’
EQUITY
|
13,501
|
22,355
|
|
35,856
|
|
LIABILITIES
|
|
|
|
|
|
Non-Current
Liabilities
|
|
|
|
|
|
Trade and other
payables
|
1,518
|
-
|
|
1,518
|
|
Borrowings
|
90,680
|
-
|
|
90,680
|
|
Derivative financial
instruments
|
105
|
-
|
|
105
|
|
Deferred income tax
liabilities
|
7,571
|
11,579
|
d
)'
|
19,150
|
|
Employee
benefits
|
689
|
-
|
|
689
|
|
Salaries and social
security liabilities
|
11
|
-
|
|
11
|
|
Provision
allowances
|
1,325
|
(793
)
|
c)'
|
532
|
|
Total
Non-current Liabilities
|
101,899
|
10,786
|
|
112,685
|
|
Current
Liabilities
|
|
|
|
|
|
Trade and other
payables
|
17,874
|
-
|
|
17,874
|
|
Salaries and social
security liabilities
|
1,707
|
-
|
|
1,707
|
|
Income tax and MPIT
liabilities
|
616
|
-
|
|
616
|
|
Borrowings
|
22,252
|
-
|
|
22,252
|
|
Derivative financial
instruments
|
112
|
-
|
|
112
|
|
Provision
allowances
|
1,039
|
-
|
|
1,039
|
|
Total
Current Liabilities
|
43,600
|
-
|
|
43,600
|
|
TOTAL
LIABILITIES
|
145,499
|
10,786
|
|
156,285
|
|
TOTAL
SHAREHOLDERS’ EQUITY AND LIABILITIES
|
159,000
|
33,141
|
|
192,141
|
|
|
06.30.2015
(originally
issued)
|
06.30.2015
(adjustment)
|
|
06.30.2015(recast)
|
|
ASSETS
|
|
|
|
|
|
Non-current
Assets
|
|
|
|
|
|
Investment
properties
|
3,490
|
15,727
|
a
)
|
19,217
|
|
Property, plant and
equipment
|
243
|
(6
)
|
b
)
|
237
|
|
Trading
properties
|
128
|
13
|
b
)
|
141
|
|
Intangible
assets
|
127
|
-
|
|
127
|
|
Investments in associates
and joint ventures
|
2,552
|
418
|
c
)
|
2,970
|
|
Deferred income tax
assets
|
53
|
4
|
d
)
|
57
|
|
Income tax and MPIT
credit
|
109
|
-
|
|
109
|
|
Trade and other
receivables
|
115
|
-
|
|
115
|
|
Investments in financial
assets
|
703
|
-
|
|
703
|
|
Derivative financial
instruments
|
206
|
-
|
|
206
|
|
Total
Non-current Assets
|
7,726
|
16,156
|
|
23,882
|
|
Current
Assets
|
|
|
|
|
|
Trading
properties
|
3
|
-
|
|
3
|
|
Inventories
|
23
|
-
|
|
23
|
|
Restricted
assets
|
9
|
-
|
|
9
|
|
Income tax and MPIT
credit
|
19
|
-
|
|
19
|
|
Trade and other
receivables
|
1,143
|
-
|
|
1,143
|
|
Investments in financial
assets
|
295
|
-
|
|
295
|
|
Derivative financial
instruments
|
29
|
-
|
|
29
|
|
Cash and cash
equivalents
|
375
|
-
|
|
375
|
|
Total
Current Assets
|
1,896
|
-
|
|
1,896
|
|
TOTAL
ASSETS
|
9,622
|
16,156
|
|
25,778
|
|
SHAREHOLDERS’
EQUITY
|
|
|
|
|
|
Share Capital
|
574
|
-
|
|
574
|
|
Treasury
shares
|
5
|
-
|
|
5
|
|
Inflation adjustment of
share capital and treasury shares
|
123
|
-
|
|
123
|
|
Share premium
|
793
|
-
|
|
793
|
|
Additional paid-in capital
from treasury shares
|
7
|
-
|
|
7
|
|
Legal reserve
|
117
|
-
|
|
117
|
|
Special
reserve
|
4
|
2,751
|
|
2,755
|
|
Cost of treasury
shares
|
(34
)
|
-
|
|
(34
)
|
|
Changes in non-controlling
interest
|
(6
)
|
10
|
|
4
|
|
Reserve for share-based
payments
|
64
|
-
|
|
64
|
|
Cumulative translation
adjustment reserve
|
275
|
119
|
|
394
|
|
(Accumulated deficit) /
Retained earnings
|
(40
)
|
7,275
|
|
7,235
|
|
Total attributable to equity
holders of the parent
|
1,882
|
10,155
|
e
)
|
12,037
|
|
Non-controlling
interest
|
376
|
567
|
f)
|
943
|
|
TOTAL
SHAREHOLDERS’ EQUITY
|
2,258
|
10,722
|
|
12,980
|
|
LIABILITIES
|
|
|
|
|
|
Non-Current
Liabilities
|
|
|
|
|
|
Trade and other
payables
|
255
|
-
|
|
255
|
|
Borrowings
|
3,736
|
-
|
|
3,736
|
|
Derivative financial
instruments
|
265
|
-
|
|
265
|
|
Deferred income tax
liabilities
|
51
|
5,779
|
c)
|
5,830
|
|
Salaries and social
security liabilities
|
2
|
-
|
|
2
|
|
Provision
allowances
|
374
|
(345
)
|
d)
|
29
|
|
Total
Non-current Liabilities
|
4,683
|
5,434
|
|
10,117
|
|
Current
Liabilities
|
|
|
|
|
|
Trade and other
payables
|
896
|
-
|
|
896
|
|
Salaries and social
security liabilities
|
123
|
-
|
|
123
|
|
Income tax and MPIT
liabilities
|
135
|
-
|
|
135
|
|
Borrowings
|
1,237
|
-
|
|
1,237
|
|
Derivative financial
instruments
|
238
|
-
|
|
238
|
|
Provision
allowances
|
52
|
-
|
|
52
|
|
Total
Current Liabilities
|
2,681
|
-
|
|
2,681
|
|
TOTAL
LIABILITIES
|
7,364
|
5,434
|
|
12,798
|
|
TOTAL
SHAREHOLDERS’ EQUITY AND LIABILITIES
|
9,622
|
16,156
|
|
25,778
|
|
|
07.01.2014
(originally
issued)
|
07.01.2014(adjustment)
|
|
07.01.2014(recast)
|
|
ASSETS
|
|
|
|
|
|
Non-current
Assets
|
|
|
|
|
|
Investment
properties
|
3,270
|
12,526
|
a)
|
15,796
|
|
Property, plant and
equipment
|
219
|
-
|
|
219
|
|
Trading
properties
|
130
|
1
|
b)
|
131
|
|
Intangible
assets
|
124
|
-
|
|
124
|
|
Investments in associates
and joint ventures
|
2,261
|
326
|
c)
|
2,587
|
|
Deferred income tax
assets
|
369
|
(328
)
|
d)
|
41
|
|
Income tax and MPIT
credit
|
110
|
-
|
|
110
|
|
Trade and other
receivables
|
92
|
-
|
|
92
|
|
Investments in financial
assets
|
275
|
-
|
|
275
|
|
Total
Non-current Assets
|
6,850
|
12,525
|
|
19,375
|
|
Current
Assets
|
|
|
|
|
|
Trading
properties
|
5
|
-
|
|
5
|
|
Inventories
|
17
|
-
|
|
17
|
|
Income tax and MPIT
credit
|
16
|
-
|
|
16
|
|
Group of assets held
for sale
|
1,358
|
291
|
b)
|
1,649
|
|
Trade and other
receivables
|
707
|
-
|
|
707
|
|
Investments in financial
assets
|
234
|
-
|
|
234
|
|
Derivative financial
instruments
|
13
|
-
|
|
13
|
|
Cash and cash
equivalents
|
610
|
-
|
|
610
|
|
Total
Current Assets
|
2,960
|
291
|
|
3,251
|
|
TOTAL
ASSETS
|
9,810
|
12,816
|
|
22,626
|
|
SHAREHOLDERS’
EQUITY
|
|
|
|
|
|
Share Capital
|
574
|
-
|
|
574
|
|
Treasury
shares
|
5
|
-
|
|
5
|
|
Inflation adjustment of
share capital and treasury shares
|
123
|
-
|
|
123
|
|
Share premium
|
793
|
-
|
|
793
|
|
Legal reserve
|
117
|
-
|
|
117
|
|
Special
reserve
|
375
|
2,751
|
|
3,126
|
|
Cost of treasury
shares
|
(38
)
|
-
|
|
(38
)
|
|
Changes in non-controlling
interest
|
(22
)
|
5
|
|
(17
)
|
|
Reserve for share-based
payments
|
53
|
-
|
|
53
|
|
Reserve for new
developments
|
414
|
-
|
|
414
|
|
Cumulative translation
adjustment reserve
|
399
|
120
|
|
519
|
|
(Accumulated deficit) /
Retained earnings
|
(785
)
|
5,336
|
|
4,551
|
|
Total attributable to equity
holders of the parent
|
2,008
|
8,212
|
e)
|
10,220
|
|
Non-controlling
interest
|
548
|
450
|
f)
|
998
|
|
TOTAL
SHAREHOLDERS’ EQUITY
|
2,556
|
8,662
|
|
11,218
|
|
LIABILITIES
|
|
|
|
|
|
Non-Current
Liabilities
|
|
|
|
|
|
Trade and other
payables
|
202
|
-
|
|
202
|
|
Borrowings
|
3,756
|
-
|
|
3,756
|
|
Derivative financial
instruments
|
321
|
-
|
|
321
|
|
Deferred income tax
liabilities
|
346
|
4,200
|
d)
|
4,546
|
|
Salaries and social
security liabilities
|
4
|
-
|
|
4
|
|
Provision
allowances
|
206
|
(177
)
|
c)
|
29
|
|
Total
Non-current Liabilities
|
4,835
|
4,023
|
|
8,858
|
|
Current
Liabilities
|
|
|
|
|
|
Trade and other
payables
|
679
|
-
|
|
679
|
|
Group of liabilities held
for sale
|
807
|
131
|
b)
|
938
|
|
Salaries and social
security liabilities
|
99
|
-
|
|
99
|
|
Income tax and MPIT
liabilities
|
65
|
-
|
|
65
|
|
Borrowings
|
737
|
-
|
|
737
|
|
Derivative financial
instruments
|
14
|
-
|
|
14
|
|
Provision
allowances
|
18
|
-
|
|
18
|
|
Total
Current Liabilities
|
2,419
|
131
|
|
2,550
|
|
TOTAL
LIABILITIES
|
7,254
|
4,154
|
|
11,408
|
|
TOTAL
SHAREHOLDERS’ EQUITY AND LIABILITIES
|
9,810
|
12,816
|
|
22,626
|
|
|
|
|
% of
ownership interest held by the Group
|
||
|
Name of the
entity
|
Country
|
Main activity
|
06.30.2017
|
06.30.2016
|
06.30.2015
|
|
IRSA's direct
interest:
|
|
|
|
|
|
|
IRSA CP
(1)
|
Argentina
|
Real
estate
|
94.61
%
|
94.61
%
|
95.80
%
|
|
E-Commerce Latina
S.A.
|
Argentina
|
Investment
|
100.00
%
|
100.00
%
|
100.00
%
|
|
Efanur
S.A.
|
Uruguay
|
Investment
|
100.00
%
|
100.00
%
|
100.00
%
|
|
Hoteles Argentinos
S.A.
|
Argentina
|
Hotel
|
80.00
%
|
80.00
%
|
80.00
%
|
|
Inversora Bolívar
S.A.
|
Argentina
|
Investment
|
100.00
%
|
100.00
%
|
100.00
%
|
|
Llao Llao Resorts S.A.
(2)
|
Argentina
|
Hotel
|
50.00
%
|
50.00
%
|
50.00
%
|
|
Nuevas Fronteras
S.A.
|
Argentina
|
Hotel
|
76.34
%
|
76.34
%
|
76.34
%
|
|
Palermo Invest
S.A.
|
Argentina
|
Investment
|
100.00
%
|
100.00
%
|
100.00
%
|
|
Ritelco
S.A.
|
Uruguay
|
Investment
|
100.00
%
|
100.00
%
|
100.00
%
|
|
Solares de Santa
María S.A. (3)
|
Argentina
|
Real
estate
|
-
|
-
|
100.00
%
|
|
Tyrus S.A.
|
Uruguay
|
Investment
|
100.00
%
|
100.00
%
|
100.00
%
|
|
Unicity S.A.
(3)
|
Argentina
|
Investment
|
-
|
-
|
100.00
%
|
|
IRSA
CP's direct interest:
|
|
|
|
|
|
|
Arcos del Gourmet
S.A.
|
Argentina
|
Real
estate
|
90.00
%
|
90.00
%
|
90.00
%
|
|
Emprendimiento Recoleta
S.A.
|
Argentina
|
Real
estate
|
53.68
%
|
53.68
%
|
53.68
%
|
|
Fibesa S.A.
(4)
|
Argentina
|
Real
estate
|
100.00
%
|
100.00
%
|
100.00
%
|
|
Panamerican Mall
S.A.
|
Argentina
|
Real
estate
|
80.00
%
|
80.00
%
|
80.00
%
|
|
Shopping Neuquén
S.A.
|
Argentina
|
Real
estate
|
99.92
%
|
99.14
%
|
99.14
%
|
|
Torodur
S.A.
|
Uruguay
|
Investment
|
100.00
%
|
100.00
%
|
100.00
%
|
|
EHSA
|
Argentina
|
Investment
|
70.00
%
|
-
|
-
|
|
Tyrus S.A.'s direct
interest:
|
|
|
|
|
|
|
DFL (4)
|
Bermudas
|
Investment
|
91.57
%
|
91.57
%
|
91.57
%
|
|
I Madison
LLC
|
USA
|
Investment
|
100.00
%
|
100.00
%
|
100.00
%
|
|
IRSA Development
LP
|
USA
|
Investment
|
100.00
%
|
100.00
%
|
100.00
%
|
|
IRSA International
LLC
|
USAs
|
Investment
|
100.00
%
|
100.00
%
|
100.00
%
|
|
Jiwin S.A.
|
Uruguay
|
Investment
|
100.00
%
|
100.00
%
|
100.00
%
|
|
Liveck
S.A.
|
Uruguay
|
Investment
|
100.00
%
|
100.00
%
|
100.00
%
|
|
Real Estate Investment
Group IV LP (REIG IV)
|
Bermudas
|
Investment
|
100.00
%
|
100.00
%
|
100.00
%
|
|
Real Estate Investment
Group V LP
|
Bermudas
|
Investment
|
100.00
%
|
100.00
%
|
100.00
%
|
|
Real Estate Strategies
LLC
|
USA
|
Investment
|
100.00
%
|
100.00
%
|
100.00
%
|
|
Efanur S.A.'s direct
interest:
|
|
|
|
|
|
|
Real Estate Strategies
LP
|
Bermudas
|
Investment
|
66.83
%
|
66.83
%
|
66.83
%
|
|
DFL's direct
interest:
|
|
|
|
|
|
|
IDB Development
Corporation Ltd.
|
Israel
|
Investment
|
68.28
%
|
68.28
%
|
-
|
|
IDBD's direct
interest:
|
|
|
|
|
|
|
Discount Investment
Corporation Ltd. (5)
|
Israel
|
Investment
|
77.25
%
|
76.43
%
|
-
|
|
IDB Tourism (2009)
Ltd.
|
Israel
|
Tourism
services
|
100.00
%
|
100.00
%
|
-
|
|
IDB Group Investment
Inc.
|
Israel
|
Investment
|
100.00
%
|
100.00
%
|
-
|
|
DIC's direct
interest:
|
|
|
|
|
|
|
Property & Building
Corporation Ltd.
|
Israel
|
Investment
|
64.44
%
|
76.45
%
|
-
|
|
Shufersal
Ltd.
|
Israel
|
Investment
|
54.19
%
|
52.95
%
|
-
|
|
Koor Industries
Ltd.
|
Israel
|
Investment
|
100.00
%
|
100.00
%
|
-
|
|
Cellcom Israel Ltd.
(6)
|
Israel
|
Investment
|
42.26
%
|
41.77
%
|
-
|
|
Elron Electronic
Industries Ltd.
|
Israel
|
Investment
|
50.32
%
|
50.32
%
|
-
|
|
Bartan Holdings and
Investments Ltd.
|
Israel
|
Investment
|
55.68
%
|
55.68
%
|
-
|
|
Epsilon Investment
House Ltd.
|
Israel
|
Investment
|
68.75
%
|
68.75
%
|
-
|
|
Buildings and
facilities
|
Between 5 and
50 years
|
|
Machinery and
equipment
|
Between 3 and
24 years
|
|
Communication
networks
|
Between 4 and
20 years
|
|
Others
|
Between 3 and
25 years
|
|
Estimation
|
Main
assumptions
|
Potential
implications
|
Main
references
|
|
Business combination - Allocation of
acquisition prices
|
Assumptions regarding timing, amount
of future revenues and expenses, revenue growth, expected rate of
return, economic conditions, discount rate, among
other.
|
Should the assumptions made be
inaccurate, the recognized combination may not be
correct.
|
|
|
Recoverable amounts of
cash-generating units (even those including goodwill), associates
and assets.
|
The discount rate and the expected
growth rate before taxes in connection with cash-generating
units.
The discount rate and the expected
growth rate after taxes in connection with associates.
Cash flows are determined based on
past experiences with the asset or with similar assets and in
accordance with the Group’s best factual assumption relative
to the economic conditions expected to prevail.
Business continuity of
cash-generating units.
Appraisals made by external
appraisers and valuators with relation to the assets’ fair
value, net of realization costs (including real estate
assets).
|
Should any of the assumptions made
be inaccurate, this could lead to differences in the recoverable
values of cash-generating units.
|
Note 11 – Property, plant and
equipment
Note 13 – Intangible
assets
|
|
Control, joint control or
significant influence
|
Judgment relative to the
determination that the Group holds an interest in the shares of
investees (considering the existence and influence of significant
potential voting rights), its right to designate members in the
executive management of such companies (usually the Board of
directors) based on the investees’ bylaws; the composition
and the rights of other shareholders of such investees and their
capacity to establish operating and financial policies for
investees or to take part in the establishment
thereof.
|
Accounting treatment of investments
as subsidiaries (consolidation) or associates (equity
method)
|
Note 2.3
|
|
Estimated useful life of intangible
assets and property, plant and equipment
|
Estimated useful life of assets
based on their conditions.
|
Recognition of accelerated or
decelerated depreciation by comparison against final actual
earnings (losses).
|
|
|
Fair value valuation of investment
properties
|
Fair value valuation made by
external appraisers and valuators. See Note 10.
|
Incorrect valuation of investment
property values
|
|
|
Income tax
|
The Group estimates the income tax
amount payable for transactions where the Treasury’s Claim
cannot be clearly determined.
Additionally, the Group evaluates
the recoverability of assets due to deferred taxes considering
whether some or all of the assets will not be
recoverable.
|
Upon the improper determination of
the provision for income tax, the Group will be bound to pay
additional taxes, including fines and compensatory and punitive
interest.
|
|
|
Allowance for doubtful
accounts
|
A periodic review is conducted of
receivables risks in the Group’s clients’ portfolios.
Bad debts based on the expiration of account receivables and
account receivables’ specific conditions.
|
Improper recognition of charges /
reimbursements of the allowance for bad debt.
|
|
|
Level 2 and 3 financial
instruments
|
Main assumptions used by the Group
are:
●
Discounted projected income by interest
rate
●
Values determined in accordance with the shares
in equity funds on the basis of its Financial Statements, based on
fair value or investment assessments.
●
Comparable market multiple (EV/GMV
ratio).
●
Underlying asset price
(Market price); share price volatility (historical) and market
interest-rate (Libor rate curve).
|
Incorrect recognition of a charge to
income / (loss).
|
|
|
Probability estimate of
contingent liabilities.
|
Whether more economic resources may
be spent in relation to litigation against the Group; such estimate
is based on legal advisors’ opinions.
|
Charge / reversal of provision in
relation to a claim.
|
|
|
|
July
2016
|
|
Fair
value of identifiable assets and assumed liabilities:
|
|
|
Investments in joint
ventures
|
(107
)
|
|
Trade and other
receivables
|
(97
)
|
|
Borrowings
|
55
|
|
Deferred income
tax
|
6
|
|
Income tax and MPIT
liabilities
|
1
|
|
Trade and other
payables
|
13
|
|
Provisions
|
2
|
|
Cash and cash equivalents
acquired
|
(7
)
|
|
Total
net identifiable assets
|
(134
)
|
|
Non-controlling
interest
|
40
|
|
Goodwill
|
(26
)
|
|
Total
|
(120
)
|
|
Fair value of the interest
held before the business combination
|
67
|
|
Total
consideration
|
(53
)
|
|
|
10.11.15
|
|
Fair value of the interest
in IDBD’s equity held before the business combination and
warrants
|
1,416
|
|
Total
consideration
|
1,416
|
|
|
10.11.15
|
|
Fair
value of identifiable assets and assumed liabilities:
|
|
|
Investment
properties
|
29,586
|
|
Property, plant and
equipment
|
15,104
|
|
Intangible
assets
|
6,603
|
|
Joint ventures and
investment in associates
|
9,268
|
|
Financial assets and other
assets held for sale
|
5,129
|
|
Trading
properties
|
2,656
|
|
Inventories
|
1,919
|
|
Income tax
credits
|
91
|
|
Trade and other
receivables
|
9,713
|
|
Investments in financial
assets
|
5,824
|
|
Cash and cash
equivalents
|
9,193
|
|
Deferred income
tax
|
(4,681
)
|
|
Provisions
|
(969
)
|
|
Borrowings
|
(60,306
)
|
|
Derivative financial
instruments, net
|
(54
)
|
|
Income tax
|
(267
)
|
|
Employee
benefits
|
(405
)
|
|
Trade and other
payables
|
(19,749
)
|
|
Total
net identifiable assets
|
8,655
|
|
Non-controlling
interest
|
(8,630
)
|
|
Goodwill
|
1,391
|
|
Total
|
1,416
|
|
|
Net
monetary position (Liability)/Asset
|
|||||
|
Functional
currency
|
June 30,
2017
|
June 30,
2016
(recast)
|
June 30,
2015
(recast)
|
|||
|
|
US$
|
NIS
|
US$
|
NIS
|
US$
|
NIS
|
|
Argentine Peso
|
(11,436
)
|
-
|
(5,370
)
|
-
|
(2,576
)
|
-
|
|
Uruguayan Peso
|
(131
)
|
-
|
6
|
-
|
(67
)
|
-
|
|
US
Dollar
|
-
|
1
|
-
|
(7
)
|
-
|
(254
)
|
|
Total
|
(11,567
)
|
1
|
(5,364
)
|
(7
)
|
(2,643
)
|
(254
)
|
|
As of
June 30, 2017
|
Less
than 1 year
|
Between
1 and 2 years
|
Between
2 and 3 years
|
Between
3 and 4 years
|
Later
than 4 years
|
Total
|
|
Trade and other
payables
|
752
|
8
|
6
|
2
|
5
|
773
|
|
Borrowings (excluding
finance leases)
|
1,656
|
529
|
528
|
525
|
6,749
|
9,987
|
|
Finance leases
|
2
|
1
|
1
|
-
|
-
|
4
|
|
Derivative financial
instruments
|
5
|
-
|
-
|
-
|
-
|
5
|
|
Total
|
2,415
|
538
|
535
|
527
|
6,754
|
10,769
|
|
As of
June 30, 2016(recast)
|
Less
than 1 year
|
Between
1 and 2 years
|
Between
2 and 3 years
|
Between
3 and 4 years
|
Later
than 4 years
|
Total
|
|
Trade and other
payables
|
627
|
204
|
1
|
-
|
-
|
832
|
|
Borrowings (excluding
finance leases)
|
3,518
|
494
|
475
|
491
|
6,760
|
11,738
|
|
Finance leases
|
2
|
1
|
1
|
-
|
-
|
4
|
|
Derivative financial
instruments
|
3
|
-
|
-
|
-
|
-
|
3
|
|
Total
|
4,150
|
699
|
477
|
491
|
6,760
|
12,577
|
|
As of
June 30, 2015(recast)
|
Less
than 1 year
|
Between
1 and 2 years
|
Between
2 and 3 years
|
Between
3 and 4 years
|
Later
than 4 years
|
Total
|
|
Trade and other
payables
|
447
|
11
|
3
|
-
|
-
|
461
|
|
Borrowings (excluding
finance leases)
|
876
|
2,822
|
147
|
143
|
1,553
|
5,541
|
|
Finance leases
|
2
|
1
|
-
|
-
|
-
|
3
|
|
Derivative financial
instruments
|
238
|
265
|
-
|
-
|
-
|
503
|
|
Total
|
1,563
|
3,099
|
150
|
143
|
1,553
|
6,508
|
|
|
June 30,
2017
|
June 30,
2016
(recast)
|
June 30,
2015
(recast)
|
|
Gearing ratio
(i)
|
31.66
%
|
29.91
%
|
28.30
%
|
|
Debt ratio
(ii)
|
29.13
%
|
25.27
%
|
25.31
%
|
|
As of
June 30, 2017
|
Less
than 1 year
|
Between
1 and 2 years
|
Between
2 and 3 years
|
Between
3 and 4 years
|
Later
than 4 years
|
Total
|
|
Trade and other
payables
|
16,850
|
1,584
|
692
|
-
|
-
|
19,126
|
|
Borrowings
|
23,733
|
18,084
|
20,837
|
13,353
|
67,537
|
143,544
|
|
Leases
|
10
|
5
|
5
|
5
|
-
|
25
|
|
Purchase
obligations
|
1,135
|
1,140
|
873
|
5
|
-
|
3,153
|
|
Derivative financial
instruments
|
62
|
76
|
-
|
-
|
-
|
138
|
|
Total
|
41,790
|
20,889
|
22,407
|
13,363
|
67,537
|
165,986
|
|
As of
June 30, 2016 (recast)
|
Less
than 1 year
|
Between
1 and 2 years
|
Between
2 and 3 years
|
Between
3 and 4 years
|
Later
than 4 years
|
Total
|
|
Trade and other
payables
|
13,046
|
234
|
561
|
54
|
4
|
13,899
|
|
Borrowings
|
20,714
|
19,328
|
29,522
|
9,435
|
52,232
|
131,231
|
|
Leases
|
2,254
|
2,086
|
1,802
|
1,487
|
3,398
|
11,027
|
|
Purchase
obligations
|
1,089
|
162
|
15
|
-
|
-
|
1,266
|
|
Derivative financial
instruments
|
105
|
47
|
58
|
-
|
-
|
210
|
|
Total
|
37,208
|
21,857
|
31,958
|
10,976
|
55,634
|
157,633
|
|
|
June 30,
2017
|
||
|
|
Operations
Center in Argentina
|
Operations
Center in Israel
|
Total
|
|
Revenues
|
4,311
|
68,422
|
72,733
|
|
Costs
|
(912
)
|
(49,110
)
|
(50,022
)
|
|
Gross
profit
|
3,399
|
19,312
|
22,711
|
|
Net gain from fair value
adjustments of investment properties
|
4,271
|
374
|
4,645
|
|
General and administrative
expenses
|
(721
)
|
(3,135
)
|
(3,856
)
|
|
Selling
expenses
|
(355
)
|
(13,093
)
|
(13,448
)
|
|
Other operating results,
net
|
(68
)
|
(196
)
|
(264
)
|
|
Profit
from operations
|
6,526
|
3,262
|
9,788
|
|
Share of (loss) / profit of
associates and joint ventures
|
(94
)
|
105
|
11
|
|
Segment
profit
|
6,432
|
3,367
|
9,799
|
|
Reportable
assets
|
44,885
|
178,964
|
223,849
|
|
Reportable
liabilities
|
-
|
(155,235
)
|
(155,235
)
|
|
Net
reportable assets
|
44,885
|
23,729
|
68,614
|
|
|
June 30,
2016 (recast)
|
||
|
|
Operations
Center in Argentina
|
Operations
Center in Israel
|
Total
|
|
Revenues
|
3,289
|
27,077
|
30,366
|
|
Costs
|
(658
)
|
(19,252
)
|
(19,910
)
|
|
Gross
Profit
|
2,631
|
7,825
|
10,456
|
|
Net gain / (loss) from fair
value adjustments of investment properties
|
18,209
|
(271
)
|
17,938
|
|
General and administrative
expenses
|
(554
)
|
(1,293
)
|
(1,847
)
|
|
Selling
expenses
|
(264
)
|
(5,442
)
|
(5,706
)
|
|
Other operating results,
net
|
(12
)
|
(32
)
|
(44
)
|
|
Profit
from operations
|
20,010
|
787
|
20,797
|
|
Share of (loss) / profit of
associates and joint ventures
|
127
|
123
|
250
|
|
Segment
profit
|
20,137
|
910
|
21,047
|
|
Reportable
assets
|
39,294
|
147,470
|
186,764
|
|
Reportable
liabilities
|
-
|
(132,989
)
|
(132,989
)
|
|
Net
reportable assets
|
39,294
|
14,481
|
53,775
|
|
|
June 30,
2015 (recast)
|
||
|
|
Operations
Center in Argentina
|
Operations
Center in Israel
|
Total
|
|
Revenues
|
2,548
|
-
|
2,548
|
|
Costs
|
(481
)
|
-
|
(481
)
|
|
Gross
Profit
|
2,067
|
-
|
2,067
|
|
Net gain from fair value
adjustments of investment properties
|
4,007
|
-
|
4,007
|
|
General and administrative
expenses
|
(378
)
|
-
|
(378
)
|
|
Selling
expenses
|
(196
)
|
-
|
(196
)
|
|
Other operating results,
net
|
33
|
-
|
33
|
|
Profit
from operations
|
5,533
|
-
|
5,533
|
|
Share of loss of associates
and joint ventures
|
(858
)
|
-
|
(858
)
|
|
Segment
profit
|
4,675
|
-
|
4,675
|
|
Reportable
assets
|
23,052
|
-
|
23,052
|
|
Reportable
liabilities
|
-
|
-
|
-
|
|
Net
reportable assets
|
23,052
|
-
|
23,052
|
|
|
June 30,
2017
|
||||||
|
|
Operations
Center in Argentina
|
||||||
|
|
Shopping
Malls
|
Offices
and others
|
Sales
and developments
|
Hotels
|
International
|
Financial
operations, Corporate and others
|
Total
|
|
Revenues
|
3,043
|
443
|
99
|
725
|
-
|
1
|
4,311
|
|
Costs
|
(350
)
|
(33
)
|
(43
)
|
(486
)
|
-
|
-
|
(912
)
|
|
Gross
profit
|
2,693
|
410
|
56
|
239
|
-
|
1
|
3,399
|
|
Net gain from fair value
adjustments of investment properties
|
2,068
|
1,354
|
849
|
-
|
-
|
-
|
4,271
|
|
General and administrative
expenses
|
(261
)
|
(33
)
|
(32
)
|
(135
)
|
(78
)
|
(182
)
|
(721
)
|
|
Selling
expenses
|
(188
)
|
(34
)
|
(16
)
|
(94
)
|
-
|
(23
)
|
(355
)
|
|
Other operating results,
net
|
(59
)
|
4
|
(36
)
|
(1
)
|
27
|
(3
)
|
(68
)
|
|
Profit /
(loss) from operations
|
4,253
|
1,701
|
821
|
9
|
(51
)
|
(207
)
|
6,526
|
|
Share of profit / (loss) of
joint ventures and associates
|
-
|
-
|
14
|
-
|
(196
)
|
88
|
(94
)
|
|
Segment
profit / (loss)
|
4,253
|
1,701
|
835
|
9
|
(247
)
|
(119
)
|
6,432
|
|
|
|
|
|
|
|
|
|
|
Investment
properties
|
28,799
|
7,669
|
4,739
|
-
|
-
|
-
|
41,207
|
|
Property, plant and
equipment
|
55
|
40
|
-
|
157
|
2
|
-
|
254
|
|
Trading
properties
|
-
|
-
|
587
|
-
|
-
|
-
|
587
|
|
Goodwill
|
1
|
36
|
-
|
-
|
-
|
-
|
37
|
|
Right to receive future
units under barter agreements
|
-
|
-
|
47
|
-
|
-
|
-
|
47
|
|
Inventories
|
23
|
1
|
-
|
10
|
-
|
-
|
34
|
|
Investments in joint
ventures and associates
|
-
|
113
|
95
|
-
|
570
|
1,941
|
2,719
|
|
Operating
assets
|
28,878
|
7,859
|
5,468
|
167
|
572
|
1,941
|
44,885
|
|
|
June 30,
2016 (recast)
|
||||||
|
|
Operations
Center in Argentina
|
||||||
|
|
Shopping
Malls
|
Offices
and others
|
Sales
and developments
|
Hotels
|
International
|
Financial
operations, Corporate and others
|
Total
|
|
Revenues
|
2,406
|
340
|
8
|
534
|
-
|
1
|
3,289
|
|
Costs
|
(256
)
|
(21
)
|
(20
)
|
(361
)
|
-
|
-
|
(658
)
|
|
Gross
profit / (loss)
|
2,150
|
319
|
(12
)
|
173
|
-
|
1
|
2,631
|
|
Net gain from fair value
adjustments of investment properties
|
16,132
|
1,304
|
773
|
-
|
-
|
-
|
18,209
|
|
General and administrative
expenses
|
(179
)
|
(24
)
|
(23
)
|
(103
)
|
(91
)
|
(134
)
|
(554
)
|
|
Selling
expenses
|
(145
)
|
(8
)
|
(23
)
|
(69
)
|
-
|
(19
)
|
(264
)
|
|
Other operating results,
net
|
(63
)
|
(6
)
|
(34
)
|
(2
)
|
92
|
1
|
(12
)
|
|
Profit /
(loss) from operations
|
17,895
|
1,585
|
681
|
(1
)
|
1
|
(151
)
|
20,010
|
|
Share of profit / (loss) of
joint ventures and associates
|
-
|
20
|
5
|
-
|
(129
)
|
231
|
127
|
|
Segment
profit / (loss)
|
17,895
|
1,605
|
686
|
(1
)
|
(128
)
|
80
|
20,137
|
|
|
|
|
|
|
|
|
|
|
Investment
properties
|
26,613
|
5,786
|
3,975
|
-
|
-
|
-
|
36,374
|
|
Property, plant and
equipment
|
49
|
17
|
2
|
156
|
2
|
-
|
226
|
|
Trading
properties
|
-
|
-
|
598
|
-
|
-
|
-
|
598
|
|
Goodwill
|
7
|
4
|
-
|
-
|
-
|
-
|
11
|
|
Right to receive future
units under barter agreements
|
-
|
-
|
90
|
-
|
-
|
-
|
90
|
|
Inventories
|
19
|
-
|
1
|
8
|
-
|
-
|
28
|
|
Investments in joint
ventures and associates
|
-
|
59
|
62
|
-
|
143
|
1,703
|
1,967
|
|
Operating
assets
|
26,688
|
5,866
|
4,728
|
164
|
145
|
1,703
|
39,294
|
|
|
June 30,
2015 (recast)
|
||||||
|
|
Operations
Center in Argentina
|
||||||
|
|
Shopping
Malls
|
Offices
and others
|
Sales
and developments
|
Hotels
|
International
|
Financial
operations, Corporate and others
|
Total
|
|
Revenues
|
1,778
|
333
|
15
|
396
|
26
|
-
|
2,548
|
|
Costs
|
(164
)
|
(13
)
|
(19
)
|
(278
)
|
(7
)
|
-
|
(481
)
|
|
Gross
profit / (loss)
|
1,614
|
320
|
(4
)
|
118
|
19
|
-
|
2,067
|
|
Net gain from fair value
adjustments of investment properties
|
729
|
1,871
|
1,407
|
-
|
-
|
-
|
4,007
|
|
General and administrative
expenses
|
(136
)
|
(3
)
|
(3
)
|
(78
)
|
(56
)
|
(102
)
|
(378
)
|
|
Selling
expenses
|
(113
)
|
(13
)
|
(2
)
|
(52
)
|
-
|
(16
)
|
(196
)
|
|
Other operating results,
net
|
(49
)
|
(117
)
|
(13
)
|
-
|
214
|
(2
)
|
33
|
|
Profit /
(loss) from operations
|
2,045
|
2,058
|
1,385
|
(12
)
|
177
|
(120
)
|
5,533
|
|
Share of profit / (loss) of
joint ventures and associates
|
-
|
5
|
1
|
1
|
(1,020
)
|
155
|
(858
)
|
|
Segment
profit / (loss)
|
2,045
|
2,063
|
1,386
|
(11
)
|
(843
)
|
35
|
4,675
|
|
|
|
|
|
|
|
|
|
|
Investment
properties
|
10,415
|
5,460
|
3,694
|
-
|
-
|
-
|
19,569
|
|
Property, plant and
equipment
|
48
|
23
|
1
|
165
|
1
|
-
|
238
|
|
Trading
properties
|
-
|
-
|
149
|
-
|
-
|
-
|
149
|
|
Goodwill
|
7
|
4
|
-
|
-
|
-
|
-
|
11
|
|
Right to receive future
units under barter agreements
|
-
|
-
|
90
|
-
|
-
|
-
|
90
|
|
Inventories
|
16
|
-
|
-
|
7
|
-
|
-
|
23
|
|
Investments in joint
ventures and associates
|
-
|
43
|
47
|
-
|
1,478
|
1,404
|
2,972
|
|
Operating
assets
|
10,486
|
5,530
|
3,981
|
172
|
1,479
|
1,404
|
23,052
|
|
|
Real
Estate
|
Supermarkets
|
Telecommunications
|
Insurance
|
Others
|
Total
|
|
Revenues
|
4,918
|
47,277
|
15,964
|
-
|
263
|
68,422
|
|
Costs
|
(2,333
)
|
(35,432
)
|
(11,183
)
|
-
|
(162
)
|
(49,110
)
|
|
Gross
Profit
|
2,585
|
11,845
|
4,781
|
-
|
101
|
19,312
|
|
Net gain from fair value
adjustments of investment properties
|
374
|
-
|
-
|
-
|
-
|
374
|
|
General and administrative
expenses
|
(290
)
|
(627
)
|
(1,592
)
|
-
|
(626
)
|
(3,135
)
|
|
Selling
expenses
|
(91
)
|
(9,517
)
|
(3,406
)
|
-
|
(79
)
|
(13,093
)
|
|
Other operating results,
net
|
46
|
(52
)
|
(36
)
|
-
|
(154
)
|
(196
)
|
|
Profit /
(loss) from operations
|
2,624
|
1,649
|
(253
)
|
-
|
(758
)
|
3,262
|
|
Share of profit / (loss) of
joint ventures and associates
|
46
|
75
|
-
|
-
|
(16
)
|
105
|
|
Segment
profit / (loss)
|
2,670
|
1,724
|
(253
)
|
-
|
(774
)
|
3,367
|
|
|
|
|
|
|
|
|
|
Operating
assets
|
79,427
|
38,521
|
31,648
|
8,562
|
20,806
|
178,964
|
|
Operating
liabilities
|
(64,100
)
|
(29,239
)
|
(25,032
)
|
-
|
(36,864
)
|
(155,235
)
|
|
Operating
assets (liabilities), net
|
15,327
|
9,282
|
6,616
|
8,562
|
(16,058
)
|
23,729
|
|
|
Real
Estate
|
Supermarkets
|
Telecommunications
|
Insurance
|
Others
|
Total
|
|
Revenues
|
1,538
|
18,610
|
6,655
|
-
|
274
|
27,077
|
|
Costs
|
(467
)
|
(14,076
)
|
(4,525
)
|
-
|
(184
)
|
(19,252
)
|
|
Gross
Profit
|
1,071
|
4,534
|
2,130
|
-
|
90
|
7,825
|
|
Net loss from fair value
adjustments of investment properties
|
(271
)
|
-
|
-
|
-
|
-
|
(271
)
|
|
General and administrative
expenses
|
(100
)
|
(203
)
|
(708
)
|
-
|
(282
)
|
(1,293
)
|
|
Selling
expenses
|
(29
)
|
(3,907
)
|
(1,493
)
|
-
|
(13
)
|
(5,442
)
|
|
Other operating results,
net
|
(19
)
|
(13
)
|
-
|
-
|
-
|
(32
)
|
|
Profit /
(loss) from operations
|
652
|
411
|
(71
)
|
-
|
(205
)
|
787
|
|
Share of profit / (loss) of
associates and joint ventures
|
226
|
-
|
-
|
-
|
(103
)
|
123
|
|
Segment
profit / (loss)
|
878
|
411
|
(71
)
|
-
|
(308
)
|
910
|
|
|
|
|
|
|
|
|
|
Operating
assets
|
60,678
|
29,440
|
27,345
|
4,602
|
25,405
|
147,470
|
|
Operating
liabilities
|
(49,576
)
|
(23,614
)
|
(21,657
)
|
-
|
(38,142
)
|
(132,989
)
|
|
Operating
assets (liabilities), net
|
11,102
|
5,826
|
5,688
|
4,602
|
(12,737
)
|
14,481
|
|
|
June 30,
2017
|
||||
|
|
Total as
per segment information
|
Adjustment
for share of profit / (loss) of joint ventures
|
Expenses
and collective promotion funds
|
Adjustment
to income for elimination of inter segment
transactions
|
Total as
per Statement of Income
|
|
Revenues
|
72,733
|
(41
)
|
1,490
|
(10
)
|
74,172
|
|
Costs
|
(50,022
)
|
18
|
(1,517
)
|
-
|
(51,521
)
|
|
Gross
profit
|
22,711
|
(23
)
|
(27
)
|
(10
)
|
22,651
|
|
Net gain from fair value
adjustments of investment properties
|
4,645
|
(192
)
|
-
|
-
|
4,453
|
|
General and administrative
expenses
|
(3,856
)
|
5
|
-
|
8
|
(3,843
)
|
|
Selling
expenses
|
(13,448
)
|
5
|
-
|
2
|
(13,441
)
|
|
Other operating results,
net
|
(264
)
|
(6
)
|
-
|
-
|
(270
)
|
|
Profit
from operations
|
9,788
|
(211
)
|
(27
)
|
-
|
9,550
|
|
Share of profit of joint
ventures and associates
|
11
|
174
|
-
|
-
|
185
|
|
Profit
before financial results and income tax
|
9,799
|
(37
)
|
(27
)
|
-
|
9,735
|
|
|
June 30,
2016 (recast)
|
||||
|
|
Total as
per segment information
|
Adjustment
for share of profit / (loss) of joint ventures
|
Expenses
and collective promotion funds
|
Adjustment
to income for elimination of inter segment
transactions
|
Total as
per Statement of Income
|
|
Revenues
|
30,366
|
(29
)
|
1,194
|
(8
)
|
31,523
|
|
Costs
|
(19,910
)
|
12
|
(1,207
)
|
6
|
(21,099
)
|
|
Gross
profit
|
10,456
|
(17
)
|
(13
)
|
(2
)
|
10,424
|
|
Net gain from fair value
adjustments of investment properties
|
17,938
|
(379
)
|
-
|
-
|
17,559
|
|
General and administrative
expenses
|
(1,847
)
|
1
|
-
|
7
|
(1,839
)
|
|
Selling
expenses
|
(5,706
)
|
2
|
-
|
-
|
(5,704
)
|
|
Other operating results,
net
|
(44
)
|
(2
)
|
-
|
(5
)
|
(51
)
|
|
Profit
from operations
|
20,797
|
(395
)
|
(13
)
|
-
|
20,389
|
|
Share of (loss) / profit of
joint ventures and associates
|
250
|
258
|
-
|
-
|
508
|
|
Profit
before financial results and income tax
|
21,047
|
(137
)
|
(13
)
|
-
|
20,897
|
|
|
June 30,
2015 (recast)
|
||||
|
|
Total as
per segment information
|
Adjustment
for share of profit / (loss) of joint ventures
|
Expenses
and collective promotion funds
|
Adjustment
to income for elimination of inter segment
transactions
|
Total as
per Statement of Income
|
|
Revenues
|
2,548
|
(27
)
|
887
|
(5
)
|
3,403
|
|
Costs
|
(481
)
|
9
|
(901
)
|
4
|
(1,369
)
|
|
Gross
profit
|
2,067
|
(18
)
|
(14
)
|
(1
)
|
2,034
|
|
Net gain fair value
adjustments of investment properties
|
4,007
|
(49
)
|
-
|
-
|
3,958
|
|
General and administrative
expenses
|
(378
)
|
1
|
-
|
3
|
(374
)
|
|
Selling
expenses
|
(196
)
|
2
|
-
|
-
|
(194
)
|
|
Other operating results,
net
|
33
|
2
|
-
|
(2
)
|
33
|
|
Profit
from operations
|
5,533
|
(62
)
|
(14
)
|
-
|
5,457
|
|
Share of (loss) / profit of
associates
|
(858
)
|
45
|
-
|
-
|
(813
)
|
|
Profit
before financial results and income tax
|
4,675
|
(17
)
|
(14
)
|
-
|
4,644
|
|
|
June 30,
2017
|
June 30,
2016 (recast)
|
June 30,
2015
(recast)
|
|||||
|
|
Operations
Center in Argentina
|
Operations
Center in Israel
|
Total
|
Operations
Center in Argentina
|
Operations
Center in Israel
|
Total
|
Operations
Center in Argentina
|
Total
|
|
Total
assets based on segment information
|
44,885
|
178,964
|
223,849
|
39,294
|
147,470
|
186,764
|
23,052
|
23,052
|
|
Proportionate share in
assets per segment of joint ventures (3)
|
(928
)
|
-
|
(928
)
|
(763
)
|
-
|
(763
)
|
(362
)
|
(362
)
|
|
Investment in joint
ventures (1)
|
735
|
-
|
735
|
621
|
-
|
621
|
342
|
342
|
|
Other non-reportable assets
(2)
|
7,586
|
-
|
7,586
|
5,519
|
-
|
5,519
|
2,746
|
2,746
|
|
Total
assets as per Statement of Financial Position
|
52,278
|
178,964
|
231,242
|
44,671
|
147,470
|
192,141
|
25,778
|
25,778
|
|
|
June 30,
2017
|
June 30,
2016 (recast)
|
June 30,
2015
(recast)
|
|
Investment
properties
|
916
|
669
|
353
|
|
Property, plant and
equipment
|
1
|
1
|
1
|
|
Trading
properties
|
5
|
88
|
3
|
|
Goodwill
|
5
|
5
|
5
|
|
Inventories
|
1
|
-
|
-
|
|
Total
proportionate share in assets per segment of joint
ventures
|
928
|
763
|
362
|
|
|
June 30,
2017
|
June 30,
2016 (recast)
|
June 30,
2015
(recast)
|
|||||
|
|
Operations
Center in Argentina
|
Operations
Center in Israel
|
Total
|
Operations
Center in Argentina
|
Operations
Center in Israel
|
Total
|
Operations
Center in Argentina
|
Total
|
|
Total
liabilities based on segment information
|
-
|
155,235
|
155,235
|
-
|
132,989
|
132,989
|
-
|
-
|
|
Plus:
|
|
|
|
|
|
|
|
|
|
Other non-reportable
liabilities
|
28,671
|
-
|
28,671
|
23,296
|
-
|
23,296
|
12,798
|
12,798
|
|
Total liabilities as per
Statement of Financial Position
|
28,671
|
155,235
|
183,906
|
23,296
|
132,989
|
156,285
|
12,798
|
12,798
|
|
|
As of
June 30, 2017
|
Year
ended June 30, 2017
|
||||||||||||||
|
|
Direct
interest of non-controlling interest %
|
Current
Assets
|
Non-current
Assets
|
Current
Liabilities
|
Non-current
Liabilities
|
Net
assets
|
Book
value of non-controlling interests
|
Revenues
|
Net
income / (loss)
|
Total
comprehensive income / (loss)
|
Total
comprehensive profit / (loss) attributable to non-controlling
interest
|
Cash of
Operating activities
|
Cash of
investing activities
|
Cash of
financial activities
|
Net
Increase (decrease) in cash and cash equivalents
|
Dividends
distribution to non-controlling shareholders
|
|
Elron
|
49.68
%
|
1,669
|
1,183
|
162
|
10
|
2,680
|
1,975
|
-
|
(427
)
|
(63
)
|
(342
)
|
(235
)
|
147
|
(200
)
|
(288
)
|
106
|
|
PBC
|
35.56
%
|
10,956
|
64,345
|
10,503
|
49,902
|
14,896
|
11,161
|
4,877
|
886
|
(353
)
|
1,254
|
2,470
|
(2,208
)
|
283
|
545
|
(975
)
|
|
Cellcom
|
57.74
%
|
11,209
|
18,273
|
8,171
|
15,974
|
5,337
|
3,706
|
15,739
|
(329
)
|
-
|
(224
)
|
2,348
|
(1,574
)
|
(1,348
)
|
(574
)
|
-
|
|
Shufersal
|
39.33
%
|
12,764
|
23,482
|
16,556
|
12,983
|
6,707
|
3,840
|
47,192
|
1,000
|
(7
)
|
601
|
2,883
|
(1,590
)
|
(1,798
)
|
(505
)
|
(265
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of
June 30, 2016 (recast)
|
Year
ended June 30, 2016 (recast)
|
||||||||||||||
|
|
Direct
interest of non-controlling interest %
|
Current
Assets
|
Non-current
Assets
|
Current
Liabilities
|
Non-current
Liabilities
|
Net
assets
|
Book
value of non-controlling interests
|
Revenues
|
Net
income / (loss)
|
Total
comprehensive income / (loss)
|
Total
comprehensive profit / (loss) attributable to non-controlling
interest
|
Cash of
Operating activities
|
Cash of
investing activities
|
Cash of
financial activities
|
Net
Increase (decrease) in cash and cash equivalents
|
Dividends
distribution to non-controlling shareholders
|
|
Elron
|
49.68
%
|
2,145
|
922
|
82
|
31
|
2,954
|
2,522
|
3
|
(97
)
|
(200
)
|
(126
)
|
(171
)
|
(58
)
|
13
|
(216
)
|
-
|
|
PBC
|
23.55
%
|
10,435
|
48,010
|
9,925
|
37,684
|
10,836
|
7,220
|
1,606
|
957
|
675
|
795
|
1,085
|
292
|
(2,519
)
|
(1,142
)
|
(336
)
|
|
Cellcom
|
58.23
%
|
9,368
|
16,113
|
7,629
|
13,210
|
4,642
|
3,795
|
6,655
|
(64
)
|
(67
)
|
(39
)
|
1,442
|
(241
)
|
(776
)
|
425
|
(6
)
|
|
Shufersal
|
47.05
%
|
9,929
|
18,791
|
13,202
|
10,419
|
5,099
|
3,040
|
19,427
|
343
|
322
|
343
|
803
|
(504
)
|
(2,543
)
|
(2,244
)
|
(158
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of
June 30, 2015 (recast)
|
Year
ended June 30, 2015 (recast)
|
||||||||||||||
|
|
Direct
interest of non-controlling interest %
|
Current
Assets
|
Non-current
Assets
|
Current
Liabilities
|
Non-current
Liabilities
|
Net
assets
|
Book
value of non-controlling interests
|
Revenues
|
Net
income / (loss)
|
Total
comprehensive income / (loss)
|
Total
comprehensive profit / (loss) attributable to non-controlling
interest
|
Cash of
Operating activities
|
Cash of
investing activities
|
Cash of
financing activities
|
Net
Increase (decrease) in cash and cash equivalents
|
Dividends
distribution to non-controlling shareholders
|
|
PAMSA
|
20.00
%
|
488
|
2,376
|
310
|
671
|
1,882
|
376
|
333
|
580
|
580
|
116
|
120
|
(154
)
|
-
|
(34
)
|
(43
)
|
|
DLF
|
8.43
%
|
330
|
1,729
|
299
|
264
|
1,496
|
13
|
-
|
(418
)
|
(390
)
|
(82
)
|
-
|
-
|
-
|
-
|
-
|
|
Rigby
|
25.50
%
|
19
|
-
|
-
|
-
|
19
|
5
|
28
|
398
|
212
|
109
|
-
|
1,538
|
(1,537
)
|
1
|
-
|
|
RES
|
33.17
%
|
30
|
356
|
11
|
14
|
361
|
120
|
-
|
119
|
119
|
40
|
(1
)
|
-
|
-
|
(1
)
|
-
|
|
|
June 30,
2017
|
June 30,
2016 (recast)
|
June 30,
2015 (recast)
|
|
Beginning
of the year
|
2,406
|
384
|
471
|
|
Decrease for control
obtainment (Note 4)
|
(59
)
|
-
|
-
|
|
Balance incorporated by
business combination (Note 4)
|
107
|
960
|
-
|
|
Capital
contributions
|
114
|
45
|
8
|
|
Share of profit
(i)
|
293
|
437
|
50
|
|
Capital reduction
(ii)
|
-
|
-
|
(111
)
|
|
Cumulative translation
adjustment
|
442
|
597
|
-
|
|
Dividend distributions
(iii)
|
(65
)
|
(17
)
|
(34
)
|
|
End of
the year
|
3,238
|
2,406
|
384
|
|
|
|
|
|
Value of
Group's interest in equity
|
Group's
interest in compehensive income
|
%
ownership interest
|
|
|
|
||||||
|
|
|
|
|
as
of June 30,
|
for the
fiscal year ended June 30,
|
as of
June 30,
|
Latest
Financial Statements issued
|
||||||||
|
Name of
the entity
|
Place of
business / Country of incorporation
|
Main
activity
|
Common
shares 1 vote
|
2017
|
2016
(recast)
|
2015
(recast)
|
2017
|
2016
(recast)
|
2015
(recast)
|
2017
|
2016
(recast)
|
2015
(recast)
|
Share
capital (nominal value)
|
Profit
for the year
|
Shareholders’
equity
|
|
Quality (1)
|
Argentina
|
Real
estate
|
81,814,342
|
482
|
360
|
204
|
119
|
155
|
29
|
50
%
|
50
%
|
50
%
|
166
|
237
|
956
|
|
La
Rural SA
|
Argentina
|
Event
organization and others
|
714,498
|
113
|
-
|
-
|
16
|
-
|
-
|
50
%
|
25
%
|
25
%
|
1
|
32
|
6
|
|
Mehadrin (2)
|
Israel
|
-
|
1,509,889
|
1,312
|
985
|
-
|
309
|
433
|
-
|
45.41
%
|
45,41
%
|
-
|
(*) 3
|
(*) 180
|
(*) 2,557
|
|
Other joint ventures
(3)
|
|
-
|
1,331
|
1,061
|
180
|
291
|
446
|
21
|
-
|
-
|
-
|
n/a
|
n/a
|
n/a
|
|
|
|
|
|
3,238
|
2,406
|
384
|
735
|
1,034
|
50
|
|
|
|
|
|
|
|
|
|
As of
June 30, 2017
|
Year
ended June 30, 2017 (ii)
|
|||||||||||||||
|
|
Current
Assets
|
Non-current
Assets
|
Current
Liabilities
|
Non-current
Liabilities
|
Net
assets
|
% of
ownership interest held
|
Interest
in joint venture
|
Goodwill
and others
|
Book
value
|
Revenues
|
Net
income / (loss)
|
Total
comprehensive income / (loss)
|
Dividend
distribution
|
Cash of
operating activities
|
Cash of
investing activities
|
Cash of
financing activities
|
Changes
in cash and cash equivalents
|
|
La
Rural
|
95
|
106
|
188
|
7
|
6
|
50
%
|
3
|
110
|
113
|
397
|
32
|
32
|
18
|
50
|
(34
)
|
-
|
16
|
|
Quality Invest
(i)
|
18
|
1,486
|
82
|
466
|
956
|
50
%
|
478
|
4
|
482
|
26
|
237
|
237
|
-
|
(11
)
|
-
|
11
|
-
|
|
Mehadrin
|
3,439
|
3,520
|
2,900
|
1,502
|
2,557
|
45.41
%
|
1,161
|
151
|
1,312
|
5,403
|
180
|
172
|
-
|
476
|
(76
)
|
(53
)
|
347
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of
June 30, 2016 (recast)
|
|
|||||||||||||||
|
|
Current
Assets
|
Non-current
Assets
|
Current
Liabilities
|
Non-current
Liabilities
|
Net
assets
|
% of
ownership interest held
|
Interest
in joint venture
|
Goodwill
and others
|
Book
value
|
Revenues
|
Net
income / (loss)
|
Total
comprehensive income / (loss)
|
Dividend
distribution
|
Cash of
operating activities
|
Cash of
investing activities
|
Cash of
financing activities
|
Changes
in cash and cash equivalents
|
|
Quality Invest
(i)
|
7
|
1,034
|
16
|
312
|
713
|
50
%
|
356
|
4
|
360
|
4
|
(15
)
|
(15
)
|
-
|
(10
)
|
-
|
10
|
-
|
|
Mehadrin
|
2,475
|
2,814
|
2,678
|
673
|
1,938
|
45.41
%
|
880
|
105
|
985
|
2,636
|
219
|
219
|
-
|
309
|
(13
)
|
206
|
502
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of
June 30, 2015 (recast)
|
|
|||||||||||||||
|
|
Current
Assets
|
Non-current
Assets
|
Current
Liabilities
|
Non-current
Liabilities
|
Net
assets
|
% of
ownership interest held
|
Interest
in joint venture
|
Goodwill
and others
|
Book
value
|
Revenues
|
Net
income / (loss)
|
Total
comprehensive income / (loss)
|
Dividend
distribution
|
Cash of
operating activities
|
Cash of
investing activities
|
Cash of
financing activities
|
Changes
in cash and cash equivalents
|
|
Quality Invest
(i)
|
4
|
540
|
6
|
138
|
400
|
50
%
|
200
|
4
|
204
|
16
|
4
|
4
|
-
|
(16
)
|
-
|
15
|
(1
)
|
|
|
June 30,
2017
|
June 30,
2016 (recast)
|
June 30,
2015 (recast)
|
|
Beginning
of the year
|
14,429
|
2,568
|
2,116
|
|
Increase in equity interest
in associates
|
1,102
|
158
|
1,255
|
|
Sale of equity interest in
associates
|
-
|
(4
)
|
(34
)
|
|
Issuance of capital and
contributions
|
46
|
96
|
31
|
|
Capital
reduction
|
(32
)
|
-
|
-
|
|
Decrease for IDBD business
combination (Note 4)
|
-
|
(1,047
)
|
-
|
|
Associates incorporated by
business combination (Note 4)
|
-
|
8,308
|
-
|
|
Share of profit
(i)
|
85
|
394
|
138
|
|
Cumulative translation
adjustment
|
(210
)
|
4,553
|
106
|
|
Unrealized loss on
investments at fair value
|
-
|
79
|
(1,001
)
|
|
Dividend distributions
(ii)
|
(185
)
|
(515
)
|
(13
)
|
|
Reclassification to
financial instruments
|
-
|
-
|
(30
)
|
|
Reclassification to held
for sale (Note 4) (iv)
|
(10,709
)
|
-
|
-
|
|
Others
|
49
|
(161
)
|
-
|
|
End of
the year (iii)
|
4,575
|
14,429
|
2,568
|
|
Name of the entity
|
Place of business / Country of incorporation
|
Main activity
|
Common shares 1 vote
|
Value of Group's interest in equity
|
Group's interest in comprehensive income (loss)
|
% ownership interest
|
|
|
|
||||||
|
as of June 30,
|
for the fiscal year ended June 30,
|
as of June 30,
|
Latest Financial Statements issued
|
||||||||||||
|
2017
|
2016 (recast)
|
2015 (recast)
|
2017
|
2016 (recast)
|
2015 (recast)
|
2017
|
2016 (recast)
|
2015 (recast)
|
Share capital (nominal value)
|
Profit / (Loss) for the year
|
Shareholders’ equity
|
||||
|
|
|||||||||||||||
|
|
|||||||||||||||
|
New
Lipstick (1)
|
U.S.A.
|
Real estate
|
N/A
|
(72
)
|
178
|
223
|
(201
)
|
(64
)
|
49
|
49.73
%
|
49.73
%
|
49.73
%
|
(a)
15
|
(a)
(33)
|
(a)
(167)
|
|
BHSA (2)
|
Argentina
|
Financial
|
448,689,072
|
1,693
|
1,609
|
1,356
|
83
|
259
|
143
|
29.91
%
|
29.91
%
|
29.91
%
|
(b)
1,500
|
(b)
625
|
(b)
6,681
|
|
IDBD (3)
|
Israel
|
Investment
|
N/A
|
-
|
4
|
908
|
-
|
225
|
(917
)
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
|
Condor (4)
|
U.S.A.
|
Hotel
|
3,314,453
|
634
|
(45
)
|
(18
)
|
53
|
(27
)
|
(50
)
|
28.72
%
|
25.53
%
|
25.53
%
|
N/A
|
(a) (c)
(2)
|
(a) (c)
98
|
|
Adama (5)
|
Israel
|
Agrochemical
|
N/A
|
-
|
10,847
|
-
|
-
|
4,141
|
-
|
0.00
%
|
40.00
%
|
40.00
%
|
N/A
|
N/A
|
N/A
|
|
PBEL
|
India
|
Real estate
|
450,000
|
768
|
864
|
-
|
262
|
194
|
-
|
45.40
%
|
45.40
%
|
-
|
(d)
1
|
(d)
(29)
|
(d)
(523)
|
|
Other
associates
|
|
|
|
1,552
|
972
|
99
|
(322
)
|
240
|
18
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
4,575
|
14,429
|
2,568
|
(125
)
|
4,968
|
(757
)
|
|
|
|
|
|
|
||
|
|
As of
June 30, 2017
|
Year
ended June 30, 2017 (i)
|
|||||||||||||||
|
|
Current
Assets
|
Non-current
Assets
|
Current
Liabilities
|
Non-current
Liabilities
|
Net
assets
|
%
ownership interest
|
Interest
in associate
|
Goodwill
and others
|
Book
value
|
Revenues
|
Net
income / (loss)
|
Total
comprehensive income / (loss)
|
Dividend
distribution
|
Cash of
operating activities
|
Cash of
investing activities
|
Cash of
financing activities
|
Changes
in cash and cash equivalents
|
|
BHSA
|
36,762
|
18,228
|
33,675
|
15,548
|
(ii)
5,767
|
(iii)
30.66%
|
1,688
|
4
|
1,693
|
7,921
|
625
|
625
|
-
|
(954
)
|
(756
)
|
466
|
(676
)
|
|
PBEL
|
1,469
|
272
|
181
|
4,302
|
(2,742
)
|
45.40
%
|
(1,245
)
|
2,013
|
768
|
300
|
(292
)
|
(186
)
|
-
|
202
|
(37
)
|
(160
)
|
5
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of
June 30, 2016 (recast)
|
Year
ended June 30, 2016 (recast) (i)
|
|||||||||||||||
|
|
Current
Assets
|
Non-current
Assets
|
Current
Liabilities
|
Non-current
Liabilities
|
Net
assets
|
%
ownership interest
|
Interest
in associate
|
Goodwill
and others
|
Book
value
|
Revenues
|
Net
income / (loss)
|
Total
comprehensive income / (loss)
|
Dividend
distribution
|
Cash of
operating activities
|
Cash of
investing activities
|
Cash of
financing activities
|
Changes
in cash and cash equivalents
|
|
BHSA
|
20,307
|
20,544
|
28,255
|
7,244
|
(ii)
5,352
|
(iii)
30.66%
|
1,605
|
4
|
1,609
|
6,821
|
837
|
837
|
-
|
(9,462
)
|
(410
)
|
4,099
|
(2,756
)
|
|
Adama
|
41,879
|
25,470
|
23,018
|
20,336
|
23,995
|
(v)
40%
|
9,598
|
1,249
|
10,847
|
18,839
|
1,056
|
853
|
-
|
280
|
(1,085
)
|
(2,655
)
|
(3,460
)
|
|
PBEL
|
1,510
|
257
|
354
|
3,456
|
(2,043
)
|
45.40
%
|
(928
)
|
1,792
|
864
|
-
|
(97
)
|
(90
)
|
-
|
145
|
(58
)
|
(90
)
|
(3
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of
June 30, 2015 (recast)
|
Year
ended June 30, 2015 (recast) (i)
|
||||||||||||||||
|
|
Current
Assets
|
Non-current
Assets
|
Current
Liabilities
|
Non-current
Liabilities
|
Net
assets
|
%
ownership interest
|
|
Interest
in associate
|
Goodwill
and others
|
Book
value
|
Revenues
|
Net
income / (loss)
|
Total
comprehensive income / (loss)
|
Dividend
distribution
|
Cash of
operating activities
|
Cash of
investing activities
|
Cash of
financing activities
|
Changes
in cash and cash equivalents
|
|
BHSA
|
25,112
|
9,972
|
26,893
|
3,725
|
(ii)
4,466
|
(iii) 30.74%
|
(ii)
|
1,352
|
4
|
1,356
|
4,500
|
461
|
461
|
42
|
(3,334
)
|
(46
)
|
1,515
|
193
|
|
IDBD
|
30,344
|
64,935
|
24,209
|
61,684
|
9,386
|
(iv) N/A
|
(ii)
|
(iv)
N/A
|
(iv)
N/A
|
908
|
43,296
|
713
|
151
|
-
|
2,909
|
1,389
|
(4,505
)
|
(207
)
|
|
|
Rental
properties
|
Undeveloped
parcels of land
|
Properties
under development
|
Total
|
|
Net book
amount at July 1st, 2014 (recast)
|
13,098
|
2,311
|
387
|
15,796
|
|
Year
ended June 30, 2015
|
|
|
|
|
|
Additions
|
281
|
2
|
174
|
457
|
|
Capitalized leasing
costs
|
3
|
-
|
13
|
16
|
|
Amortization of capitalized
leasing costs (i)
|
(2
)
|
-
|
-
|
(2
)
|
|
Transfers (ii)
|
573
|
-
|
(573
)
|
-
|
|
Transfers to property,
plant and equipment
|
(1
)
|
-
|
-
|
(1
)
|
|
Transfers to trading
properties
|
(15
)
|
-
|
-
|
(15
)
|
|
Disposals
|
-
|
-
|
(2
)
|
(2
)
|
|
Disposals due to
sales
|
(985
)
|
(5
)
|
-
|
(990
)
|
|
Net gain of fair value
changes
|
2,558
|
1,399
|
1
|
3,958
|
|
Net book
amount at June 30, 2015 (recast)
|
15,510
|
3,707
|
-
|
19,217
|
|
Year
ended June 30, 2016:
|
|
|
|
|
|
Assets incorporated by
business combination (Note 4)
|
25,256
|
1,439
|
2,891
|
29,586
|
|
Additions
|
258
|
12
|
919
|
1,189
|
|
Capitalized leasing
costs
|
2
|
-
|
-
|
2
|
|
Amortization of capitalized
leasing costs (i)
|
(1
)
|
-
|
-
|
(1
)
|
|
Transfers
|
1,332
|
(229
)
|
(1,103
)
|
-
|
|
Transfers of property,
plant and equipment
|
57
|
-
|
-
|
57
|
|
Transfers to trading
properties
|
(24
)
|
(293
)
|
-
|
(317
)
|
|
Disposals due to
sales
|
(1,357
)
|
(41
)
|
-
|
(1,398
)
|
|
Disposals
|
(23
)
|
(1
)
|
-
|
(24
)
|
|
Cumulative translation
adjustment
|
14,505
|
816
|
1,512
|
16,833
|
|
Net gain / (loss) of fair
value changes
|
16,849
|
713
|
(3
)
|
17,559
|
|
Net book
amount at June 30, 2016 (recast)
|
72,364
|
6,123
|
4,216
|
82,703
|
|
Year
ended June 30, 2017:
|
|
|
|
|
|
Additions
|
1,204
|
57
|
1,390
|
2,651
|
|
Financial cost
charged
|
-
|
-
|
3
|
3
|
|
Capitalized leasing
costs
|
4
|
-
|
20
|
24
|
|
Amortization of capitalized
leasing costs (i)
|
(2
)
|
-
|
-
|
(2
)
|
|
Transfers
|
3,014
|
(6
)
|
(3,008
)
|
-
|
|
Transfers to/from property,
plant and equipment
|
156
|
-
|
-
|
156
|
|
Transfers to trading
properties
|
(14
)
|
-
|
-
|
(14
)
|
|
Transfers to assets held
for sale
|
(71
)
|
-
|
-
|
(71
)
|
|
Reclassification previous
periods (Note 2.27)
|
-
|
-
|
(224
)
|
(224
)
|
|
Disposals due to
sales
|
(220
)
|
-
|
-
|
(220
)
|
|
Cumulative translation
adjustment
|
9,480
|
495
|
519
|
10,494
|
|
Net gain of fair value
changes
|
3,386
|
978
|
89
|
4,453
|
|
Net book
amount at June 30, 2017
|
89,301
|
7,647
|
3,005
|
99,953
|
|
|
June 30,
2017
|
June 30,
2016 (recast)
|
June 30,
2015 (recast)
|
|
Rental and services
income
|
8,711
|
5,268
|
2,997
|
|
Direct operating
expenses
|
(2,838
)
|
(1,888
)
|
(1,077
)
|
|
Development
expenditures
|
(1,397
)
|
(11
)
|
(9
)
|
|
Net income on the change in
the fair value of realized investment property
|
128
|
908
|
645
|
|
Net income on the change in
the fair value of unrealized investment property
|
4,325
|
16,651
|
3,313
|
|
Property
type
|
Valuation
technique
|
Discount
rate
|
Growth
rate
|
|
Shopping Malls
|
Discounted cash
flows
|
9.35%
|
3%
|
|
Property
type
|
Valuation
technique
|
Discount
rate
|
Growth
rate
|
|
Shopping Malls
|
Discounted cash
flows
|
9.51
|
3%
|
|
Property
type
|
Valuation
technique
|
Discount
rate
|
Growth
rate
|
|
Shopping Malls
|
Discounted cash
flows
|
13.15%
|
3%
|
|
|
Discount
rate
+
1%
|
Discount
rate
-1%
|
Growth
rate
+ 1
%
|
Growth
rate
- 1
%
|
Inflation
+ 10%
(1)
|
Inflation
- 10%
(2)
|
Devaluation rate + 10%
(3)
|
Devaluation rate - 10%
(4)
|
|
2017
|
(3,948)
|
5,445
|
2,464
|
(1,794)
|
2,684
|
(2,425)
|
(2,565)
|
3,135
|
|
2016
|
(3,638)
|
4,989
|
2,094
|
(1,536)
|
2,537
|
(2,310)
|
(2,373)
|
2,900
|
|
2015
|
(1,021)
|
976
|
143
|
(338)
|
841
|
(993)
|
(1,039)
|
1,001
|
|
Weighted average discount
rate:
|
||||
|
|
|
|
2017
|
2016
|
|
Rental
properties in Israel'
|
Offices'
|
|
8.2%
|
8.1%
|
|
|
Commercial
use'
|
|
7.8%
|
7.8%
|
|
|
Industrial
use'
|
|
9.0%
|
8.4%
|
|
Rental
properties in U.S.A.'
|
HSBC Building
(Offices)'
|
|
5.8%
|
5.8%
|
|
|
Las Vegas
project (Offices and Commercial use)'
|
|
5.7%
|
8.75%
|
|
Weighted average rental value per square meter
(m2) per month, in NIS
|
|||||
|
|
|
|
2017
|
2016
|
|
|
Rental
properties in Israel
|
Offices
|
|
63 NIS/square
meters
|
62 NIS/square
meters
|
|
|
|
Commercial
use
|
|
88 NIS/square
meters
|
92 NIS/square
meters
|
|
|
|
Industrial
use
|
|
33 NIS/square
meters
|
32 NIS/square
meters
|
|
|
Rental
properties in U.S.A.
|
HSBC Building
(Offices)
|
|
337 NIS/square
meters
|
425 NIS/square
meters
|
|
|
|
Las Vegas
project (Offices and Commercial use)
|
|
114 NIS/square
meters
|
109 NIS/square
meters
|
|
|
Weighted
average construction cost per square meter (m2)
|
||
|
|
2017
|
2016
|
|
Properties
under development in Israel
|
5,400
NIS/square meters
|
5,230
NIS/square meters
|
|
Properties
under development in U.S.A.
|
6,537
NIS/square meters
|
8,232
NIS/square meters
|
|
|
|
|
|
Annual weighted
average discount rate
|
||
|
|
2017
|
2016
|
|
Properties
under development in Israel
|
8.1%
|
8.50%
|
|
Properties
under development in U.S.A.
|
8.75%
|
8.75%
|
|
|
Discount
rate
+
1%
|
Discount
rate
-1%
|
|
2017
|
(6,607
)
|
8,794
|
|
2016
|
(4,964
)
|
6,565
|
|
|
Buildings
and facilities (iii) (iv)
|
Machinery
and equipment
|
Communication
networks
|
Others
(i)
|
Total
|
|
At July
1st, 2014:
|
|
|
|
|
|
|
Costs
|
463
|
97
|
-
|
18
|
578
|
|
Accumulated
depreciation
|
(267
)
|
(80
)
|
-
|
(12
)
|
(359
)
|
|
Net book
amount at July 1, 2014 (recast)
|
196
|
17
|
-
|
6
|
219
|
|
Year
ended June 30, 2015:
|
|
|
|
|
|
|
Additions
|
17
|
23
|
-
|
6
|
46
|
|
Transfers of investment
properties
|
(8
)
|
5
|
-
|
4
|
1
|
|
Depreciation charges
(ii)
|
(18
)
|
(9
)
|
-
|
(2
)
|
(29
)
|
|
Balance
at June 30, 2015 (recast)
|
187
|
36
|
-
|
14
|
237
|
|
Costs
|
472
|
125
|
-
|
28
|
625
|
|
Accumulated
depreciation
|
(285
)
|
(89
)
|
-
|
(14
)
|
(388
)
|
|
Net book
amount at June 30, 2015 (recast)
|
187
|
36
|
-
|
14
|
237
|
|
Year
ended June 30, 2016:
|
|
|
|
|
|
|
Assets incorporated by
business combination (Note 4)
|
8,224
|
1,719
|
3,536
|
1,625
|
15,104
|
|
Additions
|
379
|
291
|
310
|
193
|
1,173
|
|
Impairment
|
(23
)
|
-
|
(3
)
|
-
|
(26
)
|
|
Cumulative translation
adjustment
|
4,837
|
1,018
|
2,034
|
894
|
8,783
|
|
Transfers to investment
properties
|
(57
)
|
-
|
-
|
-
|
(57
)
|
|
Depreciation charges
(ii)
|
(274
)
|
(251
)
|
(467
)
|
(173
)
|
(1,165
)
|
|
Balance
at June 30, 2016 (recast)
|
13,273
|
2,813
|
5,410
|
2,553
|
24,049
|
|
Costs
|
13,886
|
3,203
|
5,974
|
2,776
|
25,839
|
|
Accumulated
depreciation
|
(613
)
|
(390
)
|
(564
)
|
(223
)
|
(1,790
)
|
|
Net book
amount at June 30, 2016 (recast)
|
13,273
|
2,813
|
5,410
|
2,553
|
24,049
|
|
Year
ended June 30, 2017:
|
|
|
|
|
|
|
Additions
|
737
|
634
|
711
|
669
|
2,751
|
|
Disposals
|
(4
)
|
(8
)
|
(23
)
|
(206
)
|
(241
)
|
|
Reclassification to assets
held for sale
|
(28
)
|
(16
)
|
-
|
(1,513
)
|
(1,557
)
|
|
Impairment /
recovery
|
12
|
-
|
-
|
-
|
12
|
|
Cumulative translation
adjustment
|
2,948
|
627
|
1,148
|
290
|
5,013
|
|
Transfers from / to
investment properties
|
(156
)
|
-
|
-
|
-
|
(156
)
|
|
Depreciation charges
(ii)
|
(627
)
|
(588
)
|
(1,084
)
|
(459
)
|
(2,758
)
|
|
Balance
at June 30, 2017
|
16,155
|
3,462
|
6,162
|
1,334
|
27,113
|
|
Costs
|
17,573
|
4,614
|
8,156
|
1,973
|
32,316
|
|
Accumulated
depreciation
|
(1,418
)
|
(1,152
)
|
(1,994
)
|
(639
)
|
(5,203
)
|
|
Net book
amount at June 30, 2017
|
16,155
|
3,462
|
6,162
|
1,334
|
27,113
|
|
|
Completed
properties
|
Properties
under development (i)
|
Undeveloped
sites
|
Total
|
|
At July
1st, 2014 (recast)
|
6
|
119
|
11
|
136
|
|
Additions
|
-
|
1
|
-
|
1
|
|
Cumulative translation
adjustment
|
-
|
(6
)
|
-
|
(6
)
|
|
Transfers of investment
properties
|
-
|
-
|
15
|
15
|
|
Disposals
|
(2
)
|
-
|
-
|
(2
)
|
|
At June
30, 2015 (recast)
|
4
|
114
|
26
|
144
|
|
Additions
|
51
|
290
|
13
|
354
|
|
Assets incorporated by
business combination (Note 4)
|
108
|
1,724
|
824
|
2,656
|
|
Cumulative translation
adjustment
|
74
|
1,121
|
457
|
1,652
|
|
Transfer
|
-
|
142
|
(142
)
|
-
|
|
Transfers of investment
properties
|
-
|
293
|
24
|
317
|
|
Disposals
|
(1
)
|
(151
)
|
-
|
(152
)
|
|
At June
30, 2016 (recast)
|
236
|
3,533
|
1,202
|
4,971
|
|
Additions
|
2
|
1,188
|
39
|
1,229
|
|
Cumulative translation
adjustment
|
152
|
652
|
167
|
971
|
|
Transfers
|
1,101
|
(687
)
|
(414
)
|
-
|
|
Transfers of intangible
assets
|
13
|
-
|
-
|
13
|
|
Transfers of investment
properties
|
-
|
-
|
14
|
14
|
|
Disposals
|
(703
)
|
(714
)
|
-
|
(1,417
)
|
|
At June
30, 2017
|
801
|
3,972
|
1,008
|
5,781
|
|
|
June
30, 2017
|
June
30, 2016 (recast)
|
June
30, 2015 (recast)
|
|
Non-current
|
4,532
|
4,730
|
141
|
|
Current
|
1,249
|
241
|
3
|
|
Total
|
5,781
|
4,971
|
144
|
|
|
Goodwill
|
Trademarks
|
Licenses
|
Customer
relations
|
Information
systems and software
|
Contracts
and others (ii) (iii)
|
Total
|
|
At July
1st, 2014:
|
|
|
|
|
|
|
|
|
Costs
|
6
|
-
|
-
|
-
|
18
|
118
|
142
|
|
Accumulated
amortization
|
-
|
-
|
-
|
-
|
(17
)
|
(1
)
|
(18
)
|
|
Net book
amount at July 1st, 2014 (recast)
|
6
|
-
|
-
|
-
|
1
|
117
|
124
|
|
Year
ended June 30, 2015
|
|
|
|
|
|
|
|
|
Additions
|
-
|
-
|
-
|
-
|
-
|
5
|
5
|
|
Amortization charges
(i)
|
-
|
-
|
-
|
-
|
-
|
(2
)
|
(2
)
|
|
Balance
at June 30, 2015 (recast)
|
6
|
-
|
-
|
-
|
1
|
120
|
127
|
|
Costs
|
6
|
-
|
-
|
-
|
19
|
123
|
148
|
|
Accumulated
amortization
|
-
|
-
|
-
|
-
|
(18
)
|
(3
)
|
(21
)
|
|
Net book
amount at June 30, 2015 (recast)
|
6
|
-
|
-
|
-
|
1
|
120
|
127
|
|
Year
ended June 30, 2016
|
|
|
|
|
|
|
|
|
Additions
|
-
|
-
|
-
|
-
|
134
|
-
|
134
|
|
Assets incorporated by
business combination (Note 4)
|
1,391
|
2,131
|
515
|
2,474
|
635
|
848
|
7,994
|
|
Cumulative translation
adjustment
|
817
|
1,243
|
292
|
1,327
|
362
|
455
|
4,496
|
|
Amortization charges
(i)
|
-
|
(19
)
|
(48
)
|
(582
)
|
(184
)
|
(155
)
|
(988
)
|
|
Balance
at June 30, 2016 (recast)
|
2,214
|
3,355
|
759
|
3,219
|
948
|
1,268
|
11,763
|
|
Costs
|
2,214
|
3,378
|
817
|
3,923
|
1,189
|
1,458
|
12,979
|
|
Accumulated
amortization
|
-
|
(23
)
|
(58
)
|
(704
)
|
(241
)
|
(190
)
|
(1,216
)
|
|
Net book
amount at June 30, 2016 (recast)
|
2,214
|
3,355
|
759
|
3,219
|
948
|
1,268
|
11,763
|
|
Year
ended June 30, 2017
|
|
|
|
|
|
|
|
|
Additions
|
-
|
-
|
-
|
-
|
582
|
30
|
612
|
|
Disposals
|
-
|
-
|
-
|
-
|
-
|
(52
)
|
(52
)
|
|
Reclassification previous
periods (Note 2.27)
|
31
|
-
|
-
|
-
|
-
|
-
|
31
|
|
Transfers to assets held
for sale
|
-
|
(81
)
|
-
|
(36
)
|
(21
)
|
(44
)
|
(182
)
|
|
Transfers to trading
properties
|
-
|
-
|
-
|
-
|
-
|
(13
)
|
(13
)
|
|
Assets incorporated by
business combination (Note 4)
|
26
|
-
|
-
|
-
|
-
|
-
|
26
|
|
Cumulative translation
adjustment
|
507
|
732
|
148
|
494
|
233
|
170
|
2,284
|
|
Amortization
charges
|
-
|
(52
)
|
(115
)
|
(1,115
)
|
(453
)
|
(347
)
|
(2,082
)
|
|
Balance
at June 30, 2017
|
2,778
|
3,954
|
792
|
2,562
|
1,289
|
1,012
|
12,387
|
|
Costs
|
2,778
|
4,029
|
1,002
|
4,746
|
2,103
|
1,659
|
16,317
|
|
Accumulated
amortization
|
-
|
(75
)
|
(210
)
|
(2,184
)
|
(814
)
|
(647
)
|
(3,930
)
|
|
Net book
amount at June 30, 2017
|
2,778
|
3,954
|
792
|
2,562
|
1,289
|
1,012
|
12,387
|
|
|
Financial
assets at amortized cost (i)
|
Financial
assets at fair value through profit or loss
|
Subtotal
financial assets
|
Non-financial
assets
|
Total
|
||
|
|
|
Level
1
|
Level
2
|
Level
3
|
|
|
|
|
June 30,
2017
|
|
|
|
|
|
|
|
|
Assets
as per Statement of Financial Position
|
|
|
|
|
|
|
|
|
Trade and other receivables
(excluding the allowance for doubtful accounts and other
receivables)
|
16,575
|
-
|
-
|
2,156
|
18,731
|
3,819
|
22,550
|
|
Investments in financial
assets:
|
|
|
|
|
|
|
|
|
- Public
companies’ securities
|
-
|
1,665
|
-
|
82
|
1,747
|
-
|
1,747
|
|
- Private
companies’ securities
|
-
|
16
|
-
|
964
|
980
|
-
|
980
|
|
-
Deposits
|
1,235
|
13
|
-
|
-
|
1,248
|
-
|
1,248
|
|
- Mutual
funds
|
-
|
3,855
|
-
|
-
|
3,855
|
-
|
3,855
|
|
-
Bonds
|
-
|
4,719
|
425
|
-
|
5,144
|
-
|
5,144
|
|
-
Others
|
-
|
749
|
-
|
-
|
749
|
-
|
749
|
|
Derivative financial
instruments:
|
|
|
|
|
|
|
|
|
-
Warrants
|
-
|
-
|
26
|
-
|
26
|
-
|
26
|
|
-
Foreign-currency future contracts
|
-
|
-
|
27
|
-
|
27
|
-
|
27
|
|
-
Swaps
|
-
|
-
|
29
|
-
|
29
|
-
|
29
|
|
Restricted
assets
|
954
|
-
|
-
|
-
|
954
|
-
|
954
|
|
Financial assets held for
sale:
|
|
|
|
|
|
|
|
|
-
Clal
|
-
|
8,562
|
-
|
-
|
8,562
|
-
|
8,562
|
|
Cash and cash
equivalents:
|
|
|
|
|
|
|
|
|
- Cash at bank
and on hand
|
8,529
|
-
|
-
|
-
|
8,529
|
-
|
8,529
|
|
- Short-term
investments
|
14,510
|
1,815
|
-
|
-
|
16,325
|
-
|
16,325
|
|
Total
assets
|
41,803
|
21,394
|
507
|
3,202
|
66,906
|
3,819
|
70,725
|
|
|
|
|
|
|
|
|
|
|
|
Financial
liabilities at amortized cost (i)
|
Financial
liabilities at fair value through profit or loss
|
Subtotal
financial liabilities
|
Non-financial
liabilities
|
Total
|
||
|
|
|
Level
1
|
Level
2
|
Level
3
|
|
|
|
|
June 30,
2017
|
|
|
|
|
|
|
|
|
Liabilities
as per Statement of Financial Position
|
|
|
|
|
|
|
|
|
Trade and other
payables
|
16,166
|
-
|
-
|
-
|
16,166
|
7,713
|
23,879
|
|
Borrowings (excluding
finance leases)
|
129,412
|
-
|
-
|
-
|
129,412
|
-
|
129,412
|
|
Derivative financial
instruments:
|
|
|
|
|
|
|
|
|
-
Foreign-currency future contracts
|
-
|
-
|
5
|
-
|
5
|
-
|
5
|
|
-
Forwards
|
-
|
5
|
152
|
10
|
167
|
-
|
167
|
|
Total
liabilities
|
145,578
|
5
|
157
|
10
|
145,750
|
7,713
|
153,463
|
|
|
Financial
assets at amortized cost (i)
|
Financial
assets at fair value through profit or loss
|
Subtotal
financial assets
|
Non-financial
assets
|
Total
|
||
|
|
|
Level
1
|
Level
2
|
Level
3
|
|
|
|
|
June 30,
2016 (recast)
|
|
|
|
|
|
|
|
|
Assets
as per Statement of Financial Position
|
|
|
|
|
|
|
|
|
Trade and other receivables
(excluding the allowance for doubtful accounts and other
receivables)
|
12,718
|
-
|
-
|
1,931
|
14,649
|
2,374
|
17,023
|
|
Investments in financial
assets:
|
|
|
|
|
|
|
|
|
- Public
companies’ securities
|
-
|
1,369
|
-
|
499
|
1,868
|
-
|
1,868
|
|
- Private
companies’ securities
|
-
|
-
|
15
|
1,324
|
1,339
|
-
|
1,339
|
|
-
Deposits
|
1,172
|
12
|
-
|
-
|
1,184
|
-
|
1,184
|
|
- Mutual
funds
|
-
|
2,775
|
-
|
-
|
2,775
|
-
|
2,775
|
|
-
Bonds
|
121
|
4,365
|
-
|
-
|
4,486
|
-
|
4,486
|
|
- Others
|
-
|
90
|
-
|
140
|
230
|
-
|
230
|
|
Derivative financial
instruments:
|
|
|
|
|
|
|
|
|
-
Swaps
|
-
|
12
|
-
|
-
|
12
|
-
|
12
|
|
-
Others
|
-
|
-
|
15
|
-
|
15
|
-
|
15
|
|
Restricted
assets
|
618
|
-
|
-
|
-
|
618
|
-
|
618
|
|
Financial assets held for
sale
|
|
|
|
|
|
|
|
|
-
Clal
|
-
|
4,602
|
-
|
-
|
4,602
|
-
|
4,602
|
|
Cash and cash
equivalents:
|
|
|
|
|
|
|
|
|
- Cash at bank
and on hand
|
6,214
|
-
|
-
|
-
|
6,214
|
-
|
6,214
|
|
- Short-term
investments
|
-
|
7,652
|
-
|
-
|
7,652
|
-
|
7,652
|
|
Total
assets
|
20,843
|
20,877
|
30
|
3,894
|
45,644
|
2,374
|
48,018
|
|
|
Financial
liabilities at amortized cost (i)
|
Financial
liabilities at fair value through profit or loss
|
Subtotal
financial liabilities
|
Non-financial
liabilities
|
Total
|
||
|
|
|
Level
1
|
Level
2
|
Level
3
|
|
|
|
|
June 30,
2016 (recast)
|
|
|
|
|
|
|
|
|
Liabilities
as per Statement of Financial Position
|
|
|
|
|
|
|
|
|
Trade and other
payables
|
18,399
|
-
|
-
|
-
|
18,399
|
993
|
19,392
|
|
Borrowings (excluding
finance leases)
|
101,928
|
-
|
-
|
10,999
|
112,927
|
-
|
112,927
|
|
Derivative financial
instruments
|
|
|
|
|
|
|
|
|
-
Forwards
|
-
|
198
|
-
|
-
|
198
|
-
|
198
|
|
-
Foreign-currency future contracts
|
-
|
16
|
3
|
-
|
19
|
-
|
19
|
|
Total
liabilities
|
120,327
|
214
|
3
|
10,999
|
131,543
|
993
|
132,536
|
|
|
Financial
assets at amortized cost (i)
|
Financial
assets at fair value
through
profit or loss
|
Subtotal
financial assets
|
Non-financial
assets
|
Total
|
||
|
|
|
Level
1
|
Level
2
|
Level
3
|
|
|
|
|
June 30,
2015 (recast)
|
|
|
|
|
|
|
|
|
Assets
as per Statement of Financial Position
|
|
|
|
|
|
|
|
|
IDBD (ii)
|
-
|
-
|
-
|
908
|
908
|
-
|
908
|
|
Trade and other receivables
(excluding the allowance for doubtful accounts and other
receivables)
|
1,154
|
-
|
-
|
-
|
1,154
|
199
|
1,353
|
|
Investments in financial
assets:
|
|
|
|
|
|
|
|
|
- Public
companies’ securities
|
-
|
88
|
-
|
349
|
437
|
-
|
437
|
|
- Private
companies’ securities
|
-
|
-
|
-
|
102
|
102
|
-
|
102
|
|
- Mutual
funds
|
-
|
145
|
-
|
-
|
145
|
-
|
145
|
|
-
Bonds
|
210
|
104
|
-
|
-
|
314
|
-
|
314
|
|
Derivative financial
instruments
|
|
|
|
|
|
|
|
|
-
Warrants
|
-
|
228
|
-
|
7
|
235
|
-
|
235
|
|
-
Others
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
Restricted
assets
|
9
|
-
|
-
|
-
|
9
|
-
|
9
|
|
Cash and cash
equivalents
|
|
|
|
|
|
|
|
|
- Cash at bank
and on hand
|
373
|
-
|
-
|
-
|
373
|
-
|
373
|
|
- Short-term
investments
|
-
|
2
|
-
|
-
|
2
|
-
|
2
|
|
Total
|
1,746
|
567
|
-
|
1,366
|
3,679
|
199
|
3,878
|
|
|
Financial
liabilities at amortized cost
|
Financial
liabilities at fair value
|
Subtotal
financial liabilities
|
Non-financial
liabilities
|
Total
|
||
|
|
|
Level
1
|
Level
2
|
Level
3
|
|
|
|
|
June 30,
2015 (recast)
|
|
|
|
|
|
|
|
|
Liabilities
as per Statement of Financial Position
|
|
|
|
|
|
|
|
|
Trade and other
payables
|
461
|
-
|
-
|
-
|
461
|
690
|
1,151
|
|
Borrowings
|
4,958
|
-
|
-
|
15
|
4,973
|
-
|
4,973
|
|
Derivative financial
instruments
|
|
|
|
|
|
|
|
|
- Tender
offer
|
-
|
-
|
-
|
503
|
503
|
-
|
503
|
|
Total
|
5,419
|
-
|
-
|
518
|
5,937
|
690
|
6,627
|
|
|
As of June
30, 2017
|
||
|
|
Gross
amounts recognized
|
Gross amounts
offset
|
Net amount
presented
|
|
As of June 30,
2017
|
|
|
|
|
Financial assets
|
|
|
|
|
Trade and other
receivables (excluding the allowance for doubtful accounts and
other receivables) (Note 15)
|
19,602
|
(871
)
|
18,731
|
|
Financial
liabilities
|
|
|
|
|
Trade and other
payables (Note 18)
|
15,295
|
871
|
16,166
|
|
|
As of June
30, 2016 (recast)
|
||
|
|
Gross
amounts recognized
|
Gross amounts
offset
|
Net amount
presented
|
|
As of June 30,
2016
|
|
|
|
|
Financial assets
|
|
|
|
|
Trade and other
receivables (excluding the allowance for doubtful accounts and
other receivables) (Note 15)
|
15,949
|
(1,300
)
|
14,649
|
|
Financial
liabilities
|
|
|
|
|
Trade and other
payables (Note 18)
|
17,099
|
1,300
|
18,399
|
|
|
As of June
30, 2015 (recast)
|
||
|
|
Gross
amounts recognized
|
Gross amounts
offset
|
Net amount
presented
|
|
As of June 30,
2015
|
|
|
|
|
Financial assets
|
|
|
|
|
Trade and other
receivables (excluding the allowance for doubtful accounts and
other receivables) (Note 15)
|
1,229
|
(75
)
|
1,154
|
|
Financial
liabilities
|
|
|
|
|
Trade and other
payables (Note 18)
|
(536
)
|
75
|
(461
)
|
|
|
Financial
assets / liabilities at amortized cost
|
Financial
assets / liabilities at fair value through profit or
loss
|
Total
|
|
June 30,
2017
|
|
|
|
|
Interest income
(i)
|
848
|
-
|
848
|
|
Interest expense
(i)
|
(6,474
)
|
-
|
(6,474
)
|
|
Foreign exchange (losses) /
gains, net (i)
|
(1,079
)
|
4
|
(1,075
)
|
|
Dividend income
(i)
|
33
|
35
|
68
|
|
Fair value gain on
financial assets at fair value through profit or loss
(i)
|
-
|
2,859
|
2,859
|
|
(Loss) / Gain on derivative
financial instruments, net (i)
|
(46
)
|
116
|
70
|
|
Other finance costs
(i)
|
(914
)
|
-
|
(914
)
|
|
Net
(loss) / income
|
(7,632
)
|
3,014
|
(4,618
)
|
|
|
Financial
assets / liabilities at amortized cost
|
Financial
assets / liabilities at fair value through profit or
loss
|
Total
|
|
June
30, 2016 (recast)
|
|
|
|
|
Interest income
(i)
|
651
|
-
|
651
|
|
Interest expense
(i)
|
(2,339
)
|
(23
)
|
(2,362
)
|
|
Foreign exchange (loss) /
gain, net (i)
|
(2,066
)
|
6
|
(2,060
)
|
|
Dividend income
(i)
|
-
|
72
|
72
|
|
Fair value loss on
financial assets at fair value through profit or loss
(i)
|
-
|
(1,439
)
|
(1,439
)
|
|
Gain on derivative
financial instruments, net (i)
|
-
|
921
|
921
|
|
Other finance costs
(i)
|
(567
)
|
(106
)
|
(673
)
|
|
Fair value loss on
associates (ii)
|
-
|
79
|
79
|
|
Net
loss
|
(4,321
)
|
(490
)
|
(4,811
)
|
|
|
Financial
assets / liabilities at amortized cost
|
Financial
assets / liabilities at fair value through profit or
loss
|
Total
|
|
June
30, 2015 (recast)
|
|
|
|
|
Interest income
(i)
|
61
|
5
|
66
|
|
Interest expense
(i)
|
(628
)
|
-
|
(628
)
|
|
Foreign exchange (losses) /
gains, net (i)
|
(354
)
|
-
|
(354
)
|
|
Dividend income
(i)
|
-
|
17
|
17
|
|
Fair value gain on
financial assets at fair value through profit or loss
(i)
|
-
|
53
|
53
|
|
Loss on derivative
financial instruments, net (i)
|
-
|
(16
)
|
(16
)
|
|
Other finance costs
(i)
|
(71
)
|
-
|
(71
)
|
|
Fair value loss on
associates (ii)
|
-
|
(1,001
)
|
(1,001
)
|
|
Net
loss
|
(992
)
|
(942
)
|
(1,934
)
|
|
Description
|
Pricing
model / method
|
Parameters
|
Fair
value hierarchy
|
Range
|
|
Trade and other receivables
-. Cellcom
|
Discounted cash
flows
|
Discount interest
rate.
|
Level 3
|
3.3
|
|
Interest rate
swaps
|
Cash flows - Theoretical
price
|
Interest rate futures
contracts and cash flows
|
Level 2
|
-
|
|
Preferred shares of
Condor
|
Binomial tree –
Theoretical price I
|
Underlying asset price
(Market price); share price volatility (historical) and market
interest rate (Libor rate curve).
|
Level 3
|
Underlying
asset price 1.8 to 2.2
Share
price volatility 58% to 78%
Market
interest-rate
1.7% to
2.1%
|
|
Promissory
note
|
Discounted cash flows -
Theoretical price
|
Market interest-rate (Libor
rate curve)
|
Level 3
|
Market
interest-rate
1.8% to
2.2%
|
|
Warrants of
Condor
|
Black-Scholes –
Theoretical price
|
Underlying asset price
(Market price); share price volatility (historical) and market
interest rate (Libor rate curve).
|
Level 2
|
Underlying
asset price 1.8 to 1.7
Share
price volatility 58% to 78%
Market
interest-rate
1.7% to
2.1%
|
|
Call option of
Arcos
|
Discounted cash
flows
|
Projected revenues and
discounting rate.
|
Level 3
|
-
|
|
Investments in financial
assets - Other private companies’ securities
|
Cash flow / NAV -
Theoretical price
|
Projected revenue
discounted at the discount rate
The value is
calculated in accordance with shares in the equity funds on the
basis of their Financial Statements, based on fair value or
investments assessments.
|
Level 3
|
1 - 3.5
|
|
Investments in financial
assets - Others
|
Discounted cash flows -
Theoretical price
|
Projected revenue
discounted at the discount rate
The value is
calculated in accordance with shares in the equity funds on the
basis of their Financial Statements, based on fair value or
investment assessments.
|
Level 3
|
1 - 3.5
|
|
Derivative financial
instruments - Forwards
|
Theoretical
price
|
Underlying asset price and
volatility
|
Level 2 and
3
|
-
|
|
|
Investments
in financial assets - Public companies’
Securities
|
Derivative
financial instruments
|
Investment
in associate IDBD
|
Derivative
financial instruments - Commitment to tender offer of shares in
IDBD
|
Derivative
financial instruments - Forwards
|
Investments
in financial assets - Private companies’
Securities
|
Investments
in financial assets - Others
|
Borrowings
- Non-recourse loan
|
Trade
and other receivables
|
Total
|
|
Balance
at July 1st, 2014 (recast)
|
211
|
-
|
-
|
(321
)
|
-
|
-
|
-
|
-
|
-
|
(110
)
|
|
Cumulative translation
adjustment
|
-
|
-
|
83
|
(45
)
|
-
|
-
|
-
|
19
|
-
|
57
|
|
Transfer to level
3
|
-
|
-
|
1,826
|
-
|
-
|
-
|
-
|
(86
)
|
-
|
1,740
|
|
Gain / (loss) for the
year
|
138
|
7
|
(1,001
)
|
(137
)
|
-
|
72
|
-
|
52
|
-
|
(869
)
|
|
Transfer from
associates
|
-
|
-
|
-
|
-
|
-
|
30
|
-
|
-
|
-
|
30
|
|
Balance
at June 30, 2015 (recast)
|
349
|
7
|
908
|
(503
)
|
-
|
102
|
-
|
(15
)
|
-
|
848
|
|
Additions and
acquisitions
|
50
|
-
|
-
|
-
|
-
|
27
|
-
|
-
|
-
|
77
|
|
Cumulative translation
adjustment
|
-
|
-
|
60
|
(18
)
|
-
|
291
|
52
|
(3,610
)
|
706
|
(2,519
)
|
|
Obtainment of control over
IDBD (Note 4)
|
-
|
-
|
(1,047
)
|
-
|
-
|
861
|
88
|
(7,336
)
|
1,187
|
(6,247
)
|
|
Write off
|
-
|
-
|
-
|
500
|
-
|
-
|
-
|
-
|
-
|
500
|
|
Gain / (loss) for the year
(i) (ii)
|
100
|
(7
)
|
79
|
21
|
-
|
43
|
-
|
(38
)
|
38
|
236
|
|
Balance
at June 30, 2016 (recast)
|
499
|
-
|
-
|
-
|
-
|
1,324
|
140
|
(10,999
)
|
1,931
|
(7,105
)
|
|
Additions and
acquisitions
|
65
|
-
|
-
|
-
|
(8
)
|
44
|
-
|
-
|
1,660
|
1,761
|
|
Cumulative translation
adjustment
|
21
|
-
|
-
|
-
|
(2
)
|
169
|
6
|
242
|
439
|
875
|
|
Reclassification to
liabilities held for sale (Note 4)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
11,272
|
-
|
11,272
|
|
Write off
|
(702
)
|
-
|
-
|
-
|
66
|
-
|
(146
)
|
-
|
-
|
(782
)
|
|
Transfered to current
account receivables
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(1,874
)
|
(1,874
)
|
|
Gain / (loss) for the year
(i)
|
199
|
-
|
-
|
-
|
(66
)
|
(573
)
|
-
|
(515
)
|
-
|
(955
)
|
|
Balance
at June 30, 2017
|
82
|
-
|
-
|
-
|
(10
)
|
964
|
-
|
-
|
2,156
|
3,192
|
|
|
June 30,
2017
|
June 30,
2016 (recast)
|
June 30,
2015 (recast)
|
|
Non-current
|
|
|
|
|
Sale, lease and services
receivables
|
2,258
|
2,015
|
62
|
|
Less: Allowance for
doubtful accounts
|
(4
)
|
(2
)
|
(2
)
|
|
Total
non-current trade receivables
|
2,254
|
2,013
|
60
|
|
Tax
receivables
|
86
|
29
|
25
|
|
Prepaid
expenses
|
1,669
|
1,320
|
11
|
|
Borrowings, deposits and
other debit balances
|
893
|
75
|
-
|
|
Others
|
72
|
4
|
19
|
|
Total
non-current other receivables
|
2,720
|
1,428
|
55
|
|
Total
non-current trade and other receivables
|
4,974
|
3,441
|
115
|
|
|
|
|
|
|
Current
|
|
|
|
|
Sale, lease and services
receivables
|
13,869
|
11,073
|
695
|
|
Less: Allowance for
doubtful accounts
|
(308
)
|
(171
)
|
(93
)
|
|
Total
current trade receivables
|
13,561
|
10,902
|
602
|
|
Tax
receivables
|
130
|
71
|
23
|
|
Prepaid
expenses
|
863
|
617
|
99
|
|
Borrowings, deposits and
other debit balances
|
1,485
|
1,243
|
330
|
|
Advances to
suppliers
|
825
|
231
|
49
|
|
Others
|
400
|
345
|
40
|
|
Total
current other receivables
|
3,703
|
2,507
|
541
|
|
Total
current trade and other receivables
|
17,264
|
13,409
|
1,143
|
|
Total
trade and other receivables
|
22,238
|
16,850
|
1,258
|
|
|
June 30,
2017
|
June 30,
2016
(recast)
|
June 30,
2015
(recast)
|
|
Beginning
of the year
|
173
|
95
|
82
|
|
Additions (i)
|
234
|
111
|
26
|
|
Recoveries (i)
|
(11
)
|
(41
)
|
(12
)
|
|
Cumulative translation
adjustment
|
182
|
12
|
-
|
|
Receivables written off
during the year as uncollectable
|
(266
)
|
(4
)
|
(1
)
|
|
End of
the year
|
312
|
173
|
95
|
|
|
Past
due
|
|
|
|
|
|
||
|
|
Up to 3
months
|
From 3
to 6 months
|
Over 6
months
|
Non-past
due
|
Impaired
|
Total
|
% of
representation
|
Additions
/ (reversals) for doubtful accounts
|
|
Lease and
services
|
109
|
21
|
66
|
946
|
145
|
1,287
|
7.98
%
|
(40
)
|
|
Hotel services
|
1
|
-
|
-
|
61
|
1
|
63
|
0.39
%
|
-
|
|
Consumer
financing
|
-
|
-
|
-
|
-
|
16
|
16
|
0.10
%
|
-
|
|
Sale of properties and
developments
|
17
|
2
|
2
|
8
|
32
|
61
|
0.38
%
|
-
|
|
Sale of communication
equipment
|
182
|
-
|
-
|
4,617
|
71
|
4,870
|
30.20
%
|
(168
)
|
|
Telecommunication
services
|
482
|
-
|
143
|
2,848
|
15
|
3,488
|
21.63
%
|
-
|
|
Sale of products
(supermarkets)
|
38
|
-
|
-
|
6,228
|
76
|
6,342
|
39.33
%
|
-
|
|
Total as
of June 30, 2017
|
829
|
23
|
211
|
14,708
|
356
|
16,127
|
100
%
|
(208
)
|
|
|
|
|
|
|
|
|
|
|
|
Lease and
services
|
67
|
19
|
33
|
1,101
|
110
|
1,330
|
10.16
%
|
6
|
|
Hotel services
|
17
|
12
|
20
|
267
|
52
|
368
|
2.81
%
|
(2
)
|
|
Consumer
financing
|
-
|
-
|
-
|
-
|
15
|
15
|
0.11
%
|
1
|
|
Sale of properties and
developments
|
-
|
-
|
-
|
39
|
-
|
39
|
0.30
%
|
-
|
|
Sale of communication
equipment
|
2,250
|
-
|
-
|
1,714
|
66
|
4,030
|
30.79
%
|
-
|
|
Telecommunication
services
|
1,763
|
-
|
1,028
|
19
|
672
|
3,482
|
26.60
%
|
61
|
|
Sale of products
(supermarkets)
|
27
|
19
|
55
|
3,665
|
58
|
3,824
|
29.22
%
|
4
|
|
Total as
of June 30, 2016 (recast)
|
4,124
|
50
|
1,136
|
6,805
|
973
|
13,088
|
100
%
|
70
|
|
|
|
|
|
|
|
|
|
|
|
Lease and
services
|
43
|
14
|
16
|
567
|
80
|
720
|
95.11
%
|
14
|
|
Hotel services
|
1
|
-
|
-
|
16
|
-
|
17
|
2.25
%
|
-
|
|
Consumer
financing
|
-
|
-
|
-
|
5
|
15
|
20
|
2.64
%
|
-
|
|
Total as
of June 30, 2015 (recast)
|
44
|
14
|
16
|
588
|
95
|
757
|
100
%
|
14
|
|
|
Note
|
June 30,
2017
|
June 30,
2016 (recast)
|
June 30,
2015 (recast)
|
|
Profit for the
year
|
|
5,220
|
10,078
|
2,130
|
|
(Loss) for the year from
discontinued operations
|
|
(3,018
)
|
(444
)
|
-
|
|
Adjustments
for
:
|
|
|
|
|
|
Income tax
|
21
|
2,915
|
6,373
|
1,581
|
|
Amortization and
depreciation
|
24
|
4,715
|
2,085
|
33
|
|
Loss / (profit) from
disposal of property, plant and equipment
|
|
35
|
(6
)
|
-
|
|
Change in fair value of
investment properties
|
|
(4,453
)
|
(17,559
)
|
(3,958
)
|
|
Share-based
payments
|
|
100
|
51
|
22
|
|
(Recovery) Charge for
impairment of property, plant and equipment
|
|
(12
)
|
26
|
-
|
|
Expenses from sales of
investment properties
|
|
-
|
32
|
27
|
|
Derecognition of intangible
assets by TGLT agreement
|
|
28
|
-
|
-
|
|
Result from business
combination
|
|
(8
)
|
-
|
-
|
|
Retirement of unused
investment properties
|
|
-
|
24
|
2
|
|
Gain from disposal of
associates
|
|
-
|
(4
)
|
(22
)
|
|
Other financial results,
net
|
|
4,575
|
5,081
|
934
|
|
Reversal of cumulative
translation adjustment
|
|
(41
)
|
(100
)
|
(219
)
|
|
Provisions and
allowances
|
|
113
|
191
|
75
|
|
Share of (profit) / loss of
joint ventures and associates
|
8 and 9
|
(185
)
|
(508
)
|
813
|
|
Changes in operating
assets and liabilities:
|
|
|
|
|
|
Increase in
inventories
|
|
(258
)
|
(190
)
|
(6
)
|
|
Decrease in trading
properties
|
|
510
|
202
|
-
|
|
Increase in trade and other
receivables
|
|
(1,779
)
|
(541
)
|
(400
)
|
|
Increase in trade and other
payables
|
|
1,316
|
195
|
233
|
|
Increase in salaries and
social security liabilities
|
|
150
|
23
|
22
|
|
Decrease in
provisions
|
|
(219
)
|
(143
)
|
(4
)
|
|
Net cash
generated by continuing operating activities before income tax
paid
|
|
9,704
|
4,866
|
1,263
|
|
Net cash
generated by discontinued operating activities before income tax
paid
|
|
322
|
80
|
-
|
|
Net cash
generated by operating activities before income tax
paid
|
|
10,026
|
4,946
|
1,263
|
|
|
June 30,
2017
|
June 30,
2016 (recast)
|
June 30,
2015 (recast)
|
|
Investment
properties
|
-
|
29,586
|
-
|
|
Property, plant and
equipment
|
1,712
|
15,104
|
-
|
|
Trading
properties
|
-
|
2,656
|
-
|
|
Intangible
assets
|
19
|
6,603
|
-
|
|
Investments in joint
ventures and associates
|
(74
)
|
9,268
|
-
|
|
Deferred income
tax
|
53
|
(4,681
)
|
-
|
|
Trade and other
receivables
|
591
|
9,713
|
-
|
|
Investments in financial
assets
|
-
|
5,824
|
-
|
|
Derivative financial
instruments
|
-
|
(54
)
|
-
|
|
Inventories
|
-
|
1,919
|
-
|
|
Restricted
assets
|
-
|
-
|
-
|
|
Income tax and MPIT
credits
|
-
|
91
|
-
|
|
Assets held for
sale
|
-
|
5,129
|
-
|
|
Trade and other
payables
|
(917
)
|
(19,749
)
|
-
|
|
Salaries and social
security liabilities
|
(148
)
|
-
|
-
|
|
Borrowings
|
(660
)
|
(60,306
)
|
-
|
|
Provisions
|
2
|
(969
)
|
-
|
|
Income tax and MPIT
liabilities
|
1
|
(267
)
|
-
|
|
Employee
benefits
|
(47
)
|
(405
)
|
-
|
|
Net
amount of non-cash assets incorporated / held for sale
|
532
|
(538
)
|
-
|
|
Cash and cash
equivalents
|
150
|
-
|
-
|
|
Non-controlling
interest
|
40
|
(8,630
)
|
-
|
|
Goodwill not yet
allocated
|
(26
)
|
1,391
|
-
|
|
Net
amount of assets incorporated / held for sale
|
696
|
(7,777
)
|
-
|
|
Interest held before
acquisition
|
67
|
-
|
-
|
|
Result from business
combination
|
-
|
-
|
-
|
|
Cash and cash equivalents
incorporated / held for sale
|
(150
)
|
9,193
|
-
|
|
Net
outflow of cash and cash equivalents / assets and liabilities held
for sale
|
613
|
1,416
|
-
|
|
|
June 30,
2017
|
June 30,
2016
(recast)
|
June 30,
2015 (recast)
|
|
Decrease in investments in
joint ventures and associates through a decrease in
borrowings
|
9
|
-
|
-
|
|
Dividends distribution to
non-controlling shareholders not yet paid
|
64
|
64
|
1
|
|
Increase in investments in
associates and joint ventures through a decrease in trade and other
receivables
|
49
|
-
|
-
|
|
Increase in property, plant
and equipment through an increase in trade and other
payables
|
122
|
-
|
-
|
|
Increase in intangible
assets through an increase in trade and other payables
|
111
|
-
|
-
|
|
Increase in investments in
associates and joint ventures through a decrease in investments in
financial assets
|
702
|
-
|
-
|
|
Increase in derivative
financial instruments through a decrease in investments in
financial assets
|
24
|
-
|
-
|
|
Increase in investments in
financial assets through a decrease in trade and other
receivables
|
-
|
71
|
-
|
|
Increase in investments in
financial assets through an increase in trade and other
payables
|
-
|
180
|
157
|
|
Increase in trading
properties through a decrease in investment properties
|
-
|
317
|
-
|
|
Increase in property, plant
and equipment through an increase in borrowings
|
-
|
116
|
5
|
|
Decrease in borrowings
through a decrease in investments in subsidiaries, joint ventures
and associates
|
-
|
9
|
43
|
|
Increase in investment
properties, through a decrease in property, plant and
equipment
|
-
|
57
|
137
|
|
Increase in investment
properties through an increase in borrowings
|
-
|
302
|
48
|
|
Increase in equity interest
in associates through a decrease in derivative financial
instruments
|
-
|
-
|
1
|
|
Decrease in investment
properties through an increase in intangible assets
|
-
|
-
|
2
|
|
Increase in financial
assets through a decrease in investments in joint ventures and
associates
|
-
|
-
|
1
|
|
Increase in investment
properties through a decrease in financial assets
|
-
|
-
|
30
|
|
Decrease of investment in
properties through an increase in trading properties
|
-
|
302
|
-
|
|
Increase in non-controlling
interest through a decrease in derivative financial
instruments
|
-
|
128
|
-
|
|
Decrease in trading
properties through a decrease in trade and other
payables
|
-
|
-
|
3
|
|
|
Cost of
treasury shares
|
Changes
in non-controlling interest
|
Reserve
for share-based payments
|
Reserve
for future dividends
|
Cumulative
translation adjustment reserve
|
Hedging
instruments
|
Reserve
for new developments
|
Reserve
for defined contribution plans
|
Other
reserves from subsidiaries
|
Total
other reserves
|
|
Balance at July 1st,
2014 (recast)
|
(38
)
|
(17
)
|
53
|
-
|
519
|
-
|
414
|
-
|
-
|
931
|
|
Other comprehensive loss for the
year
|
-
|
-
|
-
|
-
|
(125
)
|
-
|
-
|
-
|
-
|
(125
)
|
|
Total
comprehensive loss for the year
|
-
|
-
|
-
|
-
|
(125
)
|
-
|
-
|
-
|
-
|
(125
)
|
|
Reserve for share-based
compensation
|
-
|
-
|
22
|
-
|
-
|
-
|
-
|
-
|
-
|
22
|
|
Appropriation approved by
Shareholders’ meeting held 06.19.14
|
-
|
-
|
-
|
-
|
-
|
-
|
(414
)
|
-
|
-
|
(414
)
|
|
Reserve for share-based
payments
|
4
|
-
|
(11
)
|
-
|
-
|
-
|
-
|
-
|
-
|
(7
)
|
|
Transactions with
non-controlling interest
|
-
|
21
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
21
|
|
Balance at June 30, 2015
(recast)
|
(34
)
|
4
|
64
|
-
|
394
|
-
|
-
|
-
|
-
|
428
|
|
Other comprehensive income
/ (loss) for the year
|
-
|
-
|
-
|
-
|
118
|
(37
)
|
-
|
(10
)
|
-
|
71
|
|
Total
comprehensive income / (loss) for the year
|
-
|
-
|
-
|
-
|
118
|
(37
)
|
-
|
(10
)
|
-
|
71
|
|
Appropriation approved by
Ordinary and Extraordinary Shareholders’ meeting held
11.26.15
|
-
|
-
|
-
|
520
|
-
|
-
|
-
|
-
|
-
|
520
|
|
Reserve for share-based
compensation
|
5
|
-
|
3
|
-
|
-
|
-
|
-
|
-
|
-
|
8
|
|
Share of changes in
subsidiaries’ equity
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
37
|
37
|
|
Cumulative translation
adjustment for interest held before business
combination
|
-
|
-
|
-
|
-
|
(91
)
|
-
|
-
|
-
|
-
|
(91
)
|
|
Transactions with
non-controlling interest (Note 3)
|
-
|
17
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
17
|
|
Balance at June 30, 2016
(recast)
|
(29
)
|
21
|
67
|
520
|
421
|
(37
)
|
-
|
(10
)
|
37
|
990
|
|
Other comprehensive income
/ (loss) for the year
|
-
|
-
|
-
|
-
|
973
|
56
|
-
|
(5
)
|
-
|
1,024
|
|
Total
comprehensive income / (loss) for the year
|
-
|
-
|
-
|
-
|
973
|
56
|
-
|
(5
)
|
-
|
1,024
|
|
Reserve for share-based
compensation
|
1
|
-
|
11
|
-
|
-
|
-
|
-
|
-
|
-
|
12
|
|
Appropriation approved by
Shareholders’ meeting held 10.31.16
|
-
|
-
|
-
|
(26
)
|
-
|
-
|
-
|
-
|
-
|
(26
)
|
|
Transactions with
non-controlling interest
|
-
|
165
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
165
|
|
Balance
at June 30, 2017
|
(28
)
|
186
|
78
|
494
|
1,394
|
19
|
-
|
(15
)
|
37
|
2,165
|
|
|
June 30,
2017
|
June 30,
2016
(recast)
|
June 30,
2015 (recast)
|
|
Non-current
|
|
|
|
|
Trade payables
|
2,067
|
525
|
217
|
|
Deferred
income
|
73
|
65
|
7
|
|
Construction
obligations
|
873
|
895
|
-
|
|
Total
non-current trade payables
|
3,013
|
1,485
|
224
|
|
Non-current other
payables
|
27
|
33
|
31
|
|
Total
non-current trade and other payables
|
3,040
|
1,518
|
255
|
|
|
|
|
|
|
Current
|
|
|
|
|
Trade payables
|
12,726
|
11,070
|
261
|
|
Accrued
invoices
|
633
|
450
|
119
|
|
Construction
obligations
|
353
|
1,238
|
-
|
|
Sales, rental and services
payments received in advance
|
4,339
|
3,352
|
223
|
|
Total
current trade payables
|
18,051
|
16,110
|
603
|
|
Dividends payable to
non-controlling shareholders
|
251
|
426
|
59
|
|
Tax payables
|
510
|
284
|
83
|
|
Construction
obligations
|
343
|
509
|
-
|
|
Others
|
1,684
|
545
|
151
|
|
Total
current other payables
|
2,788
|
1,764
|
293
|
|
Total
current trade and other payables
|
20,839
|
17,874
|
896
|
|
Total
trade and other payables
|
23,879
|
19,392
|
1,151
|
|
|
Legal
claims (i)
|
Investments
in joint ventures and associates (ii)
|
Site
dismantling and remediation (iii)
|
Onerous
contracts (iv)
|
Other
provisions (v)
|
Total
|
|
As of
July 1, 2014 (recast)
|
47
|
-
|
-
|
-
|
-
|
47
|
|
Additions
|
35
|
18
|
-
|
-
|
-
|
53
|
|
Recovery
|
(15
)
|
-
|
-
|
-
|
-
|
(15
)
|
|
Used during the
year
|
(4
)
|
-
|
-
|
-
|
-
|
(4
)
|
|
As of
June 30, 2015 (recast)
|
63
|
18
|
-
|
-
|
-
|
81
|
|
Additions
|
52
|
35
|
39
|
64
|
3
|
193
|
|
Incorporated by business
combination (Note 4)
|
424
|
-
|
47
|
199
|
299
|
969
|
|
Recovery
|
(40
)
|
-
|
-
|
-
|
(6
)
|
(46
)
|
|
Used during the
year
|
(50
)
|
-
|
-
|
(80
)
|
(13
)
|
(143
)
|
|
Cumulative translation
adjustment
|
240
|
(8
)
|
28
|
113
|
144
|
517
|
|
As of
June 30, 2016 (recast)
|
689
|
45
|
114
|
296
|
427
|
1,571
|
|
Additions
|
246
|
105
|
-
|
20
|
131
|
502
|
|
Incorporated by business
combination (Note 4)
|
2
|
-
|
-
|
-
|
-
|
2
|
|
Recovery
|
(104
)
|
(80
)
|
-
|
(135
)
|
-
|
(319
)
|
|
Used during the
year
|
(151
)
|
-
|
-
|
-
|
(68
)
|
(219
)
|
|
Cumulative translation
adjustment
|
139
|
2
|
26
|
39
|
90
|
296
|
|
As of
June 30, 2017
|
821
|
72
|
140
|
220
|
580
|
1,833
|
|
|
June 30,
2017
|
June 30,
2016 (recast)
|
June 30,
2015 (recast)
|
|
Non-current
|
943
|
532
|
29
|
|
Current
|
890
|
1,039
|
52
|
|
Total
|
1,833
|
1,571
|
81
|
|
|
June 30,
2017
|
June 30,
2016 (recast)
|
June 30,
2015 (recast)
|
|
Non-current
|
|
|
|
|
NCN
|
92,394
|
67,235
|
3,634
|
|
Bank loans
|
9,924
|
6,384
|
8
|
|
Non-recourse
loans
|
7,025
|
16,975
|
-
|
|
Other
borrowings
|
146
|
86
|
94
|
|
Total
non-current borrowings
|
109,489
|
90,680
|
3,736
|
|
|
|
|
|
|
Current
|
|
|
|
|
NCN
|
16,023
|
15,075
|
337
|
|
Bank loans
|
2,088
|
4,107
|
188
|
|
Bank
overdrafts
|
91
|
1,236
|
682
|
|
Other
borrowings
|
1,724
|
1,834
|
30
|
|
Total
current borrowings
|
19,926
|
22,252
|
1,237
|
|
Total
borrowings
|
129,415
|
112,932
|
4,973
|
|
|
June 30,
2017
|
June 30,
2016
(recast)
|
June 30,
2015 (recast)
|
||||
|
|
Operations
Center in Argentina
|
Operations
Center in Israel
|
Total
|
Operations
Center in Argentina
|
Operations
Center in Israel
|
Total
|
Operations
Center in Argentina
|
|
Share
capital
|
|
|
|
|
|
|
|
|
NCN
|
10,647
|
99,517
|
110,164
|
8,764
|
75,804
|
84,568
|
4,369
|
|
Bank loans
|
1,030
|
11,018
|
12,048
|
269
|
13,597
|
13,866
|
340
|
|
Bank
overdrafts
|
77
|
14
|
91
|
944
|
292
|
1,236
|
682
|
|
Non-recourse
loans
|
-
|
6,930
|
6,930
|
-
|
16,976
|
16,976
|
-
|
|
Other
borrowings
|
204
|
1,624
|
1,828
|
-
|
1,834
|
1,834
|
15
|
|
Total
borrowings
|
11,958
|
119,103
|
131,061
|
9,977
|
108,503
|
118,480
|
5,406
|
|
|
June 30,
2017
|
June 30,
2016
(recast)
|
June 30,
2015 (recast)
|
||||
|
|
Operations
Center in Argentina
|
Operations
Center in Israel
|
Total
|
Operations
Center in Argentina
|
Operations
Center in Israel
|
Total
|
Operations
Center in Argentina
|
|
Share
capital
|
|
|
|
|
|
|
|
|
Less than 1
year
|
423
|
18,249
|
18,672
|
2,573
|
18,172
|
20,745
|
1,053
|
|
Between 1 and 2
years
|
207
|
14,145
|
14,352
|
16
|
16,826
|
16,842
|
2,415
|
|
Between 2 and 3
years
|
3,598
|
11,400
|
14,998
|
1
|
19,535
|
19,536
|
2
|
|
Between 3 and 4
years
|
1,360
|
10,558
|
11,918
|
14
|
4,643
|
4,657
|
-
|
|
Between 4 and 5
years
|
217
|
10,520
|
10,737
|
1,063
|
7,092
|
8,155
|
-
|
|
Later than 5
years
|
5,878
|
51,560
|
57,438
|
5,302
|
36,169
|
41,471
|
1,316
|
|
|
11,683
|
116,432
|
128,115
|
8,969
|
102,437
|
111,406
|
4,786
|
|
Interest
|
|
|
|
|
|
|
|
|
Less than 1
year
|
250
|
1,003
|
1,253
|
240
|
1,265
|
1,505
|
182
|
|
Between 1 and 2
years
|
4
|
-
|
4
|
3
|
-
|
3
|
2
|
|
Between 2 and 3
years
|
7
|
-
|
7
|
-
|
-
|
-
|
-
|
|
Between 3 and 4
years
|
19
|
-
|
19
|
3
|
-
|
3
|
-
|
|
Between 4 and 5
years
|
5
|
-
|
5
|
-
|
-
|
-
|
-
|
|
Later than 5
years
|
8
|
-
|
8
|
10
|
-
|
10
|
-
|
|
|
293
|
1,003
|
1,296
|
256
|
1,265
|
1,521
|
184
|
|
Leases
|
4
|
-
|
4
|
5
|
-
|
5
|
3
|
|
|
11,980
|
117,435
|
129,415
|
9,230
|
103,702
|
112,932
|
4,973
|
|
|
June 30,
2017
|
|||
|
Rate per
currency
|
Argentine
Peso
|
Uruguayan
Peso
|
New
Israel Shekel
|
Total
|
|
Fixed
rate:
|
|
|
|
|
|
Argentine Peso
|
79
|
-
|
-
|
79
|
|
New Israeli
Shekel
|
-
|
-
|
35,867
|
35,867
|
|
US
Dollar
|
11,222
|
135
|
7,741
|
19,098
|
|
Subtotal
fixed-rate borrowings
|
11,301
|
135
|
43,608
|
55,044
|
|
Floating
rate:
|
|
|
|
|
|
Argentine Peso
|
540
|
-
|
-
|
540
|
|
New Israeli
Shekel
|
-
|
-
|
72,805
|
72,805
|
|
US
Dollar
|
-
|
-
|
1,022
|
1,022
|
|
Subtotal
floating-rate borrowings
|
540
|
-
|
73,827
|
74,367
|
|
Total
borrowings as per analysis
|
11,841
|
135
|
117,435
|
129,411
|
|
Finance leases
obligations
|
4
|
-
|
-
|
4
|
|
Total
borrowings as per Statement of Financial Position
|
11,845
|
135
|
117,435
|
129,415
|
|
|
June 30,
2016 (recast)
|
|||
|
Rate per
currency
|
Argentine
Peso
|
Uruguayan
Peso
|
New
Israel Shekel
|
Total
|
|
Fixed
rate:
|
|
|
|
|
|
Argentine Peso
|
56
|
-
|
-
|
56
|
|
New Israeli
Shekel
|
-
|
-
|
26,692
|
26,692
|
|
US
Dollar
|
7,665
|
120
|
18,809
|
26,594
|
|
Subtotal
fixed-rate borrowings
|
7,721
|
120
|
45,501
|
53,342
|
|
Floating
rate:
|
|
|
|
|
|
Argentine Peso
|
1,384
|
-
|
-
|
1,384
|
|
New Israeli
Shekel
|
-
|
-
|
56,514
|
56,514
|
|
US
Dollar
|
-
|
-
|
1,687
|
1,687
|
|
Subtotal
floating-rate borrowings
|
1,384
|
-
|
58,201
|
59,585
|
|
Total
borrowings as per analysis
|
9,105
|
120
|
103,702
|
112,927
|
|
Finance leases
obligations
|
5
|
-
|
-
|
5
|
|
Total
borrowings as per Statement of Financial Position
|
9,110
|
120
|
103,702
|
112,932
|
|
|
June 30,
2015 (recast)
|
|||
|
Rate per
currency
|
Argentine
Peso
|
Uruguayan
Peso
|
US
Dollar
|
Total
|
|
Fixed
rate:
|
|
|
|
|
|
Argentine Peso
|
209
|
-
|
-
|
209
|
|
US
Dollar
|
3,746
|
71
|
15
|
3,832
|
|
Subtotal
fixed-rate borrowings
|
3,955
|
71
|
15
|
4,041
|
|
Floating
rate:
|
|
|
|
|
|
Argentine Peso
|
929
|
-
|
-
|
929
|
|
Subtotal
floating-rate borrowings
|
929
|
-
|
-
|
929
|
|
Total
borrowings as per analysis
|
4,884
|
71
|
15
|
4,970
|
|
Finance leases
obligations
|
3
|
-
|
-
|
3
|
|
Total
borrowings as per Statement of Financial Position
|
4,887
|
71
|
15
|
4,973
|
|
|
June 30,
2017
|
June 30,
2016 (recast)
|
June 30,
2015 (recast)
|
|
Current income
tax
|
(845
)
|
(612
)
|
(653
)
|
|
Deferred income
tax
|
(2,070
)
|
(5,787
)
|
(922
)
|
|
Minimum Presumed Income tax
(MPIT)
|
-
|
26
|
(6
)
|
|
Income
tax from continuing operations
|
(2,915
)
|
(6,373
)
|
(1,581
)
|
|
Tax jurisdiction
|
Income tax
rate
|
|
Argentina
|
35%
|
|
Uruguay
|
0% - 25%
|
|
U.S.A.
|
0% - 45%
|
|
Bermudas
|
0%
|
|
Israel
|
24%
|
|
|
June 30,
2017
|
June 30,
2016 (recast)
|
June 30,
2015 (recast)
|
|
Profit /
(loss) from continuing operations at tax rate applicable in the
respective countries
|
(2,249
)
|
(5,719
)
|
(1,766
)
|
|
Permanent
differences:
|
|
|
|
|
Share of profit / (loss) of
joint ventures and associates
|
130
|
(226
)
|
150
|
|
Unrecognized tax loss
carryforwards (1)
|
(1,209
)
|
(172
)
|
(9
)
|
|
Change of income tax
rate
|
529
|
(392
)
|
-
|
|
Non-taxable (loss) /
profit
|
(530
)
|
98
|
57
|
|
Changes in fair value of
financial instruments and sale of shares (2)
|
434
|
-
|
-
|
|
Non-deductible
expenses and others
|
(20
)
|
12
|
(7
)
|
|
Minimum Presumed Income tax
(MPIT)
|
-
|
26
|
(6
)
|
|
Income
tax from continuing operations
|
(2,915
)
|
(6,373
)
|
(1,581
)
|
|
|
June 30,
2017
|
June 30,
2016 (recast)
|
June 30,
2015 (recast)
|
|
Deferred income tax asset
to be recovered after more than 12 months
|
5,577
|
4,035
|
411
|
|
Deferred income tax asset
to be recovered within 12 months
|
159
|
1,714
|
287
|
|
Deferred
income tax assets
|
5,736
|
5,749
|
698
|
|
|
|
|
|
|
|
June 30,
2017
|
June 30,
2016 (recast)
|
June 30,
2015 (recast)
|
|
Deferred income tax
liability to be recovered after more than 12 months
|
(19,027
)
|
(24,641
)
|
(6,356
)
|
|
Deferred income tax
liability to be recovered within 12 months
|
(9,448
)
|
(207
)
|
(115
)
|
|
Deferred
income tax liability
|
(28,475
)
|
(24,848
)
|
(6,471
)
|
|
Deferred
income tax assets (liabilities), net
|
(22,739
)
|
(19,099
)
|
(5,773
)
|
|
|
06.30.10 (recast)
|
Business combination and
Assets held for sale (i)
|
Cumulative translation
adjustment
|
Charged / (Credited) to the
statements of income
|
Reclassification
opening balances
|
Use of tax loss
carry-forwards
|
06.30.17
|
|
Assets
|
|
|
|
|
|
|
|
|
Trade and other
payables
|
1,774
|
-
|
281
|
(34
)
|
-
|
-
|
2,021
|
|
Tax loss
carry-forwards
|
3,251
|
-
|
488
|
(613
)
|
-
|
(171
)
|
2,955
|
|
Others
|
724
|
(47
)
|
136
|
(53
)
|
-
|
-
|
760
|
|
Subtotal
assets
|
5,749
|
(47
)
|
905
|
(700
)
|
-
|
(171
)
|
5,736
|
|
Liabilities
|
|
|
|
|
|
|
|
|
Investment properties and
Property, plant and equipment
|
(20,772
)
|
-
|
(1,888
)
|
(1,575
)
|
59
|
-
|
(24,176
)
|
|
Trading
properties
|
(120
)
|
-
|
(24
)
|
45
|
-
|
-
|
(99
)
|
|
Trade and other
receivables
|
(142
)
|
(7
)
|
-
|
(156
)
|
-
|
-
|
(305
)
|
|
Investments
|
(10
)
|
-
|
1
|
-
|
-
|
-
|
(9
)
|
|
Intangible
assets
|
(2,860
)
|
-
|
(312
)
|
490
|
-
|
-
|
(2,682
)
|
|
Others
|
(944
)
|
36
|
(122
)
|
(174
)
|
-
|
-
|
(1,204
)
|
|
Subtotal
liabilities
|
(24,848
)
|
29
|
(2,345
)
|
(1,370
)
|
59
|
-
|
(28,475
)
|
|
Assets
(Liabilities), net
|
(19,099
)
|
(18
)
|
(1,440
)
|
(2,070
)
|
59
|
(171
)
|
(22,739
)
|
|
|
06.30.15
(recast)
|
Business
combination
|
Cumulative
translation adjustment
|
Charged
/ (Credited) to the statements of income
|
Changes
of non-controlling interest
|
Use of
tax loss carryforwards
|
06.30.16
(recast)
|
|
Assets
|
|
|
|
|
|
|
|
|
Trade and other
payables
|
321
|
1,025
|
595
|
(167
)
|
-
|
-
|
1,774
|
|
Trading
properties
|
25
|
-
|
-
|
(25
)
|
-
|
-
|
-
|
|
Tax loss
carry-forwards
|
316
|
2,261
|
1,622
|
(520
)
|
(62
)
|
(366
)
|
3,251
|
|
Others
|
36
|
442
|
254
|
(8
)
|
-
|
-
|
724
|
|
Subtotal
assets
|
698
|
3,728
|
2,471
|
(720
)
|
(62
)
|
(366
)
|
5,749
|
|
Liabilities
|
|
|
|
|
|
|
|
|
Investment properties and
Property, plant and equipment
|
(5,775
)
|
(5,566
)
|
(3,355
)
|
(6,076
)
|
-
|
-
|
(20,772
)
|
|
Trading
properties
|
-
|
(64
)
|
(44
)
|
(12
)
|
-
|
-
|
(120
)
|
|
Trade and other
receivables
|
(683
)
|
(20
)
|
(12
)
|
573
|
-
|
-
|
(142
)
|
|
Investments
|
(10
)
|
-
|
-
|
-
|
-
|
-
|
(10
)
|
|
Intangible
assets
|
-
|
(2,031
)
|
(1,076
)
|
247
|
-
|
-
|
(2,860
)
|
|
Others
|
(3
)
|
(702
)
|
(440
)
|
201
|
-
|
-
|
(944
)
|
|
Subtotal
liabilities
|
(6,471
)
|
(8,383
)
|
(4,927
)
|
(5,067
)
|
-
|
-
|
(24,848
)
|
|
Assets
(Liabilities), net
|
(5,773
)
|
(4,655
)
|
(2,456
)
|
(5,787
)
|
(62
)
|
(366
)
|
(19,099
)
|
|
|
07.01.14
(recast)
|
Reclassification
to held for sale
|
Cumulative
translation adjustment
|
Charged
/ (Credited) to the statements of income
|
Changes
of non-controlling interest
|
Use of
tax loss carryforwards
|
06.30.15
(recast)
|
|
Assets
|
|
|
|
|
|
|
|
|
Trading
properties
|
18
|
-
|
-
|
7
|
-
|
-
|
25
|
|
Investments
|
10
|
-
|
-
|
(10
)
|
-
|
-
|
-
|
|
Trade and other
payables
|
101
|
-
|
-
|
220
|
-
|
-
|
321
|
|
Tax loss
carry-forwards
|
385
|
-
|
-
|
111
|
-
|
(180
)
|
316
|
|
Others
|
38
|
-
|
-
|
(2
)
|
-
|
-
|
36
|
|
Subtotal
assets
|
552
|
-
|
-
|
326
|
-
|
(180
)
|
698
|
|
Liabilities
|
|
|
|
|
|
|
|
|
Investment properties and
Property, plant and equipment
|
(4,980
)
|
(165
)
|
(1
)
|
(629
)
|
-
|
-
|
(5,775
)
|
|
Trade and other
receivables
|
(66
)
|
-
|
-
|
(617
)
|
-
|
-
|
(683
)
|
|
Investments
|
-
|
-
|
-
|
(10
)
|
-
|
-
|
(10
)
|
|
Others
|
(11
)
|
-
|
-
|
8
|
-
|
-
|
(3
)
|
|
Subtotal
liabilities
|
(5,057
)
|
(165
)
|
(1
)
|
(1,248
)
|
-
|
-
|
(6,471
)
|
|
Assets
(Liabilities), net
|
(4,505
)
|
(165
)
|
(1
)
|
(922
)
|
-
|
(180
)
|
(5,773
)
|
|
Date
|
Total
|
|
2018
|
29
|
|
2019
|
37
|
|
2020
|
36
|
|
2021
|
75
|
|
2022
|
10
|
|
Do not expire
|
90,473
|
|
|
90,660
|
|
|
June 30,
2017
|
June 30,
2016 (recast)
|
June 30,
2015 (recast)
|
|
No
later than one year
|
2,736
|
3,860
|
11
|
|
Later than one year and not
later than five years
|
7,770
|
6,708
|
16
|
|
Later than five
years
|
1,869
|
2,129
|
35
|
|
|
12,375
|
12,697
|
62
|
|
|
June 30,
2017
|
June 30,
2016 (recast)
|
June 30,
2015 (recast)
|
|
No
later than one year
|
4,437
|
3,137
|
982
|
|
Later than one year and not
later than five years
|
12,451
|
13,366
|
1,112
|
|
Later than five
years
|
4,632
|
4,247
|
8
|
|
|
21,520
|
20,750
|
2,102
|
|
|
June 30,
2017
|
June 30,
2016 (recast)
|
June 30,
2015 (recast)
|
|
Revenue from
supermarkets
|
47,277
|
18,707
|
-
|
|
Income from communications
services
|
11,958
|
4,956
|
-
|
|
Rental and services
income
|
8,711
|
5,268
|
2,997
|
|
Sale of communication
equipment
|
4,006
|
1,844
|
-
|
|
Sale of trading properties
and developments
|
1,454
|
191
|
10
|
|
Revenue from hotel
operations and tourism services
|
766
|
557
|
396
|
|
Total
Group's revenues
|
74,172
|
31,523
|
3,403
|
|
|
Group
Costs
|
|
|
|
||||||
|
|
Costs of
supermarkets
|
Costs of
communication services
|
Rental
and services' costs
|
Costs of
sale of communication equipment
|
Costs of
trading properties and developments
|
Costs of
hotels and tourism services
|
Total
costs
|
General
and administrative expenses
|
Selling
expenses
|
Total
|
|
Cost of sale of goods and
services
|
33,310
|
40
|
-
|
2,716
|
1,393
|
88
|
37,547
|
4
|
-
|
37,551
|
|
Salaries, social security
costs and other personnel expenses
|
1,911
|
962
|
698
|
-
|
2
|
346
|
3,919
|
1,439
|
4,944
|
10,302
|
|
Depreciation and
amortization
|
211
|
1,744
|
22
|
-
|
-
|
34
|
2,011
|
584
|
2,120
|
4,715
|
|
Fees and payments for
services
|
-
|
1,592
|
91
|
-
|
2
|
19
|
1,704
|
667
|
1,700
|
4,071
|
|
Maintenance, security,
cleaning, repairs and others
|
-
|
-
|
1,370
|
-
|
14
|
139
|
1,523
|
86
|
690
|
2,299
|
|
Advertising and other
selling expenses
|
-
|
-
|
284
|
-
|
-
|
-
|
284
|
-
|
1,541
|
1,825
|
|
Taxes, rates and
contributions
|
-
|
-
|
226
|
-
|
5
|
1
|
232
|
23
|
740
|
995
|
|
Interconnection and roaming
expenses
|
-
|
1,711
|
-
|
-
|
-
|
-
|
1,711
|
-
|
-
|
1,711
|
|
Fees to other
operators
|
-
|
1,691
|
-
|
-
|
-
|
-
|
1,691
|
-
|
-
|
1,691
|
|
Director´s
fees
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
196
|
-
|
196
|
|
Leases and service
charges
|
-
|
-
|
78
|
-
|
3
|
1
|
82
|
18
|
5
|
105
|
|
Allowance for doubtful
accounts, net
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
4
|
204
|
208
|
|
Other expenses
|
-
|
727
|
69
|
-
|
-
|
21
|
817
|
822
|
1,497
|
3,136
|
|
Total as
of June 30, 2017
|
35,432
|
8,467
|
2,838
|
2,716
|
1,419
|
649
|
51,521
|
3,843
|
13,441
|
68,805
|
|
|
Group
Costs
|
|
|
|
||||||
|
|
Costs of
supermarkets
|
Costs of
communication services
|
Rental
and services' costs
|
Costs of
sale of communication equipment
|
Costs of
trading properties and developments
|
Costs of
hotels and tourism services
|
Total
costs
|
General
and administrative expenses
|
Selling
expenses
|
Total
|
|
Cost of sale of goods and
services
|
13,304
|
13
|
40
|
1,304
|
152
|
48
|
14,861
|
-
|
-
|
14,861
|
|
Salaries, social security
costs and other personnel expenses
|
663
|
405
|
560
|
-
|
1
|
236
|
1,865
|
626
|
1,969
|
4,460
|
|
Depreciation and
amortization
|
45
|
683
|
34
|
-
|
-
|
21
|
783
|
275
|
1,027
|
2,085
|
|
Fees and payments for
services
|
-
|
675
|
16
|
-
|
-
|
15
|
706
|
403
|
748
|
1,857
|
|
Maintenance, security,
cleaning, repairs and others
|
-
|
-
|
611
|
-
|
9
|
70
|
690
|
59
|
273
|
1,022
|
|
Advertising and other
selling expenses
|
-
|
-
|
282
|
-
|
-
|
-
|
282
|
-
|
665
|
947
|
|
Taxes, rates and
contributions
|
-
|
-
|
219
|
-
|
3
|
1
|
223
|
14
|
388
|
625
|
|
Director´s
fees
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
163
|
-
|
163
|
|
Leases and service
charges
|
-
|
-
|
47
|
-
|
1
|
2
|
50
|
(8
)
|
(3
)
|
39
|
|
Allowance for doubtful
accounts, net
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
59
|
8
|
67
|
|
Other expenses
|
6
|
1,528
|
79
|
-
|
-
|
26
|
1,639
|
248
|
629
|
2,516
|
|
Total as
of June 30, 2016 (recast)
|
14,018
|
3,304
|
1,888
|
1,304
|
166
|
419
|
21,099
|
1,839
|
5,704
|
28,642
|
|
|
Group
Costs
|
|
|
|
|||
|
|
Costs of
trading properties and developments
|
Rental
and services' costs
|
Costs
from hotel operations
|
Total
costs
|
General
and administrative expenses
|
Selling
expenses
|
Total
|
|
Cost of sale of goods and
services
|
2
|
-
|
61
|
63
|
-
|
-
|
63
|
|
Salaries, social security
costs and other personnel expenses
|
-
|
404
|
162
|
566
|
117
|
36
|
719
|
|
Depreciation and
amortization
|
-
|
15
|
12
|
27
|
6
|
-
|
33
|
|
Fees and payments for
services
|
1
|
9
|
1
|
11
|
84
|
6
|
101
|
|
Maintenance, security,
cleaning, repairs and others
|
7
|
326
|
34
|
367
|
20
|
2
|
389
|
|
Advertising and other
selling expenses
|
-
|
173
|
7
|
180
|
-
|
35
|
215
|
|
Taxes, rates and
contributions
|
3
|
108
|
-
|
111
|
12
|
93
|
216
|
|
Director´s
fees
|
-
|
-
|
-
|
-
|
99
|
-
|
99
|
|
Leases and service
charges
|
1
|
17
|
-
|
18
|
4
|
2
|
24
|
|
Allowance for doubtful
accounts, net
|
-
|
-
|
-
|
-
|
-
|
14
|
14
|
|
Other expenses
|
-
|
25
|
1
|
26
|
32
|
6
|
64
|
|
Total as
of June 30, 2015 (recast)
|
14
|
1,077
|
278
|
1,369
|
374
|
194
|
1,937
|
|
|
June 30,
2017
|
June 30,
2016 (recast)
|
June 30,
2015 (recast)
|
|
Donations
|
(123
)
|
(58
)
|
(40
)
|
|
Lawsuits and other
contingencies (1)
|
(22
)
|
14
|
(21
)
|
|
Reversal of cumulative
translation adjustment (2)
|
41
|
100
|
219
|
|
Expenses from transfers of
assets to IRSA CP (3)
|
-
|
-
|
(110
)
|
|
Others
|
(166
)
|
(107
)
|
(15
)
|
|
Total
other operating results, net
|
(270
)
|
(51
)
|
33
|
|
|
June 30,
2017
|
June 30,
2016 (recast)
|
June 30,
2015 (recast)
|
|
Finance
income:
|
|
|
|
|
- Interest
income
|
848
|
651
|
66
|
|
- Foreign exchange
loss
|
165
|
573
|
54
|
|
- Dividends
income
|
68
|
72
|
17
|
|
Total
finance income
|
1,081
|
1,296
|
137
|
|
Finance costs:
|
|
|
|
|
- Interest
expenses
|
(6,474
)
|
(2,362
)
|
(628
)
|
|
- Foreign exchange
loss
|
(1,240
)
|
(2,633
)
|
(408
)
|
|
- Other finance
costs
|
(914
)
|
(673
)
|
(71
)
|
|
Total
finance costs
|
(8,628
)
|
(5,668
)
|
(1,107
)
|
|
Other financial
results:
|
|
|
|
|
- Fair value gain /
(loss) of financial assets and liabilities at fair value through
profit or loss, net
|
2,859
|
(1,439
)
|
53
|
|
- Gain / (loss) on
derivative financial instruments, net
|
70
|
921
|
(16
)
|
|
Total
other financial results
|
2,929
|
(518
)
|
37
|
|
Total
financial results, net
|
(4,618
)
|
(4,890
)
|
(933
)
|
|
|
June 30,
2017
|
June 30,
2016 (recast)
|
June 30,
2015 (recast)
|
|
Profit from continuing
operations attributable to equity holders of the parent / Weighted
average number of ordinary shares in issue
|
1,786 / 575 =
3.11
|
9,325 / 575 =
16.22
|
1,898 / 574 =
3.31
|
|
Profit from discontinued
operations per share attributable to equity holders of the parent /
Weighted average number of ordinary shares in issue
|
1,244 / 575 =
2.16
|
209 / 575 =
0.36
|
n/a
|
|
Profit for the year per
share attributable to equity holders of the parent / Weighted
average number of ordinary shares in issue
|
3,030 / 575 =
5.27
|
9,534 / 575 =
16.58
|
1,898 / 574 =
3.31
|
|
|
June 30,
2017
|
June 30,
2016 (recast)
|
June 30,
2015 (recast)
|
|
Profit from continuing
operations attributable to equity holders of the parent / Weighted
average number of ordinary shares in issue
|
1,786 / 579 =
3.08
|
9,325 / 579 =
16.11
|
1,898 / 578 =
3.28
|
|
Profit from discontinued
operations per share attributable to equity holders of the parent /
Weighted average number of ordinary shares in issue
|
1,244 / 579 =
2.15
|
209 / 579 =
0.36
|
n/a
|
|
Profit for the year per
share attributable to equity holders of the parent / Weighted
average number of ordinary shares in issue
|
3,030 / 579 =
5.23
|
9,534 / 579 =
16.47
|
1,898 / 578 =
3.28
|
|
|
June 30,
2017
|
June 30,
2016 (recast)
|
June 30,
2015 (recast)
|
|
At the
beginning
|
3,619,599
|
4,439,507
|
5,786,388
|
|
Additions
|
-
|
-
|
18,734
|
|
Disposals
|
(10,169
)
|
(117,367
)
|
(680,047
)
|
|
Granted
|
(101,483
)
|
(702,541
)
|
(685,568
)
|
|
At the
end
|
3,507,947
|
3,619,599
|
4,439,507
|
|
|
June 30,
2017
|
June 30,
2016 (recast)
|
|
Present value of unfunded
obligations
|
673
|
572
|
|
Present value of funded
obligations
|
1,789
|
1,070
|
|
Total present value of
defined benefits obligations (post-employment)
|
2,462
|
1,642
|
|
Fair value of plan
assets
|
(1,703
)
|
(1,101
)
|
|
Recognized
liability for defined benefits obligations
|
759
|
541
|
|
Liability for other
long-term benefits
|
4
|
148
|
|
Total
recognized liabilities
|
763
|
689
|
|
Assets designed for payment
of benefits for employees
|
-
|
(4
)
|
|
Net
position from employee benefits
|
763
|
685
|
|
Name
|
Date of
Birth
|
Position
|
Actual position
since
|
|
Eduardo S. Elsztain
|
01/26/1960
|
General Manager
|
1991
|
|
Daniel R. Elsztain
|
12/22/1972
|
Operating Manager
|
2012
|
|
Javier E. Nahmod
|
11/10/1977
|
Real Estate Manager
|
2014
|
|
Matías I.
Gaivironsky
|
02/23/1976
|
Administrative and Financial
Manager
|
2011
|
|
Juan José
Martinucci
|
01/31/1972
|
Commercial Manager
|
2013
|
|
Related party
|
|
Description of transaction
|
|
Investments in financial assets
non-current
|
|
Investments in financial assets
current
|
|
Trade and other receivables
non-current
|
|
Trade and other receivables current
|
|
Trade and other payables
non-current
|
|
Trade and other payables
current
|
|
Borrowings
non-current
|
|
Borrowings
current
|
|
BHSA
|
|
Reimbursement
of expenses
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
(1)
|
|
-
|
|
-
|
|
|
|
Borrowings
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
(2)
|
|
|
|
Leases and/or
rights of use
|
|
-
|
|
-
|
|
-
|
|
2
|
|
-
|
|
-
|
|
-
|
|
-
|
|
Lipstick
|
|
Reimbursement
of expenses
|
|
-
|
|
-
|
|
-
|
|
2
|
|
-
|
|
-
|
|
-
|
|
-
|
|
Manibil
S.A.
|
|
Contributions
to be paid
|
|
-
|
|
-
|
|
83
|
|
1
|
|
-
|
|
-
|
|
-
|
|
-
|
|
New
Lipstick
|
|
Reimbursement
of expenses
|
|
-
|
|
-
|
|
-
|
|
5
|
|
-
|
|
-
|
|
-
|
|
-
|
|
Condor
|
|
Dividends
receivables
|
|
-
|
|
-
|
|
-
|
|
8
|
|
-
|
|
-
|
|
-
|
|
-
|
|
|
|
Public
companies securities
|
|
82
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LRSA
|
|
Leases and/or
rights of use
|
|
-
|
|
-
|
|
1
|
|
28
|
|
-
|
|
-
|
|
-
|
|
-
|
|
Tarshop
|
|
Leases and/or
rights of use
|
|
-
|
|
-
|
|
-
|
|
2
|
|
-
|
|
(1)
|
|
-
|
|
-
|
|
Total associates
|
|
|
|
82
|
|
-
|
|
84
|
|
48
|
|
-
|
|
(2)
|
|
-
|
|
(2)
|
|
Cyrsa
|
|
Borrowings
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
(5)
|
|
Mehadrin
|
|
Commissions
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
(5)
|
|
-
|
|
-
|
|
NPSF
|
|
Share-based
compensation plan
|
|
-
|
|
-
|
|
-
|
|
1
|
|
-
|
|
-
|
|
-
|
|
-
|
|
|
|
Borrowings
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
(4)
|
|
|
|
Advertising
spaces
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
(1)
|
|
-
|
|
-
|
|
|
|
Reimbursement
of expenses
|
|
-
|
|
-
|
|
-
|
|
1
|
|
-
|
|
-
|
|
-
|
|
-
|
|
|
|
Management
fees
|
|
-
|
|
-
|
|
-
|
|
1
|
|
-
|
|
-
|
|
-
|
|
-
|
|
Quality
|
|
Management
fees
|
|
-
|
|
-
|
|
-
|
|
5
|
|
-
|
|
-
|
|
-
|
|
-
|
|
Total joint ventures
|
|
|
|
-
|
|
-
|
|
-
|
|
8
|
|
-
|
|
(6)
|
|
-
|
|
(9)
|
|
Cresud
|
|
Reimbursement
of expenses
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
(36)
|
|
-
|
|
-
|
|
|
|
Corporate
services
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
(23)
|
|
-
|
|
-
|
|
|
|
NCN
|
|
-
|
|
242
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
|
|
Leases and/or
rights of use
|
|
-
|
|
-
|
|
-
|
|
4
|
|
-
|
|
-
|
|
-
|
|
-
|
|
|
|
Long-term
incentive plan
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
(1)
|
|
-
|
|
-
|
|
Total parent company
|
|
|
|
-
|
|
242
|
|
-
|
|
4
|
|
-
|
|
(60)
|
|
-
|
|
-
|
|
Carnes
Pampeanas
|
|
Other
Liabilities
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
Consultores
Asset Management
|
|
Reimbursement
of expenses
|
|
-
|
|
-
|
|
-
|
|
5
|
|
-
|
|
(3)
|
|
-
|
|
-
|
|
Estudio Zang,
Bergel y Viñes
|
|
Legal
services
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
(4)
|
|
-
|
|
-
|
|
IFISA
|
|
Borrowings
|
|
-
|
|
-
|
|
-
|
|
1,283
|
|
-
|
|
-
|
|
-
|
|
-
|
|
Taaman
|
|
Leases and/or
rights of use
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
(24)
|
|
-
|
|
-
|
|
Willifood
|
|
NCN
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
(29)
|
|
-
|
|
-
|
|
Museo de los
Niños
|
|
Leases and/or
rights of use
|
|
-
|
|
-
|
|
-
|
|
2
|
|
-
|
|
-
|
|
-
|
|
-
|
|
Directors
|
|
Fees
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
(44)
|
|
-
|
|
-
|
|
Total others
|
|
|
|
-
|
|
-
|
|
-
|
|
1,290
|
|
-
|
|
(104)
|
|
-
|
|
-
|
|
Total as of 06.30.17
|
|
|
|
82
|
|
242
|
|
84
|
|
1,350
|
|
-
|
|
(172)
|
|
-
|
|
(11)
|
|
Related party
|
|
Description of transaction
|
|
Investments in financial assets
non-current
|
|
Investments in financial assets
current
|
|
Trade and other receivables
non-current
|
|
Trade and other receivables current
|
|
Trade and other payables
non-current
|
|
Trade and other payables
current
|
|
Borrowings
non-current
|
|
Borrowings
current
|
|
BHSA
|
|
Reimbursement
of expenses
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
(1)
|
|
-
|
|
-
|
|
|
|
Borrowings
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
(2)
|
|
(10)
|
|
Condor
|
|
Public
companies securities
|
|
499
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
Lipstick
|
|
Reimbursement
of expenses
|
|
-
|
|
-
|
|
-
|
|
2
|
|
-
|
|
-
|
|
-
|
|
-
|
|
New
Lipstick
|
|
Reimbursement
of expenses
|
|
-
|
|
-
|
|
-
|
|
5
|
|
-
|
|
-
|
|
-
|
|
-
|
|
BACS
|
|
NCN
|
|
100
|
|
21
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
|
|
Reimbursement
of expenses
|
|
-
|
|
-
|
|
-
|
|
1
|
|
-
|
|
-
|
|
-
|
|
-
|
|
Tarshop
|
|
Reimbursement
of expenses
|
|
-
|
|
-
|
|
-
|
|
1
|
|
-
|
|
-
|
|
-
|
|
-
|
|
|
|
Leases and/or
rights of use
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
(1)
|
|
-
|
|
-
|
|
Total associates
|
|
|
|
599
|
|
21
|
|
-
|
|
9
|
|
-
|
|
(2)
|
|
(2)
|
|
(10)
|
|
Cyrsa
S.A.
|
|
Borrowings
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
(14)
|
|
|
|
Credit due to
capital reduction
|
|
-
|
|
-
|
|
-
|
|
3
|
|
-
|
|
-
|
|
-
|
|
-
|
|
NPSF
|
|
Reimbursement
of expenses
|
|
-
|
|
-
|
|
-
|
|
2
|
|
-
|
|
-
|
|
-
|
|
-
|
|
|
|
Share-based
contribution plan
|
|
-
|
|
-
|
|
-
|
|
1
|
|
-
|
|
-
|
|
-
|
|
-
|
|
|
|
Borrowings
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
(6)
|
|
|
|
Management
fees
|
|
-
|
|
-
|
|
-
|
|
4
|
|
-
|
|
-
|
|
-
|
|
-
|
|
Puerto
Retiro
|
|
Borrowings
|
|
-
|
|
-
|
|
-
|
|
3
|
|
-
|
|
-
|
|
-
|
|
-
|
|
Quality
|
|
Reimbursement
of expenses
|
|
-
|
|
-
|
|
-
|
|
1
|
|
-
|
|
-
|
|
-
|
|
-
|
|
Total joint ventures
|
|
|
|
-
|
|
-
|
|
-
|
|
14
|
|
-
|
|
-
|
|
-
|
|
(20)
|
|
Cresud
|
|
Reimbursement
of expenses
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
(30)
|
|
-
|
|
-
|
|
|
|
Corporate
services
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
(67)
|
|
-
|
|
-
|
|
|
|
NCN
|
|
-
|
|
329
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
|
|
Leases and/or
rights of use
|
|
-
|
|
-
|
|
-
|
|
4
|
|
-
|
|
-
|
|
-
|
|
-
|
|
|
|
Long-term
incentive plan
|
|
-
|
|
-
|
|
-
|
|
3
|
|
-
|
|
-
|
|
-
|
|
-
|
|
Total parent company
|
|
|
|
-
|
|
329
|
|
-
|
|
7
|
|
-
|
|
(97)
|
|
-
|
|
-
|
|
Carnes
Pampeanas
|
|
Transfer of tax
credits
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
(7)
|
|
-
|
|
-
|
|
Consultores
Asset Management
|
|
Reimbursement
of expenses
|
|
-
|
|
-
|
|
-
|
|
7
|
|
-
|
|
-
|
|
-
|
|
-
|
|
Avenida Compras
S.A.
|
|
Advertising
spaces
|
|
-
|
|
-
|
|
-
|
|
1
|
|
-
|
|
-
|
|
-
|
|
-
|
|
Avenida
Inc.
|
|
Advertising
spaces
|
|
-
|
|
-
|
|
-
|
|
1
|
|
-
|
|
-
|
|
-
|
|
-
|
|
BNSA
|
|
Reimbursement
of expenses
|
|
-
|
|
-
|
|
-
|
|
1
|
|
-
|
|
-
|
|
-
|
|
-
|
|
|
|
Other
payables
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
(1)
|
|
-
|
|
-
|
|
OASA
|
|
Borrowings
|
|
-
|
|
-
|
|
-
|
|
1
|
|
-
|
|
-
|
|
-
|
|
-
|
|
Estudio Zang,
Bergel y Viñes
|
|
Legal
services
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
(1)
|
|
-
|
|
-
|
|
Consultores
Venture Capital Uruguay
|
|
Management
fees
|
|
-
|
|
-
|
|
-
|
|
2
|
|
-
|
|
-
|
|
-
|
|
-
|
|
IFISA
|
|
Borrowings
|
|
-
|
|
-
|
|
-
|
|
1,074
|
|
-
|
|
-
|
|
-
|
|
-
|
|
Museo de los
Niños
|
|
Leases and/or
rights of use
|
|
-
|
|
-
|
|
-
|
|
1
|
|
-
|
|
-
|
|
-
|
|
-
|
|
Directors
|
|
Advances
|
|
-
|
|
-
|
|
-
|
|
4
|
|
-
|
|
-
|
|
-
|
|
-
|
|
|
|
Fees
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
(28)
|
|
-
|
|
-
|
|
Total others
|
|
|
|
-
|
|
-
|
|
-
|
|
1,092
|
|
-
|
|
(37)
|
|
-
|
|
-
|
|
Total as of 06.30.16 (recast)
|
|
|
|
599
|
|
350
|
|
-
|
|
1,122
|
|
-
|
|
(136)
|
|
(2)
|
|
(30)
|
|
Related party
|
|
Description of transaction
|
|
Investments in financial assets
non-current
|
|
Investments in financial assets
current
|
|
Trade and other receivables
non-current
|
|
Trade and other receivables current
|
|
Trade and other payables
non-current
|
|
Trade and other payables
current
|
|
Borrowings
non-current
|
|
Borrowings
current
|
|
BHSA
|
|
Advances
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
(1)
|
|
-
|
|
-
|
|
|
|
Borrowings
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
(7)
|
|
(22)
|
|
|
|
Leases and/or
rights of use
|
|
-
|
|
-
|
|
-
|
|
1
|
|
-
|
|
-
|
|
-
|
|
-
|
|
Lipstick
|
|
Reimbursement
of expenses
|
|
-
|
|
-
|
|
-
|
|
1
|
|
-
|
|
-
|
|
-
|
|
-
|
|
New
Lipstick
|
|
Reimbursement
of expenses
|
|
-
|
|
-
|
|
-
|
|
3
|
|
-
|
|
-
|
|
-
|
|
-
|
|
BACS
|
|
NCN
|
|
100
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
|
|
Reimbursement
of expenses
|
|
-
|
|
-
|
|
-
|
|
2
|
|
-
|
|
-
|
|
-
|
|
-
|
|
Tarshop
|
|
Reimbursement
of expenses
|
|
-
|
|
-
|
|
-
|
|
2
|
|
-
|
|
-
|
|
-
|
|
-
|
|
|
|
Leases and/or
rights of use
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
(1)
|
|
-
|
|
-
|
|
Condor
|
|
Borrowings
|
|
-
|
|
-
|
|
-
|
|
29
|
|
-
|
|
-
|
|
-
|
|
-
|
|
Total associates
|
|
|
|
100
|
|
-
|
|
-
|
|
38
|
|
-
|
|
(2)
|
|
(7)
|
|
(22)
|
|
Baicom Networks
S.A.
|
|
Borrowings
|
|
-
|
|
-
|
|
1
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
|
|
Reimbursement
of expenses
|
|
-
|
|
-
|
|
-
|
|
1
|
|
-
|
|
-
|
|
-
|
|
-
|
|
Cyrsa
S.A.
|
|
Borrowings
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
(14)
|
|
-
|
|
|
|
Credit due to
capital reduction
|
|
-
|
|
-
|
|
-
|
|
9
|
|
-
|
|
-
|
|
-
|
|
-
|
|
NPSF
|
|
Reimbursement
of expenses
|
|
-
|
|
-
|
|
-
|
|
1
|
|
-
|
|
-
|
|
-
|
|
-
|
|
|
|
Leases and/or
rights of use
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
(1)
|
|
-
|
|
-
|
|
|
|
Borrowings
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
(8)
|
|
|
|
Management
fees
|
|
-
|
|
-
|
|
-
|
|
3
|
|
-
|
|
-
|
|
-
|
|
-
|
|
Puerto
Retiro
|
|
Borrowings
|
|
-
|
|
-
|
|
-
|
|
2
|
|
-
|
|
-
|
|
-
|
|
-
|
|
Total joint ventures
|
|
|
|
-
|
|
-
|
|
1
|
|
16
|
|
-
|
|
(1)
|
|
(14)
|
|
(8)
|
|
Cresud
|
|
Reimbursement
of expenses
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
(10)
|
|
-
|
|
-
|
|
|
|
Corporate
services
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
(52)
|
|
-
|
|
-
|
|
|
|
NCN
|
|
-
|
|
30
|
|
-
|
|
-
|
|
-
|
|
-
|
|
(17)
|
|
(1)
|
|
|
|
Leases and/or
rights of use
|
|
-
|
|
-
|
|
-
|
|
1
|
|
-
|
|
-
|
|
-
|
|
-
|
|
|
|
Long-term
incentive plan
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
(25)
|
|
-
|
|
-
|
|
Total parent company
|
|
|
|
-
|
|
30
|
|
-
|
|
1
|
|
-
|
|
(87)
|
|
(17)
|
|
(1)
|
|
Helmir
|
|
NCN
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
(28)
|
|
(1)
|
|
Carnes
Pampeanas
|
|
Transfer of tax
credits
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
(3)
|
|
-
|
|
-
|
|
Consultores
Asset Management
|
|
Reimbursement
of expenses
|
|
-
|
|
-
|
|
-
|
|
5
|
|
-
|
|
-
|
|
-
|
|
-
|
|
Estudio Zang,
Bergel y Viñes
|
|
Legal
services
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
(1)
|
|
-
|
|
-
|
|
CVC
Uruguay
|
|
Management
fees
|
|
-
|
|
-
|
|
-
|
|
1
|
|
-
|
|
-
|
|
-
|
|
-
|
|
Ogden Argentina
S.A.
|
|
Borrowings
|
|
-
|
|
-
|
|
-
|
|
1
|
|
-
|
|
-
|
|
-
|
|
-
|
|
IFISA
|
|
Borrowings
|
|
-
|
|
-
|
|
-
|
|
265
|
|
-
|
|
-
|
|
-
|
|
-
|
|
Museo de los
Niños
|
|
Leases and/or
rights of use
|
|
-
|
|
-
|
|
-
|
|
2
|
|
-
|
|
-
|
|
-
|
|
-
|
|
Boulevard Norte
S.A.
|
|
Reimbursement
of expenses
|
|
-
|
|
-
|
|
-
|
|
1
|
|
-
|
|
-
|
|
-
|
|
-
|
|
Directors
|
|
Fees
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
(41)
|
|
-
|
|
-
|
|
Total others
|
|
|
|
-
|
|
-
|
|
-
|
|
275
|
|
-
|
|
(45)
|
|
(28)
|
|
(1)
|
|
Total as of 06.30.15 (recast)
|
|
|
|
100
|
|
30
|
|
1
|
|
330
|
|
-
|
|
(135)
|
|
(66)
|
|
(32)
|
|
Related
party
|
Leases
and/or rights of use
|
Management
fees
|
Sale of
goods
|
Corporate
services
|
Legal
services
|
Financial
operations
|
Donations
|
Fees and
salaries
|
|
BHSA
|
10
|
-
|
-
|
-
|
-
|
(2
)
|
-
|
-
|
|
BACS
|
1
|
-
|
-
|
-
|
-
|
39
|
-
|
-
|
|
Manibil
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
Adama
|
-
|
-
|
-
|
293
|
-
|
-
|
-
|
-
|
|
Condor
|
-
|
-
|
-
|
-
|
-
|
235
|
-
|
-
|
|
Tarshop
|
14
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
Total
associates
|
25
|
-
|
-
|
293
|
-
|
272
|
-
|
-
|
|
Cyrsa S.A.
|
-
|
-
|
-
|
-
|
-
|
(2
)
|
-
|
-
|
|
NPSF
|
6
|
4
|
-
|
-
|
-
|
-
|
-
|
-
|
|
Total
joint ventures
|
6
|
4
|
-
|
-
|
-
|
(2
)
|
-
|
-
|
|
Cresud
|
2
|
-
|
-
|
(177
)
|
-
|
62
|
-
|
-
|
|
Total
parent company
|
2
|
-
|
-
|
(177
)
|
-
|
62
|
-
|
-
|
|
Estudio Zang, Bergel &
Viñes
|
-
|
-
|
-
|
-
|
(4
)
|
-
|
-
|
-
|
|
Isaac Elsztain e hijos
S.C.A
|
(1
)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
Consultores Assets
Management
|
1
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
Hamonet S.A.
|
(1
)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
Fundación
IRSA
|
-
|
-
|
-
|
-
|
-
|
-
|
(9
)
|
-
|
|
BHN Sociedad de
Inversión S.A.
|
1
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
BACS Administradora de
Activos S.A.
|
2
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
BHN Seguros Generales
S.A.
|
2
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
BHN Vida S.A.
|
18
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
IFISA
|
-
|
-
|
-
|
-
|
-
|
(116
)
|
-
|
-
|
|
Directors
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(112
)
|
|
Senior
Management
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(1
)
|
|
Total
others
|
22
|
-
|
-
|
-
|
(4
)
|
(116
)
|
(9
)
|
(113
)
|
|
Total as
of 06.30.17
|
55
|
4
|
-
|
116
|
(4
)
|
216
|
(9
)
|
(113
)
|
|
Related
party
|
Leases
and/or rights of use
|
Management
fees
|
Sale of
goods
|
Corporate
services
|
Legal
services
|
Financial
operations
|
Donations
|
Fees and
salaries
|
|
BHSA
|
3
|
-
|
-
|
-
|
-
|
(4
)
|
-
|
-
|
|
BACS
|
6
|
-
|
-
|
-
|
-
|
21
|
-
|
-
|
|
Tarshop
|
12
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
Condor
|
-
|
-
|
-
|
-
|
-
|
122
|
-
|
-
|
|
Adama
|
-
|
-
|
16
|
-
|
-
|
-
|
-
|
-
|
|
ISPRO
|
-
|
-
|
9
|
-
|
-
|
-
|
-
|
-
|
|
Total
associates
|
21
|
-
|
25
|
-
|
-
|
139
|
-
|
-
|
|
Cyrsa S.A.
|
-
|
-
|
-
|
-
|
-
|
(3
)
|
-
|
-
|
|
NPSF
|
-
|
3
|
-
|
-
|
-
|
(2
)
|
-
|
-
|
|
Puerto Retiro
|
-
|
-
|
-
|
-
|
-
|
1
|
-
|
-
|
|
Mehadrin
|
-
|
-
|
48
|
-
|
-
|
-
|
-
|
-
|
|
Total
joint ventures
|
-
|
3
|
48
|
-
|
-
|
(4
)
|
-
|
-
|
|
Related
party
|
Leases
and/or rights of use
|
Management
fees
|
Sale of
goods
|
Corporate
services
|
Legal
services
|
Financial
operations
|
Donations
|
Fees and
salaries
|
|
Cresud
|
7
|
-
|
-
|
(121
)
|
-
|
74
|
-
|
-
|
|
Total
parent company
|
7
|
-
|
-
|
(121
)
|
-
|
74
|
-
|
-
|
|
Estudio Zang, Bergel &
Viñes
|
-
|
-
|
-
|
-
|
(5
)
|
-
|
-
|
-
|
|
Isaac Elsztain e Hijos
S.C.A.
|
(1
)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
Fundación
IRSA
|
-
|
-
|
-
|
-
|
-
|
-
|
(8
)
|
-
|
|
IFISA
|
-
|
-
|
-
|
-
|
-
|
31
|
-
|
-
|
|
Directors
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(137
)
|
|
Senior
Management
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(9
)
|
|
Total
others
|
(1
)
|
-
|
-
|
-
|
(5
)
|
31
|
(8
)
|
(146
)
|
|
Total as
of 06.30.16 (recast)
|
27
|
3
|
73
|
(121
)
|
(5
)
|
240
|
(8
)
|
(146
)
|
|
Related
party
|
Leases
and/or rights of use
|
Management
fees
|
Sale of
goods
|
Corporate
services
|
Legal
services
|
Financial
operations
|
Donations
|
Fees and
salaries
|
|
BHSA
|
2
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
BACS
|
4
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
Condor
|
-
|
-
|
-
|
-
|
-
|
161
|
-
|
-
|
|
Tarshop
|
9
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
Total
associates
|
15
|
-
|
-
|
-
|
-
|
161
|
-
|
-
|
|
Cyrsa S.A.
|
-
|
-
|
-
|
-
|
-
|
(9
)
|
-
|
-
|
|
NPSF
|
(1
)
|
2
|
-
|
-
|
-
|
(1
)
|
-
|
-
|
|
Puerto Retiro
|
-
|
-
|
-
|
-
|
-
|
1
|
-
|
-
|
|
Total
joint ventures
|
(1
)
|
2
|
-
|
-
|
-
|
(9
)
|
-
|
-
|
|
Cresud
|
4
|
-
|
-
|
(96
)
|
-
|
(8
)
|
-
|
-
|
|
Total
parent company
|
4
|
-
|
-
|
(96
)
|
-
|
(8
)
|
-
|
-
|
|
Estudio Zang, Bergel &
Viñes
|
-
|
-
|
-
|
-
|
(4
)
|
-
|
-
|
-
|
|
Fundación
IRSA
|
-
|
-
|
-
|
-
|
-
|
-
|
(5
)
|
-
|
|
IFISA
|
-
|
-
|
-
|
-
|
-
|
222
|
-
|
-
|
|
Directors
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(99
)
|
|
Senior
Management
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(6
)
|
|
Total
others
|
-
|
-
|
-
|
-
|
(4
)
|
222
|
(5
)
|
(105
)
|
|
Total as
of 06.30.15 (recast)
|
18
|
2
|
-
|
(96
)
|
(4
)
|
366
|
(5
)
|
(105
)
|
|
|
Amount
(1)
|
Exchange
rate (2)
|
Total as
of 06.30.17
|
Amount
(1)
|
Exchange
rate (2)
|
Total as
of 06.30.16 (recast)
|
Amount
(1)
|
Exchange
rate (2)
|
Total as
of 06.30.15 (recast)
|
|
Assets
|
|
|
|
|
|
|
|
|
|
|
Trade
and other receivables
|
|
|
|
|
|
|
|
|
|
|
US
Dollar
|
35
|
16.530
|
572
|
38
|
14.940
|
563
|
11
|
8.988
|
99
|
|
Euros
|
9
|
18.848
|
172
|
12
|
16.492
|
195
|
-
|
10.005
|
-
|
|
Uruguayan
Pesos
|
-
|
0.572
|
-
|
2
|
0.489
|
1
|
1
|
0.334
|
-
|
|
New Israel
Shekel
|
-
|
-
|
-
|
-
|
-
|
-
|
15
|
2.381
|
36
|
|
Receivables
with related parties:
|
|
|
|
|
|
|
|
|
|
|
US
Dollar
|
52
|
16.530
|
855
|
41
|
15.040
|
624
|
4
|
9.088
|
37
|
|
Total
trade and other receivables
|
|
|
1,599
|
|
|
1,383
|
|
|
172
|
|
Restricted
assets
|
|
|
|
|
|
|
|
|
|
|
US
Dollar
|
2
|
16.530
|
41
|
-
|
-
|
-
|
-
|
-
|
-
|
|
Total
restricted assets
|
|
|
41
|
|
|
-
|
|
|
-
|
|
Investments
in financial assets
|
|
|
|
|
|
|
|
|
|
|
US
Dollar
|
61
|
16.530
|
1,014
|
165
|
14.940
|
2,470
|
27
|
8.988
|
239
|
|
Pounds
|
1
|
21.486
|
18
|
1
|
19.763
|
10
|
1
|
14.134
|
10
|
|
New Israel
Shekel
|
-
|
-
|
-
|
-
|
-
|
-
|
3
|
2.381
|
6
|
|
Investments
with related parties:
|
|
|
|
|
|
|
|
|
|
|
US
Dollar
|
20
|
16.530
|
324
|
55
|
15.040
|
827
|
50
|
9.088
|
459
|
|
Total
investments in financial assets
|
|
|
1,356
|
|
|
3,307
|
|
|
714
|
|
Derivative
financial instruments
|
|
|
|
|
|
|
|
|
|
|
US
Dollar
|
1
|
16.530
|
10
|
-
|
-
|
-
|
-
|
-
|
-
|
|
New Israel
Shekel
|
-
|
-
|
-
|
-
|
-
|
-
|
96
|
2.381
|
228
|
|
Derivative
financial instruments with related parties:
|
|
|
|
|
|
|
|
|
|
|
US
Dollar
|
2
|
16.630
|
26
|
-
|
-
|
-
|
-
|
-
|
-
|
|
Total
derivative financial instruments
|
|
|
36
|
|
|
-
|
|
|
228
|
|
Cash and
cash equivalents
|
|
|
|
|
|
|
|
|
|
|
US
Dollar
|
318
|
16.530
|
5,250
|
84
|
14.940
|
1,248
|
34
|
8.988
|
301
|
|
Euros
|
3
|
18.848
|
49
|
4
|
16.492
|
60
|
-
|
10.005
|
1
|
|
New Israel
Shekel
|
-
|
4.770
|
1
|
-
|
-
|
-
|
-
|
2.381
|
2
|
|
Total
cash and cash equivalents
|
|
|
5,300
|
|
|
1,308
|
|
|
304
|
|
Total
assets
|
|
|
8,332
|
|
|
5,998
|
|
|
1,418
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities
|
|
|
|
|
|
|
|
|
|
|
Trade
and other payables
|
|
|
|
|
|
|
|
|
|
|
US
Dollar
|
57
|
16.630
|
955
|
96
|
15.040
|
1,451
|
8
|
9.088
|
76
|
|
Euros
|
1
|
19.003
|
19
|
3
|
16.640
|
54
|
-
|
-
|
-
|
|
New Israel
Shekel
|
-
|
-
|
-
|
2
|
3.892
|
7
|
-
|
-
|
-
|
|
Payables
with related parties:
|
|
|
|
|
|
|
|
|
|
|
US
Dollar
|
1
|
16.630
|
21
|
2
|
15.040
|
31
|
-
|
-
|
-
|
|
Total
trade and other payables
|
|
|
995
|
|
|
1,543
|
|
|
76
|
|
Borrowings
|
|
|
|
|
|
|
|
|
|
|
US
Dollar
|
1,123
|
16.630
|
18,683
|
1,704
|
15.040
|
25,631
|
403
|
9.088
|
3,661
|
|
Euros
|
-
|
-
|
-
|
2
|
16.640
|
39
|
-
|
-
|
-
|
|
Borrowings
with related parties:
|
|
|
|
|
|
|
|
|
|
|
US
Dollar
|
-
|
-
|
-
|
-
|
-
|
-
|
5
|
9.088
|
41
|
|
Total
borrowings
|
|
|
18,683
|
|
|
25,670
|
|
|
3,702
|
|
Derivative
financial instruments
|
|
|
|
|
|
|
|
|
|
|
New Israel
Shekel
|
-
|
-
|
-
|
-
|
-
|
-
|
208
|
2.407
|
501
|
|
Total
derivative financial instruments
|
|
|
-
|
|
|
-
|
|
|
501
|
|
Total
liabilities
|
|
|
19,678
|
|
|
27,213
|
|
|
4,279
|
|
|
June 30,
2017
|
|
Property, plant and
equipment
|
1,712
|
|
Intangible
assets
|
19
|
|
Investments in
associates
|
33
|
|
Deferred income tax
assets
|
57
|
|
Employee
benefits
|
5
|
|
Income tax
credits
|
10
|
|
Trade and other
receivables
|
688
|
|
Cash and cash
equivalents
|
157
|
|
Total
|
2,681
|
|
|
June 30,
2017
|
|
Trade and other
payables
|
930
|
|
Salaries and social
security liabilities
|
148
|
|
Employee
benefits
|
52
|
|
Deferred income tax
liability
|
10
|
|
Borrowings
|
715
|
|
Total
|
1,855
|
|
|
June 30,
2017
|
June 30,
2016 (recast)
|
||||
|
|
Adama
|
IDB
Tourism
|
Total
|
Adama
|
IDB
Tourism
|
Total
|
|
Revenues
|
-
|
4,410
|
4,410
|
-
|
1,152
|
1,152
|
|
Costs
|
-
|
(3,795
)
|
(3,795
)
|
-
|
(1,010
)
|
(1,010
)
|
|
Gross
profit
|
-
|
615
|
615
|
-
|
142
|
142
|
|
General and administrative
expenses
|
-
|
(233
)
|
(233
)
|
-
|
(94
)
|
(94
)
|
|
Selling
expenses
|
-
|
(221
)
|
(221
)
|
-
|
(93
)
|
(93
)
|
|
Other operating results,
net (i)
|
4,216
|
(264
)
|
3,952
|
-
|
13
|
13
|
|
Profit /
(loss) from operations
|
4,216
|
(103
)
|
4,113
|
-
|
(32
)
|
(32
)
|
|
Share of profit of joint
ventures and associates
|
255
|
43
|
298
|
335
|
9
|
344
|
|
Profit /
(loss) before financial results and income tax
|
4,471
|
(60
)
|
4,411
|
335
|
(23
)
|
312
|
|
Finance income
|
-
|
4
|
4
|
373
|
3
|
376
|
|
Finance cost
|
(1,346
)
|
(60
)
|
(1,406
)
|
(238
)
|
(32
)
|
(270
)
|
|
Other financial
results
|
-
|
-
|
-
|
-
|
-
|
-
|
|
Financial
results, net
|
(1,346
)
|
(56
)
|
(1,402
)
|
135
|
(29
)
|
106
|
|
Profit /
(loss) before income tax
|
3,125
|
(116
)
|
3,009
|
470
|
(52
)
|
418
|
|
Income tax
|
-
|
9
|
9
|
-
|
26
|
26
|
|
Profit /
(loss) from discontinued operations for the year
|
3,125
|
(107
)
|
3,018
|
470
|
(26
)
|
444
|
|
|
|
Initial
costs
|
Subsequent
costs
|
Costs at
end of the year
|
|
|
|
|
|
|||
|
Name
|
Encumbrances
|
Plot of
land
|
Buildings,
facilities and improvements
|
Improvements
/ Additions
|
Plot of
land
|
Buildings,
facilities and improvements
|
Total
|
Capitalized
costs, net
|
Fair
value adjustments
|
Fair
Value at the end of the year
|
Date of
construction
|
Date of
acquisition
|
|
Rental
properties
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operations
Center in Argentina
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Abasto
Shopping
|
-
|
10
|
431
|
21
|
10
|
452
|
462
|
-
|
4,912
|
5,374
|
Nov-98
|
Jul-94
|
|
Alto Palermo
Shopping
|
-
|
9
|
595
|
18
|
9
|
613
|
622
|
-
|
4,350
|
4,972
|
Oct-90
|
Nov-97
|
|
Alto
Avellaneda
|
-
|
18
|
299
|
33
|
18
|
332
|
350
|
-
|
2,927
|
3,277
|
Oct-95
|
Dec-1997
|
|
Alcorta
Shopping
|
-
|
11
|
190
|
35
|
11
|
225
|
236
|
1
|
2,133
|
2,370
|
Jun-92
|
Jun-97
|
|
Alto Noa
|
-
|
-
|
68
|
13
|
-
|
81
|
81
|
-
|
597
|
678
|
Sep-94
|
Mar-95
|
|
Buenos Aires
Design
|
-
|
-
|
64
|
8
|
-
|
72
|
72
|
-
|
(47
)
|
25
|
Nov-93
|
Nov-97
|
|
Patio Bullrich
|
-
|
10
|
221
|
12
|
10
|
233
|
243
|
-
|
1,136
|
1,379
|
Sep-88
|
Oct-98
|
|
Alto Rosario
|
-
|
26
|
138
|
26
|
26
|
164
|
190
|
-
|
2,189
|
2,379
|
Nov-04
|
Nov-04
|
|
Mendoza Plaza
|
-
|
11
|
173
|
12
|
11
|
185
|
196
|
-
|
1,103
|
1,299
|
Jun-94
|
Dec-1994
|
|
Dot Baires
Shopping
|
-
|
85
|
322
|
23
|
85
|
345
|
430
|
-
|
2,857
|
3,287
|
May-09
|
Nov-06
|
|
Córdoba
Shopping
|
Antichresis
|
1
|
113
|
8
|
1
|
121
|
122
|
-
|
637
|
759
|
Mar-90
|
Dec-2006
|
|
Distrito Arcos
|
-
|
-
|
-
|
287
|
-
|
287
|
287
|
-
|
604
|
891
|
-
|
Nov-09
|
|
Alto Comahue
|
-
|
1
|
10
|
297
|
1
|
307
|
308
|
-
|
494
|
802
|
-
|
May-06
|
|
Patio Olmos
|
-
|
12
|
21
|
-
|
12
|
21
|
33
|
-
|
113
|
147
|
May-95
|
Sep-07
|
|
Soleil Premium
Outlet
|
-
|
23
|
56
|
71
|
23
|
127
|
150
|
-
|
772
|
922
|
-
|
Jul-10
|
|
Dot building
|
-
|
13
|
75
|
12
|
13
|
87
|
100
|
1
|
650
|
751
|
Sep-10
|
Nov-06
|
|
Bouchard 710
|
-
|
40
|
20
|
3
|
40
|
23
|
63
|
-
|
1,014
|
1,077
|
-
|
Jun-05
|
|
Bouchard 551
|
-
|
5
|
2
|
1
|
5
|
3
|
8
|
-
|
47
|
55
|
-
|
Mar-07
|
|
Intercontinental
Plaza
|
-
|
7
|
125
|
-
|
7
|
125
|
132
|
-
|
(52
)
|
80
|
Jun-96
|
Nov-97
|
|
BankBoston
tower
|
-
|
78
|
61
|
-
|
78
|
61
|
139
|
1
|
1,008
|
1,148
|
-
|
Aug-2007
|
|
República
building
|
-
|
111
|
86
|
-
|
111
|
86
|
197
|
-
|
1,337
|
1,534
|
-
|
Apr-2008
|
|
La
Adela
|
-
|
215
|
-
|
-
|
215
|
-
|
215
|
-
|
32
|
247
|
-
|
Jul-14
|
|
Edificio
Phillips
|
-
|
-
|
469
|
-
|
-
|
469
|
469
|
-
|
77
|
546
|
-
|
Jun-17
|
|
Others
|
-
|
23
|
30
|
3
|
23
|
33
|
56
|
-
|
912
|
968
|
n/a
|
n/a
|
|
|
|
Initial
costs
|
Subsequent
costs
|
Costs at
end of the year
|
|
|
|
|
|
|||
|
Name
|
Encumbrances
|
Plot of
land
|
Buildings,
facilities and improvements
|
Improvements
/ Additions
|
Plot of
land
|
Buildings,
facilities and improvements
|
Total
|
Capitalized
costs, net
|
Fair
value adjustments
|
Fair
Value at the end of the year
|
Date of
construction
|
Date of
acquisition
|
|
Operations
Center in Israel
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tivoli
|
-
|
150
|
1,881
|
2,564
|
267
|
4,328
|
4,595
|
-
|
(588
)
|
4,007
|
Apr-11
|
Oct-15
|
|
Kiryat Ono
Mall
|
-
|
392
|
731
|
1,180
|
763
|
1,540
|
2,303
|
-
|
(4
)
|
2,299
|
Nov-07
|
Oct-15
|
|
Shopping Center
Modi’in A
|
Mortgage
|
223
|
289
|
510
|
434
|
588
|
1,022
|
-
|
4
|
1,026
|
Aug-05
|
Oct-15
|
|
HSBC
|
Mortgage
|
5,753
|
2,136
|
6,587
|
11,190
|
3,286
|
14,476
|
-
|
830
|
15,306
|
1927-1984
|
Oct-15
|
|
Matam park -
Haifa
|
Mortgage
|
576
|
2,913
|
3,576
|
1,121
|
5,944
|
7,065
|
-
|
56
|
7,121
|
1979-2015
|
Oct-15
|
|
Herzeliya
North
|
-
|
944
|
1,403
|
2,524
|
1,836
|
3,035
|
4,871
|
-
|
(30
)
|
4,841
|
1996-2015
|
Oct-15
|
|
Gav-Yam Center -
Herzeliya
|
Mortgage
|
748
|
817
|
1,518
|
1,455
|
1,628
|
3,083
|
-
|
60
|
3,143
|
1997-2006
|
Oct-15
|
|
Neyar Hadera
Modi’in
|
-
|
186
|
272
|
550
|
363
|
645
|
1,008
|
-
|
(11
)
|
997
|
Jun-1905
|
Oct-15
|
|
Gav yam park - Beer
Sheva
|
Mortgage
|
34
|
402
|
455
|
67
|
824
|
891
|
-
|
30
|
921
|
Jul-1905
|
Oct-15
|
|
Haifa Bay
|
-
|
123
|
235
|
351
|
238
|
471
|
709
|
-
|
11
|
720
|
Jun-1905
|
Oct-15
|
|
Others
PBC
|
Mortgage
|
1,790
|
2,052
|
4,523
|
3,482
|
4,883
|
8,365
|
-
|
305
|
8,670
|
|
|
|
Ispro planet -BeerSheva
-Phase1
|
-
|
154
|
294
|
973
|
300
|
1,121
|
1,421
|
-
|
-
|
1,421
|
Jun-1905
|
Oct-15
|
|
SHARON
|
Mortgage
|
329
|
319
|
660
|
639
|
669
|
1,308
|
-
|
56
|
1,364
|
Jun-1905
|
Oct-15
|
|
MERKAZ
|
-
|
110
|
81
|
280
|
215
|
256
|
471
|
-
|
(4
)
|
467
|
Jan-69
|
Oct-15
|
|
ZAFON
|
-
|
12
|
10
|
76
|
24
|
74
|
98
|
-
|
26
|
124
|
|
|
|
Mizpe
Sapir
|
-
|
59
|
22
|
79
|
144
|
46
|
160
|
-
|
7
|
167
|
|
|
|
Others
Shufersal
|
-
|
172
|
498
|
951
|
334
|
1,287
|
1,621
|
-
|
119
|
1,740
|
n/a
|
Oct-15
|
|
Total
Rental properties
|
|
12,464
|
17,924
|
28,240
|
23,551
|
35,077
|
58,628
|
3
|
30,670
|
89,301
|
|
|
|
Undeveloped
parcels of land
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operations
Center in Argentina
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Building annexed to
Dot
|
-
|
25
|
-
|
-
|
25
|
-
|
25
|
-
|
890
|
915
|
-
|
Nov-06
|
|
Luján plot of
land
|
-
|
42
|
-
|
-
|
42
|
-
|
42
|
-
|
125
|
167
|
-
|
May-12
|
|
Caballito –
Ferro
|
-
|
46
|
-
|
-
|
46
|
-
|
46
|
-
|
163
|
209
|
-
|
Nov-97
|
|
Santa María del
Plata
|
-
|
159
|
-
|
-
|
159
|
-
|
159
|
-
|
2,973
|
3,132
|
-
|
Jul-97
|
|
Others
|
-
|
12
|
-
|
-
|
12
|
-
|
12
|
-
|
274
|
286
|
-
|
-
|
|
Operations
Center in Israel
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tivoli
|
-
|
498
|
-
|
318
|
816
|
-
|
816
|
-
|
(320
)
|
496
|
Apr-11
|
Oct-15
|
|
Others
|
-
|
1,113
|
5
|
1,156
|
2,166
|
108
|
2,274
|
-
|
168
|
2,442
|
n/a
|
Oct-15
|
|
Total
undeveloped parcels of land
|
|
1,895
|
5
|
1,474
|
3,266
|
108
|
3,374
|
-
|
4,273
|
7,647
|
|
|
|
|
|
Initial
costs
|
Subsequent
costs
|
Costs at
end of the year
|
|
|
|
|
|
|||
|
Name
|
Encumbrances
|
Plot of
land
|
Buildings,
facilities and improvements
|
Improvements
/ Additions
|
Plot of
land
|
Buildings,
facilities and improvements
|
Total
|
Capitalized
costs, net
|
Fair
value adjustments
|
Fair
Value at the end of the year
|
Date of
construction
|
Date of
acquisition
|
|
Properties
under development
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operations
Center in Argentina
|
|
|
|
|
|
|
|
|
|
|
|
|
|
PH
Office Park
|
-
|
16
|
-
|
112
|
16
|
112
|
128
|
20
|
22
|
170
|
in progress
|
-
|
|
Building annexed to Alto
Palermo Shopping
|
-
|
38
|
-
|
9
|
38
|
9
|
47
|
-
|
47
|
94
|
in progress
|
-
|
|
Distrito Arcos
|
-
|
-
|
-
|
2
|
-
|
2
|
2
|
-
|
-
|
2
|
in progress
|
-
|
|
Catalinas
Norte
|
-
|
42
|
-
|
21
|
42
|
21
|
63
|
-
|
286
|
349
|
in progress
|
Dec-1999
|
|
Operations
Center in Israel
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tivoli
|
-
|
32
|
456
|
434
|
62
|
860
|
922
|
-
|
(555)
|
367
|
in progress
|
Oct-15
|
|
Ispro Planet – Beer
Sheva – Phase 1
|
-
|
42
|
44
|
113
|
81
|
118
|
199
|
-
|
11
|
210
|
in progress
|
Oct-15
|
|
Others
|
-
|
463
|
178
|
1,202
|
902
|
941
|
1,843
|
-
|
(30
)
|
1,813
|
in progress
|
Oct-15
|
|
Total
properties under development
|
|
633
|
678
|
1,893
|
1,141
|
2,063
|
3,204
|
20
|
(219
)
|
3,005
|
|
|
|
Total
|
|
14,992
|
18,607
|
31,607
|
27,958
|
37,248
|
65,206
|
23
|
34,724
|
99,953
|
|
|
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 |
|---|