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 Ps.1.00 per share
|
|
|
New
York Stock Exchange*
|
|
U.S.
GAAP
☐
|
International
Financial Reporting Standards as issued by the International
Accounting statements included in this filing:
☒
|
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
|
|
|
Page number
|
|
DISCLAIMER REGARDING FORWARD-LOOKING STATEMENTS
|
i
|
|
PRESENTATION OF FINANCIAL AND CERTAIN OTHER
INFORMATION
|
ii
|
|
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
|
*
|
|
B. Capitalization and Indebtedness
|
7
|
|
C. Reasons for the Offer and Use of Proceeds
|
7
|
|
D. Risk Factors
|
7
|
|
ITEM 4. Information on the Company
|
61
|
|
A. History and Development of the Company
|
61
|
|
B. Business Overview
|
70
|
|
C. Organizational Structure
|
139
|
|
D. Property, Plant and Equipment
|
141
|
|
ITEM 4A. Unresolved staff comments
|
143
|
|
ITEM 5. Operating and Financial Review and
Prospects
|
143
|
|
A. Operating Results
|
143
|
|
B. Liquidity and capital resources
|
193
|
|
C. Research and Development, Patents and Licenses,
etc.
|
199
|
|
D. Trend Information
|
200
|
|
E. Off-Balance Sheet Arrangements
|
202
|
|
F. Tabular Disclosure of Contractual Obligations
|
202
|
|
G. Safe Harbor
|
202
|
|
ITEM 6. Directors, Senior Management and Employees
|
203
|
|
A. Directors and Senior Management
|
203
|
|
B. Compensation
|
209
|
|
C. Board practices
|
211
|
|
D. Employees
|
211
|
|
E. Share Ownership
|
212
|
|
ITEM 7. Major Shareholders and Related Party
Transactions
|
214
|
|
A. Major Shareholders
|
214
|
|
B. Related Party Transactions
|
215
|
|
C. Interests of Experts and Counsel
|
219
|
|
ITEM 8. Financial Information
|
219
|
|
A. Consolidated Statements and Other Financial
Information
|
219
|
|
B. Significant changes
|
228
|
|
ITEM 9. The Offer and Listing
|
228
|
|
A. The offer and listing details
|
228
|
|
B. Plan of Distribution
|
229
|
|
C. Markets
|
230
|
|
D. Selling Shareholders
|
232
|
|
E. Dilution
|
232
|
|
F. Expenses of the Issue
|
232
|
|
ITEM 10. Additional Information
|
232
|
|
A. Share Capital
|
232
|
|
B. Memorandum and Articles of Association
|
232
|
|
C. Material Contracts
|
238
|
|
D. Exchange Controls
|
238
|
|
E. Taxation
|
242
|
|
F. Dividends and Paying Agents
|
249
|
|
G. Statement by Experts
|
249
|
|
H. Documents on Display
|
249
|
|
I. Subsidiary Information
|
250
|
|
ITEM 11. Quantitative and Qualitative Disclosures About Market
Risk
|
250
|
|
ITEM 12. Description of Securities Other than Equity
Securities
|
250
|
|
A. Debt Securities
|
250
|
|
B. Warrants and Rights
|
250
|
|
C. Other Securities
|
250
|
|
D. American Depositary Shares
|
250
|
|
PART II
|
252
|
|
ITEM 13. Defaults, Dividend Arrearages and
Delinquencies
|
252
|
|
ITEM 14. Material Modifications to the Rights of Security Holders
and Use of Proceeds
|
252
|
|
A. Fair Price Provision
|
252
|
|
ITEM 15. Controls and procedures
|
253
|
|
A. Disclosure Controls and Procedures.
|
253
|
|
B. Management’s Annual Report on Internal Control Over
Financial Reporting
|
254
|
|
C. Attestation Report of the Registered Public Accounting
Firm
|
254
|
|
D. Changes in Internal Control Over Financial
Reporting
|
254
|
|
ITEM 16. Reserved
|
254
|
|
A. Audit Committee Financial Expert
|
254
|
|
B. Code of Ethics
|
255
|
|
C. Principal Accountant Fees and Services.
|
255
|
|
D. Exemption from the Listing Standards for Audit
Committees
|
256
|
|
H. Mine Safety Disclosures
|
257
|
|
PART III
|
258
|
|
ITEM 17. Financial Statements
|
258
|
|
ITEM 18. Financial Statements
|
258
|
|
ITEM 19. Exhibits
|
258
|
|
|
For
the fiscal year ended June 30,
|
|||||
|
|
2018
|
2018
|
2017
|
2016
|
2015
|
2014
|
|
|
(in
millon of US$) (i) (ii)
|
(in
millon of Ps. ; except per share data)
|
||||
|
CONSOLIDATED
STATEMENT OF INCOME AND OTHER COMPREHENSIVE INCOME
|
|
|
|
|
|
|
|
Revenues
|
1,147
|
33,088
|
27,004
|
12,916
|
3,403
|
2,845
|
|
Costs
|
(680
)
|
(19,629
)
|
(16,033
)
|
(7,036
)
|
(1,369
)
|
(1,157
)
|
|
Gross
profit
|
467
|
13,459
|
10,971
|
5,880
|
2,034
|
1,688
|
|
Net gain from fair
value adjustment of investment properties
|
784
|
22,605
|
4,340
|
17,536
|
3,958
|
4,139
|
|
General and
administrative expenses
|
(134
)
|
(3,869
)
|
(3,219
)
|
(1,639
)
|
(374
)
|
(297
)
|
|
Selling
expenses
|
(162
)
|
(4,663
)
|
(4,007
)
|
(1,842
)
|
(194
)
|
(146
)
|
|
Other operating
results, net
|
20
|
582
|
(206
)
|
(32
)
|
33
|
(59
)
|
|
Profit
from operations
|
974
|
28,114
|
7,879
|
19,903
|
5,457
|
5,325
|
|
Share of profit /
(loss) of associates and joint ventures
|
(25
)
|
(721
)
|
109
|
508
|
(813
)
|
(328
)
|
|
Profit
from operations before financial results and income
tax
|
949
|
27,393
|
7,988
|
20,411
|
4,644
|
4,997
|
|
Finance
income
|
61
|
1,761
|
937
|
1,264
|
137
|
132
|
|
Finance
costs
|
(730
)
|
(21,058
)
|
(8,072
)
|
(5,571
)
|
(1,107
)
|
(1,749
)
|
|
Other financial
results
|
21
|
596
|
3,040
|
(518
)
|
37
|
(102
)
|
|
Financial
results, net
|
(648
)
|
(18,701
)
|
(4,095
)
|
(4,825
)
|
(933
)
|
(1,719
)
|
|
Profit
before income tax
|
301
|
8,692
|
3,893
|
15,586
|
3,711
|
3,278
|
|
Income
tax
|
4
|
124
|
(2,766
)
|
(6,325
)
|
(1,581
)
|
(1,392
)
|
|
Profit
from continuing operations
|
306
|
8,816
|
1,127
|
9,261
|
2,130
|
1,886
|
|
Profit from
discontinued operations
|
433
|
12,479
|
4,093
|
817
|
-
|
-
|
|
Total
profit for the year
|
738
|
21,295
|
5,220
|
10,078
|
2,130
|
1,886
|
|
|
|
|
|
|
|
|
|
Other
comprehensive income / (loss):
|
|
|
|
|
|
|
|
Items that may be subsequently reclassified to profit or
loss:
|
|
|
|
|
|
|
|
Currency
translation adjustment
|
440
|
12,689
|
1,919
|
4,531
|
(214
)
|
460
|
|
Share
of other comprehensive income / (loss) of associates and joint
ventures
|
32
|
922
|
1,920
|
(178
)
|
106
|
85
|
|
Revaluation
reserve
|
3
|
99
|
-
|
-
|
-
|
-
|
|
Net
change in fair value of hedging instruments
|
(1
)
|
(19
)
|
124
|
3
|
-
|
-
|
|
Items
that may not be subsequently reclassified to profit or loss, net of
income tax
|
|
|
|
|
|
|
|
Actuarial loss from defined benefit
plans
|
-
|
(12
)
|
(10
)
|
(10
)
|
-
|
-
|
|
Other comprehensive income / (loss) from continuing
operations
|
474
|
13,679
|
3,953
|
4,346
|
(108
)
|
545
|
|
Other
comprehensive income / (loss) from discontinued
operations
|
15
|
435
|
560
|
(213
)
|
-
|
-
|
|
Total other comprehensive income / (loss) for the year
|
489
|
14,114
|
4,513
|
4,133
|
(108
)
|
545
|
|
Total comprehensive income for the year
|
1,227
|
35,409
|
9,733
|
14,211
|
2,022
|
2,431
|
|
Total
comprehensive income from continuing operations
|
780
|
22,495
|
5,080
|
13,607
|
2,022
|
2,431
|
|
Total
comprehensive income from discontinued operations
|
448
|
12,914
|
4,653
|
604
|
-
|
-
|
|
Total comprehensive income for the year
|
1,227
|
35,409
|
9,733
|
14,211
|
2,022
|
2,431
|
|
Total
profit for the year attributable to:
|
|
|
|
|
|
|
|
Equity holders of
the parent
|
520
|
15,003
|
3,030
|
9,534
|
1,898
|
1,762
|
|
Non-controlling
interest
|
218
|
6,292
|
2,190
|
544
|
232
|
124
|
|
Profit
from continuing operations attributable to:
|
|
|
|
|
|
|
|
Equity holders of
the parent
|
183
|
5,278
|
1,383
|
9,196
|
1,898
|
1,762
|
|
Non-controlling
interest
|
123
|
3,538
|
(256
)
|
65
|
232
|
124
|
|
Total comprehensive income for the year attributable
to:
|
|
|
|
|
|
|
|
Equity
holders of the parent
|
538
|
15,532
|
4,054
|
9,605
|
1,773
|
2,202
|
|
Non-controlling
interest
|
689
|
19,877
|
5,679
|
4,606
|
249
|
229
|
|
Total comprehensive income from continuing operations attributable
to:
|
|
|
|
|
|
|
|
Equity
holders of the parent
|
185
|
5,338
|
1,977
|
9,356
|
1,773
|
2,202
|
|
Non-controlling
interest
|
595
|
17,157
|
3,103
|
4,251
|
249
|
229
|
|
Total
profit for the year per common share attributable to equity holders
of the parent:
|
|
|
|
|
|
|
|
Basic
(1)
|
0.90
|
26.09
|
5.27
|
16.58
|
3.31
|
3.06
|
|
Diluted
(2)
|
0.90
|
25.91
|
5.23
|
16.47
|
3.28
|
3.04
|
|
Profit
per common share from continuing operations attributable to equity
holders of the parent:
|
|
|
|
|
|
|
|
Basic
(1)
|
0.32
|
9.18
|
2.41
|
15.99
|
3.31
|
3.06
|
|
Diluted
(2)
|
0.32
|
9.12
|
2.39
|
15.88
|
3.28
|
3.04
|
|
CASH FLOW DATA
|
|
|
|
|
|
|
|
Net
cash generated by operating activities
|
497
|
14,339
|
9,059
|
4,126
|
834
|
1,022
|
|
Net
cash (used in) / generated by investing activities
|
(401
)
|
(11,573
)
|
(2,068
)
|
8,223
|
261
|
(917
)
|
|
Net
cash generated by / (used in) financing activities
|
(134
)
|
(3,867
)
|
1,537
|
(3,968
)
|
(1,390
)
|
(597
)
|
|
|
For
the fiscal year ended June 30,
|
|||||
|
|
2018
|
2018
|
2017
|
2016
|
2015
|
2014
|
|
|
(in
millon of
US$)(i)(ii)
|
(in
millon of Ps.)
|
||||
|
CONSOLIDATED
STATEMENTS OF FINANCIAL POSITION
|
|
|
|
|
|
|
|
ASSETS
|
|
|
|
|
|
|
|
Non-current
assets
|
|
|
|
|
|
|
|
Investment
properties
|
5,640
|
162,726
|
99,953
|
82,703
|
19,217
|
15,796
|
|
Property, plant and
equipment
|
465
|
13,403
|
27,113
|
24,049
|
237
|
219
|
|
Trading
properties
|
209
|
6,018
|
4,532
|
4,730
|
141
|
131
|
|
Intangible
assets
|
426
|
12,297
|
12,387
|
11,763
|
127
|
124
|
|
Other
assets
|
7
|
189
|
-
|
-
|
-
|
-
|
|
Investment in
associates and joint ventures
|
854
|
24,650
|
7,885
|
16,880
|
2,970
|
2,587
|
|
Deferred income tax
assets
|
13
|
380
|
285
|
51
|
57
|
41
|
|
Income tax and MPIT
credit
|
14
|
415
|
145
|
123
|
109
|
110
|
|
Restricted
assets
|
71
|
2,044
|
448
|
54
|
-
|
-
|
|
Trade and other
receivables
|
282
|
8,142
|
4,974
|
3,441
|
115
|
92
|
|
Employee
benefits
|
-
|
-
|
-
|
4
|
-
|
-
|
|
Investments in
financial assets
|
59
|
1,703
|
1,772
|
2,226
|
703
|
275
|
|
Financial assets
held for sale
|
270
|
7,788
|
6,225
|
3,346
|
-
|
-
|
|
Derivative
financial instruments
|
-
|
-
|
31
|
8
|
206
|
-
|
|
Total
non-current assets
|
8,310
|
239,755
|
165,750
|
149,378
|
23,882
|
19,375
|
|
Current
Assets
|
|
|
|
|
|
|
|
Trading
properties
|
112
|
3,232
|
1,249
|
241
|
3
|
5
|
|
Inventories
|
22
|
630
|
4,260
|
3,246
|
23
|
17
|
|
Restricted
assets
|
147
|
4,245
|
506
|
564
|
9
|
-
|
|
Income tax and MPIT
credit
|
14
|
399
|
339
|
506
|
19
|
16
|
|
Group of assets
held for sale
|
180
|
5,192
|
2,681
|
-
|
-
|
1,649
|
|
Trade and other
receivables
|
518
|
14,947
|
17,264
|
13,409
|
1,143
|
707
|
|
Investments in
financial assets
|
884
|
25,503
|
11,951
|
9,656
|
295
|
234
|
|
Financial assets
held for sale
|
155
|
4,466
|
2,337
|
1,256
|
-
|
-
|
|
Derivative
financial instruments
|
3
|
87
|
51
|
19
|
29
|
13
|
|
Cash and cash
equivalents
|
1,293
|
37,317
|
24,854
|
13,866
|
375
|
610
|
|
Total
Current Assets
|
3,328
|
96,018
|
65,492
|
42,763
|
1,896
|
3,251
|
|
TOTAL ASSETS
|
11,639
|
335,773
|
231,242
|
192,141
|
25,778
|
22,626
|
|
SHAREHOLDERS’ EQUITY
|
|
|
|
|
|
|
|
Capital and reserves attributable to the equity holders of the
parent
|
|
|
|
|
|
|
|
Share capital
|
20
|
575
|
575
|
575
|
574
|
574
|
|
Treasury
shares
|
-
|
4
|
4
|
4
|
5
|
5
|
|
Inflation
adjustment of share capital and treasury shares
|
4
|
123
|
123
|
123
|
123
|
123
|
|
Share premium
|
27
|
793
|
793
|
793
|
793
|
793
|
|
Additional paid-in capital from treasury
shares
|
1
|
19
|
17
|
16
|
7
|
-
|
|
Legal reserve
|
5
|
143
|
143
|
117
|
117
|
117
|
|
Special reserve
|
95
|
2,751
|
2,751
|
2,755
|
2,755
|
3,126
|
|
Other reserves
|
73
|
2,111
|
2,165
|
990
|
428
|
931
|
|
Retained earnings
|
1,071
|
30,902
|
19,293
|
16,259
|
7,235
|
4,551
|
|
Total capital and reserves
attributable to equity holders of the
parent
|
1,297
|
37,421
|
25,864
|
21,632
|
12,037
|
10,220
|
|
Non-controlling
interest
|
1,287
|
37,120
|
21,472
|
14,224
|
943
|
998
|
|
TOTAL SHAREHOLDERS’ EQUITY
|
2,584
|
74,541
|
47,336
|
35,856
|
12,980
|
11,218
|
|
LIABILITIES
|
|
|
|
|
|
|
|
Non-current liabilities
|
|
|
|
|
|
|
|
Borrowings
|
6,275
|
181,046
|
109,489
|
90,680
|
3,736
|
3,756
|
|
Deferred
income tax liabilities
|
908
|
26,197
|
23,024
|
19,150
|
5,830
|
4,546
|
|
Trade
and other payables
|
121
|
3,484
|
3,040
|
1,518
|
255
|
202
|
|
Provisions
|
123
|
3,549
|
943
|
532
|
29
|
29
|
|
Employee
benefits
|
4
|
110
|
763
|
689
|
-
|
-
|
|
Derivative
financial instruments
|
1
|
24
|
86
|
105
|
265
|
321
|
|
Salaries
and social security liabilities
|
2
|
66
|
127
|
11
|
2
|
4
|
|
Total non-current liabilities
|
7,434
|
214,476
|
137,472
|
112,685
|
10,117
|
8,858
|
|
Current liabilities
|
|
|
|
|
|
|
|
Trade
and other payables
|
507
|
14,617
|
20,839
|
17,874
|
896
|
679
|
|
Borrowings
|
887
|
25,587
|
19,926
|
22,252
|
1,237
|
737
|
|
Provisions
|
36
|
1,053
|
890
|
1,039
|
52
|
18
|
|
Group of liabilities held for
sale
|
112
|
3,243
|
1,855
|
-
|
-
|
938
|
|
Salaries
and social security liabilities
|
54
|
1,553
|
2,041
|
1,707
|
123
|
99
|
|
Income
tax and MPIT liabilities
|
18
|
522
|
797
|
616
|
135
|
65
|
|
Derivative
financial instruments
|
6
|
181
|
86
|
112
|
238
|
14
|
|
Total current liabilities
|
1,621
|
46,756
|
46,434
|
43,600
|
2,681
|
2,550
|
|
TOTAL LIABILITIES
|
9,055
|
261,232
|
183,906
|
156,285
|
12,798
|
11,408
|
|
TOTAL SHAREHOLDERS’ EQUITY AND LIABILITIES
|
11,639
|
335,773
|
231,242
|
192,141
|
25,778
|
22,626
|
|
|
|
|
|
|
|
|
|
|
For
the fiscal year ended June 30,
|
|||||
|
|
2018
|
2018
|
2017
|
2016
|
2015
|
2014
|
|
OTHER FINANCIAL DATA
|
(in
millon
of
US$)(i)(ii)
|
(in
millon of Ps.)
|
||||
|
|
(except
for number of shares, per share and GDS data and
ratios)
|
|||||
|
Basic profit from continuing operations per
GDS
(3)
|
3.18
|
91.79
|
24.05
|
159.93
|
33.07
|
30.59
|
|
Diluted profit from continuing operations per
GDS
(3)
|
3.16
|
91.16
|
23.89
|
158.83
|
32.84
|
30.45
|
|
Basic profit for the year per
GDS
(3)
|
9.04
|
260.92
|
52.70
|
165.81
|
33.07
|
30.59
|
|
Diluted profit for the year per
GDS
(3)
|
8.98
|
259.12
|
52.33
|
164.66
|
32.84
|
30.45
|
|
Diluted
weighted – average number of common shares
outstanding
|
578,676,417
|
578,676,471
|
578,700,307
|
578,811,837
|
578,004,721
|
578,676,470
|
|
Depreciation
and amortization
|
130
|
3,737
|
3,377
|
1,531
|
33
|
29
|
|
Capital
expenditures
|
263
|
7,597
|
5,482
|
47,059
|
532
|
318
|
|
Working capital
|
1,708
|
49,262
|
19,058
|
(837
)
|
(785
)
|
701
|
|
Ratio
of current assets to current liabilities
|
0.07
|
2.05
|
1.41
|
0.98
|
0.71
|
1.27
|
|
Ratio
of shareholders’ equity to total liabilities
|
0.01
|
0.29
|
0.26
|
0.23
|
1.01
|
0.98
|
|
Ratio
of non-current assets to total assets
|
0.02
|
0.71
|
0.72
|
0.78
|
0.93
|
0.86
|
|
Dividends paid
(4)
|
(92
)
|
(2,651
)
|
(2,037
)
|
(106
)
|
(69
)
|
(113
)
|
|
Dividends
per common share
|
(0.16
)
|
(4.61
)
|
(3.54
)
|
(0.18
)
|
(0.12
)
|
(0.20
)
|
|
Dividends
per GDS
|
(1.60
)
|
(46.10
)
|
(35.43
)
|
(1.84
)
|
(1.20
)
|
(1.97
)
|
|
Number
of common shares outstanding
|
575,421,864
|
575,421,864
|
575,254,979
|
575,153,497
|
574,450,945
|
573,771,763
|
|
Share
capital
|
575
|
575
|
575
|
575
|
574
|
574
|
|
|
Maximum
(1)(2)
|
Minimum
(1)(3)
|
Average
(1)(4)
|
At
closing
(1)
|
|
Fiscal
year ended:
|
|
|
|
|
|
June 30,
2014
|
8.0830
|
5.4850
|
6.9333
|
8.0830
|
|
June 30,
2015
|
9.0380
|
8.1630
|
8.5748
|
9.0380
|
|
June 30,
2016
|
15.7500
|
9.1400
|
12.2769
|
14.9900
|
|
June 30,
2017
|
16.5800
|
14.5100
|
15.4017
|
16.5800
|
|
June 30,
2018
|
28.8000
|
16.7500
|
19.4388
|
28.8000
|
|
Month
ended:
|
|
|
|
|
|
April 30,
2018
|
20.5000
|
20.0850
|
20.1834
|
20.4900
|
|
May 31,
2018
|
24.9400
|
21.1500
|
23.6783
|
24.9100
|
|
June 30,
2018
|
28.8000
|
24.8500
|
26.5665
|
28.8000
|
|
July 31,
2018
|
28.2500
|
27.1600
|
27.5241
|
27.3600
|
|
August 31,
2018
|
37.5500
|
27.2400
|
30.1129
|
36.7500
|
|
September 30,
2018
|
41.1500
|
36.8900
|
38.4341
|
41.1500
|
|
October (through
October 25, 2018)
|
39.5000
|
35.9000
|
37.0583
|
36.6900
|
|
|
Maximum
(1)(2)
|
Minimum
(1)(3)
|
Average
(1)(4)
|
At
closing
(1)
|
|
Fiscal
year ended:
|
|
|
|
|
|
June 30,
2014
|
3.6213
|
3.4320
|
3.5075
|
3.4320
|
|
June 30,
2015
|
3.9831
|
3.4260
|
3.8064
|
3.7747
|
|
June 30,
2016
|
3.9604
|
3.7364
|
3.8599
|
3.8596
|
|
June 30,
2017
|
3.8875
|
3.4882
|
3.6698
|
3.4882
|
|
June 30,
2018
|
3.6573
|
3.3902
|
3.5276
|
3.6573
|
|
Month
ended:
|
|
|
|
|
|
April 30,
2018
|
3.5995
|
3.5020
|
3.5380
|
3.5995
|
|
May 31,
2018
|
3.6260
|
3.5613
|
3.5881
|
3.5648
|
|
June 30,
2018
|
3.6573
|
3.5569
|
3.6064
|
3.6573
|
|
July 31,
2018
|
3.6708
|
3.6234
|
3.6439
|
3.6708
|
|
August 31,
2018
|
3.7173
|
3.6051
|
3.6606
|
3.6051
|
|
September 30,
2018
|
3.6373
|
3.5709
|
3.5893
|
3.6373
|
|
October 2018
(through October 25, 2018)
|
3.6982
|
3.6236
|
3.6483
|
3.6982
|
|
|
December 2017
|
|
|
(in
million of Ps.)
|
|
Fair value of identifiable assets and assumed
liabilities:
|
|
|
Properties,
plant and equipment
|
200
|
|
Inventories
|
380
|
|
Trade
and other receivables
|
335
|
|
Cash
and cash equivalents
|
25
|
|
Borrowings
|
(260
)
|
|
Trade
and other payables
|
(930
)
|
|
Employee
benefits
|
(25
)
|
|
Provisions
|
(15
)
|
|
Total net identifiable assets
|
(290
)
|
|
Goodwill
(pending allocation)
|
920
|
|
Total
|
630
|
|
|
June
30, 2018
|
|
|
(in
million of Ps.)
|
|
Cash
received
|
6,420
|
|
Remediation
of the fair value of the remaining interest
|
13,164
|
|
Total
|
19,584
|
|
Net
assets disposed including goodwill
|
(8,501
)
|
|
Gain
from the sale of a subsidiary, net of taxes (*)
|
11,083
|
|
|
June
30, 2018
|
|
|
(in
million on Ps.)
|
|
Investment
properties
|
4,489
|
|
Property,
plant and equipment
|
29,001
|
|
Intangible
assets
|
7,108
|
|
Investments
in associates and joint ventures
|
401
|
|
Restricted
assets
|
91
|
|
Trade
and other receivables
|
12,240
|
|
Investments
in financial assets
|
2,846
|
|
Derivative
financial instruments
|
23
|
|
Inventories
|
6,276
|
|
Cash
and cash equivalents
|
5,579
|
|
TOTAL ASSETS
|
68,054
|
|
Borrowings
|
21,310
|
|
Deferred
income tax liabilities
|
2,808
|
|
Trade
and other payables
|
23,974
|
|
Provisions
|
447
|
|
Employee
benefits
|
1,279
|
|
Salaries
and social security liabilities
|
2,392
|
|
Income
tax and MPIT liabilities
|
8
|
|
TOTAL LIABILITIES
|
52,218
|
|
Non-controlling
interest
|
7,335
|
|
Net assets disposed including goodwill
|
8,501
|
|
Shopping
malls
|
Date
ofacquisition/development
|
Location
|
GLA(sqm)
(1)
|
Numberof
stores
|
Occupancyrate
(2)
|
Ourownershipinterest
|
Rental
revenue
|
|
|
|
|
|
|
(%)
|
(%)
|
(in
thousands of Ps.)
|
|
Alto
Palermo
|
Dec-97
|
City of Buenos
Aires
|
18,648
|
136
|
99.5
|
100.0
|
612,231
|
|
Abasto
Shopping
(3)
|
Nov-99
|
City of Buenos
Aires
|
36,796
|
170
|
99.1
|
100.0
|
619,216
|
|
Alto
Avellaneda
|
Dec-97
|
Province of Buenos
Aires
|
38,422
|
132
|
98.9
|
100.0
|
425,835
|
|
Alcorta
Shopping
|
Jun-97
|
City of Buenos
Aires
|
15,746
|
114
|
99.8
|
100.0
|
295,145
|
|
Patio
Bullrich
|
Oct-98
|
City of Buenos
Aires
|
11,397
|
86
|
97.1
|
100.0
|
169,028
|
|
Buenos Aires
Design
(4)
|
Nov-97
|
City of Buenos
Aires
|
13,735
|
62
|
96.1
|
53.68
|
63,257
|
|
Dot Baires
Shopping
|
May-09
|
City of Buenos
Aires
|
49,407
|
157
|
99.5
|
80.0
|
403,324
|
|
Soleil Premium
Outlet
|
Jul-10
|
Buenos Aires
Province
|
15,214
|
79
|
97.7
|
100.0
|
154,281
|
|
Distrito
Arcos
|
Dec-14
|
City of Buenos
Aires
|
14,169
|
68
|
99.7
|
90.0
|
158,452
|
|
Alto Noa
Shopping
|
Mar-95
|
Salta
|
19,063
|
88
|
96.8
|
100.0
|
110,981
|
|
Alto Rosario
Shopping
(5)
|
Nov-04
|
Santa
Fe
|
33,358
|
141
|
99.5
|
100.0
|
294,709
|
|
Mendoza Plaza
Shopping
|
Dec-94
|
Mendoza
|
42,867
|
141
|
98.3
|
100.0
|
177,865
|
|
Córdoba
Shopping
|
Dec-06
|
Córdoba
|
15,276
|
105
|
100.0
|
100.0
|
108,422
|
|
La Ribera
Shopping
(6)
|
Aug-11
|
Santa
Fe
|
10,530
|
68
|
94.9
|
50.0
|
36,197
|
|
Alto
Comahue
|
Mar-15
|
Neuquén
|
9,397
|
99
|
94.4
|
99.9
|
75,939
|
|
Patio
Olmos
(7)
|
Sep-07
|
Córdoba
|
—
|
—
|
—
|
—
|
—
|
|
Total
|
|
|
344,025
|
1,646
|
98.5
|
|
3,704,882
|
|
|
For
the fiscal years ended June 30,
|
||
|
|
2018
|
2017
|
2016
|
|
|
(in
millions of Ps.)
|
||
|
Alto
Palermo
|
5,034
|
4,169
|
3,499
|
|
Abasto
Shopping
|
5,674
|
4,604
|
4,043
|
|
Alto
Avellaneda
|
5,459
|
4,344
|
3,776
|
|
Alcorta
Shopping
|
2,754
|
2,207
|
1,899
|
|
Patio
Bullrich
|
1,526
|
1,236
|
1,061
|
|
Buenos Aires Design
(1)
|
701
|
537
|
414
|
|
Dot Baires
Shopping
|
4,701
|
3,748
|
3,254
|
|
Soleil Premium
Outlet
|
2,224
|
1,726
|
1,282
|
|
Distrito
Arcos
|
1,831
|
1,455
|
962
|
|
Alto Noa
Shopping
|
1,983
|
1,587
|
1,325
|
|
Alto Rosario
Shopping
|
4,085
|
3,175
|
2,627
|
|
Mendoza Plaza
Shopping
|
3,441
|
2,734
|
2,369
|
|
Córdoba
Shopping Villa Cabrera
|
1,405
|
1,178
|
991
|
|
La Ribera
Shopping
(2)
|
1,030
|
771
|
634
|
|
Alto
Comahue
|
1,282
|
954
|
717
|
|
Total
sales
|
43,130
|
34,426
|
28,854
|
|
|
For
the fiscal years ended June 30,
|
||
|
|
2018
|
2017
|
2016
|
|
|
(in
millions of Ps.)
|
|
|
|
Anchor
Store
|
2,477
|
1,875
|
1,590
|
|
Clothing and
footwear
|
22,499
|
18,463
|
15,156
|
|
Entertainment
|
1,332
|
1,178
|
1,021
|
|
Home
|
1,210
|
957
|
784
|
|
Electronic
appliances
|
5,321
|
4,064
|
3,861
|
|
Restaurant
|
4,746
|
3,671
|
2,723
|
|
Miscellaneous
|
5,089
|
3,963
|
3,368
|
|
Services
|
456
|
255
|
351
|
|
Total
|
43,130
|
34,426
|
28,854
|
|
|
As
of June 30,
|
||
|
|
2018
|
2017
|
2016
|
|
|
(%)
|
||
|
Abasto
|
99.1
%
|
96.8
%
|
99.8
%
|
|
Alto
Palermo
|
99.5
%
|
99.3
%
|
99.5
%
|
|
Alto
Avellaneda
|
98.9
%
|
99.3
%
|
100.0
%
|
|
Alcorta
Shopping
|
99.8
%
|
98.1
%
|
89.1
%
|
|
Patio
Bullrich
|
97.1
%
|
97.6
%
|
99.1
%
|
|
Alto
Noa
|
96.8
%
|
99.4
%
|
100.0
%
|
|
Buenos Aires
Design
|
96.1
%
|
97.2
%
|
95.7
%
|
|
Mendoza
Plaza
|
98.3
%
|
97.1
%
|
95.2
%
|
|
Alto
Rosario
|
99.5
%
|
99.6
%
|
100.0
%
|
|
Córdoba
Shopping Villa Cabrera
|
100.0
%
|
98.1
%
|
99.2
%
|
|
Dot Baires
Shopping
|
99.5
%
|
99.9
%
|
100.0
%
|
|
Soleil Premium
Outlet
|
97.7
%
|
100.0
%
|
100.0
%
|
|
La Ribera
Shopping
|
94.9
%
|
97.6
%
|
99.3
%
|
|
Distrito
Arcos
|
99.7
%
|
100.0
%
|
97.0
%
|
|
Alto
Comahue
|
94.4
%
|
96.4
%
|
96.6
%
|
|
Porcentaje
Total
|
98.5
%
|
98.5
%
|
98.4
%
|
|
|
For
the fiscal years endedJune 30,
|
||
|
|
2018
|
2017
|
2016
|
|
|
(in
Ps.)
|
||
|
Abasto
Shopping
|
16,828
|
14,736
|
9,964
|
|
Alto
Palermo
|
32,831
|
26,765
|
21,819
|
|
Alto
Avellaneda
|
11,083
|
9,537
|
7,801
|
|
Alcorta
Shopping
|
18,744
|
15,267
|
12,217
|
|
Patio
Bullrich
|
14,831
|
12,399
|
10,473
|
|
Buenos Aires
Design
|
4,776
|
4,077
|
3,403
|
|
Dot Baires
Shopping
|
8,385
|
6,727
|
5,468
|
|
Soleil Premium
Outlet
|
10,141
|
7,583
|
6,048
|
|
Distrito
Arcos
|
14,585
|
8,192
|
7,274
|
|
Alto Noa
Shopping
|
5,822
|
4,644
|
3,977
|
|
Alto Rosario
Shopping
|
8.835
|
7,772
|
6,299
|
|
Mendoza Plaza
Shopping
|
4,149
|
3,458
|
2,952
|
|
Córdoba
Shopping Villa Cabrera
|
7,098
|
5,682
|
4,512
|
|
La Ribera
Shopping
|
3,444
|
2,814
|
2,222
|
|
Alto
Comahue
|
11,694
|
5,956
|
5,017
|
|
|
For
the fiscal years ended June 30, (1)
|
||
|
|
2018
|
2017
|
2016
|
|
|
(in
thousands of Ps.)
|
||
|
Alto
Palermo
|
612,231
|
507,048
|
413,815
|
|
Abasto
Shopping
|
619,216
|
542,219
|
403,231
|
|
Alto
Avellaneda
|
425,835
|
343,930
|
279,949
|
|
Alcorta
Shopping
|
295,145
|
238,355
|
193,959
|
|
Patio
Bullrich
|
169,028
|
145,803
|
123,395
|
|
Buenos Aires
Design(2)
|
63,257
|
55,837
|
47,160
|
|
Dot Baires
Shopping
|
403,324
|
332,968
|
271,411
|
|
Soleil Premium
Outlet
|
154,281
|
115,468
|
84,615
|
|
Distrito
Arcos
|
158,452
|
120,351
|
81,252
|
|
Alto Noa
Shopping
|
110,981
|
88,515
|
75,724
|
|
Alto Rosario
Shopping
|
294,709
|
247,190
|
189,335
|
|
Mendoza Plaza
Shopping
|
177,865
|
148,239
|
124,118
|
|
Córdoba
Shopping Villa
Cabrera
|
108,422
|
87,752
|
70,302
|
|
La Ribera
Shopping(3)
|
36,197
|
28,293
|
21,884
|
|
Alto
Comahue
|
75,939
|
58,161
|
49,611
|
|
Total
|
3,704,882
|
3,060,134
|
2,429,763
|
|
|
As
of June 30, 2018
|
||||
|
Expiration
(1) (2)
|
Number
ofagreements/stores
(1)
|
Square
metersdue to expire
|
Due
toexpire(%)
|
Amount
of leasepayments(in million of Ps.)
(3)
|
Agreements(%)
|
|
Vacant
stores
|
48
|
5,255
|
1.5
%
|
|
|
|
As of June 30,
2018
|
498
|
102,841
|
29.9
%
|
557.6
|
28.9
%
|
|
As of June 30,
2019
|
404
|
81,323
|
23.6
%
|
553.6
|
28.7
%
|
|
As of June 30,
2020
|
454
|
109,046
|
31.7
%
|
527.5
|
27.4
%
|
|
As of June 30, 2021
and subsequent years
|
242
|
45,560
|
13.2
%
|
289.1
|
15.0
%
|
|
Total
|
1,646
|
344,025
|
100.0
%
|
1,927.8
|
100.0
%
|
|
|
Number
ofagreements
|
Annualbase
rentamount
(in
millions of Ps.)
|
Annual
admission rights amount
(in
millions of Ps.)
|
Average
annual baserent per sqm (Ps.)
|
Number
of non-renewed agreements (1)
|
Non-renewed
agreements (1) annual base rent amount
(in
millions of Ps.)
|
|
|
Type
of business
|
|
|
|
New
andrenewed
|
Formeragreements
|
|
|
|
Clothing and
footwear
|
307
|
31.3
|
92.2
|
9,783.7
|
7,448.4
|
645
|
1,031.1
|
|
Restaurant
|
55
|
5.2
|
12.7
|
11,754.9
|
8,270.7
|
155
|
177.6
|
|
Miscellaneous(2)
|
54
|
5.2
|
17.2
|
8,513.9
|
5,881.7
|
173
|
199.3
|
|
Home
|
26
|
4.2
|
6.7
|
2,690.5
|
1,748.4
|
116
|
162.2
|
|
Services
|
14
|
0.6
|
1.4
|
8,496.6
|
5,378.0
|
47
|
46.5
|
|
Entertainment
|
6
|
1.3
|
1.3
|
1,281.9
|
716.3
|
22
|
51.5
|
|
Anchor
Store
|
2
|
0.8
|
0
|
1,259.0
|
119.1
|
4
|
32.2
|
|
Total
|
464
|
48.6
|
131.5
|
6,463.8
|
4,654.4
|
1,162
|
1,700.5
|
|
Entity
|
Shopping
malls
|
Location
|
GLA
|
Marketshare(1)
|
|
|
|
|
|
(%)
|
|
|
|
|
|
|
|
IRSA
CP
|
Alto
Palermo
|
City of Buenos
Aires
|
18,648
|
1.43
|
|
|
Abasto
Shopping(3)
|
City of Buenos
Aires
|
36,796
|
2.83
|
|
|
Alto
Avellaneda(2)
|
Buenos Aires
Province
|
38,422
|
2.96
|
|
|
Alcorta
Shopping(2)
|
City of Buenos
Aires
|
15,746
|
1.21
|
|
|
Patio
Bullrich
|
City of Buenos
Aires
|
11,397
|
0.88
|
|
|
Buenos Aires
Design(5)
|
City of Buenos
Aires
|
13,735
|
1.06
|
|
|
Dot Baires
Shopping(4)
|
City of Buenos
Aires
|
49,407
|
3.80
|
|
|
Soleil Premium
Outlet (2)
|
Buenos Aires
Province
|
15,214
|
1.17
|
|
|
Distrito Arcos
(6)
|
City of Buenos
Aires
|
14,169
|
1.09
|
|
|
Alto
Noa(2)
|
Salta
|
19,063
|
1.47
|
|
|
Alto Rosario(2)
(3)
|
Santa
Fe
|
33,358
|
2.57
|
|
|
Mendoza
Plaza(2)
|
Mendoza
|
42,867
|
3.30
|
|
|
Córdoba
Shopping(2)
|
Córdoba
|
15,276
|
1.18
|
|
|
La Ribera
Shopping(7)
|
Santa
Fe
|
10,530
|
0.81
|
|
|
Alto
Comahue
|
Neuquén
|
9,397
|
0.72
|
|
Subtotal
|
|
|
344,025
|
26.47
|
|
Cencosud S.A.
|
|
|
277,203
|
21.33
|
|
Other
operators
|
|
|
678,354
|
52.20
|
|
Total
|
|
|
1,299,582
|
100.00
|
|
|
|
|
|
|
|
Annual
accumulated rental income (in thousands of Ps.)
(4)
|
||
|
|
Date
of Acquisition
|
Gross
Leaseable Area (sqm)
(1)
|
Occupancy
(2)
|
IRSA’s
Effective Interest
|
Monthly
Rental Income (in thousands of Ps.)
(3)
|
2018
|
2017
|
2016
|
|
Offices
|
|
|
|
|
|
|
|
|
|
República Building
(5)
|
4/28/08
|
19,885
|
98.4
%
|
100
%
|
16,112
|
126,318
|
112,758
|
75,122
|
|
Bankboston Tower
(5)
|
8/27/07
|
14,873
|
85.6
%
|
100
%
|
10,875
|
86,825
|
79,498
|
51,690
|
|
Bouchard
551
|
3/15/07
|
-
|
-
|
100
%
|
296
|
9,486
|
3,000
|
3,000
|
|
Intercontinental Plaza Building
(5)
|
11/18/97
|
2,979
|
100.0
%
|
100
%
|
1,910
|
20,435
|
18,810
|
29,078
|
|
Bouchard 710
(5)
|
6/1/05
|
15,014
|
100.0
%
|
100
%
|
14,094
|
121,129
|
85,465
|
67,250
|
|
Dique
IV
|
12/2/97
|
-
|
-
|
100
%
|
-
|
-
|
-
|
15,000
|
|
Maipú
1300
|
9/28/95
|
-
|
-
|
100
%
|
75
|
301
|
6,000
|
6,000
|
|
Libertador
498
|
12/20/95
|
-
|
-
|
100
%
|
-
|
8,289
|
7,000
|
6,000
|
|
Suipacha 652/64
(5)
|
11/22/91
|
11,465
|
86.2
%
|
100
%
|
4,373
|
33,631
|
30,007
|
22,507
|
|
Madero
1020
|
12/21/95
|
-
|
-
|
100
%
|
5
|
57
|
44
|
-
|
|
Dot Building
(5)
|
11/28/06
|
11,242
|
100.0
%
|
80,0
%
|
7,881
|
63,913
|
50,172
|
31,229
|
|
Philips Building
(5)
|
6/5/17
|
7,755
|
69.8
%
|
100
%
|
3,416
|
16,313
|
-
|
-
|
|
Subtotal Offices
|
|
83,213
|
92.3
%
|
N/A
|
59,037
|
486,697
|
392,754
|
306,876
|
|
|
|
|
|
|
|
|
|
|
|
Other Properties
|
|
|
|
|
|
|
|
|
|
Santa
María del Plata S.A
|
10/17/97
|
116,100
|
91.4
%
|
100
%
|
1,717
|
13,790
|
11,981
|
12,000
|
|
Nobleza Piccardo
(6)
|
05/31/11
|
109,610
|
78.0
%
|
50.0
%
|
1,731
|
6,269
|
13,217
|
2,172
|
|
Other Properties
(7)
|
N/A
|
23,240
|
64.8
%
|
N/A
|
1,875
|
19,860
|
12,838
|
11,000
|
|
Subtotal Other Properties
|
|
248,950
|
83.2
%
|
N/A
|
5,323
|
39,919
|
38,036
|
25,172
|
|
|
|
|
|
|
|
|
|
|
|
Total Offices and Others
|
|
332,163
|
85.5
%
|
N/A
|
64,360
|
526,616
|
430,790
|
332,048
|
|
|
Occupancy rate (1)
|
||
|
|
As
of June 30,
|
||
|
|
2018
|
2017
|
2016
|
|
|
(%)
|
||
|
Offices:
|
|
|
|
|
República
Building
|
98.4
|
95.2
|
100.0
|
|
Bankboston
Tower
|
85.6
|
100.0
|
100.0
|
|
Intercontinental
Plaza
|
100.0
|
100.0
|
100.0
|
|
Bouchard
710
|
100.0
|
100.0
|
100.0
|
|
Suipacha
652/64
|
86.2
|
86.3
|
90.7
|
|
DOT
Building
|
100.0
|
100.0
|
100.0
|
|
Philips
|
69.8
|
—
|
—
|
|
Total
|
92.3
|
96.7
|
98.6
|
|
|
Annual
average income per square meter
(1)
|
||
|
|
2018
(1)
|
2017
(1)
|
2016
(1)
|
|
Offices
|
(Ps./sqm)
|
||
|
Intercontinental
Plaza Building
|
5,970
|
4,853
|
4,291
|
|
Bouchard
710
|
8,068
|
5,692
|
4,539
|
|
Libertador
498
|
-
|
9,739
|
10,464
|
|
Suipacha
652/64
|
2,933
|
2,617
|
1,961
|
|
Bankboston
Tower
|
5,838
|
5,345
|
3,778
|
|
República
Building
|
6,353
|
5,671
|
3,615
|
|
Dot
Building
|
5,685
|
4,463
|
2,778
|
|
Philips
Building
|
2,104
|
-
|
-
|
|
Property
|
Number
of Agreements
(1)(5)
|
Annual
Rental Income
(2)
|
Rental
income per sqm New and Renewed
(3)
|
Previous
rental income per sqm
(3)
|
No.
of non-renewed agreements
|
Non-renewed
agreements Annual rental income
(4)
|
|
Intercontinental
Plaza Building
|
-
|
-
|
-
|
-
|
3
|
13,197,994
|
|
Bouchard
710
|
5
|
77,057,758
|
588
|
570
|
-
|
-
|
|
Della Paolera
265
|
1
|
8,055,709
|
538
|
498
|
1
|
1,523,898
|
|
Republica
Building
|
6
|
51,509,863
|
581
|
578
|
-
|
-
|
|
DOT
Building
|
2
|
15,357,876
|
553
|
515
|
-
|
-
|
|
Suipacha
664
|
1
|
7,884,678
|
332
|
332
|
-
|
-
|
|
Philips
Building
(6)
|
5
|
26,373,106
|
406
|
-
|
-
|
-
|
|
Total
Offices
|
20
|
186,238,990
|
530
|
443
|
4
|
14,721,892
|
|
|
|
|
|
|
|
Fiscal
Year Sales as of June 30 (in millions)
|
||
|
Hotels
|
Date
of Acquisition
|
IRSA’s
Interest
|
Number
of rooms
|
Occupancy
(1)
|
Average
Price per Room Ps.
(2)
|
2018
|
2017
|
2016
|
|
Intercontinental
(3)
|
01/11/1997
|
76.3
%
|
309
|
74.9
%
|
2,781
|
337
|
271
|
195
|
|
Sheraton Libertador
(4)
|
01/03/1998
|
80.0
%
|
200
|
76.1
%
|
2,728
|
212
|
151
|
119
|
|
Llao Llao
(5)
|
01/06/1997
|
50.0
%
|
205
|
56.9
%
|
6,713
|
439
|
301
|
220
|
|
Total
|
-
|
-
|
714
|
70.1
%
|
3,682
|
988
|
723
|
534
|
|
|
IRSACP´
s Ownership
|
Date
of acquisition
|
Land
surface
|
Buildable
surface
|
GLA
|
Saleable
surface
|
Book
Value
|
|
|
|
|
|
|
|
|
|
|
|
(%)
|
|
(sqm)
|
(sqm)
|
(sqm)
|
(sqm)
|
(Ps.
millions)
|
|
RESIDENTIAL
- BARTER AGREEMENTS
|
|
|
|
|
|
|
|
|
Beruti (Astor
Palermo) - BA City
|
100
|
Jun-08
|
—
|
—
|
—
|
—
|
151
|
|
CONIL - Güemes
836 – Mz. 99 & Güemes 902 – Mz. 95 &
Commercial stores - Buenos Aires
|
100
|
Jul-96
|
—
|
—
|
847
|
—
|
46
|
|
Total
Intangibles (Residential)
|
|
|
—
|
—
|
847
|
—
|
197
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LAND
RESERVES
|
|
|
|
|
|
|
|
|
Polo Dot U building
- BA City
|
80
|
Jun-06
|
5,273
|
32,000
|
32,000
|
—
|
1,098
|
|
Total
under Development
|
|
|
5,273
|
32,000
|
32,000
|
—
|
1,098
|
|
UOM Luján -
Buenos Aires
|
100
|
May-08
|
1,160,000
|
464,000
|
—
|
—
|
305
|
|
San Martin Plot (Ex
Nobleza Piccardo) - Buenos Aires (4)
|
50
|
May-11
|
159,995
|
500,000
|
—
|
—
|
2,812
|
|
La Plata - Greater
Buenos Aires
|
100
|
Mar-18
|
78,614
|
116,552
|
—
|
—
|
218
|
|
Subtotal
Mixed-uses
|
|
|
1,398,609
|
1,080,552
|
—
|
—
|
3,335
|
|
Coto Abasto air
space - BA City
(2)
|
100
|
Sep-97
|
—
|
21,536
|
—
|
15,831
|
6
|
|
Córdoba
Shopping Adjoining plots - Córdoba
(2)
|
100
|
Jun-15
|
8,000
|
13,500
|
—
|
2,160
|
239
|
|
Neuquén -
Residential plot - Neuquén
(2)
|
100
|
Jun-99
|
13,000
|
18,000
|
—
|
18,000
|
16
|
|
Subtotal
Residential
|
|
|
21,000
|
53,036
|
—
|
35,991
|
261
|
|
Caballito plot - BA
City
|
100
|
Jan-99
|
23,791
|
68,000
|
30,000
|
—
|
375
|
|
Tucumán plot -
Tucumán
(3)
|
100
|
Mar-10
|
18,620
|
10,000
|
10,000
|
—
|
—
|
|
Paraná plot -
Entre Ríos
(3)
|
100
|
Aug-10
|
10,022
|
5,000
|
5,000
|
—
|
—
|
|
Subtotal
Retail
|
|
|
52,433
|
83,000
|
45,000
|
—
|
375
|
|
Polo Dot - Offices
2 and 3 - BA City
|
80
|
Nov-06
|
12,800
|
44,957
|
33,485
|
—
|
1,582
|
|
Intercontinental
Plaza II - BA City
|
100
|
Feb-98
|
6,135
|
19,598
|
19,598
|
—
|
351
|
|
Córdoba
Shopping Adjoining plots - Córdoba
(2)
|
100
|
Jun-15
|
2,800
|
5,000
|
5,000
|
—
|
15
|
|
Subtotal
Offices
|
|
|
21,735
|
69,555
|
58,083
|
—
|
1,948
|
|
Total
Future Developments
|
|
|
1,493,777
|
1,286,143
|
103,083
|
35,991
|
5,919
|
|
Other
Land Reserves
(1)
|
|
|
1,899
|
182
|
7,297
|
262
|
182
|
|
Total
Land Reserves
|
|
|
1,500,949
|
1,318,325
|
142,380
|
36,253
|
7,199
|
|
Expansions
|
Ownership
interest
|
Surface
|
Locations
|
|
|
(%)
|
(sqm)
|
|
|
Alto
Rosario
|
100
|
2,000
|
Santa
Fé
|
|
Mendoza Plaza -
Sodimac Store + Falabella
|
100
|
12,800
|
Mendoza
|
|
Alto Comahue -
Movie Theatres
|
99
|
2,200
|
Neuquén
|
|
Subtotal
Current Expansions
|
|
17,000
|
|
|
Alto Palermo
Adjoining Plot
|
100
|
4,000
|
BA
City
|
|
Dot Adjoining
Plot
|
80
|
16,765
|
BA
City
|
|
Other future
Expansions
(1)
|
100
|
85,290
|
|
|
Subtotal
Future Expansiones
|
|
106,055
|
|
|
Total
Shopping Malls
|
|
123,055
|
|
|
Patio Bullrich -
Offices / Hotel
|
100
|
10,000
|
BA
City
|
|
Philips
Building
|
100
|
20,000
|
BA
City
|
|
Subtotal
Future Expansions
|
|
30,000
|
|
|
Total
Offices
|
|
30,000
|
|
|
|
|
|
|
|
Total
Expansions
|
|
153,055
|
|
|
|
IRSA´s
Interest
|
Date
of Acquisition
|
Surface
area(sqm)
|
Area
intended for contruction
(sqm)
|
Gross
Leasable Area(sqm)
|
Area
intended for sale(sqm)
|
Book
Value
(million
of Ps.)
|
|
|
|
|
|
|
|
|
|
|
INTANGIBLE
ASSETS
–
BARTER AGREEMENTS
|
|
|
|
|
|
|
|
|
Pereiraola
(Greenville) - Buenos Aires
|
100
%
|
4/21/10
|
-
|
-
|
-
|
35,239
|
7
|
|
Zetol -
Uruguay
|
90
%
|
6/1/09
|
147,060
|
-
|
-
|
92,817
|
80
|
|
Vista al Muelle -
Uruguay
|
90
%
|
6/1/09
|
130,688
|
-
|
-
|
89,918
|
127
|
|
Total
Intangibles (Residential)
|
|
|
277,748
|
-
|
-
|
217,974
|
214
|
|
|
|
|
|
|
|
|
|
|
LAND
RESERVES
|
|
|
|
|
|
|
|
|
Catalinas
CABA
(3)
|
100
%
|
05/26/10
|
3,648
|
58,100
|
35,313
|
4.896
|
1.601
|
|
Total
in development
|
|
|
3,648
|
58,100
|
35,313
|
4.896
|
1.601
|
|
La Adela - Buenos
Aires
|
100
%
|
8/1/14
|
9,871,600
|
3,951,227
|
-
|
-
|
433
|
|
Puerto Retiro
–
CABA
(2)
|
50
%
|
5/18/97
|
82,051
|
246,153
|
-
|
-
|
44
|
|
Solares Santa
María - CABA
|
100
%
|
7/10/97
|
716,058
|
716,058
|
-
|
-
|
6,498
|
|
Subtotal
Mixed Uses
|
|
|
10,669,709
|
4,913,438
|
-
|
-
|
6,975
|
|
Caballito Block 35
- CABA
|
100
%
|
10/22/98
|
9,879
|
-
|
-
|
57,192
|
99
|
|
Subtotal
Residential Properties
|
|
|
9,879
|
-
|
-
|
57,192
|
99
|
|
Total
Future developments
|
|
|
10,679,588
|
4,913,438
|
-
|
57,192
|
7,074
|
|
Other
land reserves
(1)
|
|
|
6,932,987
|
-
|
-
|
4,713
|
687
|
|
Total
IRSA´s Land Reserves
|
|
|
17,616,223
|
4,971,538
|
35,313
|
61,910
|
9,362
|
|
|
As
of June 30,
|
|
|
|
Lipstick
|
2018
|
2017
|
YoY
Var
|
|
Gross Leaseable
Area (sqm)
|
58,092
|
58,094
|
-
|
|
Occupancy
|
96.9
%
|
95.2
%
|
1.7
p.p.
|
|
Rental price
(US$/sqm)
|
77.5
|
69.2
|
12.7
%
|
|
Property's
Name
|
Fair
Value
(in
million of Ps.)
|
Date
of
construction
|
Date
of acquisition by PBC
|
Banking
/ financial institution -
Encumbrances
|
|
Commercial
centers
|
|
|
|
|
|
Kiryat
Ono Mall
|
3,914
|
Nov-07
|
2007
|
-
|
|
Shopping
Center Modi’in A
|
1,767
|
Aug-05
|
-
|
Bank
|
|
Ispro planet -BeerSheva
–
Phase
1
|
2,091
|
2016
|
-
|
-
|
|
High-tech buildings, offices
and industry
|
|
|
|
|
|
HSBC
|
25,194
|
1927-1984
|
2010
|
Bank
/ Financial institution
|
|
Matam
park - Haifa
|
12,822
|
1979-2015
|
1999
|
Bank
|
|
Herzeliya
North
|
9,003
|
1996-2015
|
1970
|
-
|
|
Gav-Yam
Center - Herzeliya
|
5,176
|
1997-2006
|
-
|
Bank
|
|
Neyar
Hadera Modi’in
|
1,665
|
2010-2016
|
2010
|
-
|
|
Holon
|
1,925
|
1960-1985
|
|
|
|
Gav
yam park - Beer Sheva
|
2,407
|
2013-2018
|
2011
|
Bank
and Financial institution
|
|
Others (including
trade centers)
|
18,862
|
-
|
-
|
-
|
|
Properties
in construction
|
|
|
|
|
|
Ispro planet -BeerSheva
–
Phase
2
|
252
|
in
progress
|
-
|
-
|
|
Amot
tozeret H'aaretz
|
2,777
|
in progress
|
-
|
-
|
|
Others
|
1,806
|
-
|
-
|
-
|
|
|
Number
of properties
|
Total
area (thousands of square meters)
|
Fair
value (NIS millions)
|
Rent and annual management fees (NIS thousands)
in 2017
(2)
|
NOI (NIS thousands) in 2017
(3)
|
Average
yield
|
|
Branches rented to
Shufersal
|
70
|
Approx.131
|
1,702
(1)
|
125,051
|
118,311
|
7.1
%
|
|
Properties under
construction which will be rented to Shufersal and to
externals
|
2
|
Approx.5
|
21
(1)(5)
|
-
|
-
|
-
|
|
Real estate
properties which will be rented to externals
(4)
|
2
|
Approx.50
|
84
|
-
|
-
|
-
|
|
Real estate
properties rented to externals
|
20
|
Approx.54
|
504
|
43,091
|
23,977
|
4.7
%
|
|
Total
|
94
|
Approx.240
|
2,311
|
168,142
|
142,288
|
6.5
%
|
|
|
|
|
% of
ownership interest held by the Group
|
||
|
Name
of the entity
|
Country
|
Main
activity
|
06.30.2018
|
06.30.2017
|
06.30.2016
|
|
IRSA's
direct interest:
|
|
|
|
|
|
|
IRSA CP
(1)
|
Argentina
|
Real
estate
|
86.34
%
|
94.61
%
|
94.61
%
|
|
E-Commerce Latina
S.A.
|
Argentina
|
Investment
|
100.00
%
|
100.00
%
|
100.00
%
|
|
Efanur
S.A.
|
Uruguay
|
Investment
|
100.00
%
|
100.00
%
|
100.00
%
|
|
Hoteles Argentinos
S.A.
|
Argentina
|
Hotel
|
80.00
%
|
80.00
%
|
80.00
%
|
|
Inversora
Bolívar S.A.
|
Argentina
|
Investment
|
100.00
%
|
100.00
%
|
100.00
%
|
|
Llao Llao Resorts
S.A. (2)
|
Argentina
|
Hotel
|
50.00
%
|
50.00
%
|
50.00
%
|
|
Nuevas Fronteras
S.A.
|
Argentina
|
Hotel
|
76.34
%
|
76.34
%
|
76.34
%
|
|
Palermo Invest
S.A.
|
Argentina
|
Investment
|
100.00
%
|
100.00
%
|
100.00
%
|
|
Ritelco
S.A.
|
Uruguay
|
Investment
|
100.00
%
|
100.00
%
|
100.00
%
|
|
Tyrus
S.A.
|
Uruguay
|
Investment
|
100.00
%
|
100.00
%
|
100.00
%
|
|
U.T. IRSA and
Galerías Pacífico (2) (6)
|
Argentina
|
Investment
|
50.00
%
|
50.00
%
|
-
|
|
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.
(3)
|
Argentina
|
Real
estate
|
100.00
%
|
100.00
%
|
100.00
%
|
|
Panamerican Mall
S.A.
|
Argentina
|
Real
estate
|
80.00
%
|
80.00
%
|
80.00
%
|
|
Shopping
Neuquén S.A.
|
Argentina
|
Real
estate
|
99.92
%
|
99.92
%
|
99.14
%
|
|
Torodur
S.A.
|
Uruguay
|
Investment
|
100.00
%
|
100.00
%
|
100.00
%
|
|
EHSA
|
Argentina
|
Investment
|
70.00
%
|
70.00
%
|
-
|
|
Centro de
Entretenimiento La Plata (6)
|
Argentina
|
Real
estate
|
100.00
%
|
-
|
-
|
|
Tyrus
S.A.'s direct interest:
|
|
|
|
|
|
|
DFL
(4)
|
Bermudas
|
Investment
|
91.57
%
|
91.57
%
|
91.57
%
|
|
I Madison
LLC
|
USA
|
Investment
|
-
|
100.00
%
|
100.00
%
|
|
IRSA Development
LP
|
USA
|
Investment
|
-
|
100.00
%
|
100.0
%
|
|
IRSA International
LLC
|
USA
|
Investment
|
100.0
%
|
100.0
%
|
100.00
%
|
|
Jiwin
S.A.
|
Uruguay
|
Investment
|
100.00
%
|
100.00
%
|
100.00
%
|
|
Liveck
S.A.
|
Uruguay
|
Investment
|
100.0
%
|
100.0
%
|
100.00
%
|
|
Real Estate
Investment Group IV LP (REIG IV)
|
Bermudas
|
Investment
|
-
|
100.0
%
|
100.00
%
|
|
Real Estate
Investment Group V LP (REIG V)
|
Bermudas
|
Investment
|
100.0
%
|
100.0
%
|
100.00
%
|
|
Real Estate
Strategies LLC
|
USA
|
Investment
|
100.00
%
|
100.00
%
|
100.00
%
|
|
Efanur
S.A.'s direct interest:
|
|
|
|
|
|
|
Real Estate
Investment Group VII LP (REIG VII)
|
Bermudas
|
Investment
|
100.00
%
|
-
|
-
|
|
DFL's
direct interest:
|
|
|
|
|
|
|
IDB Development
Corporation Ltd.
|
Israel
|
Investment
|
100.00
%
|
68.28
%
|
66.28
%-
|
|
Dolphin IL
Investment Ltd.
|
Israel
|
Investment
|
100.00
%
|
-
|
-
|
|
DIL's
direct interest:
|
|
|
|
|
|
|
Discount Investment
Corporation Ltd. (4)
|
Israel
|
Investment
|
76.57
%
|
77.25
%
|
76.43
%
|
|
IDBD's
direct interest:
|
|
|
|
|
|
|
IDB Tourism (2009)
Ltd.
|
Israel
|
Tourism
services
|
100.00
%
|
100.00
%
|
100.00
%
|
|
IDB Group
Investment Inc.
|
Israel
|
Investment
|
100.00
%
|
100.00
%
|
100.00
%
|
|
DIC's
direct interest:
|
|
|
|
|
|
|
Property &
Building Corporation Ltd.
|
Israel
|
Real
estate
|
64.40
%
|
64.40
%
|
76.45
%
|
|
Shufersal Ltd.
(7)
|
Israel
|
Retail
|
-
|
54.19
%
|
52.95
%
|
|
Cellcom Israel Ltd.
(5)
|
Israel
|
Telecommunications
|
43.14
%
|
42.26
%
|
41.77
%
|
|
Elron Electronic
Industries Ltd.
|
Israel
|
Investment
|
50.30
%
|
50.30
%
|
50.3
%
|
|
Bartan Holdings and
Investments Ltd.
|
Israel
|
Investment
|
55.6
%
|
55.68
%
|
55.68
%
|
|
Epsilon Investment
House Ltd.
|
Israel
|
Investment
|
68.75
%
|
68.75
%
|
68.75
%
|
|
Property
(6)
|
Date
of Acquisition
|
Leasable/
Sale
m2
(1)
|
Location
|
Net
Book
Value
Ps.
(2)
|
Use
|
Occupancy
rate
(7)
|
|
República Building
(3)
|
Apr-08
|
19,885
|
City
of Buenos Aires
|
2,672
|
Office
Rental
|
95
%
|
|
Bankboston Tower
(3)
|
Aug-07
|
14,873
|
City
of Buenos Aires
|
2,008
|
Office
Rental
|
100
%
|
|
Bouchard
551
|
Mar-07
|
-
|
City
of Buenos Aires
|
97
|
Office
Rental
|
-
|
|
Intercontinental Plaza Building
(3)
|
Nov-97
|
2,979
|
City
of Buenos Aires
|
142
|
Office
Rental
|
100
%
|
|
Bouchard 710
(3)
|
Jun-05
|
15,014
|
City
of Buenos Aires
|
1,881
|
Office
Rental
|
100
%
|
|
Dot Building
(3)
|
Nov-06
|
11,242
|
City
of Buenos Aires
|
1,304
|
Office
Rental
|
100
%
|
|
Santa
María del Plata
|
Oct-97
|
116,100
|
City
of Buenos Aires
|
485
|
Other
Rentals
|
91
%
|
|
DirecTV Arena
(3)
|
Feb-18
|
-
|
Province
of Buenos Aires, Argentina
|
153
|
Other
Rentals
|
N/A
|
|
San Martín
plot (ex Nobleza Picardo)
|
May-11
|
109,610
|
Province
of Buenos Aires, Argentina
|
1,406
|
Other
Rentals
|
94
%
|
|
PH Office Park
(under construction)
(3)
|
Nov-06
|
-
|
City
of Buenos Aires
|
1,583
|
Other
Rentals
|
N/A
|
|
Other Properties
(5)
|
N/A
|
N/A
|
City
and Province of Buenos Aires
|
2,026
|
Mainly
Rental offices and properties under development
|
N/A
|
|
Abasto Shopping
(3)
|
Nov-99
|
36,795
|
City
of Buenos Aires, Argentina
|
7,125
|
Shopping
Mall
|
96.8
%
|
|
Alto Palermo Shopping
(3)
|
Dec-97
|
18,945
|
City
of Buenos Aires, Argentina
|
7,356
|
Shopping
Mall
|
99.3
%
|
|
Alto Avellaneda
(3)
|
Dec-97
|
36,063
|
Province
of Buenos Aires, Argentina
|
4,579
|
Shopping
Mall
|
99.3
%
|
|
Alcorta Shopping
(3)(12)
|
Jun-97
|
15,613
|
City
of Buenos Aires, Argentina
|
3,542
|
Shopping
Mall
|
98.1
%
|
|
Patio Bullrich
(3)
|
Oct-98
|
11,760
|
City
of Buenos Aires, Argentina
|
1,891
|
Shopping
Mall
|
97.6
%
|
|
Alto Noa
(3)
|
Nov-95
|
19,059
|
City
of Salta, Argentina
|
1,084
|
Shopping
Mall
|
97.2
%
|
|
Buenos Aires Design
(3)
|
Dec-97
|
13,967
|
City
of Buenos Aires, Argentina
|
11
|
Shopping
Mall
|
97.2
%
|
|
Mendoza Plaza
(3)
|
Dic-94
|
42,867
|
Mendoza,
Argentina
|
1,770
|
Shopping
Mall
|
97.1
%
|
|
Alto Rosario
(3)
|
Dec-04
|
31,807
|
Santa
Fe, Argentina
|
3,378
|
Shopping
Mall
|
99.6
%
|
|
Córdoba Shopping –Villa
Cabrera
(3)(11)
|
Dic-06
|
15,445
|
City
of Córdoba, Argentina
|
1,112
|
Shopping
Mall
|
98.1
%
|
|
Dot Baires Shopping
(3)
|
May-09
|
49,499
|
City
of Buenos Aires, Argentina
|
4,615
|
Shopping
Mall
|
99.9
%
|
|
Soleil Premium Outlet
(3)
|
Jul-10
|
15,227
|
Province
of Buenos Aires, Argentina
|
1,477
|
Shopping
Mall
|
100,00
%
|
|
La Ribera Shopping
(3)
|
Aug-11
|
10,054
|
Santa
Fe, Argentina
|
218
|
Shopping
Mall
|
97.6
%
|
|
Distrito Arcos
(3)
|
Dec-14
|
14,692
|
City
of Buenos Aires, Argentina
|
1,060
|
Shopping
Mall
|
100,00
%
|
|
Alto Comahue
(3)
|
Mar-15
|
9,766
|
Neuquén,
Argentina
|
992
|
Shopping
Mall
|
96.4
%
|
|
Patio Olmos
(3)
|
Sep-97
|
-
|
City
of Córdoba, Argentina
|
258
|
Shopping
Mall
|
N/A
|
|
Caballito Plot of Land
(3)
|
Nov-97
|
5,000
|
City
of Buenos Aires
|
375
|
Land
Reserve
|
N/A
|
|
Santa
María del Plata
|
Oct-97
|
116,100
|
City
of Buenos Aires
|
6,013
|
Other
Rentals
|
91
%
|
|
Building annexed to Dot
(3)
|
Nov-09
|
-
|
City
of Buenos Aires
|
1,099
|
Land
Reserve
|
N/A
|
|
Catalinas
Norte
|
May-10
|
-
|
City
of Buenos Aires
|
1,491
|
Land
Reserve
|
N/A
|
|
Luján plot of land
(3)
|
May-08
|
1,160,000
|
Province
of Buenos Aires, Argentina
|
306
|
Mixed
uses
|
N/A
|
|
Other Land Reserves
(4)
|
N/A
|
N/A
|
City
and Province of Buenos Aires
|
791
|
Land
Reserve
|
N/A
|
|
Intercontinental
(7)
|
Nov-97
|
24,000
|
City
of Buenos Aires
|
62
|
Hotel
|
74
%
|
|
Sheraton Libertador
(8)
|
Mar-98
|
37,600
|
City
of Buenos Aires
|
29
|
Hotel
|
73
%
|
|
Llao Llao
(9)(10)
|
Jun-97
|
17,463
|
City
of Bariloche
|
78
|
Hotel
|
52
%
|
|
Property
|
Date
of acquisition
|
Location
|
Net
Book
Value
|
Use
|
|
|
|
|
in
million of Ps.
|
|
|
Tivoli
|
oct-15
|
United
States
|
5,815
|
Rental
properties
|
|
Kiryat
Ono Mall
|
oct-15
|
Israel
|
3,914
|
Rental
properties
|
|
Shopping
Center Modi’in A
|
oct-15
|
Israel
|
1,767
|
Rental
properties
|
|
HSBC
Building
|
oct-15
|
United
States
|
25,194
|
Rental
properties
|
|
Matam
park - Haifa
|
oct-15
|
Israel
|
12,822
|
Rental
properties
|
|
Holon
|
jan-16
|
Israel
|
1,925
|
Rental
properties
|
|
Herzeliya
North
|
oct-15
|
Israel
|
9,003
|
Rental
properties
|
|
Gav-Yam
Center - Herzeliya
|
oct-15
|
Israel
|
5,176
|
Rental
properties
|
|
Neyar
Hadera Modi’in
|
oct-15
|
Israel
|
1,665
|
Rental
properties
|
|
Gav
yam park - Beer Sheva
|
oct-15
|
Israel
|
2,407
|
Rental
properties
|
|
Ispro
planet -BeerSheva –Phase1
|
oct-15
|
Israel
|
2,091
|
Rental
properties
|
|
Others
|
oct-15
|
Israel
|
18,862
|
Rental
properties
|
|
Tivoli
|
oct-15
|
United
States
|
371
|
Undeveloped
parcels of land
|
|
Others
|
oct-15
|
Israel
|
3,673
|
Undeveloped
parcels of land
|
|
Tivoli
|
oct-15
|
United
States
|
552
|
Properties
under development
|
|
Ispro
Planet – Beer Sheva – Phase 2
|
oct-15
|
Israel
|
252
|
Properties
under development
|
|
Amot
tozeret H'aaretz
|
oct-15
|
Israel
|
2,777
|
Properties
under development
|
|
Others
|
oct-15
|
Israel
|
1,806
|
Properties
under development
|
|
Total
|
|
|
100,072
|
|
|
|
Fiscal
year ended June 30,
|
||
|
|
2018
|
2017
|
2016
|
|
|
(inter-annual
data)
|
||
|
GDP
growth(4)
|
(4.2
)%
|
2.7
%
|
(3.4
)%
|
|
Inflation
(IPIM)(1)
|
44.1
%
|
14.2
%
|
26.7
%
|
|
Inflation
(CPI)
|
29.5
%
|
21.9
%
|
37.6
%
|
|
Depreciation of the
Peso against the U.S. dollar(2)
|
(73.7
)%
|
(10.6
)%
|
(65.9
)%
|
|
Average exchange
rate per US$1.00(3)
|
Ps.28.8000
|
Ps.16.5800
|
Ps.14.9900
|
|
Appreciation/
(depreciation) of the NIS against the U.S. Dollar
|
(4.8
)%
|
9.6
%
|
(2.3
)%
|
|
|
Consumerprice
index
|
Wholesaleprice
index
|
|
|
(inter-annual
data)
|
|
|
Fiscal
Year ended June 30,
|
|
|
|
2013
|
10.5
%
|
13.5
%
|
|
2014
|
15.0
%
|
27.7
%
|
|
2015
|
14.0
%
|
13.6
%
|
|
2016
|
37.6
%
(1)
|
26.7
%
|
|
2017
|
21.9
%
|
14.2
%
|
|
2018
|
29.5
%
|
44.1
%
|
|
|
June 30, 2018
|
||
|
|
Operations Center in Argentina
|
Operations Center in Israel
|
Total
|
|
|
(in
million of Ps.)
|
||
|
Revenues
|
5,308
|
86,580
|
91,888
|
|
Costs
|
(1,066
)
|
(61,395
)
|
(62,461
)
|
|
Gross profit
|
4,242
|
25,185
|
29,427
|
|
Net
gain from fair value adjustment of investment
properties
|
21,347
|
2,160
|
23,507
|
|
General
and administrative expenses
|
(903
)
|
(3,870
)
|
(4,773
)
|
|
Selling
expenses
|
(432
)
|
(16,986
)
|
(17,418
)
|
|
Other
operating results, net
|
(78
)
|
467
|
389
|
|
Profit / (loss) from operations
|
24,176
|
6,956
|
31,132
|
|
Share
of (loss) of associates and joint ventures
|
(1,269
)
|
(43
)
|
(1,312
)
|
|
Segment profit / (loss)
|
22,907
|
6,913
|
29,820
|
|
Reportable
assets
|
66,443
|
266,802
|
333,245
|
|
Reportable
liabilities
|
-
|
(215,452
)
|
(215,452
)
|
|
Net reportable assets
|
66,443
|
51,350
|
117,793
|
|
|
June 30, 2017
|
||
|
|
Operations Center in Argentina
|
Operations Center in Israel
|
Total
|
|
|
(in
million of Ps.)
|
||
|
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 adjustment of investment
properties
|
4,271
|
374
|
4,645
|
|
General
and administrative expenses
|
(683
)
|
(3,173
)
|
(3,856
)
|
|
Selling
expenses
|
(355
)
|
(13,093
)
|
(13,448
)
|
|
Other
operating results, net
|
(68
)
|
(196
)
|
(264
)
|
|
Profit / (loss) from operations
|
6,564
|
3,224
|
9,788
|
|
Share
of (loss) / profit of associates and joint ventures
|
(94
)
|
105
|
11
|
|
Segment profit / (loss)
|
6,470
|
3,329
|
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
|
||
|
|
Operations Center in Argentina
|
Operations Center in Israel
|
Total
|
|
|
(in
million of Ps.)
|
||
|
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 adjustment of investment
properties
|
18,209
|
(271
)
|
17,938
|
|
General
and administrative expenses
|
(487
)
|
(1,360
)
|
(1,847
)
|
|
Selling
expenses
|
(264
)
|
(5,442
)
|
(5,706
)
|
|
Other
operating results, net
|
(12
)
|
(32
)
|
(44
)
|
|
Profit / (loss) from operations
|
20,077
|
720
|
20,797
|
|
Share
of (loss) / profit of associates and joint ventures
|
127
|
123
|
250
|
|
Segment profit / (loss)
|
20,204
|
843
|
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, 2018
|
|||||||
|
|
Operations Center in Argentina
|
|||||||
|
|
Shopping Malls
|
Offices
|
Sales and developments
|
Hotels
|
International
|
Corporate
|
Others
|
Total
|
|
|
(in
million of Ps.)
|
|||||||
|
Revenues
|
3,665
|
532
|
120
|
973
|
-
|
-
|
18
|
5,308
|
|
Costs
|
(330
)
|
(45
)
|
(44
)
|
(624
)
|
-
|
-
|
(23
)
|
(1,066
)
|
|
Gross profit / (loss)
|
3,335
|
487
|
76
|
349
|
-
|
-
|
(5
)
|
4,242
|
|
Net
gain from fair value adjustment of investment
properties
|
11,340
|
5,004
|
4,771
|
-
|
-
|
-
|
232
|
21,347
|
|
General
and administrative expenses
|
(320
)
|
(87
)
|
(78
)
|
(193
)
|
(46
)
|
(151
)
|
(28
)
|
(903
)
|
|
Selling
expenses
|
(238
)
|
(57
)
|
(21
)
|
(114
)
|
-
|
-
|
(2
)
|
(432
)
|
|
Other
operating results, net
|
(57
)
|
(4
)
|
11
|
(17
)
|
(23
)
|
-
|
12
|
(78
)
|
|
Profit / (loss) from operations
|
14,060
|
5,343
|
4,759
|
25
|
(69
)
|
(151
)
|
209
|
24,176
|
|
Share
of profit of associates and joint ventures
|
-
|
-
|
26
|
-
|
(1,923
)
|
-
|
628
|
(1,269
)
|
|
Segment profit / (loss)
|
14,060
|
5,343
|
4,785
|
25
|
(1,992
)
|
(151
)
|
837
|
22,907
|
|
|
|
|
|
|
|
|
|
|
|
Investment
properties and trading properties
|
40,468
|
13,132
|
10,669
|
-
|
-
|
-
|
625
|
64,894
|
|
Investment
in associates and joint ventures
|
-
|
-
|
163
|
-
|
(1,740
)
|
-
|
2,595
|
1,018
|
|
Other
operating assets
|
82
|
42
|
46
|
172
|
89
|
-
|
100
|
531
|
|
Operating assets
|
40,550
|
13,174
|
10,878
|
172
|
(1,651
)
|
-
|
3,320
|
66,443
|
|
|
June 30, 2017
|
|||||||
|
|
Operations Center in Argentina
|
|||||||
|
|
Shopping Malls
|
Offices
|
Sales and developments
|
Hotels
|
International
|
Corporate
|
Others
|
Total
|
|
|
(in
million of Ps.)
|
|||||||
|
Revenues
|
3,047
|
434
|
99
|
725
|
-
|
-
|
6
|
4,311
|
|
Costs
|
(350
)
|
(29
)
|
(43
)
|
(486
)
|
-
|
-
|
(4
)
|
(912
)
|
|
Gross profit
|
2,697
|
405
|
56
|
239
|
-
|
-
|
2
|
3,399
|
|
Net
gain from fair value adjustment of investment
properties
|
2,068
|
1,359
|
849
|
-
|
-
|
-
|
(5
)
|
4,271
|
|
General
and administrative expenses
|
(261
)
|
(70
)
|
(40
)
|
(135
)
|
(43
)
|
(132
)
|
(2
)
|
(683
)
|
|
Selling
expenses
|
(188
)
|
(46
)
|
(21
)
|
(97
)
|
-
|
-
|
(3
)
|
(355
)
|
|
Other
operating results, net
|
(58
)
|
(12
)
|
(36
)
|
(1
)
|
27
|
-
|
12
|
(68
)
|
|
Profit / (loss) from operations
|
4,258
|
1,636
|
808
|
6
|
(16
)
|
(132
)
|
4
|
6,564
|
|
Share
of profit of associates and joint ventures
|
-
|
-
|
14
|
-
|
(196
)
|
-
|
88
|
(94
)
|
|
Segment profit / (loss)
|
4,258
|
1,636
|
822
|
6
|
(212
)
|
(132
)
|
92
|
6,470
|
|
|
|
|
|
|
|
|
|
|
|
Investment
properties and trading properties
|
28,799
|
7,422
|
5,326
|
-
|
-
|
-
|
247
|
41,794
|
|
Investment
in associates and joint ventures
|
-
|
-
|
95
|
-
|
570
|
-
|
2,054
|
2,719
|
|
Other
operating assets
|
79
|
77
|
47
|
167
|
2
|
-
|
-
|
372
|
|
Operating assets
|
28,878
|
7,499
|
5,468
|
167
|
572
|
-
|
2,301
|
44,885
|
|
|
June 30, 2016
|
|||||||
|
|
Operations Center in Argentina
|
|||||||
|
|
Shopping Malls
|
Offices
|
Sales and developments
|
Hotels
|
International
|
Corporate
|
Others
|
Total
|
|
|
(in
million of Ps.)
|
|||||||
|
Revenues
|
2,409
|
332
|
8
|
534
|
-
|
-
|
6
|
3,289
|
|
Costs
|
(250
)
|
(25
)
|
(20
)
|
(361
)
|
-
|
-
|
(2
)
|
(658
)
|
|
Gross profit / (loss)
|
2,159
|
307
|
(12
)
|
173
|
-
|
-
|
4
|
2,631
|
|
Net
gain from fair value adjustment of investment
properties
|
16,132
|
1,268
|
773
|
-
|
-
|
-
|
36
|
18,209
|
|
General
and administrative expenses
|
(179
)
|
(85
)
|
(24
)
|
(103
)
|
(24
)
|
(72
)
|
-
|
(487
)
|
|
Selling
expenses
|
(145
)
|
(24
)
|
(23
)
|
(69
)
|
-
|
-
|
(3
)
|
(264
)
|
|
Other
operating results, net
|
(63
)
|
(6
)
|
(34
)
|
(2
)
|
92
|
-
|
1
|
(12
)
|
|
Profit / (loss) from operations
|
17,904
|
1,460
|
680
|
(1
)
|
68
|
(72
)
|
38
|
20,077
|
|
Share
of profit of associates and joint ventures
|
-
|
-
|
5
|
-
|
(129
)
|
-
|
251
|
127
|
|
Segment profit / (loss)
|
17,904
|
1,460
|
685
|
(1
)
|
(61
)
|
(72
)
|
289
|
20,204
|
|
|
|
|
|
|
|
|
|
|
|
Investment
properties and trading properties
|
26,613
|
5,534
|
4,573
|
-
|
-
|
-
|
252
|
36,972
|
|
Investment
in joint ventures and associates
|
-
|
-
|
62
|
-
|
143
|
-
|
1,762
|
1,967
|
|
Other
operating assets
|
75
|
21
|
93
|
164
|
2
|
-
|
-
|
355
|
|
Operating assets
|
26,688
|
5,555
|
4,728
|
164
|
145
|
-
|
2,014
|
39,294
|
|
|
June 30, 2018
|
||||||
|
|
Operations Center in Israel
|
||||||
|
|
Real Estate
|
Supermarkets
|
Telecommunications
|
Insurance
|
Corporate
|
Others
|
Total
|
|
|
(in
million of Ps.)
|
||||||
|
Revenues
|
6,180
|
60,470
|
19,347
|
-
|
-
|
583
|
86,580
|
|
Costs
|
(2,619
)
|
(44,563
)
|
(13,899
)
|
-
|
-
|
(314
)
|
(61,395
)
|
|
Gross profit
|
3,561
|
15,907
|
5,448
|
-
|
-
|
269
|
25,185
|
|
Net
gain from fair value adjustment of investment
properties
|
1,996
|
164
|
-
|
-
|
-
|
-
|
2,160
|
|
General
and administrative expenses
|
(363
)
|
(878
)
|
(1,810
)
|
-
|
(374
)
|
(445
)
|
(3,870
)
|
|
Selling
expenses
|
(115
)
|
(12,749
)
|
(3,974
)
|
-
|
-
|
(148
)
|
(16,986
)
|
|
Other
operating results, net
|
98
|
(177
)
|
140
|
-
|
434
|
(28
)
|
467
|
|
Profit / (loss) from operations
|
5,177
|
2,267
|
(196
)
|
-
|
60
|
(352
)
|
6,956
|
|
Share
of profit / (loss) of associates and joint ventures
|
167
|
20
|
-
|
-
|
-
|
(230
)
|
(43
)
|
|
Segment profit / (loss)
|
5,344
|
2,287
|
(196
)
|
-
|
60
|
(582
)
|
6,913
|
|
|
|
|
|
|
|
|
|
|
Operating
assets
|
134,038
|
13,304
|
49,797
|
12,254
|
21,231
|
36,178
|
266,802
|
|
Operating
liabilities
|
(104,202
)
|
-
|
(38,804
)
|
(1,214
)
|
(68,574
)
|
(2,658
)
|
(215,452
)
|
|
Operating assets (liabilities), net
|
29,836
|
13,304
|
10,993
|
11,040
|
(47,343
)
|
33,520
|
51,350
|
|
|
June 30, 2017
|
||||||
|
|
Operations Center in Israel
|
||||||
|
|
Real Estate
|
Supermarkets
|
Telecommunications
|
Insurance
|
Corporate
|
Others
|
Total
|
|
|
(in
million of Ps.)
|
||||||
|
Revenues
|
4,918
|
47,277
|
15,964
|
-
|
-
|
263
|
68,422
|
|
Costs
|
(2,333
)
|
(35,432
)
|
(11,183
)
|
-
|
-
|
(162
)
|
(49,110
)
|
|
Gross profit
|
2,585
|
11,845
|
4,781
|
-
|
-
|
101
|
19,312
|
|
Net
gain from fair value adjustment of investment
properties
|
261
|
113
|
-
|
-
|
-
|
-
|
374
|
|
General
and administrative expenses
|
(290
)
|
(627
)
|
(1,592
)
|
-
|
(384
)
|
(280
)
|
(3,173
)
|
|
Selling
expenses
|
(91
)
|
(9,517
)
|
(3,406
)
|
-
|
-
|
(79
)
|
(13,093
)
|
|
Other
operating results, net
|
46
|
(52
)
|
(36
)
|
-
|
(48
)
|
(106
)
|
(196
)
|
|
Profit / (loss) from operations
|
2,511
|
1,762
|
(253
)
|
-
|
(432
)
|
(364
)
|
3,224
|
|
Share
of profit / (loss) of associates and joint ventures
|
46
|
75
|
-
|
-
|
-
|
(16
)
|
105
|
|
Segment profit / (loss)
|
2,557
|
1,837
|
(253
)
|
-
|
(432
)
|
(380
)
|
3,329
|
|
|
|
|
|
|
|
|
|
|
Operating
assets
|
79,427
|
38,521
|
31,648
|
8,562
|
14,734
|
6,072
|
178,964
|
|
Operating
liabilities
|
(64,100
)
|
(29,239
)
|
(25,032
)
|
-
|
(33,705
)
|
(3,159
)
|
(155,235
)
|
|
Operating assets (liabilities), net
|
15,327
|
9,282
|
6,616
|
8,562
|
(18,971
)
|
2,913
|
23,729
|
|
|
June 30, 2016
|
||||||
|
|
Operations Center in Israel
|
||||||
|
|
Real Estate
|
Supermarkets
|
Telecommunications
|
Insurance
|
Corporate
|
Others
|
Total
|
|
|
(in
million of Ps.)
|
||||||
|
Revenues
|
1,538
|
18,610
|
6,655
|
-
|
-
|
274
|
27,077
|
|
Costs
|
(467
)
|
(14,076
)
|
(4,525
)
|
-
|
-
|
(184
)
|
(19,252
)
|
|
Gross profit
|
1,071
|
4,534
|
2,130
|
-
|
-
|
90
|
7,825
|
|
Net
(loss) / gain from fair value adjustment of investment
properties
|
(294
)
|
23
|
-
|
-
|
-
|
-
|
(271
)
|
|
General
and administrative expenses
|
(100
)
|
(203
)
|
(708
)
|
-
|
(321
)
|
(28
)
|
(1,360
)
|
|
Selling
expenses
|
(29
)
|
(3,907
)
|
(1,493
)
|
-
|
-
|
(13
)
|
(5,442
)
|
|
Other
operating results, net
|
(19
)
|
(13
)
|
-
|
-
|
-
|
-
|
(32
)
|
|
Profit / (loss) from operations
|
629
|
434
|
(71
)
|
-
|
(321
)
|
49
|
720
|
|
Share
of profit / (loss) of associates and joint ventures
|
226
|
-
|
-
|
-
|
-
|
(103
)
|
123
|
|
Segment profit / (loss)
|
855
|
434
|
(71
)
|
-
|
(321
)
|
(54
)
|
843
|
|
|
|
|
|
|
|
|
|
|
Operating
assets
|
60,678
|
29,440
|
27,345
|
4,602
|
1,753
|
23,652
|
147,470
|
|
Operating
liabilities
|
(49,576
)
|
(23,614
)
|
(21,657
)
|
-
|
(10,441
)
|
(27,701
)
|
(132,989
)
|
|
Operating assets (liabilities), net
|
11,102
|
5,826
|
5,688
|
4,602
|
(8,688
)
|
(4,049
)
|
14,481
|
|
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.
|
|
Qualitative
consideration for determining whether or not the replacement of
instrument involves significant different terms
|
The
entire set of characteristics of the exchanged debt instruments,
and the economic parameters represent therein:
Average
lifetime of the exchange liabilities; Extent of the effect of the
debt terms (Linkage to index; Foreign currency; Variable Interest)
on the cash flows from the instruments.
|
Clasification
of a debt instrument in a manner wehereby it will not reflect the
change in the dbt terms, wich will affect the method of accounting
recording.
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
|
Discontinued
operations
|
Operations Center in
Argentina
|
Operations Center in
Israel
|
Total segment
information
|
Joint ventures
|
Expenses
and
collective
promotion
funds
|
Elimination
of inter-segment transactions and non-reportable assets /
liabilities
|
Total as
per statement of income / statement of financial
position
|
||||||||||||||||
|
|
06.30.18
|
06.30.17
|
Variation
|
06.30.18
|
06.30.17
|
Variation
|
06.30.18
|
06.30.17
|
Variation
|
06.30.18
|
06.30.17
|
Variation
|
06.30.18
|
06.30.17
|
Variation
|
06.30.18
|
06.30.17
|
Variation
|
06.30.18
|
06.30.17
|
Variation
|
06.30.18
|
06.30.17
|
Variation
|
|
|
|
|
|
(in million of Ps.)
|
||||||||||||||||||||
|
Revenues
|
5,308
|
4,311
|
997
|
86,580
|
68,422
|
18,158
|
91,888
|
72,733
|
19,155
|
(46
)
|
(41
)
|
(5
)
|
(60,470
)
|
(47,168
)
|
(13,302
)
|
1,726
|
1,490
|
236
|
(10
)
|
(10
)
|
-
|
33,088
|
27,004
|
6,084
|
|
Costs
|
(1,066
)
|
(912
)
|
(154
)
|
(61,395
)
|
(49,110
)
|
(12,285
)
|
(62,461
)
|
(50,022
)
|
(12,439
)
|
29
|
18
|
11
|
44,563
|
35,488
|
9,075
|
(1,760
)
|
(1,517
)
|
(243
)
|
-
|
-
|
-
|
(19,629
)
|
(16,033
)
|
(3,596
)
|
|
Gross profit
|
4,242
|
3,399
|
843
|
25,185
|
19,312
|
5,873
|
29,427
|
22,711
|
6,716
|
(17
)
|
(23
)
|
6
|
(15,907
)
|
(11,680
)
|
(4,227
)
|
(34
)
|
(27
)
|
(7
)
|
(10
)
|
(10
)
|
-
|
13,459
|
10,971
|
2,488
|
|
Net gain from fair value adjustment
of investment properties
|
21,347
|
4,271
|
17,076
|
2,160
|
374
|
1,786
|
23,507
|
4,645
|
18,862
|
(738
)
|
(192
)
|
(546
)
|
(164
)
|
(113
)
|
(51
)
|
-
|
-
|
-
|
-
|
-
|
-
|
22,605
|
4,340
|
18,265
|
|
General and administrative
expenses
|
(903
)
|
(683
)
|
(220
)
|
(3,870
)
|
(3,173
)
|
(697
)
|
(4,773
)
|
(3,856
)
|
(917
)
|
13
|
5
|
8
|
878
|
624
|
254
|
-
|
-
|
-
|
13
|
8
|
5
|
(3,869
)
|
(3,219
)
|
(650
)
|
|
Selling expenses
|
(432
)
|
(355
)
|
(77
)
|
(16,986
)
|
(13,093
)
|
(3,893
)
|
(17,418
)
|
(13,448
)
|
(3,970
)
|
6
|
5
|
1
|
12,749
|
9,434
|
3,315
|
-
|
-
|
-
|
-
|
2
|
(2
)
|
(4,663
)
|
(4,007
)
|
(656
)
|
|
Other operating results,
net
|
(78
)
|
(68
)
|
(10
)
|
467
|
(196
)
|
663
|
389
|
(264
)
|
653
|
19
|
(6
)
|
25
|
177
|
64
|
113
|
-
|
-
|
-
|
(3
)
|
-
|
(3
)
|
582
|
(206
)
|
788
|
|
Profit / (loss) from
operations
|
24,176
|
6,564
|
17,612
|
6,956
|
3,224
|
3,732
|
31,132
|
9,788
|
21,344
|
(717
)
|
(211
)
|
(506
)
|
(2,267
)
|
(1,671
)
|
(596
)
|
(34
)
|
(27
)
|
(7
)
|
-
|
-
|
-
|
28,114
|
7,879
|
20,235
|
|
Share of (loss) of associates and
joint ventures
|
(1,269
)
|
(94
)
|
(1,175
)
|
(43
)
|
105
|
(148
)
|
(1,312
)
|
11
|
(1,323
)
|
611
|
174
|
437
|
(20
)
|
(76
)
|
56
|
-
|
-
|
-
|
-
|
-
|
-
|
(721
)
|
109
|
(830
)
|
|
Segment profit /
(loss)
|
22,907
|
6,470
|
16,437
|
6,913
|
3,329
|
3,584
|
29,820
|
9,799
|
20,021
|
(106
)
|
(37
)
|
(69
)
|
(2,287
)
|
(1,747
)
|
(540
)
|
(34
)
|
(27
)
|
(7
)
|
-
|
-
|
-
|
27,393
|
7,988
|
19,405
|
|
Reportable
assets
|
66,443
|
44,885
|
21,558
|
266,802
|
178,964
|
87,838
|
333,245
|
223,849
|
109,396
|
(347
)
|
(193
)
|
(154
)
|
(13,303
)
|
-
|
(13,303
)
|
-
|
-
|
-
|
16,178
|
7,586
|
8,592
|
335,773
|
231,242
|
104,531
|
|
Reportable
liabilities
|
-
|
-
|
-
|
(215,452
)
|
(155,235
)
|
(60,217
)
|
(215,452
)
|
(155,235
)
|
(60,217
)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(45,780
)
|
(28,671
)
|
(17,109
)
|
(261,232
)
|
(183,906
)
|
(77,326
)
|
|
Net reportable
assets
|
66,443
|
44,885
|
21,558
|
51,350
|
23,729
|
27,621
|
117,793
|
68,614
|
49,179
|
(347
)
|
(193
)
|
(154
)
|
(13,303
)
|
-
|
(13,303
)
|
-
|
-
|
-
|
(29,602
)
|
(21,085
)
|
(8,517
)
|
74,541
|
47,336
|
27,205
|
|
|
Shopping Malls
|
Offices
|
Sales and
developments
|
Hotels
|
International
|
Corporate
|
Others
|
Total
|
||||||||||||||||
|
|
06.30.18
|
06.30.17
|
Variation
|
06.30.18
|
06.30.17
|
Variation
|
06.30.18
|
06.30.17
|
Variation
|
06.30.18
|
06.30.17
|
Variation
|
06.30.18
|
06.30.17
|
Variation
|
06.30.18
|
06.30.17
|
Variation
|
06.30.18
|
06.30.17
|
Variation
|
06.30.18
|
06.30.17
|
Variation
|
|
(in million of
Ps.)
|
||||||||||||||||||||||||
|
Revenues
|
3,665
|
3,047
|
618
|
532
|
434
|
98
|
120
|
99
|
21
|
973
|
725
|
248
|
-
|
-
|
-
|
-
|
-
|
-
|
18
|
6
|
12
|
5,308
|
4,311
|
997
|
|
Costs
|
(330
)
|
(350
)
|
20
|
(45
)
|
(29
)
|
(16
)
|
(44
)
|
(43
)
|
(1
)
|
(624
)
|
(486
)
|
(138
)
|
-
|
-
|
-
|
-
|
-
|
-
|
(23
)
|
(4
)
|
(19
)
|
(1,066
)
|
(912
)
|
(154
)
|
|
Gross profit
|
3,335
|
2,697
|
638
|
487
|
405
|
82
|
76
|
56
|
20
|
349
|
239
|
110
|
-
|
-
|
-
|
-
|
-
|
-
|
(5
)
|
2
|
(7
)
|
4,242
|
3,399
|
843
|
|
Net gain from fair value adjustment
of investment properties
|
11,340
|
2,068
|
9,272
|
5,004
|
1,359
|
3,645
|
4,771
|
849
|
3,922
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
232
|
(5
)
|
237
|
21,347
|
4,271
|
17,076
|
|
General and administrative
expenses
|
(320
)
|
(261
)
|
(59
)
|
(87
)
|
(70
)
|
(17
)
|
(78
)
|
(40
)
|
(38
)
|
(193
)
|
(135
)
|
(58
)
|
(46
)
|
(43
)
|
(3
)
|
(151
)
|
(132
)
|
(19
)
|
(28
)
|
(2
)
|
(26
)
|
(903
)
|
(683
)
|
(220
)
|
|
Selling expenses
|
(238
)
|
(188
)
|
(50
)
|
(57
)
|
(46
)
|
(11
)
|
(21
)
|
(21
)
|
-
|
(114
)
|
(97
)
|
(17
)
|
-
|
-
|
-
|
-
|
-
|
-
|
(2
)
|
(3
)
|
1
|
(432
)
|
(355
)
|
(77
)
|
|
Other operating results,
net
|
(57
)
|
(58
)
|
1
|
(4
)
|
(12
)
|
8
|
11
|
(36
)
|
47
|
(17
)
|
(1
)
|
(16
)
|
(23
)
|
27
|
(50
)
|
-
|
-
|
-
|
12
|
12
|
-
|
(78
)
|
(68
)
|
(10
)
|
|
Profit / (loss) from
operations
|
14,060
|
4,258
|
9,802
|
5,343
|
1,636
|
3,707
|
4,759
|
808
|
3,951
|
25
|
6
|
19
|
(69
)
|
(16
)
|
(53
)
|
(151
)
|
(132
)
|
(19
)
|
209
|
4
|
205
|
24,176
|
6,564
|
17,612
|
|
Share of (loss) of associates and
joint ventures
|
-
|
-
|
-
|
-
|
-
|
-
|
26
|
14
|
12
|
-
|
-
|
-
|
(1,923
)
|
(196
)
|
(1,727
)
|
-
|
-
|
-
|
628
|
88
|
540
|
(1,269
)
|
(94
)
|
(1,175
)
|
|
Segment profit /
(loss)
|
14,060
|
4,258
|
9,802
|
5,343
|
1,636
|
3,707
|
4,785
|
822
|
3,963
|
25
|
6
|
19
|
(1,992
)
|
(212
)
|
(1,780
)
|
(151
)
|
(132
)
|
(19
)
|
837
|
92
|
745
|
22,907
|
6,470
|
16,437
|
|
Reportable
assets
|
40,550
|
28,878
|
11,672
|
13,174
|
7,499
|
5,675
|
10,878
|
5,468
|
5,410
|
172
|
167
|
5
|
(1,651
)
|
572
|
(2,223
)
|
-
|
-
|
-
|
3,320
|
2,301
|
1,019
|
66,443
|
44,885
|
21,558
|
|
Reportable
liabilities
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
Net reportable
assets
|
40,550
|
28,878
|
11,672
|
13,174
|
7,499
|
5,675
|
10,878
|
5,468
|
5,410
|
172
|
167
|
5
|
(1,651
)
|
572
|
(2,223
)
|
-
|
-
|
-
|
3,320
|
2,301
|
1,019
|
66,443
|
44,885
|
21,558
|
|
|
Real Estate
|
Supermarkets
|
Telecommunications
|
Insurance
|
Corporate
|
Others
|
Total
|
||||||||||||||
|
|
06.30.18
|
06.30.17
|
Variation
|
06.30.18
|
06.30.17
|
Variation
|
06.30.18
|
06.30.17
|
Variation
|
06.30.18
|
06.30.17
|
Variation
|
06.30.18
|
06.30.17
|
Variation
|
06.30.18
|
06.30.17
|
Variation
|
06.30.18
|
06.30.17
|
Variation
|
|
(in million of
Ps.)
|
|||||||||||||||||||||
|
Revenues
|
6,180
|
4,918
|
1,262
|
60,470
|
47,277
|
13,193
|
19,347
|
15,964
|
3,383
|
-
|
-
|
-
|
-
|
-
|
-
|
583
|
263
|
320
|
86,580
|
68,422
|
18,158
|
|
Costs
|
(2,619
)
|
(2,333
)
|
(286
)
|
(44,563
)
|
(35,432
)
|
(9,131
)
|
(13,899
)
|
(11,183
)
|
(2,716
)
|
-
|
-
|
-
|
-
|
-
|
-
|
(314
)
|
(162
)
|
(152
)
|
(61,395
)
|
(49,110
)
|
(12,285
)
|
|
Gross profit
|
3,561
|
2,585
|
976
|
15,907
|
11,845
|
4,062
|
5,448
|
4,781
|
667
|
-
|
-
|
-
|
-
|
-
|
-
|
269
|
101
|
168
|
25,185
|
19,312
|
5,873
|
|
Net gain from fair value adjustment
of investment properties
|
1,996
|
261
|
1,735
|
164
|
113
|
51
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2,160
|
374
|
1,786
|
|
General and administrative
expenses
|
(363
)
|
(290
)
|
(73
)
|
(878
)
|
(627
)
|
(251
)
|
(1,810
)
|
(1,592
)
|
(218
)
|
-
|
-
|
-
|
(374
)
|
(384
)
|
10
|
(445
)
|
(280
)
|
(165
)
|
(3,870
)
|
(3,173
)
|
(697
)
|
|
Selling expenses
|
(115
)
|
(91
)
|
(24
)
|
(12,749
)
|
(9,517
)
|
(3,232
)
|
(3,974
)
|
(3,406
)
|
(568
)
|
-
|
-
|
-
|
-
|
-
|
-
|
(148
)
|
(79
)
|
(69
)
|
(16,986
)
|
(13,093
)
|
(3,893
)
|
|
Other operating results,
net
|
98
|
46
|
52
|
(177
)
|
(52
)
|
(125
)
|
140
|
(36
)
|
176
|
-
|
-
|
-
|
434
|
(48
)
|
482
|
(28
)
|
(106
)
|
78
|
467
|
(196
)
|
663
|
|
Profit / (loss) from
operations
|
5,177
|
2,511
|
2,666
|
2,267
|
1,762
|
505
|
(196
)
|
(253
)
|
57
|
-
|
-
|
-
|
60
|
(432
)
|
492
|
(352
)
|
(364
)
|
12
|
6,956
|
3,224
|
3,732
|
|
Share of (loss) of associates and
joint ventures
|
167
|
46
|
121
|
20
|
75
|
(55
)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(230
)
|
(16
)
|
(214
)
|
(43
)
|
105
|
(148
)
|
|
Segment profit /
(loss)
|
5,344
|
2,557
|
2,787
|
2,287
|
1,837
|
450
|
(196
)
|
(253
)
|
57
|
-
|
-
|
-
|
60
|
(432
)
|
492
|
(582
)
|
(380
)
|
(202
)
|
6,913
|
3,329
|
3,584
|
|
Reportable
assets
|
134,038
|
79,427
|
54,611
|
13,304
|
38,521
|
(25,217
)
|
49,797
|
31,648
|
18,149
|
12,254
|
8,562
|
3,692
|
21,231
|
14,734
|
6,497
|
36,178
|
6,072
|
30,106
|
266,802
|
178,964
|
87,838
|
|
Reportable
liabilities
|
(104,202
)
|
(64,100
)
|
(40,102
)
|
-
|
(29,239
)
|
29,239
|
(38,804
)
|
(25,032
)
|
(13,772
)
|
(1,214
)
|
-
|
(1,214
)
|
(68,574
)
|
(33,705
)
|
(34,869
)
|
(2,658
)
|
(3,159
)
|
501
|
(215,452
)
|
(155,235
)
|
(60,217
)
|
|
Net reportable
assets
|
29,836
|
15,327
|
14,509
|
13,304
|
9,282
|
4,022
|
10,993
|
6,616
|
4,377
|
11,040
|
8,562
|
2,478
|
(47,343
)
|
(18,971
)
|
(28,372
)
|
33,520
|
2,913
|
30,607
|
51,350
|
23,729
|
27,621
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
|
Discontinued operations
|
Operations Center in Argentina
|
Operations Center in Israel
|
Total segment information
|
Joint ventures
|
Expenses
and collective
promotion funds
|
Elimination of inter-segment transactions and non-reportable assets
/ liabilities
|
Total as per statement of income / statement of financial
position
|
||||||||||||||||
|
|
06.30.17
|
06.30.16
|
Variation
|
06.30.17
|
06.30.16
|
Variation
|
06.30.17
|
06.30.16
|
Variation
|
06.30.17
|
06.30.16
|
Variation
|
06.30.17
|
06.30.16
|
Variation
|
06.30.17
|
06.30.16
|
Variation
|
06.30.17
|
06.30.16
|
Variation
|
06.30.17
|
06.30.16
|
Variation
|
|
|
|
|
|
(in million of Ps.)
|
||||||||||||||||||||
|
Revenues
|
4,311
|
3,289
|
1,022
|
68,422
|
27,077
|
41,345
|
72,733
|
30,366
|
42,367
|
(41
)
|
(29
)
|
(12
)
|
(47,168
)
|
(18,607
)
|
(28,561
)
|
1,490
|
1,194
|
296
|
(10
)
|
(8
)
|
(2
)
|
27,004
|
12,916
|
14,088
|
|
Costs
|
(912
)
|
(658
)
|
(254
)
|
(49,110
)
|
(19,252
)
|
(29,858
)
|
(50,022
)
|
(19,910
)
|
(30,112
)
|
18
|
12
|
6
|
35,488
|
14,063
|
21,425
|
(1,517
)
|
(1,207
)
|
(310
)
|
-
|
6
|
(6
)
|
(16,033
)
|
(7,036
)
|
(8,997
)
|
|
Gross profit
|
3,399
|
2,631
|
768
|
19,312
|
7,825
|
11,487
|
22,711
|
10,456
|
12,255
|
(23
)
|
(17
)
|
(6
)
|
(11,680
)
|
(4,544
)
|
(7,136
)
|
(27
)
|
(13
)
|
(14
)
|
(10
)
|
(2
)
|
(8
)
|
10,971
|
5,880
|
5,091
|
|
Net gain from fair value adjustment
of investment properties
|
4,271
|
18,209
|
(13,938
)
|
374
|
(271
)
|
645
|
4,645
|
17,938
|
(13,293
)
|
(192
)
|
(379
)
|
187
|
(113
)
|
(23
)
|
(90
)
|
-
|
-
|
-
|
-
|
-
|
-
|
4,340
|
17,536
|
(13,196
)
|
|
General and administrative
expenses
|
(683
)
|
(487
)
|
(196
)
|
(3,173
)
|
(1,360
)
|
(1,813
)
|
(3,856
)
|
(1,847
)
|
(2,009
)
|
5
|
1
|
4
|
624
|
200
|
424
|
-
|
-
|
-
|
8
|
7
|
1
|
(3,219
)
|
(1,639
)
|
(1,580
)
|
|
Selling
expenses
|
(355
)
|
(264
)
|
(91
)
|
(13,093
)
|
(5,442
)
|
(7,651
)
|
(13,448
)
|
(5,706
)
|
(7,742
)
|
5
|
2
|
3
|
9,434
|
3,862
|
5,572
|
-
|
-
|
-
|
2
|
-
|
2
|
(4,007
)
|
(1,842
)
|
(2,165
)
|
|
Other operating results,
net
|
(68
)
|
(12
)
|
(56
)
|
(196
)
|
(32
)
|
(164
)
|
(264
)
|
(44
)
|
(220
)
|
(6
)
|
(2
)
|
(4
)
|
64
|
19
|
45
|
-
|
-
|
-
|
-
|
(5
)
|
5
|
(206
)
|
(32
)
|
(174
)
|
|
Profit / (loss) from
operations
|
6,564
|
20,077
|
(13,513
)
|
3,224
|
720
|
2,504
|
9,788
|
20,797
|
(11,009
)
|
(211
)
|
(395
)
|
184
|
(1,671
)
|
(486
)
|
(1,185
)
|
(27
)
|
(13
)
|
(14
)
|
-
|
-
|
-
|
7,879
|
19,903
|
(12,024
)
|
|
Share of (loss) of associates and
joint ventures
|
(94
)
|
127
|
(221
)
|
105
|
123
|
(18
)
|
11
|
250
|
(239
)
|
174
|
258
|
(84
)
|
(76
)
|
-
|
(76
)
|
-
|
-
|
-
|
-
|
-
|
-
|
109
|
508
|
(399
)
|
|
Segment profit /
(loss)
|
6,470
|
20,204
|
(13,734
)
|
3,329
|
843
|
2,486
|
9,799
|
21,047
|
(11,248
)
|
(37
)
|
(137
)
|
100
|
(1,747
)
|
(486
)
|
(1,261
)
|
(27
)
|
(13
)
|
(14
)
|
-
|
-
|
-
|
7,988
|
20,411
|
(12,423
)
|
|
Reportable
assets
|
44,885
|
39,294
|
5,591
|
178,964
|
147,470
|
31,494
|
223,849
|
186,764
|
37,085
|
(193
)
|
(142
)
|
(51
)
|
-
|
-
|
-
|
-
|
-
|
-
|
7,586
|
5,519
|
2,067
|
231,242
|
192,141
|
39,101
|
|
Reportable
liabilities
|
-
|
-
|
-
|
(155,235
)
|
(132,989
)
|
(22,246
)
|
(155,235
)
|
(132,989
)
|
(22,246
)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(28,671
)
|
(23,296
)
|
(5,375
)
|
(183,906
)
|
(156,285
)
|
(27,621
)
|
|
Net reportable
assets
|
44,885
|
39,294
|
5,591
|
23,729
|
14,481
|
9,248
|
68,614
|
53,775
|
14,839
|
(193
)
|
(142
)
|
(51
)
|
-
|
-
|
-
|
-
|
-
|
-
|
(21,085
)
|
(17,777
)
|
(3,308
)
|
47,336
|
35,856
|
11,480
|
|
|
Shopping
Malls
|
Office
|
Sales and
developments
|
Hotels
|
International
|
Corporate
|
Others
|
Total
|
||||||||||||||||
|
|
06.30.17
|
06.30.16
|
Variation
|
06.30.17
|
06.30.16
|
Variation
|
06.30.17
|
06.30.16
|
Variation
|
06.30.17
|
06.30.16
|
Variation
|
06.30.17
|
06.30.16
|
Variation
|
06.30.17
|
06.30.16
|
Variation
|
06.30.17
|
06.30.16
|
Variation
|
06.30.17
|
06.30.16
|
Variation
|
|
|
(in millions of Ps.)
|
|||||||||||||||||||||||
|
Revenues
|
3,047
|
2,409
|
638
|
434
|
332
|
102
|
99
|
8
|
91
|
725
|
534
|
191
|
-
|
-
|
-
|
-
|
-
|
-
|
6
|
6
|
-
|
4,311
|
3,289
|
1,022
|
|
Costs
|
(350
)
|
(250
)
|
(100
)
|
(29
)
|
(25
)
|
(4
)
|
(43
)
|
(20
)
|
(23
)
|
(486
)
|
(361
)
|
(125
)
|
-
|
-
|
-
|
-
|
-
|
-
|
(4
)
|
(2
)
|
(2
)
|
(912
)
|
(658
)
|
(254
)
|
|
Gross profit
|
2,697
|
2,159
|
538
|
405
|
307
|
98
|
56
|
(12
)
|
68
|
239
|
173
|
66
|
-
|
-
|
-
|
-
|
-
|
-
|
2
|
4
|
(2
)
|
3,399
|
2,631
|
768
|
|
Net gain from fair value adjustment
of investment properties
|
2,068
|
16,132
|
(14,064
)
|
1,359
|
1,268
|
91
|
849
|
773
|
76
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(5
)
|
36
|
(41
)
|
4,271
|
18,209
|
(13,938
)
|
|
General and administrative
expenses
|
(261
)
|
(179
)
|
(82
)
|
(70
)
|
(85
)
|
15
|
(40
)
|
(24
)
|
(16
)
|
(135
)
|
(103
)
|
(32
)
|
(43
)
|
(24
)
|
(19
)
|
(132
)
|
(72
)
|
(60
)
|
(2
)
|
-
|
(2
)
|
(683
)
|
(487
)
|
(196
)
|
|
Selling
expenses
|
(188
)
|
(145
)
|
(43
)
|
(46
)
|
(24
)
|
(22
)
|
(21
)
|
(23
)
|
2
|
(97
)
|
(69
)
|
(28
)
|
-
|
-
|
-
|
-
|
-
|
-
|
(3
)
|
(3
)
|
-
|
(355
)
|
(264
)
|
(91
)
|
|
Other operating results,
net
|
(58
)
|
(63
)
|
5
|
(12
)
|
(6
)
|
(6
)
|
(36
)
|
(34
)
|
(2
)
|
(1
)
|
(2
)
|
1
|
27
|
92
|
(65
)
|
-
|
-
|
-
|
12
|
1
|
11
|
(68
)
|
(12
)
|
(56
)
|
|
Profit / (loss) from
operations
|
4,258
|
17,904
|
(13,646
)
|
1,636
|
1,460
|
176
|
808
|
680
|
128
|
6
|
(1
)
|
7
|
(16
)
|
68
|
(84
)
|
(132
)
|
(72
)
|
(60
)
|
4
|
38
|
(34
)
|
6,564
|
20,077
|
(13,513
)
|
|
Share of (loss) of associates and
joint ventures
|
-
|
-
|
-
|
-
|
-
|
-
|
14
|
5
|
9
|
-
|
-
|
-
|
(196
)
|
(129
)
|
(67
)
|
-
|
-
|
-
|
88
|
251
|
(163
)
|
(94
)
|
127
|
(221
)
|
|
Segment profit /
(loss)
|
4,258
|
17,904
|
(13,646
)
|
1,636
|
1,460
|
176
|
822
|
685
|
137
|
6
|
(1
)
|
7
|
(212
)
|
(61
)
|
(151
)
|
(132
)
|
(72
)
|
(60
)
|
92
|
289
|
(197
)
|
6,470
|
20,204
|
(13,734
)
|
|
Reportable
assets
|
28,878
|
26,688
|
2,190
|
7,499
|
5,555
|
1,944
|
5,468
|
4,728
|
740
|
167
|
164
|
3
|
572
|
145
|
427
|
-
|
-
|
-
|
2,301
|
2,014
|
287
|
44,885
|
39,294
|
5,591
|
|
Reportable
liabilities
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
Net reportable
assets
|
28,878
|
26,688
|
2,190
|
7,499
|
5,555
|
1,944
|
5,468
|
4,728
|
740
|
167
|
164
|
3
|
572
|
145
|
427
|
-
|
-
|
-
|
2,301
|
2,014
|
287
|
44,885
|
39,294
|
5,591
|
|
|
Real
Estate
|
Supermarkets
|
Telecommunications
|
Insurance
|
Corporate
|
Others
|
Total
|
||||||||||||||
|
|
06.30.17
|
06.30.16
|
Variation
|
06.30.17
|
06.30.16
|
Variation
|
06.30.17
|
06.30.16
|
Variation
|
06.30.17
|
06.30.16
|
Variation
|
06.30.17
|
06.30.16
|
Variation
|
06.30.17
|
06.30.16
|
Variation
|
06.30.17
|
06.30.16
|
Variation
|
|
|
(in
millions of PS.)
|
||||||||||||||||||||
|
Revenues
|
4,918
|
1,538
|
3,380
|
47,277
|
18,610
|
28,667
|
15,964
|
6,655
|
9,309
|
-
|
-
|
-
|
-
|
-
|
-
|
263
|
274
|
(11
)
|
68,422
|
27,077
|
41,345
|
|
Costs
|
(2,333
)
|
(467
)
|
(1,866
)
|
(35,432
)
|
(14,076
)
|
(21,356
)
|
(11,183
)
|
(4,525
)
|
(6,658
)
|
-
|
-
|
-
|
-
|
-
|
-
|
(162
)
|
(184
)
|
22
|
(49,110
)
|
(19,252
)
|
(29,858
)
|
|
Gross profit
|
2,585
|
1,071
|
1,514
|
11,845
|
4,534
|
7,311
|
4,781
|
2,130
|
2,651
|
-
|
-
|
-
|
-
|
-
|
-
|
101
|
90
|
11
|
19,312
|
7,825
|
11,487
|
|
Net gain from fair value adjustment
of investment properties
|
261
|
(294
)
|
555
|
113
|
23
|
90
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
374
|
(271
)
|
645
|
|
General and administrative
expenses
|
(290
)
|
(100
)
|
(190
)
|
(627
)
|
(203
)
|
(424
)
|
(1,592
)
|
(708
)
|
(884
)
|
-
|
-
|
-
|
(384
)
|
(321
)
|
(63
)
|
(280
)
|
(28
)
|
(252
)
|
(3,173
)
|
(1,360
)
|
(1,813
)
|
|
Selling
expenses
|
(91
)
|
(29
)
|
(62
)
|
(9,517
)
|
(3,907
)
|
(5,610
)
|
(3,406
)
|
(1,493
)
|
(1,913
)
|
-
|
-
|
-
|
-
|
-
|
-
|
(79
)
|
(13
)
|
(66
)
|
(13,093
)
|
(5,442
)
|
(7,651
)
|
|
Other operating results,
net
|
46
|
(19
)
|
65
|
(52
)
|
(13
)
|
(39
)
|
(36
)
|
-
|
(36
)
|
-
|
-
|
-
|
(48
)
|
-
|
(48
)
|
(106
)
|
-
|
(106
)
|
(196
)
|
(32
)
|
(164
)
|
|
Profit / (loss) from
operations
|
2,511
|
629
|
1,882
|
1,762
|
434
|
1,328
|
(253
)
|
(71
)
|
(182
)
|
-
|
-
|
-
|
(432
)
|
(321
)
|
(111
)
|
(364
)
|
49
|
(413
)
|
3,224
|
720
|
2,504
|
|
Share of (loss) of associates and
joint ventures
|
46
|
226
|
(180
)
|
75
|
-
|
75
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(16
)
|
(103
)
|
87
|
105
|
123
|
(18
)
|
|
Segment profit /
(loss)
|
2,557
|
855
|
1,702
|
1,837
|
434
|
1,403
|
(253
)
|
(71
)
|
(182
)
|
-
|
-
|
-
|
(432
)
|
(321
)
|
(111
)
|
(380
)
|
(54
)
|
(326
)
|
3,329
|
843
|
2,486
|
|
Reportable
assets
|
79,427
|
60,678
|
18,749
|
38,521
|
29,440
|
9,081
|
31,648
|
27,345
|
4,303
|
8,562
|
4,602
|
3,960
|
14,734
|
1,753
|
12,981
|
6,072
|
23,652
|
(17,580
)
|
178,964
|
147,470
|
31,494
|
|
Reportable
liabilities
|
(64,100
)
|
(49,576
)
|
(14,524
)
|
(29,239
)
|
(23,614
)
|
(5,625
)
|
(25,032
)
|
(21,657
)
|
(3,375
)
|
-
|
-
|
-
|
(33,705
)
|
(10,441
)
|
(23,264
)
|
(3,159
)
|
(27,701
)
|
24,542
|
(155,235
)
|
(132,989
)
|
(22,246
)
|
|
Net reportable
assets
|
15,327
|
11,102
|
4,225
|
9,282
|
5,826
|
3,456
|
6,616
|
5,688
|
928
|
8,562
|
4,602
|
3,960
|
(18,971
)
|
(8,688
)
|
(10,283
)
|
2,913
|
(4,049
)
|
6,962
|
23,729
|
14,481
|
9,248
|
|
|
Year
ended June 30,
|
||
|
|
2018
|
2017
|
2016
|
|
|
(in
millon of Ps.)
|
||
|
Net
cash flow generated by operations
|
14,339
|
9,059
|
4,126
|
|
Net
cash flow generated by investment activities
|
(11,573
)
|
(2,068
)
|
8,223
|
|
Net
cash flow used in financing activities
|
(3,867
)
|
1,537
|
(3,968
)
|
|
Net
increase/ (decrease) in cash and cash equivalents
|
(1,101
)
|
8,528
|
8,381
|
|
|
Operations
Center in Argentina
|
Operations
Center in Israel
|
Total
|
|
|
(in
million of Ps.)
|
||
|
Less than 1
year
|
1,522
|
24,057
|
25,579
|
|
More than 1 and up
to 2 years
|
6,271
|
19,481
|
25,752
|
|
More than 2 and up
to 3 years
|
6,689
|
16,072
|
22,761
|
|
More than 3 and up
to 4 years
|
626
|
18,266
|
18,892
|
|
More than 4 and up
to 5 years
|
10,391
|
37,155
|
47,546
|
|
More than 5
years
|
304
|
65,783
|
66,087
|
|
|
25,803
|
180,814
|
206,617
|
|
Operations 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
|
10,480
|
|
IRSA Commercial Properties’ 2020 Notes
|
US$
|
5.00%
|
140
|
4,036
|
|
IRSA’s 2020 Notes
|
US$
|
11.50%
|
71
|
2,155
|
|
IRSA’s 2019 Notes
|
Ps.
|
Badlar + 299ptos
|
384
|
389
|
|
IRSA’s 2019 Notes
|
US$
|
7.00%
|
184
|
5,294
|
|
Related Party
|
Ps.
|
Badlar
|
7
|
6
|
|
Bank loans
|
US$
|
5.95%
|
50
|
1,263
|
|
Bank loans
|
US$
|
Libor + 1.9%
|
692
|
1,009
|
|
Financial Leases
|
US$
|
from 3.20% to 14.40%
|
0
|
16
|
|
Bank loans
|
Ps.
|
21.20%
|
75
|
5
|
|
Related Party
|
Ps.
|
Badlar 8.5 %
|
6
|
3
|
|
Related Party
|
Ps.
|
15.25%
|
1
|
6
|
|
AABE Debt
|
Ps.
|
Libor
|
44
|
85
|
|
Seller financing
|
US$
|
N/A
|
2
|
67
|
|
Others
|
US$
|
3.50%
|
5
|
305
|
|
Bank overdrafts
|
|
from 25.00% to 63%
|
|
671
|
|
Others
|
US$
|
8.5%
|
28
|
29
|
|
Operations Center in Israel
|
|
|
|
|
|
Non-convertible Notes IDBD Serie I
|
NIS
|
4.95%
|
1
|
7,040
|
|
Non-convertible Notes IDBD Serie J
|
NIS
|
6.60%
|
103
|
797
|
|
Non-convertible Notes IDBD Serie K
|
NIS
|
4.84%
|
86
|
668
|
|
Non-convertible Notes IDBD Serie M
|
NIS
|
8.08%
|
924
|
7,248
|
|
Non-convertible Notes IDBD Serie N
|
NIS
|
5.15%
|
993
|
7,826
|
|
Non-convertible Notes DIC Serie F
|
NIS
|
4.95%
|
1,872
|
14,960
|
|
Non-convertible Notes DIC Serie H
|
NIS
|
4.45%
|
62
|
584
|
|
Non-convertible Notes DIC Serie J
|
NIS
|
4.52%
|
2,582
|
21,004
|
|
Non-convertible Notes Cellcom Serie F
|
NIS
|
4.60%
|
429
|
3,599
|
|
Non-convertible Notes Cellcom Serie G
|
NIS
|
6.99%
|
86
|
712
|
|
Non-convertible Notes Cellcom Serie H
|
NIS
|
1.98%
|
950
|
7,221
|
|
Non-convertible Notes Cellcom Serie I
|
NIS
|
4.14%
|
804
|
6,338
|
|
Non-convertible Notes Cellcom Serie J
|
NIS
|
2.62%
|
103
|
813
|
|
Non-convertible Notes Cellcom Serie K
|
NIS
|
3.75%
|
304
|
2,399
|
|
Non-convertible Notes Cellcom Serie L
|
NIS
|
2.66%
|
401
|
3,143
|
|
Non-convertible Notes PBC Serie D
|
NIS
|
4.95%
|
1
|
13,262
|
|
Non-convertible Notes PBC Serie F
|
NIS
|
4.95%
|
742
|
6,377
|
|
Non-convertible Notes PBC Serie G
|
NIS
|
7.05%
|
528
|
4,772
|
|
Non-convertible Notes PBC Serie H
|
NIS
|
4.55%
|
102
|
807
|
|
Non-convertible Notes PBC Serie I
|
NIS
|
4.75%
|
1,390
|
11,311
|
|
Non-convertible Notes PBC Gav-Yam Serie A
|
NIS
|
3.19%
|
380
|
2,990
|
|
Non-convertible Notes PBC Gav-Yam Serie F
|
NIS
|
4.75%
|
2
|
20,049
|
|
Non-convertible Notes PBC Gav-Yam Serie H
|
NIS
|
2.72%
|
424
|
3,332
|
|
Non-convertible Notes PBC Ispro Serie B
|
NIS
|
5.40%
|
153
|
1,536
|
|
Bank loans and others
|
NIS
|
2.40%
|
166
|
1,302
|
|
Bank loans and others
|
NIS
|
2.35%
|
308
|
2,414
|
|
Bank loans and others
|
NIS
|
2.20%
|
171
|
1,333
|
|
Bank loans and others
|
NIS
|
2.20%
|
23
|
181
|
|
Bank loans and others
|
NIS
|
4.60%
|
200
|
1,596
|
|
Bank loans and others
|
NIS
|
4.90%
|
140
|
1,118
|
|
Bank loans and others
|
NIS
|
5.10%
|
200
|
1,598
|
|
Bank loans and others
|
NIS
|
1.97%
|
23
|
177
|
|
Bank loans and others
|
NIS
|
2.65%
|
83
|
646
|
|
Bank loans and others
|
NIS
|
3.07%
|
10
|
76
|
|
Bank loans and others
|
NIS
|
1.55%
|
19
|
157
|
|
Bank loans and others
|
NIS
|
1.73%
|
22
|
226
|
|
Bank loans and others
|
NIS
|
1.87%
|
77
|
608
|
|
Bank loans and others
|
NIS
|
1.77%
|
59
|
464
|
|
Bank loans and others
|
NIS
|
1.87%
|
35
|
282
|
|
Bank loans and others
|
NIS
|
1.86%
|
29
|
233
|
|
Bank loans and others
|
NIS
|
2.10%
|
59
|
462
|
|
Bank loans and others
|
NIS
|
1.88%
|
93
|
741
|
|
Bank loans and others
|
NIS
|
1.26%
|
114
|
902
|
|
Bank loans and others
|
NIS
|
1.57%
|
12
|
93
|
|
Bank loans and others
|
NIS
|
2.14%
|
50
|
386
|
|
Bank loans and others
|
NIS
|
4.07%
|
297
|
8,313
|
|
Bank loans and others
|
NIS
|
5.91%
|
100
|
2,800
|
|
Bank loans and others
|
NIS
|
2.35%
|
1
|
8
|
|
Bank loans and others
|
NIS
|
3.00%
|
1
|
8
|
|
Bank loans and others
|
NIS
|
2.89%
|
3
|
24
|
|
Bank loans and others
|
NIS
|
2.95%
|
2
|
16
|
|
Bank loans and others
|
NIS
|
5.57%
|
207
|
1,641
|
|
Bank loans and others
|
NIS
|
7.00%
|
145
|
1,160
|
|
Others
|
NIS
|
from 1.22% to 3.20%
|
347
|
3,061
|
|
As
of June 30, 2018
|
||||||
|
|
Less
than 1 year
|
Between
1 and 2 years
|
Between
2 and 3 years
|
Between
3 and 4 years
|
More
than 4 years
|
Total
(1)
|
|
|
(in
millon of Pesos)
|
|||||
|
Trade and other
payables
|
13,357
|
1,318
|
1,338
|
10
|
3
|
16,026
|
|
Borrowings
|
33,570
|
34,426
|
30,063
|
24,970
|
125,563
|
248,592
|
|
Lease
obligations
|
23
|
6
|
2
|
-
|
-
|
31
|
|
Purchase
obligations
|
3,921
|
1,823
|
639
|
347
|
229
|
6,959
|
|
Derivative
financial instruments
|
8
|
-
|
-
|
-
|
46
|
54
|
|
Total
|
50,879
|
37,573
|
32,042
|
25,327
|
125,841
|
271,662
|
|
Name
|
Date of Birth
|
Position in IRSA
|
Date of current appointment
|
Term expiration
|
Current position held since
|
|
Eduardo
S. Elsztain
|
01/26/1960
|
Chairman
|
2018
|
2021
|
1991
|
|
Saúl
Zang
|
12/30/1945
|
First
Vice-Chairman
|
2018
|
2021
|
1994
|
|
Alejandro
G. Elsztain
|
03/31/1966
|
Second
Vice-Chairman
|
2016
|
2019
|
2001
|
|
Fernando
A. Elsztain
|
01/04/1961
|
Regular
Director
|
2017
|
2020
|
1999
|
|
Carlos
Ricardo Esteves
|
05/25/1949
|
Regular
Director
|
2017
|
2020
|
2005
|
|
Cedric
D. Bridger
|
11/09/1935
|
Regular
Director
|
2018
|
2021
|
2003
|
|
Marcos
Fischman
|
04/09/1960
|
Regular
Director
|
2018
|
2021
|
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
|
2017
|
2020
|
2005
|
|
Mauricio
E. Wior
|
10/23/1956
|
Regular
Director
|
2018
|
2021
|
2006
|
|
Gabriel
A. G. Reznik
|
11/18/1958
|
Regular
Director
|
2017
|
2020
|
2008
|
|
Ricardo
H. Liberman
|
12/18/1959
|
Regular
Director
|
2017
|
2020
|
2008
|
|
Daniel
Ricardo Elsztain
|
12/22/1972
|
Regular
Director
|
2017
|
2020
|
2007
|
|
Gastón
Armando Lernoud
|
06/04/1968
|
Alternate
Director
|
2017
|
2020
|
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
Ricardo Elsztain
|
12/22/1972
|
Chief
Real Estate Operating Officer
|
2012
|
|
Matías
I. Gaivironsky
|
02/23/1976
|
Chief
Administrative and Finance Officer
|
2011
|
|
Arnaldo
Jawerbaum
|
08/13/1966
|
Chief
Investment Officer
|
2017
|
|
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
|
2019
|
1992
|
|
Marcelo
H. Fuxman
|
11/30/1955
|
Regular
Member
|
2019
|
1992
|
|
Noemí
I. Cohn
|
05/20/1959
|
Regular
Member
|
2019
|
2010
|
|
Gastón
Gabriel Lizitza
|
06/09/1972
|
Alternate
Member
|
2019
|
2017
|
|
Roberto
D. Murmis
|
04/07/1959
|
Alternate
Member
|
2019
|
2005
|
|
Alicia
G. Rigueira
|
12/02/1951
|
Alternate
Member
|
2019
|
2006
|
|
|
Year
ended on June 30,
|
||
|
|
2018
|
2017
|
2016
|
|
Development and
Sale of Properties and Other Non-Shopping Mall
Businesses
(1)
|
31
|
31
|
31
|
|
Shopping Malls and
Offices
(3)
|
928
|
947
|
964
|
|
Hotels
(2)
|
812
|
790
|
758
|
|
Total
|
1,771
|
1,768
|
1,753
|
|
|
As of June 30,
|
||
|
|
2018
|
2017
|
2016
|
|
IDBD
|
1
|
24
|
29
|
|
DIC
|
39
|
18
|
31
(3)
|
|
Shufersal
(1)
|
15,155
|
13,790
|
13,792
|
|
Cellcom
|
3,988
|
2,940
|
3,158
|
|
Elron
|
13
|
13
|
-
|
|
Epsilon
|
50
|
51
|
48
|
|
IDBD
Tourism
|
855
|
797
|
734
|
|
Modiin
|
1
|
-
|
-
|
|
PBC
(2)
|
614
|
118
|
115
|
|
Name
|
Position
|
Number
of Shares
|
Percentage
|
|
Directors
|
|
|
|
|
Eduardo S. Elsztain
(1)
|
Chairman
|
366,788,243
|
63.4
%
|
|
Saúl
Zang
|
Vice-Chairman
I
|
22
|
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
|
26
|
0.0
%
|
|
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
|
99,890
|
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
|
46,150
|
0.0
%
|
|
Arnaldo
Jawerbaum
|
Chief investment
Officer
|
-
|
-
|
|
Supervisory
Committee
|
|
|
|
|
José D.
Abelovich
|
Member
|
-
|
-
|
|
Marcelo H.
Fuxman
|
Member
|
-
|
-
|
|
Noemí I.
Cohn
|
Member
|
-
|
-
|
|
Gastón Gabriel
Lizitza
|
Alternate
member
|
-
|
-
|
|
Roberto D.
Murmis
|
Alternate
member
|
-
|
-
|
|
Alicia G.
Rigueira
|
Alternate
member
|
-
|
-
|
|
|
Share
Ownership as of June 30, 2018
|
|
|
Shareholder
|
Number
of Shares
|
Percentage
(3)
|
|
Cresud
(1) (2)
|
366,788,243
|
63.4
%
|
|
Directors and
officers (excluding Eduardo Elsztain)
|
922,642
|
0.2
%
|
|
ANSES
|
25,914,834
|
4.5
%
|
|
Total
|
393,625,719
|
68.1
%
|
|
Shareholder
|
June
30, 2018 (%) (4)
|
June
30, 2017 (%)
|
June
30, 2016 (%)
|
June
30, 2015(%)
|
June
30, 2014 (%)
|
|
Cresud
(1)
|
63.4
|
63.4
|
63.4
|
64.3
|
65.5
|
|
Inversiones
Financieras del Sur S.A.
(2)
|
-
|
-
|
-
|
-
|
0.5
|
|
Directors and
officers
(3)
|
0.2
|
0.2
|
0.2
|
0.2
|
0.3
|
|
ANSES
|
4.5
|
4.5
|
4.5
|
4.5
|
4.5
|
|
Total
|
68.1
|
68.1
|
68.1
|
69.0
|
70.8
|
|
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
|
—
|
—
|
—
|
—
|
|
2018
|
1,400.0
|
24.3365
|
—
|
24.3365
|
|
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
|
770,000,000
|
-
|
6.1104
|
|
2018
|
680,000,000
|
-
|
5,3962
|
|
|
BYMA
|
NYSE
|
||||
|
|
Share
|
Ps.
per Share
|
GDS
|
US$
per GDS
|
||
|
|
Volume
|
High
|
Low
|
Volume
|
High
|
Low
|
|
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
|
|
|
|
|
|
|
|
1st
Quarter
|
4,087,847
|
44.00
|
38.05
|
2,988,161
|
25.50
|
22.00
|
|
2nd
Quarter
|
8,226,277
|
54.90
|
42.50
|
4,464,818
|
31.77
|
24.25
|
|
3rd
Quarter
|
7,147,640
|
60.75
|
46.70
|
6,140,144
|
32.17
|
23.00
|
|
4th
Quarter
|
5,134,886
|
53.25
|
46.40
|
5,027,349
|
25.69
|
16.81
|
|
Annual
|
24,596,650
|
60.75
|
38.05
|
18,620,472
|
32.17
|
16.81
|
|
Fiscal
Year 2019
|
|
|
|
|
|
|
|
1st
Quarter
|
2,819,323
|
67.50
|
47.25
|
6,024,977
|
18.67
|
13.88
|
|
For
the month of:
|
|
|
|
|
|
|
|
July,
2018
|
849,535
|
51.70
|
47.55
|
2,591,391
|
18.66
|
16.77
|
|
August,
2018
|
1,021,303
|
57.80
|
47.25
|
1,922,961
|
18.67
|
13.88
|
|
September,
2018
|
948,485
|
67.50
|
54.70
|
1,510,625
|
17.45
|
14.40
|
|
October (through
October 25, 2018)
|
660,669
|
65.50
|
49.50
|
3,663,319
|
16.69
|
13.42
|
|
|
As
of June 30,
|
|
|
|
2018
|
2017
|
|
Market
capitalization (in billions of Ps.)
|
8,248
|
5,557
|
|
Average daily
trading volume
(2)
(in millions of
Ps.)
|
1,142
|
452
|
|
Number of listed
companies
(3)
|
100
|
101
|
|
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
(14)
|
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
R’o 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
(14)
|
English
translation of the Ninth Agreement for the Implementation of the
Amendment to the Corporate Services Master Agreement dated May 5,
2017.
|
|
4.13
|
English
translation of the Tenth Agreement for the Implementation of the
Amendment to the Corporate Services Master Agreement dated June 29,
2018.
|
|
8.1
|
List of
Subsidiaries.
|
|
11.1
(3)
|
Code of
Ethics 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.
|
|
99.1
|
Summary of investment properties by type as of June 30, 2018 (in
accordance with Regulation S-X 12-28 (1))
|
|
(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.
|
|
(14)
|
Incorporated
herein by reference to the annual report on Form 20-F (File N°
1280-30982) filed with the SEC on October 31, 2017.
|
|
|
IRSA Inversiones y Representaciones Sociedad
Anónima
|
|
|
|
|
|
|
|
|
Date
October 31, 2018
|
By:
|
/s/
Matías I. Gaivironsky
|
|
|
|
|
Name
Matías I. Gaivironsky
|
|
|
|
|
Title
Chief Financial and Administrative Officer
|
|
|
Report
of Independent Registered Public Accounting Firm
|
F-2
|
|
Glossary
|
F-3
|
|
Consolidated
Statements of Financial
Position
|
F-4
|
|
Consolidated
Statements of Income and Other Comprehensive
Income
|
F-5
|
|
Consolidated
Statements of Changes in Shareholders’
Equity
|
F-6
|
|
Consolidated
Statements of Cash
Flows
|
F-9
|
|
Notes
to Consolidated Financial
Statements
|
|
|
|
F-10
|
|
|
F-11
|
|
|
F-30
|
|
Note 4
– Acquisitions and dispositions
|
F-31
|
|
|
F-35
|
|
|
F-41
|
|
|
F-47
|
|
|
F-48
|
|
|
F-51
|
|
|
F-54
|
|
|
F-54
|
|
|
F-55
|
|
Note 13
– Financial instruments by category
|
F-55
|
|
|
F-60
|
|
|
F-62
|
|
|
F-63
|
|
|
F-64
|
|
|
F-64
|
|
|
F-66
|
|
|
F-68
|
|
|
F-72
|
|
|
F-73
|
|
|
F-73
|
|
|
F-74
|
|
|
F-74
|
|
|
F-74
|
|
|
F-75
|
|
|
F-75
|
|
|
F-77
|
|
|
F-82
|
|
|
F-82
|
|
|
F-83
|
|
|
F-84
|
|
|
|
|
Terms
|
|
Definitions
|
|
Adama
|
|
Adama
Agricultural Solutions Ltd.
|
|
BACS
|
|
Banco
de Crédito y Securitización S.A.
|
|
BASE
|
|
Buenos
Aires Stock Exchange
|
|
BCRA
|
|
Central
Bank of the Argentine Republic
|
|
BHSA
|
|
Banco
Hipotecario S.A.
|
|
Cellcom
|
|
Cellcom
Israel Ltd.
|
|
IFRIC
|
|
International
Financial Reporting Standards Interpretation Committee
|
|
Clal
|
|
Clal
Holdings Insurance Enterprises Ltd.
|
|
CNV
|
|
Securities
National 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.
|
|
DIL
|
|
Dolphin
IL Investment Ltd.
|
|
DN
B.V.
|
|
Dolphin
Netherlands B.V.
|
|
Dolphin
|
|
Dolphin
Fund Ltd. and Dolphin Netherlands B.V.
|
|
ECLSA
|
|
E-Commerce
Latina S.A.
|
|
Efanur
|
|
Efanur
S.A.
|
|
EHSA
|
|
Entertainment
Holdings S.A.
|
|
ETH
|
|
C.A.A.
Extra Holdings Ltd.
|
|
CPF
|
|
Collective
Promotion Funds
|
|
GCBA
|
|
Autonomous
City of Buenos Aires Government
|
|
IASB
|
|
International
Accounting Interpretations Board
|
|
IDB
Tourism
|
|
IDB
Tourism (2009) Ltd
|
|
IDBD
|
|
IDB
Development Corporation Ltd.
|
|
IDBH
|
|
IDB
Holdings Corporation Ltd.
|
|
IFISA
|
|
Inversiones
Financieras del Sur S.A.
|
|
HASA
|
|
Hoteles
Argentinos 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
|
|
NFSA
|
|
Nuevas
Fronteras S.A.
|
|
IAS
|
|
International
Accounting Standards
|
|
IFRS
|
|
International
Financial Reporting Standards
|
|
NIS
|
|
New
Israeli Shekel
|
|
NYSE
|
|
New
York Stock Exchange
|
|
NCN
|
|
Non-Convertible
Notes
|
|
OASA
|
|
OGDEN
Argentina S.A.
|
|
PBC
|
|
Property
& Building Corporation Ltd.
|
|
PBEL
|
|
PBEL
Real Estate LTD
|
|
Quality
|
|
Quality
Invest S.A.
|
|
Rigby
|
|
Rigby
183 LLC
|
|
Rock
Real
|
|
Rock
Real Estate Partners Limited
|
|
Shufersal
|
|
Shufersal
Ltd.
|
|
Tarshop
|
|
Tarshop
S.A.
|
|
TASE
|
|
Tel
Aviv Stock Exchange
|
|
Tender
offers
|
|
Repurchase
agreement
|
|
TGLT
|
|
TGLT
S.A.
|
|
Tyrus
|
|
Tyrus
S.A.
|
|
|
Note
|
06.30.18
|
06.30.17
|
|
ASSETS
|
|
|
|
|
Non-current assets
|
|
|
|
|
Investment
properties
|
9
|
162,726
|
99,953
|
|
Property,
plant and equipment
|
10
|
13,403
|
27,113
|
|
Trading
properties
|
11,
24
|
6,018
|
4,532
|
|
Intangible
assets
|
12
|
12,297
|
12,387
|
|
Other
assets
|
|
189
|
-
|
|
Investments
in associates and joint ventures
|
8
|
24,650
|
7,885
|
|
Deferred
income tax assets
|
20
|
380
|
285
|
|
Income
tax and MPIT credit
|
|
415
|
145
|
|
Restricted
assets
|
13
|
2,044
|
448
|
|
Trade
and other receivables
|
14
|
8,142
|
4,974
|
|
Investments
in financial assets
|
13
|
1,703
|
1,772
|
|
Financial
assets held for sale
|
13
|
7,788
|
6,225
|
|
Derivative
financial instruments
|
13
|
-
|
31
|
|
Total non-current assets
|
|
239,755
|
165,750
|
|
Current assets
|
|
|
|
|
Trading
properties
|
11,
24
|
3,232
|
1,249
|
|
Inventories
|
24
|
630
|
4,260
|
|
Restricted
assets
|
13
|
4,245
|
506
|
|
Income
tax and MPIT credit
|
|
399
|
339
|
|
Group
of assets held for sale
|
31
|
5,192
|
2,681
|
|
Trade
and other receivables
|
14
|
14,947
|
17,264
|
|
Investments
in financial assets
|
13
|
25,503
|
11,951
|
|
Financial
assets held for sale
|
13
|
4,466
|
2,337
|
|
Derivative
financial instruments
|
13
|
87
|
51
|
|
Cash
and cash equivalents
|
13
|
37,317
|
24,854
|
|
Total current assets
|
|
96,018
|
65,492
|
|
TOTAL ASSETS
|
|
335,773
|
231,242
|
|
SHAREHOLDERS’ EQUITY
|
|
|
|
|
Shareholders'
equity attributable to equity holders of the parent (according to
corresponding statement)
|
|
37,421
|
25,864
|
|
Non-controlling
interest
|
|
37,120
|
21,472
|
|
TOTAL SHAREHOLDERS’ EQUITY
|
|
74,541
|
47,336
|
|
LIABILITIES
|
|
|
|
|
Non-current liabilities
|
|
|
|
|
Borrowings
|
19
|
181,046
|
109,489
|
|
Deferred
income tax liabilities
|
20
|
26,197
|
23,024
|
|
Trade
and other payables
|
17
|
3,484
|
3,040
|
|
Provisions
|
18
|
3,549
|
943
|
|
Employee
benefits
|
28
|
110
|
763
|
|
Derivative
financial instruments
|
13
|
24
|
86
|
|
Salaries
and social security liabilities
|
|
66
|
127
|
|
Total non-current liabilities
|
|
214,476
|
137,472
|
|
Current liabilities
|
|
|
|
|
Trade
and other payables
|
17
|
14,617
|
20,839
|
|
Borrowings
|
19
|
25,587
|
19,926
|
|
Provisions
|
18
|
1,053
|
890
|
|
Group
of liabilities held for sale
|
31
|
3,243
|
1,855
|
|
Salaries
and social security liabilities
|
|
1,553
|
2,041
|
|
Income
tax and MPIT liabilities
|
|
522
|
797
|
|
Derivative
financial instruments
|
13
|
181
|
86
|
|
Total current liabilities
|
|
46,756
|
46,434
|
|
TOTAL LIABILITIES
|
|
261,232
|
183,906
|
|
TOTAL SHAREHOLDERS’ EQUITY AND LIABILITIES
|
|
335,773
|
231,242
|
|
|
Note
|
06.30.18
|
06.30.17
|
06.30.16
|
|
Revenues
|
22
|
33,088
|
27,004
|
12,916
|
|
Costs
|
23,
24
|
(19,629
)
|
(16,033
)
|
(7,036
)
|
|
Gross profit
|
|
13,459
|
10,971
|
5,880
|
|
Net
gain from fair value adjustment of investment
properties
|
9
|
22,605
|
4,340
|
17,536
|
|
General
and administrative expenses
|
23
|
(3,869
)
|
(3,219
)
|
(1,639
)
|
|
Selling
expenses
|
23
|
(4,663
)
|
(4,007
)
|
(1,842
)
|
|
Other
operating results, net
|
25
|
582
|
(206
)
|
(32
)
|
|
Profit from operations
|
|
28,114
|
7,879
|
19,903
|
|
Share
of (loss) / profit of associates and joint ventures
|
8
|
(721
)
|
109
|
508
|
|
Profit before financial results and income tax
|
|
27,393
|
7,988
|
20,411
|
|
Finance
income
|
26
|
1,761
|
937
|
1,264
|
|
Finance
costs
|
26
|
(21,058
)
|
(8,072
)
|
(5,571
)
|
|
Other
financial results
|
26
|
596
|
3,040
|
(518
)
|
|
Financial results, net
|
|
(18,701
)
|
(4,095
)
|
(4,825
)
|
|
Profit before income tax
|
|
8,692
|
3,893
|
15,586
|
|
Income
tax
|
20
|
124
|
(2,766
)
|
(6,325
)
|
|
Profit for the year from continuing operations
|
|
8,816
|
1,127
|
9,261
|
|
Profit
for the year from discontinued operations
|
32
|
12,479
|
4,093
|
817
|
|
Profit for the year
|
|
21,295
|
5,220
|
10,078
|
|
Other comprehensive income:
|
|
|
|
|
|
Items that may be reclassified subsequently to profit or
loss:
|
|
|
|
|
|
Currency
translation adjustment
|
|
12,689
|
1,919
|
4,531
|
|
Share
of other comprehensive income of associates and joint
ventures
|
|
922
|
1,920
|
(178
)
|
|
Revaluation
surplus
|
|
99
|
-
|
-
|
|
Change
in the fair value of Hedging instruments net of income
taxes
|
|
(19
)
|
124
|
3
|
|
Items that may not be reclassified subsequently to profit or loss,
net of income tax:
|
|
|
|
|
|
Actuarial
profit from defined benefit plans
|
|
(12
)
|
(10
)
|
(10
)
|
|
Other comprehensive income for the year from continuing
operations
|
|
13,679
|
3,953
|
4,346
|
|
Other
comprehensive income for the year from discontinued
operations
|
|
435
|
560
|
(213
)
|
|
Total other comprehensive income for the year
|
|
14,114
|
4,513
|
4,133
|
|
Total comprehensive income for the year
|
|
35,409
|
9,733
|
14,211
|
|
|
|
|
|
|
|
Total
comprehensive income from continuing operations
|
|
22,495
|
5,080
|
13,607
|
|
Total
comprehensive income from discontinued operations
|
|
12,914
|
4,653
|
604
|
|
Total comprehensive income for the year
|
|
35,409
|
9,733
|
14,211
|
|
|
|
|
|
|
|
Profit for the year attributable to:
|
|
|
|
|
|
Equity
holders of the parent
|
|
15,003
|
3,030
|
9,534
|
|
Non-controlling
interest
|
|
6,292
|
2,190
|
544
|
|
|
|
|
|
|
|
Profit / (loss) from continuing operations attributable
to:
|
|
|
|
|
|
Equity
holders of the parent
|
|
5,278
|
1,383
|
9,196
|
|
Non-controlling
interest
|
|
3,538
|
(256
)
|
65
|
|
|
|
|
|
|
|
Total comprehensive income attributable to:
|
|
|
|
|
|
Equity
holders of the parent
|
|
15,532
|
4,054
|
9,605
|
|
Non-controlling
interest
|
|
19,877
|
5,679
|
4,606
|
|
|
|
|
|
|
|
Total comprehensive income from continuing operations attributable
to:
|
|
|
|
|
|
Equity
holders of the parent
|
|
5,338
|
1,977
|
9,356
|
|
Non-controlling
interest
|
|
17,157
|
3,103
|
4,251
|
|
|
|
|
|
|
|
Profit per share attributable to equity holders of the
parent:
|
|
|
|
|
|
Basic
|
|
26.09
|
5.27
|
16.58
|
|
Diluted
|
|
25.91
|
5.23
|
16.47
|
|
|
|
|
|
|
|
Profit per share from continuing operations attributable to
equity holders of the parent:
|
|
|
|
|
|
Basic
|
|
9.18
|
2.41
|
15.99
|
|
Diluted
|
|
9.12
|
2.39
|
15.88
|
|
|
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
|
CNV 609/12 Resolution Special Reserve (2)
|
Other reserves (3)
|
Retained earnings
|
Subtotal
|
Non-controlling interest
|
Total Shareholders’ equity
|
|
Balance as of June 30, 2017
|
575
|
4
|
123
|
793
|
17
|
143
|
2,751
|
2,165
|
19,293
|
25,864
|
21,472
|
47,336
|
|
Profit
for the year
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
15,003
|
15,003
|
6,292
|
21,295
|
|
Other
comprehensive income for the year
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
529
|
-
|
529
|
13,585
|
14,114
|
|
Total comprehensive income for the year
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
529
|
15,003
|
15,532
|
19,877
|
35,409
|
|
Irrevocable
contributions
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1
|
1
|
|
Capitalized
contributions
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
7
|
7
|
|
Appropriation
of retained earnings approved by Shareholders’ meeting held
as of 10.31.17
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2,081
|
(2,081
)
|
-
|
-
|
-
|
|
Shared-based
compensation
|
-
|
-
|
-
|
-
|
2
|
-
|
-
|
4
|
-
|
6
|
43
|
49
|
|
Loss
of control in subsidiary
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(11
)
|
11
|
-
|
(7,335
)
|
(7,335
)
|
|
Dividends
reimbursement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
76
|
76
|
-
|
76
|
|
Dividends
distribution
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(1,400
)
|
(1,400
)
|
(1,490
)
|
(2,890
)
|
|
Changes
in non-controlling interest
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(2,657
)
|
-
|
(2,657
)
|
4,545
|
1,888
|
|
Balance as of June 30, 2018
|
575
|
4
|
123
|
793
|
19
|
143
|
2,751
|
2,111
|
30,902
|
37,421
|
37,120
|
74,541
|
|
|
Cost of treasury shares
|
Changes in non-controlling interest
|
Reserve for share-based payments
|
Reserve for future dividends
|
Cumulative translation adjustment reserve
|
Hedging instruments
|
Revaluation surplus
|
Special reserve
|
Reserve for defined contribution plans
|
Other reserves from subsidiaries
|
Total Other reserves
|
|
Balance as of June 30, 2017
|
(28
)
|
186
|
78
|
494
|
1,394
|
19
|
-
|
-
|
(15
)
|
37
|
2,165
|
|
Other
comprehensive income / (loss) for the year
|
-
|
-
|
-
|
-
|
566
|
(5
)
|
45
|
-
|
(77
)
|
-
|
529
|
|
Total comprehensive loss for the year
|
-
|
-
|
-
|
-
|
566
|
(5
)
|
45
|
-
|
(77
)
|
-
|
529
|
|
Share-based
compensation
|
3
|
-
|
1
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
4
|
|
Appropriation
of retained earnings approved by Shareholders’ meeting held
as of 10.31.17
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2,081
|
-
|
-
|
2,081
|
|
Loss
of control in subsidiary
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(11
)
|
-
|
(11
)
|
|
Changes
in non-controlling interest
|
-
|
(2,657
)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(2,657
)
|
|
Balance as of June 30, 2018
|
(25
)
|
(2,471
)
|
79
|
494
|
1,960
|
14
|
45
|
2,081
|
(103
)
|
37
|
2,111
|
|
|
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
|
CNV 609/12 Resolution Special Reserve (2)
|
Other reserves (Note 17)
|
(Accumulated deficit) / Retained earnings
|
Subtotal
|
Non-controlling interest
|
Total Shareholders’ equity
|
|
Balance as of June 30, 2016
|
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-year
adjustments (Note 2.30)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(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
as of 10.31.16
|
-
|
-
|
-
|
-
|
-
|
26
|
(4
)
|
(26
)
|
4
|
-
|
-
|
-
|
|
Reserve
for share-based payments
|
-
|
-
|
-
|
-
|
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
|
|
Balance as of June 30, 2017
|
575
|
4
|
123
|
793
|
17
|
143
|
2,751
|
2,165
|
19,293
|
25,864
|
21,472
|
47,336
|
|
|
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 defined contribution plans
|
Other reserves from subsidiaries
|
Total Other reserves
|
|
Balance as of June 30, 2016
|
(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
)
|
|
Changes
in non-controlling interest
|
-
|
165
|
-
|
-
|
-
|
-
|
-
|
-
|
165
|
|
Balance as of June 30, 2017
|
(28
)
|
186
|
78
|
494
|
1,394
|
19
|
(15
)
|
37
|
2,165
|
|
|
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
|
CNV 609/12 Resolution Special Reserve (2)
|
Other reserves (Note 17)
|
(Accumulated deficit) / Retained earnings
|
Subtotal
|
Non-controlling interest
|
Total Shareholders’ equity
|
|
Balance as of June 30, 2015
|
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
)
|
-
|
-
|
-
|
|
Reserve
for share-based payments
|
1
|
(1
)
|
-
|
-
|
9
|
-
|
-
|
8
|
-
|
17
|
34
|
51
|
|
Share
of changes in subsidiaries’ equity
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
37
|
-
|
37
|
51
|
88
|
|
Cumulative
translation adjustment of 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
)
|
|
Balance as of June 30, 2016
|
575
|
4
|
123
|
793
|
16
|
117
|
2,755
|
990
|
16,259
|
21,632
|
14,224
|
35,856
|
|
|
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 defined contribution plans
|
Other reserves from subsidiaries
|
Total Other reserves
|
|
Balance as of June 30, 2015
|
(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
|
|
Reserve
for share-based payments
|
5
|
-
|
3
|
-
|
-
|
-
|
-
|
-
|
8
|
|
Share
of changes in subsidiaries’ equity
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
37
|
37
|
|
Cumulative
translation adjustment for interest held before business
combination
|
-
|
-
|
-
|
-
|
(91
)
|
-
|
-
|
-
|
(91
)
|
|
Appropriation
of retained earnings approved by Shareholders’ meeting held
as of 11.26.15
|
-
|
-
|
-
|
520
|
-
|
-
|
-
|
-
|
520
|
|
Changes
in non-controlling interest
|
-
|
17
|
-
|
-
|
-
|
-
|
-
|
-
|
17
|
|
Balance as of June 30, 2016
|
(29
)
|
21
|
67
|
520
|
421
|
(37
)
|
(10
)
|
37
|
990
|
|
|
Note
|
06.30.18
|
06.30.17
|
06.30.16
|
|
Operating activities:
|
|
|
|
|
|
Net
cash generated from continuing operating activities before income
tax paid
|
15
|
11,176
|
6,736
|
4,015
|
|
Income
tax and MPIT paid
|
|
(981
)
|
(957
)
|
(778
)
|
|
Net cash generated from continuing operating
activities
|
|
10,195
|
5,779
|
3,237
|
|
Net
cash generated from discontinued operating activities
|
|
4,144
|
3,280
|
889
|
|
Net cash generated from operating activities
|
|
14,339
|
9,059
|
4,126
|
|
Investing activities:
|
|
|
|
|
|
Increase
of interest in associates and joint ventures
|
|
(209
)
|
(531
)
|
(207
)
|
|
Acquisition
and improvements of investment properties
|
|
(3,200
)
|
(2,751
)
|
(882
)
|
|
Advanced
payments
|
|
-
|
-
|
(7
)
|
|
Proceeds
from sales of investment properties
|
|
674
|
291
|
1,325
|
|
Acquisitions
and improvements of property, plant and equipment
|
|
(1,877
)
|
(1,298
)
|
(477
)
|
|
Proceeds
from sales of property, plant and equipment
|
|
17
|
8
|
-
|
|
Acquisitions
of intangible assets
|
|
(629
)
|
(370
)
|
(86
)
|
|
Acquisitions
of subsidiaries, net of cash acquired
|
|
(46
)
|
(46
)
|
9,193
|
|
Net
increase of restricted assets
|
|
(3,065
)
|
(396
)
|
-
|
|
Dividends
received from associates and joint ventures
|
|
301
|
216
|
14
|
|
Dividends
received from financial assets
|
|
289
|
35
|
72
|
|
Proceeds
from sales of interest held in associates and joint
ventures
|
|
252
|
-
|
9
|
|
Proceeds
from loans granted
|
|
612
|
-
|
-
|
|
Proceeds
from associate liquidation
|
|
7
|
-
|
-
|
|
Acquisitions
of investments in financial assets
|
|
(21,999
)
|
(4,752
)
|
(11,895
)
|
|
Proceeds
from investments in financial assets
|
|
20,526
|
4,569
|
11,951
|
|
Interest
received from financial assets
|
|
463
|
212
|
102
|
|
Payment
for acquisition of other assets
|
|
(120
)
|
-
|
-
|
|
Loans
granted to related parties
|
|
(348
)
|
(4
)
|
(862
)
|
|
Loans
granted
|
|
(102
)
|
-
|
-
|
|
Net cash (used in) generated from continuing investing
activities
|
|
(8,454
)
|
(4,817
)
|
8,250
|
|
Net
cash (used in) generated from discontinued investing
activities
|
|
(3,119
)
|
2,749
|
(27
)
|
|
Net cash (used in) generated from in investing
activities
|
|
(11,573
)
|
(2,068
)
|
8,223
|
|
Financing activities:
|
|
|
|
|
|
Borrowings
and issuance of non-convertible notes
|
|
17,853
|
26,596
|
146,396
|
|
Payment
of borrowings and non-convertible notes
|
|
(17,969
)
|
(17,780
)
|
(145,401
)
|
|
Obtention
/ (payment) of short term loans, net
|
|
345
|
(862
)
|
752
|
|
Obtention
of loans from related parties
|
|
4
|
-
|
4
|
|
Payment
of borrowings to related parties
|
|
-
|
(14
)
|
(6
)
|
|
Interests
paid
|
|
(6,999
)
|
(5,326
)
|
(2,934
)
|
|
Issuance
of capital from subsidiaries
|
|
-
|
857
|
-
|
|
Capital
distributions to non-controlling interest in
subsidiaries
|
|
(31
)
|
73
|
(184
)
|
|
Capital
contributions of non-controlling interest in
subsidiaries
|
|
1,347
|
202
|
1
|
|
Acquisition
of non-controlling interest in subsidiaries
|
|
(612
)
|
(117
)
|
(802
)
|
|
Proceeds
from sales of non-controlling interest in subsidiaries
|
|
2,507
|
2,528
|
-
|
|
Dividends
paid
|
|
(1,392
)
|
-
|
-
|
|
Receipts
from claims
|
|
-
|
-
|
90
|
|
Dividends
paid to non-controlling interest in subsidiaries
|
|
(1,259
)
|
(2,037
)
|
(106
)
|
|
Acquisition
of derivative financial instruments
|
|
-
|
(131
)
|
-
|
|
Proceeds
net from derivative financial instruments, net
|
|
81
|
151
|
1,331
|
|
Net cash (used in) generated from continuing financing
activities
|
|
(6,125
)
|
4,140
|
(859
)
|
|
Net
cash generated from (used in) discontinued financing
activities
|
|
2,258
|
(2,603
)
|
(3,109
)
|
|
Net cash (used in) generated from financing activities
|
|
(3,867
)
|
1,537
|
(3,968
)
|
|
Net
(decrease) increase in cash and cash equivalents from continuing
activities
|
|
(4,384
)
|
5,102
|
10,628
|
|
Net
increase (decrease) in cash and cash equivalents from discontinued
activities
|
|
3,283
|
3,426
|
(2,247
)
|
|
Net (decrease) increase in cash and cash equivalents
|
|
(1,101
)
|
8,528
|
8,381
|
|
Cash
and cash equivalents at beginning of year
|
13
|
24,854
|
13,866
|
375
|
|
Net
decrease in cash and cash equivalents reclassified to held for
sale
|
|
(347
)
|
(157
)
|
-
|
|
Foreign
exchange gain on cash and changes in fair value of cash
equivalents
|
|
13,911
|
2,617
|
5,110
|
|
Cash and cash equivalents at end of year
|
13
|
37,317
|
24,854
|
13,866
|
|
Standards
and amendments
|
Description
|
Date
of mandatory adoption for the Group in the year ended
on
|
|
Cycle of annual
improvements 2014-2016. IFRS 12 “Disclosure of Interests in
other entities”.
|
Clarifies the
standard scope.
|
06-30-2018
|
|
Amendments to IAS 7
"Disclosure initiative".
|
Establishes that
the entity shall disclose information so that users of the
Financial Statements may assess the changes in liabilities
resulting from financing activities, including both cash and
non-cash changes.
|
06-30-2018
|
|
Amendments to IAS
12 "Recognition of deferred tax assets for unrealized
losses".
|
Clarifies the
accounting of deferred income tax assets in the case of unrealized
losses from debt instruments measured at fair value.
|
06-30-2018
|
|
Standards
and amendments
|
Description
|
Date
of mandatory adoption for the Group in the year ended
on
|
|
Amendments to IAS
40 "Transfers of Investment Properties"
|
Clarifies the
conditions that should be met for an entity to transfer a property
to, or from, investment properties.
|
06-30-2019
|
|
Cycle of annual
improvements 2014-2016. IAS 28 “Investments in Associates and
Joint ventures”.
|
Clarifies that the
option to measure an associate or a joint venture at fair value for
a qualifying entity is available upon initial
recognition.
|
06-30-2019
|
|
IFRS 9
“Financial Instruments”.
|
Adds a new
impairment model based on expected losses and introduces some minor
amendments to the classification and measurement of financial
assets.
|
06-30-2019
|
|
IFRS 15
“Revenues from contracts with customers”
|
Provides the new
revenue recognition model derived from contracts with customers.
The core principle underlying the model is satisfaction of
performance obligations assumed with customers. Applies to all
contracts with customers, except those covered by other IFRSs, such
as leases, insurance and financial instruments contracts. The
standard does not address recognition of interest or dividend
income.
|
06-30-2019
|
|
Amendments to IFRS
2 "Share-based Payment".
|
The amendments
clarify the scope of the standard in relation to (i) accounting of
the effects that the concession consolidation conditions have on
cash settled share-based payments, (ii) the Classification of the
share-based payment transactions subject to net settlement, and
(iii) accounting for the amendment of terms and conditions of the
share-based payment transaction that reclassifies the transaction
from cash settled to equity settled.
|
06-30-2019
|
|
IFRS 16
"Leases".
|
Will supersede IAS
17 currently in force (and associated interpretations) and its
scope includes all leases, with a two specific exceptions (low cost
assets’ leases and short-term leases). Under the new
standard, lessees are required to account for leases under one
single model in the balance sheet that is similar to the one used
to account for financial leases under IAS 17. The accounting of the
lessor has no significant changes.
|
06-30-2020
|
|
|
Current
statement of financial position
|
IFRS 15
impact
|
IFRS 9
impact
|
Adjusted
statement of financial position
|
|
ASSETS
|
|
|
|
|
|
Non-current assets
|
|
|
|
|
|
Trading
properties
|
6,018
|
(3,338
)
|
-
|
2,680
|
|
Investments
in associates and joint ventures
|
24,650
|
24
|
(19
)
|
24,655
|
|
Deferred
income tax assets
|
380
|
(95
)
|
-
|
285
|
|
Trade
and other receivables
|
8,142
|
497
|
(63
)
|
8,576
|
|
Total non-current assets
|
239,755
|
(2,912
)
|
(82
)
|
236,761
|
|
Current assets
|
|
|
|
|
|
Trading
properties
|
3,232
|
(734
)
|
-
|
2,498
|
|
Trade
and other receivables
|
14,947
|
292
|
(32
)
|
15,207
|
|
Total current assets
|
96,018
|
(442
)
|
(32
)
|
95,544
|
|
TOTAL ASSETS
|
335,773
|
(3,354
)
|
(114
)
|
332,305
|
|
SHAREHOLDERS’ EQUITY
|
|
|
|
|
|
Shareholders' equity attributable to equity holders of the
parent
|
|
|
|
|
|
Retained
earnings
|
37,421
|
127
|
(453
)
|
37,095
|
|
Non-controlling interest
|
37,120
|
126
|
(473
)
|
36,773
|
|
TOTAL SHAREHOLDERS’ EQUITY
|
74,541
|
253
|
(926
)
|
73,868
|
|
LIABILITIES
|
|
|
|
|
|
Non-current liabilities
|
|
|
|
|
|
Trade
and other payables
|
3,484
|
(1,647
)
|
-
|
1,837
|
|
Borrowings
|
181,046
|
-
|
1,025
|
182,071
|
|
Deferred
income tax liabilities
|
26,197
|
(43
)
|
(268
)
|
25,886
|
|
Total non-current liabilities
|
214,476
|
(1,690
)
|
757
|
213,543
|
|
Current liabilities
|
|
|
|
|
|
Trade
and other payables
|
14,617
|
(1,925
)
|
-
|
12,692
|
|
Borrowings
|
25,587
|
-
|
55
|
25,642
|
|
Income
tax and MPIT liabilities
|
522
|
8
|
-
|
530
|
|
Total current liabilities
|
46,756
|
(1,917
)
|
55
|
44,894
|
|
TOTAL LIABILITIES
|
261,232
|
(3,607
)
|
812
|
258,437
|
|
TOTAL SHAREHOLDERS’ EQUITY AND LIABILITIES
|
335,773
|
(3,354
)
|
(114
)
|
332,305
|
|
|
|
|
% of
ownership interest held by the Group
|
||
|
Name
of the entity
|
Country
|
Main
activity
|
06.30.2018
|
06.30.2017
|
06.30.2016
|
|
IRSA's
direct interest:
|
|
|
|
|
|
|
IRSA CP
(1)
|
Argentina
|
Real
estate
|
86.34
%
|
94.61
%
|
94.61
%
|
|
E-Commerce Latina
S.A.
|
Argentina
|
Investment
|
100.00
%
|
100.00
%
|
100.00
%
|
|
Efanur
S.A.
|
Uruguay
|
Investment
|
100.00
%
|
100.00
%
|
100.00
%
|
|
Hoteles Argentinos
S.A.
|
Argentina
|
Hotel
|
80.00
%
|
80.00
%
|
80.00
%
|
|
Inversora
Bolívar S.A.
|
Argentina
|
Investment
|
100.00
%
|
100.00
%
|
100.00
%
|
|
Llao Llao Resorts
S.A. (2)
|
Argentina
|
Hotel
|
50.00
%
|
50.00
%
|
50.00
%
|
|
Nuevas Fronteras
S.A.
|
Argentina
|
Hotel
|
76.34
%
|
76.34
%
|
76.34
%
|
|
Palermo Invest
S.A.
|
Argentina
|
Investment
|
100.00
%
|
100.00
%
|
100.00
%
|
|
Ritelco
S.A.
|
Uruguay
|
Investment
|
100.00
%
|
100.00
%
|
100.00
%
|
|
Tyrus
S.A.
|
Uruguay
|
Investment
|
100.00
%
|
100.00
%
|
100.00
%
|
|
U.T. IRSA and
Galerías Pacífico (2) (6)
|
Argentina
|
Investment
|
50.00
%
|
50.00
%
|
-
|
|
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.
(3)
|
Argentina
|
Real
estate
|
100.00
%
|
100.00
%
|
100.00
%
|
|
Panamerican Mall
S.A.
|
Argentina
|
Real
estate
|
80.00
%
|
80.00
%
|
80.00
%
|
|
Shopping
Neuquén S.A.
|
Argentina
|
Real
estate
|
99.92
%
|
99.92
%
|
99.14
%
|
|
Torodur
S.A.
|
Uruguay
|
Investment
|
100.00
%
|
100.00
%
|
100.00
%
|
|
EHSA
|
Argentina
|
Investment
|
70.00
%
|
70.00
%
|
-
|
|
Centro de
Entretenimiento La Plata (6)
|
Argentina
|
Real
estate
|
100.00
%
|
-
|
-
|
|
Tyrus
S.A.'s direct interest:
|
|
|
|
|
|
|
DFL
(4)
|
Bermudas
|
Investment
|
91.57
%
|
91.57
%
|
91.57
%
|
|
I Madison
LLC
|
USA
|
Investment
|
-
|
100.00
%
|
100.00
%
|
|
IRSA Development
LP
|
USA
|
Investment
|
-
|
100.00
%
|
100.00
%
|
|
IRSA International
LLC
|
USA
|
Investment
|
100.00
%
|
100.00
%
|
100.00
%
|
|
Jiwin
S.A.
|
Uruguay
|
Investment
|
100.00
%
|
100.00
%
|
100.00
%
|
|
Liveck
S.A.
|
Uruguay
|
Investment
|
100.00
%
|
100.00
%
|
100.00
%
|
|
Real Estate
Investment Group IV LP (REIG IV)
|
Bermudas
|
Investment
|
-
|
100.00
%
|
100.00
%
|
|
Real Estate
Investment Group V LP (REIG V)
|
Bermudas
|
Investment
|
100.00
%
|
100.00
%
|
100.00
%
|
|
Real Estate
Strategies LLC
|
USA
|
Investment
|
100.00
%
|
100.00
%
|
100.00
%
|
|
Efanur
S.A.'s direct interest:
|
|
|
|
|
|
|
Real Estate
Investment Group VII LP (REIG VII)
|
Bermudas
|
Investment
|
100.00
%
|
-
|
-
|
|
DFL's
direct interest:
|
|
|
|
|
|
|
IDB Development
Corporation Ltd.
|
Israel
|
Investment
|
100.00
%
|
68.28
%
|
66.28
%-
|
|
Dolphin IL
Investment Ltd.
|
Israel
|
Investment
|
100.00
%
|
-
|
-
|
|
DIL's
direct interest:
|
|
|
|
|
|
|
Discount Investment
Corporation Ltd. (4)
|
Israel
|
Investment
|
76.57
%
|
77.25
%
|
76.43
%
|
|
IDBD's
direct interest:
|
|
|
|
|
|
|
IDB Tourism (2009)
Ltd.
|
Israel
|
Tourism
services
|
100.00
%
|
100.00
%
|
100.00
%
|
|
IDB Group
Investment Inc.
|
Israel
|
Investment
|
100.00
%
|
100.00
%
|
100.00
%
|
|
DIC's
direct interest:
|
|
|
|
|
|
|
Property &
Building Corporation Ltd.
|
Israel
|
Real
estate
|
64.40
%
|
64.40
%
|
76.45
%
|
|
Shufersal Ltd.
(7)
|
Israel
|
Retail
|
-
|
54.19
%
|
52.95
%
|
|
Cellcom Israel Ltd.
(5)
|
Israel
|
Telecommunications
|
43.14
%
|
42.26
%
|
41.77
%
|
|
Elron Electronic
Industries Ltd.
|
Israel
|
Investment
|
50.30
%
|
50.30
%
|
50.30
%
|
|
Bartan Holdings and
Investments Ltd.
|
Israel
|
Investment
|
55.68
%
|
55.68
%
|
55.68
%
|
|
Epsilon Investment
House Ltd.
|
Israel
|
Investment
|
68.75
%
|
68.75
%
|
68.75
%
|
|
Buildings and facilities
|
Between 5 and 50 years
|
|
Machinery and equipment
|
Between 3 and 24 years
|
|
Communication networks
|
Between 4 and 20 years
|
|
Others
|
Between 3 and 25 years
|
|
Estimation
|
Main assumptions
|
Potential implications
|
Main references
|
|
Business
combination - Allocation of acquisition prices
|
Assumptions
regarding timing, amount of future revenues and expenses, revenue
growth, expected rate of return, economic conditions, 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.
|
|
|
Qualitative
considerations for determining whether or not the replacement of
the debt instrument involves significantly different
terms
|
The
entire set of characteristics of the exchanged debt instruments,
and the economic parameters represented therein:
Average
lifetime of the exchanged liabilities; Extent of effects of the
debt terms (linkage to index; foreign currency; variable interest)
on the cash flows from the instruments.
|
Classification
of a debt instrument in a manner whereby it will not reflect the
change in the debt terms, which will affect the method of
accounting recording.
|
|
|
|
December 2017
|
|
Fair value of identifiable assets and assumed
liabilities:
|
|
|
Properties,
plant and equipment
|
200
|
|
Inventories
|
380
|
|
Trade
and other receivables
|
335
|
|
Cash
and cash equivalents
|
25
|
|
Borrowings
|
(260
)
|
|
Trade
and other payables
|
(930
)
|
|
Employee
benefits
|
(25
)
|
|
Provisions
|
(15
)
|
|
Total net identifiable assets
|
(290
)
|
|
Goodwill
(pending allocation)
|
920
|
|
Total
|
630
|
|
|
06.30.2018
|
|
Cash
received
|
6.420
|
|
Remediation
of the fair value of the remaining interest
|
13.164
|
|
Total
|
19.584
|
|
Net
assets disposed including goodwill
|
(8.501
)
|
|
Gain
from the sale of a subsidiary, net of taxes (*)
|
11.083
|
|
|
06.30.2018
|
|
Investment
properties
|
4,489
|
|
Property,
plant and equipment
|
29,001
|
|
Intangible
assets
|
7,108
|
|
Investments
in associates and joint ventures
|
401
|
|
Restricted
assets
|
91
|
|
Trade
and other receivables
|
12,240
|
|
Investments
in financial assets
|
2,846
|
|
Derivative
financial instruments
|
23
|
|
Inventories
|
6,276
|
|
Cash
and cash equivalents
|
5,579
|
|
TOTAL ASSETS
|
68,054
|
|
Borrowings
|
21,310
|
|
Deferred
income tax liabilities
|
2,808
|
|
Trade
and other payables
|
23,974
|
|
Provisions
|
447
|
|
Employee
benefits
|
1,279
|
|
Salaries
and social security liabilities
|
2,392
|
|
Income
tax and MPIT liabilities
|
8
|
|
TOTAL LIABILITIES
|
52,218
|
|
Non-controlling
interest
|
7,335
|
|
Net assets disposed including goodwill
|
8,501
|
|
|
Net monetary position (Liability)/Asset
|
||
|
Functional currency
|
June 30, 2018
|
June 30, 2017
|
|
|
|
US$
|
US$
|
NIS
|
|
Argentine
Peso
|
(13,324
)
|
(11,436
)
|
-
|
|
Uruguayan
Peso
|
(368
)
|
(131
)
|
-
|
|
US
Dollar
|
-
|
-
|
1
|
|
Total
|
(13,692
)
|
(11,567
)
|
1
|
|
June 30, 2018
|
Less than 1 year
|
Between 1 and 2 years
|
Between 2 and 3 years
|
Between 3 and 4 years
|
More than 4 years
|
Total
|
|
Trade
and other payables
|
1,277
|
127
|
12
|
10
|
3
|
1,429
|
|
Borrowings
(excluding finance leases liabilities)
|
3,837
|
7,787
|
7,807
|
1,236
|
11,450
|
32,117
|
|
Finance
leases obligations
|
7
|
6
|
2
|
-
|
-
|
15
|
|
Derivative
Financial Instruments
|
-
|
-
|
-
|
-
|
46
|
46
|
|
Total
|
5,121
|
7,920
|
7,821
|
1,246
|
11,499
|
33,607
|
|
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
|
|
Trade
and other payables
|
752
|
8
|
6
|
2
|
5
|
773
|
|
Borrowings
(excluding finance leases liabilities)
|
1,656
|
529
|
528
|
525
|
6,749
|
9,987
|
|
Finance
leases obligations
|
2
|
1
|
1
|
-
|
-
|
4
|
|
Derivative
Financial Instruments
|
5
|
-
|
-
|
-
|
-
|
5
|
|
Total
|
2,415
|
538
|
535
|
527
|
6,754
|
10,769
|
|
June 30, 2018
|
Less than 1 year
|
Between 1 and 2 years
|
Between 2 and 3 years
|
Between 3 and 4 years
|
More than 4 years
|
Total
|
|
Trade
and other payables
|
12,080
|
1,191
|
1,326
|
-
|
-
|
14,597
|
|
Borrowings
|
29,733
|
26,639
|
22,256
|
23,734
|
114,113
|
216,475
|
|
Lease
obligations
|
16
|
-
|
-
|
-
|
-
|
16
|
|
Purchase
obligations
|
3,921
|
1,823
|
639
|
347
|
229
|
6,959
|
|
Derivative
Financial Instruments
|
8
|
-
|
-
|
-
|
-
|
8
|
|
Total
|
45,758
|
29,653
|
24,221
|
24,081
|
114,342
|
238,055
|
|
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
|
|
Trade
and other payables
|
16,850
|
1,584
|
692
|
-
|
-
|
19,126
|
|
Borrowings
|
23,733
|
18,084
|
20,837
|
13,353
|
67,537
|
143,544
|
|
Lease
obligations
|
10
|
5
|
5
|
5
|
-
|
25
|
|
Purchase
obligations
|
1,135
|
1,140
|
873
|
5
|
-
|
3,153
|
|
Derivative
Financial Instruments
|
62
|
76
|
-
|
-
|
-
|
138
|
|
Total
|
41,790
|
20,889
|
22,407
|
13,363
|
67,537
|
165,986
|
|
|
June 30, 2018
|
June 30, 2017
|
June 30, 2016
|
|
Gearing
ratio (i)
|
40.83
%
|
31.66
%
|
29.91
%
|
|
Debt
ratio (ii)
|
40.58
%
|
29.13
%
|
25.27
%
|
|
|
June 30, 2018
|
June 30, 2017
|
June 30, 2016
|
|
Gearing
ratio (i)
|
82.85
%
|
81.95
%
|
82.74
%
|
|
Debt
ratio (ii)
|
148.46
%
|
128.04
%
|
137.75
%
|
|
|
June 30, 2018
|
|||||||
|
|
Operations Center in Argentina
|
Operations Center in Israel
|
Total
|
Joint ventures (1)
|
Discontinued operations (2)
|
Expensesand collectivepromotion funds
|
Elimination of inter-segment transactions and non-reportable assets
/ liabilities (3)
|
Total as per statement of income / statement of financial
position
|
|
Revenues
|
5,308
|
86,580
|
91,888
|
(46
)
|
(60,470
)
|
1,726
|
(10
)
|
33,088
|
|
Costs
|
(1,066
)
|
(61,395
)
|
(62,461
)
|
29
|
44,563
|
(1,760
)
|
-
|
(19,629
)
|
|
Gross profit
|
4,242
|
25,185
|
29,427
|
(17
)
|
(15,907
)
|
(34
)
|
(10
)
|
13,459
|
|
Net
gain from fair value adjustment of investment
properties
|
21,347
|
2,160
|
23,507
|
(738
)
|
(164
)
|
-
|
-
|
22,605
|
|
General
and administrative expenses
|
(903
)
|
(3,870
)
|
(4,773
)
|
13
|
878
|
-
|
13
|
(3,869
)
|
|
Selling
expenses
|
(432
)
|
(16,986
)
|
(17,418
)
|
6
|
12,749
|
-
|
-
|
(4,663
)
|
|
Other
operating results, net
|
(78
)
|
467
|
389
|
19
|
177
|
-
|
(3
)
|
582
|
|
Profit / (loss) from operations
|
24,176
|
6,956
|
31,132
|
(717
)
|
(2,267
)
|
(34
)
|
-
|
28,114
|
|
Share
of (loss) / profit of associates and joint ventures
|
(1,269
)
|
(43
)
|
(1,312
)
|
611
|
(20
)
|
-
|
-
|
(721
)
|
|
Segment profit / (loss)
|
22,907
|
6,913
|
29,820
|
(106
)
|
(2,287
)
|
(34
)
|
-
|
27,393
|
|
Reportable
assets
|
66,443
|
266,802
|
333,245
|
(347
)
|
-
|
-
|
16,178
|
349,076
|
|
Reportable
liabilities
|
-
|
(215,452
)
|
(215,452
)
|
-
|
-
|
-
|
(45,780
)
|
(261,232
)
|
|
Net reportable assets
|
66,443
|
51,350
|
117,793
|
(347
)
|
-
|
-
|
(29,602
)
|
87,844
|
|
|
June 30, 2017
|
|||||||
|
|
Operations Center in Argentina
|
Operations Center in Israel
|
Total
|
Joint ventures (1)
|
Discontinued operations (2)
|
Expensesand collectivepromotion funds
|
Elimination of inter-segment transactions and non-reportable assets
/ liabilities (3)
|
Total as per statement of income / statement of financial
position
|
|
Revenues
|
4,311
|
68,422
|
72,733
|
(41
)
|
(47,168
)
|
1,490
|
(10
)
|
27,004
|
|
Costs
|
(912
)
|
(49,110
)
|
(50,022
)
|
18
|
35,488
|
(1,517
)
|
-
|
(16,033
)
|
|
Gross profit
|
3,399
|
19,312
|
22,711
|
(23
)
|
(11,680
)
|
(27
)
|
(10
)
|
10,971
|
|
Net
gain from fair value adjustment of investment
properties
|
4,271
|
374
|
4,645
|
(192
)
|
(113
)
|
-
|
-
|
4,340
|
|
General
and administrative expenses
|
(683
)
|
(3,173
)
|
(3,856
)
|
5
|
624
|
-
|
8
|
(3,219
)
|
|
Selling
expenses
|
(355
)
|
(13,093
)
|
(13,448
)
|
5
|
9,434
|
-
|
2
|
(4,007
)
|
|
Other
operating results, net
|
(68
)
|
(196
)
|
(264
)
|
(6
)
|
64
|
-
|
-
|
(206
)
|
|
Profit / (loss) from operations
|
6,564
|
3,224
|
9,788
|
(211
)
|
(1,671
)
|
(27
)
|
-
|
7,879
|
|
Share
of (loss) / profit of associates and joint ventures
|
(94
)
|
105
|
11
|
174
|
(76
)
|
-
|
-
|
109
|
|
Segment profit / (loss)
|
6,470
|
3,329
|
9,799
|
(37
)
|
(1,747
)
|
(27
)
|
-
|
7,988
|
|
Reportable
assets
|
44,885
|
178,964
|
223,849
|
(193
)
|
-
|
-
|
7,586
|
231,242
|
|
Reportable
liabilities
|
-
|
(155,235
)
|
(155,235
)
|
-
|
-
|
-
|
(28,671
)
|
(183,906
)
|
|
Net reportable assets
|
44,885
|
23,729
|
68,614
|
(193
)
|
-
|
-
|
(21,085
)
|
47,336
|
|
|
June 30, 2016
|
|||||||
|
|
Operations Center in Argentina
|
Operations Center in Israel
|
Total
|
Joint ventures (1)
|
Discontinued operations (2)
|
Expensesand collectivepromotion funds
|
Elimination of inter-segment transactions and non-reportable assets
/ liabilities (3)
|
Total as per statement of income / statement of financial
position
|
|
Revenues
|
3,289
|
27,077
|
30,366
|
(29
)
|
(18,607
)
|
1,194
|
(8
)
|
12,916
|
|
Costs
|
(658
)
|
(19,252
)
|
(19,910
)
|
12
|
14,063
|
(1,207
)
|
6
|
(7,036
)
|
|
Gross profit
|
2,631
|
7,825
|
10,456
|
(17
)
|
(4,544
)
|
(13
)
|
(2
)
|
5,880
|
|
Net
gain / (loss) from fair value adjustment of investment
properties
|
18,209
|
(271
)
|
17,938
|
(379
)
|
(23
)
|
-
|
-
|
17,536
|
|
General
and administrative expenses
|
(487
)
|
(1,360
)
|
(1,847
)
|
1
|
200
|
-
|
7
|
(1,639
)
|
|
Selling
expenses
|
(264
)
|
(5,442
)
|
(5,706
)
|
2
|
3,862
|
-
|
-
|
(1,842
)
|
|
Other
operating results, net
|
(12
)
|
(32
)
|
(44
)
|
(2
)
|
19
|
-
|
(5
)
|
(32
)
|
|
Profit / (loss) from operations
|
20,077
|
720
|
20,797
|
(395
)
|
(486
)
|
(13
)
|
-
|
19,903
|
|
Share
of profit of associates and joint ventures
|
127
|
123
|
250
|
258
|
-
|
-
|
-
|
508
|
|
Segment profit / (loss)
|
20,204
|
843
|
21,047
|
(137
)
|
(486
)
|
(13
)
|
-
|
20,411
|
|
Reportable
assets
|
39,294
|
147,470
|
186,764
|
(142
)
|
-
|
-
|
5,519
|
192,141
|
|
Reportable
liabilities
|
-
|
(132,989
)
|
(132,989
)
|
-
|
-
|
-
|
(23,296
)
|
(156,285
)
|
|
Net reportable assets
|
39,294
|
14,481
|
53,775
|
(142
)
|
-
|
-
|
(17,777
)
|
35,856
|
|
|
June 30, 2018
|
|||||||
|
|
Operations Center in Argentina
|
|||||||
|
|
Shopping Malls
|
Offices
|
Sales and developments
|
Hotels
|
International
|
Corporate
|
Others
|
Total
|
|
Revenues
|
3,665
|
532
|
120
|
973
|
-
|
-
|
18
|
5,308
|
|
Costs
|
(330
)
|
(45
)
|
(44
)
|
(624
)
|
-
|
-
|
(23
)
|
(1,066
)
|
|
Gross profit / (loss)
|
3,335
|
487
|
76
|
349
|
-
|
-
|
(5
)
|
4,242
|
|
Net
gain from fair value adjustment of investment
properties
|
11,340
|
5,004
|
4,771
|
-
|
-
|
-
|
232
|
21,347
|
|
General
and administrative expenses
|
(320
)
|
(87
)
|
(78
)
|
(193
)
|
(46
)
|
(151
)
|
(28
)
|
(903
)
|
|
Selling
expenses
|
(238
)
|
(57
)
|
(21
)
|
(114
)
|
-
|
-
|
(2
)
|
(432
)
|
|
Other
operating results, net
|
(57
)
|
(4
)
|
11
|
(17
)
|
(23
)
|
-
|
12
|
(78
)
|
|
Profit / (loss) from operations
|
14,060
|
5,343
|
4,759
|
25
|
(69
)
|
(151
)
|
209
|
24,176
|
|
Share
of profit of associates and joint ventures (**)
|
-
|
-
|
26
|
-
|
(1,923
)
|
-
|
628
|
(1,269
)
|
|
Segment profit / (loss)
|
14,060
|
5,343
|
4,785
|
25
|
(1,992
)
|
(151
)
|
837
|
22,907
|
|
|
|
|
|
|
|
|
|
|
|
Investment
properties and trading properties
|
40,468
|
13,132
|
10,669
|
-
|
-
|
-
|
625
|
64,894
|
|
Investment
in associates and joint ventures (*)
|
-
|
-
|
163
|
-
|
(1,740
)
|
-
|
2,595
|
1,018
|
|
Other
operating assets
|
82
|
42
|
46
|
172
|
89
|
-
|
100
|
531
|
|
Operating assets
|
40,550
|
13,174
|
10,878
|
172
|
(1,651
)
|
-
|
3,320
|
66,443
|
|
|
June 30, 2017
|
|||||||
|
|
Operations Center in Argentina
|
|||||||
|
|
Shopping Malls
|
Offices
|
Sales and developments
|
Hotels
|
International
|
Corporate
|
Others
|
Total
|
|
Revenues
|
3,047
|
434
|
99
|
725
|
-
|
-
|
6
|
4,311
|
|
Costs
|
(350
)
|
(29
)
|
(43
)
|
(486
)
|
-
|
-
|
(4
)
|
(912
)
|
|
Gross profit
|
2,697
|
405
|
56
|
239
|
-
|
-
|
2
|
3,399
|
|
Net
gain from fair value adjustment of investment
properties
|
2,068
|
1,359
|
849
|
-
|
-
|
-
|
(5
)
|
4,271
|
|
General
and administrative expenses
|
(261
)
|
(70
)
|
(40
)
|
(135
)
|
(43
)
|
(132
)
|
(2
)
|
(683
)
|
|
Selling
expenses
|
(188
)
|
(46
)
|
(21
)
|
(97
)
|
-
|
-
|
(3
)
|
(355
)
|
|
Other
operating results, net
|
(58
)
|
(12
)
|
(36
)
|
(1
)
|
27
|
-
|
12
|
(68
)
|
|
Profit / (loss) from operations
|
4,258
|
1,636
|
808
|
6
|
(16
)
|
(132
)
|
4
|
6,564
|
|
Share
of profit of associates and joint ventures
|
-
|
-
|
14
|
-
|
(196
)
|
-
|
88
|
(94
)
|
|
Segment profit / (loss)
|
4,258
|
1,636
|
822
|
6
|
(212
)
|
(132
)
|
92
|
6,470
|
|
|
|
|
|
|
|
|
|
|
|
Investment
properties and trading properties
|
28,799
|
7,422
|
5,326
|
-
|
-
|
-
|
247
|
41,794
|
|
Investment
in associates and joint ventures
|
-
|
-
|
95
|
-
|
570
|
-
|
2,054
|
2,719
|
|
Other
operating assets
|
79
|
77
|
47
|
167
|
2
|
-
|
-
|
372
|
|
Operating assets
|
28,878
|
7,499
|
5,468
|
167
|
572
|
-
|
2,301
|
44,885
|
|
|
June 30, 2016
|
|||||||
|
|
Operations Center in Argentina
|
|||||||
|
|
Shopping Malls
|
Offices
|
Sales and developments
|
Hotels
|
International
|
Corporate
|
Others
|
Total
|
|
Revenues
|
2,409
|
332
|
8
|
534
|
-
|
-
|
6
|
3,289
|
|
Costs
|
(250
)
|
(25
)
|
(20
)
|
(361
)
|
-
|
-
|
(2
)
|
(658
)
|
|
Gross profit / (loss)
|
2,159
|
307
|
(12
)
|
173
|
-
|
-
|
4
|
2,631
|
|
Net
gain from fair value adjustment of investment
properties
|
16,132
|
1,268
|
773
|
-
|
-
|
-
|
36
|
18,209
|
|
General
and administrative expenses
|
(179
)
|
(85
)
|
(24
)
|
(103
)
|
(24
)
|
(72
)
|
-
|
(487
)
|
|
Selling
expenses
|
(145
)
|
(24
)
|
(23
)
|
(69
)
|
-
|
-
|
(3
)
|
(264
)
|
|
Other
operating results, net
|
(63
)
|
(6
)
|
(34
)
|
(2
)
|
92
|
-
|
1
|
(12
)
|
|
Profit / (loss) from operations
|
17,904
|
1,460
|
680
|
(1
)
|
68
|
(72
)
|
38
|
20,077
|
|
Share
of profit of associates and joint ventures
|
-
|
-
|
5
|
-
|
(129
)
|
-
|
251
|
127
|
|
Segment profit / (loss)
|
17,904
|
1,460
|
685
|
(1
)
|
(61
)
|
(72
)
|
289
|
20,204
|
|
|
|
|
|
|
|
|
|
|
|
Investment
properties and trading properties
|
26,613
|
5,534
|
4,573
|
-
|
-
|
-
|
252
|
36,972
|
|
Investment
in joint ventures and associates
|
-
|
-
|
62
|
-
|
143
|
-
|
1,762
|
1,967
|
|
Other
operating assets
|
75
|
21
|
93
|
164
|
2
|
-
|
-
|
355
|
|
Operating assets
|
26,688
|
5,555
|
4,728
|
164
|
145
|
-
|
2,014
|
39,294
|
|
|
June 30, 2018
|
||||||
|
|
Operations Center in Israel
|
||||||
|
|
Real Estate
|
Supermarkets
|
Telecommunications
|
Insurance
|
Corporate
|
Others
|
Total
|
|
Revenues
|
6,180
|
60,470
|
19,347
|
-
|
-
|
583
|
86,580
|
|
Costs
|
(2,619
)
|
(44,563
)
|
(13,899
)
|
-
|
-
|
(314
)
|
(61,395
)
|
|
Gross profit
|
3,561
|
15,907
|
5,448
|
-
|
-
|
269
|
25,185
|
|
Net
gain from fair value adjustment of investment
properties
|
1,996
|
164
|
-
|
-
|
-
|
-
|
2,160
|
|
General
and administrative expenses
|
(363
)
|
(878
)
|
(1,810
)
|
-
|
(374
)
|
(445
)
|
(3,870
)
|
|
Selling
expenses
|
(115
)
|
(12,749
)
|
(3,974
)
|
-
|
-
|
(148
)
|
(16,986
)
|
|
Other
operating results, net
|
98
|
(177
)
|
140
|
-
|
434
|
(28
)
|
467
|
|
Profit / (loss) from operations
|
5,177
|
2,267
|
(196
)
|
-
|
60
|
(352
)
|
6,956
|
|
Share
of profit / (loss) of associates and joint ventures
|
167
|
20
|
-
|
-
|
-
|
(230
)
|
(43
)
|
|
Segment profit / (loss)
|
5,344
|
2,287
|
(196
)
|
-
|
60
|
(582
)
|
6,913
|
|
|
|
|
|
|
|
|
|
|
Operating
assets
|
134,038
|
13,304
|
49,797
|
12,254
|
21,231
|
36,178
|
266,802
|
|
Operating
liabilities
|
(104,202
)
|
-
|
(38,804
)
|
(1,214
)
|
(68,574
)
|
(2,658
)
|
(215,452
)
|
|
Operating assets (liabilities), net
|
29,836
|
13,304
|
10,993
|
11,040
|
(47,343
)
|
33,520
|
51,350
|
|
|
June 30, 2017
|
||||||
|
|
Operations Center in Israel
|
||||||
|
|
Real Estate
|
Supermarkets
|
Telecommunications
|
Insurance
|
Corporate
|
Others
|
Total
|
|
Revenues
|
4,918
|
47,277
|
15,964
|
-
|
-
|
263
|
68,422
|
|
Costs
|
(2,333
)
|
(35,432
)
|
(11,183
)
|
-
|
-
|
(162
)
|
(49,110
)
|
|
Gross profit
|
2,585
|
11,845
|
4,781
|
-
|
-
|
101
|
19,312
|
|
Net
gain from fair value adjustment of investment
properties
|
261
|
113
|
-
|
-
|
-
|
-
|
374
|
|
General
and administrative expenses
|
(290
)
|
(627
)
|
(1,592
)
|
-
|
(384
)
|
(280
)
|
(3,173
)
|
|
Selling
expenses
|
(91
)
|
(9,517
)
|
(3,406
)
|
-
|
-
|
(79
)
|
(13,093
)
|
|
Other
operating results, net
|
46
|
(52
)
|
(36
)
|
-
|
(48
)
|
(106
)
|
(196
)
|
|
Profit / (loss) from operations
|
2,511
|
1,762
|
(253
)
|
-
|
(432
)
|
(364
)
|
3,224
|
|
Share
of profit / (loss) of associates and joint ventures
|
46
|
75
|
-
|
-
|
-
|
(16
)
|
105
|
|
Segment profit / (loss)
|
2,557
|
1,837
|
(253
)
|
-
|
(432
)
|
(380
)
|
3,329
|
|
|
|
|
|
|
|
|
|
|
Operating
assets
|
79,427
|
38,521
|
31,648
|
8,562
|
14,734
|
6,072
|
178,964
|
|
Operating
liabilities
|
(64,100
)
|
(29,239
)
|
(25,032
)
|
-
|
(33,705
)
|
(3,159
)
|
(155,235
)
|
|
Operating assets (liabilities), net
|
15,327
|
9,282
|
6,616
|
8,562
|
(18,971
)
|
2,913
|
23,729
|
|
|
June 30, 2016
|
||||||
|
|
Operations Center in Israel
|
||||||
|
|
Real Estate
|
Supermarkets
|
Telecommunications
|
Insurance
|
Corporate
|
Others
|
Total
|
|
Revenues
|
1,538
|
18,610
|
6,655
|
-
|
-
|
274
|
27,077
|
|
Costs
|
(467
)
|
(14,076
)
|
(4,525
)
|
-
|
-
|
(184
)
|
(19,252
)
|
|
Gross profit
|
1,071
|
4,534
|
2,130
|
-
|
-
|
90
|
7,825
|
|
Net
(loss) / gain from fair value adjustment of investment
properties
|
(294
)
|
23
|
-
|
-
|
-
|
-
|
(271
)
|
|
General
and administrative expenses
|
(100
)
|
(203
)
|
(708
)
|
-
|
(321
)
|
(28
)
|
(1,360
)
|
|
Selling
expenses
|
(29
)
|
(3,907
)
|
(1,493
)
|
-
|
-
|
(13
)
|
(5,442
)
|
|
Other
operating results, net
|
(19
)
|
(13
)
|
-
|
-
|
-
|
-
|
(32
)
|
|
Profit / (loss) from operations
|
629
|
434
|
(71
)
|
-
|
(321
)
|
49
|
720
|
|
Share
of profit / (loss) of associates and joint ventures
|
226
|
-
|
-
|
-
|
-
|
(103
)
|
123
|
|
Segment profit / (loss)
|
855
|
434
|
(71
)
|
-
|
(321
)
|
(54
)
|
843
|
|
|
|
|
|
|
|
|
|
|
Operating
assets
|
60,678
|
29,440
|
27,345
|
4,602
|
1,753
|
23,652
|
147,470
|
|
Operating
liabilities
|
(49,576
)
|
(23,614
)
|
(21,657
)
|
-
|
(10,441
)
|
(27,701
)
|
(132,989
)
|
|
Operating assets (liabilities), net
|
11,102
|
5,826
|
5,688
|
4,602
|
(8,688
)
|
(4,049
)
|
14,481
|
|
|
Direct interest of non-controlling interest %(1)
|
Current Assets
|
Non-current Assets
|
Current Liabilities
|
Non-current Liabilities
|
Net assets
|
Book value of non-controlling interests
|
|
|
As of June 30, 2018
|
||||||
|
Elron
|
49.70
%
|
1,933
|
1,610
|
252
|
24
|
3,267
|
2,351
|
|
PBC
|
35.60
%
|
23,655
|
108,704
|
16,033
|
90,620
|
25,706
|
21,730
|
|
Cellcom
(2)
|
57.90
%
|
21,185
|
27,648
|
12,601
|
26,109
|
10,123
|
6,391
|
|
IRSA
CP
|
13.66
%
|
10,670
|
57,074
|
2,497
|
27,284
|
37,963
|
4,995
|
|
|
As of June 30, 2017
|
||||||
|
Elron
|
49.68
%
|
1,669
|
1,183
|
162
|
10
|
2,680
|
1,975
|
|
PBC
|
35.56
%
|
10,956
|
64,345
|
10,503
|
49,902
|
14,896
|
11,161
|
|
Cellcom
(2)
|
57.74
%
|
11,209
|
18,273
|
8,171
|
15,974
|
5,337
|
3,706
|
|
IRSA
CP
|
5.39
%
|
4,515
|
37,907
|
1,801
|
17,605
|
23,016
|
1,194
|
|
|
Revenues
|
Net income / (loss)
|
Total comprehensive income / (loss)
|
Total comprehensive income / (loss) attributable to non-controlling
interest
|
Cash of Operating activities
|
Cash of investing activities
|
Cash of financial activities
|
Net Increase (decrease) in cash and cash equivalents
|
Dividends distribution to non-controlling shareholders
|
|
|
Year ended June 30, 2018
|
||||||||
|
Elron
|
-
|
(512
)
|
(80
)
|
(510
)
|
(327
)
|
343
|
(132
)
|
(116
)
|
(155
)
|
|
PBC
|
6,183
|
2,958
|
(181
)
|
1,060
|
3,073
|
27
|
(1,191
)
|
1,909
|
717
|
|
Cellcom
(2)
|
19,145
|
(509
)
|
5
|
(504
)
|
3,997
|
(2,574
)
|
382
|
1,805
|
-
|
|
IRSA
CP
|
5,949
|
15,656
|
15,656
|
556
|
3,624
|
(3,861
)
|
1,800
|
1,563
|
(716
)
|
|
|
Year ended June 30, 2017
|
||||||||
|
Elron
|
-
|
(427
)
|
(63
)
|
(342
)
|
(235
)
|
147
|
(200
)
|
(288
)
|
106
|
|
PBC
|
4,877
|
886
|
(353
)
|
1,254
|
2,470
|
(2,208
)
|
283
|
545
|
(975
)
|
|
Cellcom
(2)
|
15,739
|
(329
)
|
-
|
(224
)
|
2,348
|
(1,574
)
|
(1,348
)
|
(574
)
|
-
|
|
IRSA
CP
|
4,997
|
3,378
|
3,378
|
117
|
2,875
|
(148
)
|
(958
)
|
1,769
|
(831
)
|
|
|
June 30, 2018
|
June 30, 2017
|
|
Beginning of the year
|
7,813
|
16,835
|
|
Increase
in equity interest in associates and joint ventures
|
343
|
1,102
|
|
Issuance
of capital and contributions (ii)
|
156
|
160
|
|
Capital
reduction
|
(284
)
|
(32
)
|
|
Decrease
for control obtainment
|
-
|
(59
)
|
|
Distribution
of non-controlling interest
|
-
|
107
|
|
Decrease
of interest in associate
|
(339
)
|
-
|
|
Share
of (loss) / profit
|
(701
)
|
378
|
|
Cumulative
translation adjustment
|
3,056
|
232
|
|
Transfer
to loans to associates (i)
|
(190
)
|
-
|
|
Dividends
(ii)
|
(319
)
|
(250
)
|
|
Distribution
for associate liquidation (iii)
|
(72
)
|
-
|
|
Incorporation
of deconsolidated subsidiary, net (see Note 4.G.)
|
12,763
|
-
|
|
Reclassification
to held for sale
|
(44
)
|
(10,709
)
|
|
Others
|
16
|
49
|
|
End of the year (iv)
|
22,198
|
7,813
|
|
|
% ownership interest
|
Value of Group's interest in equity
|
Group's interest in comprehensive income / (loss)
|
|||||
|
Name of the entity
|
June 30, 2018
|
June 30, 2017
|
June 30, 2016
|
June 30, 2018
|
June 30, 2017
|
June 30, 2018
|
June 30, 2017
|
June 30, 2016
|
|
Associates
|
|
|
|
|
|
|
|
|
|
New
Lipstick (1)
|
49.90
%
|
49.90
%
|
49.90
%
|
(2,452
)
|
(72
)
|
(2,380
)
|
(201
)
|
(64
)
|
|
BHSA
(2)
|
29.91
%
|
30.66
%
|
30.66
%
|
2,250
|
1,693
|
618
|
83
|
259
|
|
Condor
(3)
|
18.90
%
|
28.72
%
|
25.53
%
|
696
|
634
|
450
|
53
|
(27
)
|
|
Adama
(4)
|
N/A
|
N/A
|
40.00
%
|
N/A
|
N/A
|
N/A
|
N/A
|
4,141
|
|
PBEL
|
45.40
%
|
45.40
%
|
45.40
%
|
1,049
|
768
|
389
|
262
|
194
|
|
Shufersal
(7)
|
33.56
%
|
N/A
|
N/A
|
12,763
|
N/A
|
N/A
|
N/A
|
N/A
|
|
Other
associates
|
0.00
%
|
0.00
%
|
0.00
%
|
2,610
|
1,552
|
978
|
(322
)
|
465
|
|
Joint ventures
|
|
|
|
|
|
|
|
|
|
Quality
(5)
|
50.00
%
|
50.00
%
|
50.00
%
|
1,062
|
482
|
541
|
119
|
155
|
|
La
Rural S.A.
|
50.00
%
|
50.00
%
|
-
|
94
|
113
|
14
|
15
|
-
|
|
Mehadrin
(6)
|
45.41
%
|
45.41
%
|
45.41
%
|
2,272
|
1,312
|
961
|
309
|
433
|
|
Other
joint ventures
|
N/A
|
N/A
|
N/A
|
1,854
|
1,331
|
804
|
292
|
446
|
|
Total associates and joint ventures
|
|
|
|
22,198
|
7,813
|
2,375
|
610
|
6,002
|
|
|
|
|
|
Latest financial statements issued
|
||
|
Name of the entity
|
Place of business / Country of incorporation
|
Main activity
|
Common shares 1 vote
|
Share capital (nominal value)
|
Profit / (loss) for the year
|
Shareholders’ equity
|
|
Associates
|
|
|
|
|
|
|
|
New
Lipstick (1)
|
U.S.
|
Real
estate
|
N/A
|
-
|
(*) (11)
|
(*) (178)
|
|
BHSA
(2)
|
Argentina
|
Financial
|
448,689,072
|
(***) 1.500
|
(***) 2.238
|
(***) 8.719
|
|
Condor
(3)
|
U.S.
|
Hotel
|
2,198,225
|
N/A
|
(*) 1
|
(*) 109
|
|
Adama
(4)
|
Israel
|
Agrochemical
|
N/A
|
N/A
|
N/A
|
N/A
|
|
PBEL
|
India
|
Real
estate
|
450
|
(**) 1
|
(**) (76)
|
(**) (465)
|
|
Shufersal
(7)
|
Israel
|
Retail
|
79,282,087
|
N/A
|
N/A
|
N/A
|
|
Other
associates
|
|
|
|
N/A
|
N/A
|
N/A
|
|
Joint ventures
|
|
|
|
|
|
|
|
Quality
(5)
|
Argentina
|
Real
estate
|
120,827,022
|
242
|
1,079
|
2,113
|
|
La
Rural S.A.
|
Argentina
|
Organization
of events
|
714,498
|
1
|
78
|
157
|
|
Mehadrin
(6)
|
Israel
|
Agriculture
|
1,509,889
|
(**) 3
|
(**) 57
|
(**) 595
|
|
Other
joint ventures
|
|
|
-
|
N/A
|
N/A
|
N/A
|
|
|
Current Assets
|
Non-current Assets
|
Current Liabilities
|
Non-current Liabilities
|
Net assets
|
|
% of ownership interest held
|
|
Interest in associate and joint venture
|
Goodwill and others
|
Book value
|
|
As of 06.30.18
|
|
|
|
|
|
|
|
|
|
|
|
|
Associates
|
|
|
|
|
|
|
|
|
|
|
|
|
BHSA
|
56,150
|
24,837
|
44,697
|
28,560
|
7,730
|
(iv)
|
29.9
%
|
(
iii)
|
2,312
|
(62
)
|
2,250
|
|
PBEL
|
1,965
|
418
|
584
|
5,468
|
(3,669
)
|
|
45.0
%
|
|
(1,651
)
|
2,700
|
1,049
|
|
Shufersal
|
21,982
|
38,606
|
24,072
|
22,100
|
14,416
|
|
33.6
%
|
|
4,838
|
7,925
|
12,763
|
|
Joint
ventures
|
|
|
|
|
|
|
|
|
|
|
|
|
Quality
Invest (ii)
|
5
|
2,820
|
64
|
648
|
2,113
|
|
50.0
%
|
|
1,057
|
5
|
1,062
|
|
Mehadrin
|
6,367
|
5,665
|
4,860
|
2,478
|
4,694
|
|
45.4
%
|
|
2,132
|
140
|
2,272
|
|
As of 06.30.17
|
|
|
|
|
|
|
|
|
|
|
|
|
Associates
|
|
|
|
|
|
|
|
|
|
|
|
|
BHSA
|
36,762
|
18,228
|
33,675
|
15,548
|
5,767
|
(iv)
|
30.66
%
|
(
iii)
|
1,768
|
(75
)
|
1,693
|
|
PBEL
|
1,469
|
272
|
181
|
4,302
|
(2,742
)
|
|
45.40
%
|
|
(1,245
)
|
2,013
|
768
|
|
Shufersal
|
12,764
|
23,482
|
16,556
|
12,983
|
6,707
|
|
39.33
%
|
|
2,638
|
1,202
|
3,840
|
|
Joint
ventures
|
|
|
|
|
|
|
|
|
|
|
|
|
Quality Invest
(ii)
|
18
|
1,486
|
82
|
466
|
956
|
|
50.00
%
|
|
478
|
4
|
482
|
|
Mehadrin
|
3,439
|
3,520
|
2,900
|
1,502
|
2,557
|
|
45.41
%
|
|
1,161
|
151
|
1,312
|
|
|
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
|
|
Year ended 06.30.18 (i)
|
|
|
|
|
|
|
|
|
|
Associates
|
|
|
|
|
|
|
|
|
|
BHSA
|
11,144
|
2,238
|
2,238
|
200
|
6,912
|
1,304
|
(2,832
)
|
6,180
|
|
PBEL
|
5
|
(355
)
|
(352
)
|
-
|
(49
)
|
255
|
(222
)
|
(16
)
|
|
Shufersal
|
60,486
|
1,187
|
(76
)
|
455
|
3,796
|
(4,877
)
|
2,937
|
1,856
|
|
Joint
ventures
|
|
|
|
|
|
|
|
|
|
Quality
Invest (ii)
|
13
|
1,079
|
1,079
|
-
|
(80
)
|
-
|
80
|
-
|
|
Mehadrin
|
7,249
|
343
|
348
|
-
|
395
|
26
|
(71
)
|
350
|
|
Year ended 06.30.17 (i)
|
|
|
|
|
|
|
|
|
|
Associates
|
|
|
|
|
|
|
|
|
|
BHSA
|
6,821
|
625
|
625
|
-
|
(6,439
)
|
475
|
2,124
|
(3,840
)
|
|
PBEL
|
300
|
(292
)
|
(186
)
|
-
|
202
|
(37
)
|
(160
)
|
5
|
|
Shufersal
|
47,192
|
1,000
|
(7
)
|
(265
)
|
2,883
|
(1,590
)
|
(1,798
)
|
(505
)
|
|
Joint
ventures
|
|
|
|
|
|
|
|
|
|
Quality
Invest (ii)
|
26
|
237
|
237
|
-
|
(11
)
|
-
|
11
|
-
|
|
Mehadrin
|
5,403
|
180
|
172
|
-
|
476
|
(76
)
|
(53
)
|
347
|
|
|
June 30, 2018
|
June 30, 2017
|
||
|
|
Level 2
|
Level 3
|
Level 2
|
Level 3
|
|
Fair value at the beginning of the year
|
8,158
|
91,795
|
6,594
|
76,109
|
|
Additions
|
1,335
|
1,954
|
592
|
2,059
|
|
Financial
cost charged
|
22
|
60
|
3
|
-
|
|
Capitalized
leasing costs
|
5
|
13
|
23
|
1
|
|
Amortization
of capitalized leasing costs (i)
|
(3
)
|
(2
)
|
(1
)
|
(1
)
|
|
Transfers
|
2
|
(2
)
|
-
|
-
|
|
Transfers
from / to property, plant and equipment
|
(5
)
|
1,705
|
(17
)
|
173
|
|
Transfers
to trading properties
|
353
|
-
|
-
|
(14
)
|
|
Reclassification
to assets held for sale
|
-
|
(521
)
|
-
|
(71
)
|
|
Deconsolidation
(see Note 4.G.)
|
-
|
(4,489
)
|
-
|
-
|
|
Assets
incorporated by business combination
|
-
|
107
|
-
|
-
|
|
Reclassifications
previous years
|
-
|
-
|
-
|
(224
)
|
|
Disposals
|
(179
)
|
(392
)
|
(179
)
|
(41
)
|
|
Cumulative
translation adjustment
|
-
|
40,041
|
-
|
10,494
|
|
Net
gain from fair value adjustment
|
6,437
|
16,332
|
1,143
|
3,310
|
|
Fair value at the end of the year
|
16,125
|
146,601
|
8,158
|
91,795
|
|
|
06.30.2018
|
06.30.2017
|
|
Rental
properties
|
141,241
|
89,301
|
|
Undeveloped
parcels of land
|
12,608
|
7,647
|
|
Properties
under development
|
8,877
|
3,005
|
|
Total
|
162,726
|
99,953
|
|
|
June 30, 2018
|
June 30, 2017
|
June 30, 2016
|
|
Rental
and services income
|
10,671
|
8,711
|
5,268
|
|
Direct
operating expenses
|
(3,046
)
|
(2,838
)
|
(1,888
)
|
|
Development
expenditures
|
(1,731
)
|
(1,397
)
|
(11
)
|
|
Net
realized gain from fair value adjustment of investment
properties
|
227
|
128
|
908
|
|
Net
unrealized gain from fair value adjustment of investment
properties
|
22,542
|
4,325
|
16,651
|
|
|
|
|
|
Sensitivity (i)
|
|||
|
|
|
|
|
06.30.18'
|
06.30.17'
|
||
|
Description
|
Valuation technique
|
Parameters
|
Range fiscal year 2018
|
Increase
|
Decrease
|
Increase
|
Decrease
|
|
Rental properties in Israel - Offices (Level 3)
|
Discounted cash flows
|
Discount rate
|
7.00% a 9.00%
|
(1,556)
|
1,864
|
(
1,040)
|
1,193
|
|
Weighted average rental value per square meter (m2) per month, in
NIS
|
NIS 63
|
3,037
|
(3,037)
|
1,772
|
(1,772)
|
||
|
Rental properties in Israel - Commercial use (Level 3)
|
Discounted cash flows
|
Discount rate
|
7.00% a 9.00%
|
(1,322)
|
1,457
|
(759)
|
853
|
|
Weighted average rental value per square meter (m2) per month, in
NIS
|
NIS 87
|
1,640
|
(1,640)
|
1,003
|
(1,003)
|
||
|
Rental properties in Israel - Industrial use (Level 3)
|
Discounted cash flows
|
Discount rate
|
7.75% a 9.00%
|
(477)
|
538
|
(316)
|
377
|
|
Weighted average rental value per square meter (m2) per month, in
NIS
|
NIS 31
|
996
|
(996)
|
599
|
(599)
|
||
|
Rental properties in USA - HSBC Building (Level 3)
|
Discounted cash flows
|
Discount rate
|
6.25%
|
(1,212)
|
1,269
|
(715)
|
765
|
|
Weighted average rental value per square meter (m2) per month, in
USD
|
USD 73
|
2,654
|
(2,654)
|
1,497
|
(1,497)
|
||
|
Rental properties in USA - Las Vegas project (Level 3)
|
Discounted cash flows
|
Discount rate
|
8.50%
|
(134)
|
141
|
(86)
|
91
|
|
Weighted average rental value per square meter (m2) per month, in
USD
|
USD 33
|
301
|
(301)
|
200
|
(200)
|
||
|
Shopping Malls in Argentina (Level 3)
|
Discounted cash flows
|
Discount rate
|
9.79%
|
(5,046)
|
6,796
|
(3,948)
|
5,445
|
|
Growth rate
|
3.00%
|
3,104
|
(
2,307)
|
2,464
|
(1,794)
|
||
|
Inflation
|
(*)
|
4,035
|
(
3,643)
|
2,684
|
(2,425)
|
||
|
Devaluation
|
(*)
|
(6,554)
|
9,831
|
(4,703)
|
7,054
|
||
|
Plot of land in Argentina (Level 3)
|
Comparable with incidence adjustment
|
Value per square meter (m2)
|
9,200
|
64
|
65
|
18
|
(52)
|
|
% of incidence
|
3.00%
|
2,165
|
(2,167)
|
1,168
|
(1,202)
|
||
|
Properties under development in Israel (Level 3)
|
Estimated fair value of the investment property after completing
the construction
|
Weighted average construction cost per square meter (m2) in
NIS
|
5,787 NIS/m2
|
-
|
-
|
-
|
-
|
|
Annual weighted average discount rate
|
7.00% a 9.00%
|
(377)
|
377
|
(437)
|
437
|
||
|
|
Buildings and facilities
|
Machinery and equipment
|
Communication networks
|
Others(i)
|
Total
|
|
Balance at June 30, 2016
|
|
|
|
|
|
|
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
|
13,273
|
2,813
|
5,410
|
2,553
|
24,049
|
|
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
|
|
Additions
|
1,098
|
999
|
971
|
916
|
3,984
|
|
Disposals
|
(17
)
|
(24
)
|
(45
)
|
(9
)
|
(95
)
|
|
Deconsolidation
(see Note 4.G.)
|
(22,744
)
|
(5,941
)
|
-
|
(316
)
|
(29,001
)
|
|
Impairment
/ recovery
|
(69
)
|
-
|
-
|
-
|
(69
)
|
|
Assets
incorporated by business combination (iii)
|
104
|
113
|
-
|
-
|
217
|
|
Cumulative
translation adjustment
|
9,057
|
2,418
|
3,827
|
1,030
|
16,332
|
|
Transfers
to investment properties
|
(1,568
)
|
-
|
-
|
-
|
(1,568
)
|
|
Depreciation
charges (ii)
|
(903
)
|
(713
)
|
(1,297
)
|
(597
)
|
(3,510
)
|
|
Balance at June 30, 2018
|
1,113
|
314
|
9,618
|
2,358
|
13,403
|
|
Costs
|
1,809
|
489
|
14,975
|
4,093
|
21,366
|
|
Accumulated
depreciation
|
(696
)
|
(175
)
|
(5,357
)
|
(1,735
)
|
(7,963
)
|
|
Net book amount at June 30, 2018
|
1,113
|
314
|
9,618
|
2,358
|
13,403
|
|
|
Completed properties
|
Properties under development (i)
|
Undeveloped sites
|
Total
|
|
At June 30, 2016
|
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
from intangible assets
|
13
|
-
|
-
|
13
|
|
Transfers
from investment properties
|
-
|
-
|
14
|
14
|
|
Disposals
|
(703
)
|
(714
)
|
-
|
(1,417
)
|
|
At June 30, 2017
|
801
|
3,972
|
1,008
|
5,781
|
|
Additions
|
14
|
1,683
|
173
|
1,870
|
|
Financial
costs capitalized
|
-
|
11
|
-
|
11
|
|
Cumulative
translation adjustment
|
866
|
2,207
|
576
|
3,649
|
|
Transfers
|
1,435
|
(1,332
)
|
(103
)
|
-
|
|
Transfers
from intangible assets
|
9
|
-
|
-
|
9
|
|
Transfers
from investment properties
|
-
|
(353
)
|
-
|
(353
)
|
|
Disposals
|
(516
)
|
(1,162
)
|
(39
)
|
(1,717
)
|
|
At June 30, 2018
|
2,609
|
5,026
|
1,615
|
9,250
|
|
|
June 30, 2018
|
June 30, 2017
|
|
Non-current
|
6,018
|
4,532
|
|
Current
|
3,232
|
1,249
|
|
Total
|
9,250
|
5,781
|
|
|
Goodwill (v)
|
Trademarks
|
Licenses
|
Customer relations
|
Information systems and software
|
Contracts and others(ii) (iii)
|
Total
|
|
Balance at June 30, 2016
|
|
|
|
|
|
|
|
|
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
|
2,214
|
3,355
|
759
|
3,219
|
948
|
1,268
|
11,763
|
|
Additions
|
-
|
-
|
-
|
-
|
582
|
30
|
612
|
|
Disposals
|
-
|
-
|
-
|
-
|
-
|
(52
)
|
(52
)
|
|
Out-of-year
adjustments (Note 2.30)
|
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 (i)
|
-
|
(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
|
|
Additions
|
-
|
-
|
-
|
-
|
567
|
80
|
647
|
|
Transfers
to trading properties
|
-
|
-
|
-
|
-
|
-
|
(9
)
|
(9
)
|
|
Assets
incorporated by business combination (iv)
|
994
|
-
|
-
|
-
|
-
|
15
|
1,009
|
|
Deconsolidation
(see Note 4.G.)
|
(2,666
)
|
(3,393
)
|
-
|
(442
)
|
(497
)
|
(110
)
|
(7,108
)
|
|
Cumulative
translation adjustment
|
1,980
|
2,561
|
470
|
1,126
|
823
|
410
|
7,370
|
|
Amortization
charges (i)
|
-
|
(45
)
|
(86
)
|
(945
)
|
(528
)
|
(395
)
|
(1,999
)
|
|
Balance at June 30, 2018
|
3,086
|
3,077
|
1,176
|
2,301
|
1,654
|
1,003
|
12,297
|
|
Costs
|
3,086
|
3,274
|
1,657
|
6,933
|
3,281
|
2,695
|
20,926
|
|
Accumulated
amortization
|
-
|
(197
)
|
(481
)
|
(4,632
)
|
(1,627
)
|
(1,692
)
|
(8,629
)
|
|
Net book amount at June 30, 2018
|
3,086
|
3,077
|
1,176
|
2,301
|
1,654
|
1,003
|
12,297
|
|
|
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, 2018
|
|
|
|
|
|
|
|
|
Assets as per Statement of Financial Position
|
|
|
|
|
|
|
|
|
Trade
and other receivables (excluding the allowance for doubtful
accounts and other receivables)
|
18,648
|
-
|
-
|
-
|
18,648
|
5,246
|
23,894
|
|
Investments
in financial assets:
|
|
|
|
|
|
|
|
|
-
Public companies’ securities
|
-
|
-
|
-
|
135
|
135
|
-
|
135
|
|
-
Private companies’ securities
|
-
|
-
|
-
|
1,168
|
1,168
|
-
|
1,168
|
|
-
Deposits
|
1,397
|
-
|
-
|
-
|
1,397
|
-
|
1,397
|
|
-
Bonds
|
10
|
-
|
505
|
-
|
515
|
-
|
515
|
|
-
Others
|
-
|
-
|
-
|
793
|
793
|
-
|
793
|
|
-
Investments in financial assets with quotation
|
-
|
23,198
|
-
|
-
|
23,198
|
-
|
23,198
|
|
Derivative
financial instruments:
|
|
|
|
|
|
|
|
|
-
Foreign-currency future contracts
|
-
|
-
|
71
|
-
|
71
|
-
|
71
|
|
-
Others
|
-
|
-
|
16
|
-
|
16
|
-
|
16
|
|
Restricted
assets (ii)
|
6,289
|
-
|
-
|
-
|
6,289
|
-
|
6,289
|
|
Financial
assets held for sale:
|
|
|
|
|
|
|
|
|
-
Clal
|
-
|
12,254
|
-
|
-
|
12,254
|
-
|
12,254
|
|
Cash
and cash equivalents:
|
|
|
|
|
|
|
|
|
-
Cash at bank and on hand
|
6,452
|
-
|
-
|
-
|
6,452
|
-
|
6,452
|
|
-
Short-term investments
|
28,334
|
2,531
|
-
|
-
|
30,865
|
-
|
30,865
|
|
Total assets
|
61,130
|
37,983
|
592
|
2,096
|
101,801
|
5,246
|
107,047
|
|
|
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, 2018
|
|
|
|
|
|
|
|
|
Liabilities as per Statement of Financial Position
|
|
|
|
|
|
|
|
|
Trade
and other payables
|
10,265
|
-
|
-
|
-
|
10,265
|
7,836
|
18,101
|
|
Borrowings
(excluding finance leases)
|
206,617
|
-
|
-
|
-
|
206,617
|
-
|
206,617
|
|
Derivative
financial instruments:
|
|
|
|
|
|
|
|
|
-
Foreign-currency future contracts
|
-
|
-
|
8
|
-
|
8
|
-
|
8
|
|
-
Swaps
|
-
|
-
|
47
|
-
|
47
|
-
|
47
|
|
-
Others
|
-
|
8
|
-
|
24
|
32
|
-
|
32
|
|
-
Forwards
|
-
|
-
|
118
|
-
|
118
|
-
|
118
|
|
Total liabilities
|
216,882
|
8
|
173
|
24
|
217,087
|
7,836
|
224,923
|
|
|
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 Statements of Financial Position
|
|
|
|
|
|
|
|
|
Trade
and other receivables (excluding the allowance for doubtful
accounts and other receivables)
|
18,731
|
-
|
-
|
-
|
18,731
|
3,819
|
22,550
|
|
Investments
in financial assets:
|
|
|
|
|
|
|
|
|
-
Public companies’ securities
|
-
|
-
|
-
|
82
|
82
|
-
|
82
|
|
-
Private companies’ securities
|
-
|
-
|
-
|
964
|
964
|
-
|
964
|
|
-
Deposits
|
1,235
|
-
|
-
|
-
|
1,235
|
-
|
1,235
|
|
-
Bonds
|
-
|
-
|
425
|
-
|
425
|
-
|
425
|
|
-
Investments in financial assets with quotation
|
-
|
11,017
|
-
|
-
|
11,017
|
-
|
11,017
|
|
Derivative
financial instruments:
|
|
|
|
|
|
|
|
|
-
Warrants
|
-
|
-
|
26
|
-
|
26
|
-
|
26
|
|
-
Foreign-currency future contracts
|
-
|
-
|
27
|
-
|
27
|
-
|
27
|
|
-
Swaps
|
-
|
-
|
29
|
-
|
29
|
-
|
29
|
|
Restricted
assets (ii)
|
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
|
43,959
|
21,394
|
507
|
1,046
|
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)
|
129,411
|
-
|
-
|
-
|
129,411
|
-
|
129,411
|
|
Derivative
financial instruments:
|
|
|
|
|
|
|
|
|
-
Foreign-currency future contracts
|
-
|
-
|
5
|
-
|
5
|
-
|
5
|
|
-
Forwards
|
-
|
5
|
152
|
10
|
167
|
-
|
167
|
|
Total liabilities
|
145,577
|
5
|
157
|
10
|
145,749
|
7,713
|
153,462
|
|
|
As
of June 30, 2018
|
As
of June 30, 2017
|
||||
|
|
Gross amounts recognized
|
Gross amounts offset
|
Net
amount presented
|
Gross amounts recognized
|
Gross amounts offset
|
Net
amount presented
|
|
Financial
assets
|
|
|
|
|
|
|
|
Trade and other
receivables (excluding the allowance for doubtful accounts and
other receivables)
|
19,523
|
(875
)
|
18,648
|
19,602
|
(871
)
|
18,731
|
|
Financial
liabilities
|
|
|
|
|
|
|
|
Trade and other
payables
|
11,140
|
(875
)
|
10,265
|
17,037
|
(871
)
|
16,166
|
|
|
Financial assets / liabilities at amortized cost
|
Financial assets / liabilities at fair value through profit or
loss
|
Total
|
|
June 30, 2018
|
|
|
|
|
Interest
income
|
740
|
-
|
740
|
|
Interest
expense
|
(7,745
)
|
-
|
(7,745
)
|
|
Foreign
exchange (losses) / gains, net
|
(9,864
)
|
-
|
(9,864
)
|
|
Dividend
income
|
40
|
42
|
82
|
|
Loss
on debt swap
|
(2,228
)
|
-
|
(2,228
)
|
|
Capitalized
finance costs
|
74
|
-
|
74
|
|
Fair
value gain on financial assets at fair value through profit or loss
(i)
|
-
|
426
|
426
|
|
(Loss)
/ Gain on derivative financial instruments, net
|
1
|
169
|
170
|
|
Other
finance costs
|
(356
)
|
-
|
(356
)
|
|
Net (loss) / income (i)
|
(19,338
)
|
637
|
(18,701
)
|
|
|
Financial assets / liabilities at amortized cost
|
Financial assets / liabilities at fair value through profit or
loss
|
Total
|
|
June 30, 2017
|
|
|
|
|
Interest
income
|
704
|
-
|
704
|
|
Interest
expense
|
(6,092
)
|
-
|
(6,092
)
|
|
Foreign
exchange (losses) / gains, net
|
(1,079
)
|
4
|
(1,075
)
|
|
Finance
cost charged
|
3
|
-
|
3
|
|
Dividend
income
|
33
|
35
|
68
|
|
Fair
value gain on financial assets at fair value through profit or
loss
|
-
|
2,928
|
2,928
|
|
(Loss)
/ Gain on derivative financial instruments, net
|
(46
)
|
158
|
112
|
|
Other
finance costs
|
(743
)
|
-
|
(743
)
|
|
Net (loss) / income (i)
|
(7,220
)
|
3,125
|
(4,095
)
|
|
|
Financial assets / liabilities at amortized cost
|
Financial assets / liabilities at fair value through profit or
loss
|
Total
|
|
June 30, 2016
|
|
|
|
|
Interest
income
|
619
|
-
|
619
|
|
Interest
expense
|
(2,307
)
|
(23
)
|
(2,330
)
|
|
Foreign
exchange (losses) / gains, net
|
(2,053
)
|
6
|
(2,047
)
|
|
Dividend
income
|
-
|
72
|
72
|
|
Fair
value gain on financial assets at fair value through profit or
loss
|
-
|
(1,445
)
|
(1,445
)
|
|
(Loss)
/ Gain on derivative financial instruments, net
|
-
|
927
|
927
|
|
Other
finance costs
|
(515
)
|
(106
)
|
(621
)
|
|
Fair
value loss on associates (ii)
|
-
|
79
|
79
|
|
Net (loss) / income (i)
|
(4,256
)
|
(490
)
|
(4,746
)
|
|
Description
|
Pricing model / method
|
Parameters
|
Fair value hierarchy
|
Range
|
|
Trade
and other receivables -. Cellcom
|
Discounted
cash flows
|
Discount
interest rate.
|
Level
3
|
3.3
|
|
Interest
rate swaps
|
Cash
flows - Theoretical price
|
Interest
rate futures contracts and cash flows
|
Level
2
|
-
|
|
Preferred
shares of Condor
|
Binomial
tree – Theoretical price I
|
Underlying
asset price (Market price); share price volatility (historical) and
market interest rate (Libor rate curve).
|
Level
3
|
Underlying
asset price 1.8 to 2.2
Share
price volatility 58% to 78%
Market
interest-rate 1.7% to 2.1%
|
|
Promissory
note
|
Discounted
cash flows - Theoretical price
|
Market
interest-rate (Libor rate curve)
|
Level
3
|
Market
interest-rate 1.8% to 2.2%
|
|
Warrants
of Condor
|
Black-Scholes
– Theoretical price
|
Underlying
asset price (Market price); share price volatility (historical) and
market interest rate (Libor rate curve).
|
Level
2
|
Underlying
asset price 1.8 to 1.7
Share
price volatility 58% to 78%
Market
interest-rate 1.7% to 2.1%
|
|
TGLT
Non-convertible Notes
|
Black-Scholes
– Theoretical price
|
Underlying
asset price (Market price); share price volatility (historical) and
market interest rate.
|
Level
3
|
Underlying
asset price 8 to 12
Share
price volatility 50% to 70%
Market
interest-rate 8% to 9%
|
|
Call
option of Arcos
|
Discounted
cash flows
|
Projected
revenues and discounting rate.
|
Level
3
|
-
|
|
Investments
in financial assets - Other private companies’ securities
(*)
|
Cash
flow / NAV - Theoretical price
|
Projected revenue
discounted at the discount rate
The value is
calculated in accordance with shares in the equity funds on the
basis of their Financial Statements, based on fair value or
investments assessments.
|
Level
3
|
1 - 3.5
|
|
Investments
in financial assets - Others
|
Discounted
cash flows - Theoretical price
|
Projected revenue
discounted at the discount rate
The value is
calculated in accordance with shares in the equity funds on the
basis of their Financial Statements, based on fair value or
investment assessments.
|
Level
3
|
1 - 3.5
|
|
Derivative
financial instruments - Forwards
|
Theoretical
price
|
Underlying
asset price and volatility
|
Level 2 and
3
|
-
|
|
|
Investments in financial assets - Public companies’
Securities
|
Derivative financial instruments - Forwards
|
Investments in financial assets - Private companies’
Securities
|
Investment in financial assets - Others
|
Loans - non-recourse loan
|
Total
|
|
Balances at June 30, 2016
|
499
|
-
|
1,324
|
140
|
(10,999
)
|
(9,036
)
|
|
Additions
and acquisitions
|
65
|
(8
)
|
44
|
-
|
-
|
101
|
|
Cumulative
translation adjustment
|
21
|
(2
)
|
169
|
6
|
242
|
436
|
|
Reclassification
to liabilities held for sale (Note 4)
|
-
|
-
|
-
|
-
|
11,272
|
11,272
|
|
Write
off
|
(702
)
|
66
|
-
|
(146
)
|
-
|
(782
)
|
|
Gain
/ (loss) for the year (i)
|
199
|
(66
)
|
(573
)
|
-
|
(515
)
|
(955
)
|
|
Balances at June 30, 2017
|
82
|
(10
)
|
964
|
-
|
-
|
1,036
|
|
Additions
and acquisitions
|
-
|
-
|
34
|
526
|
-
|
560
|
|
Transfer
to level 1 (ii)
|
-
|
-
|
(100
)
|
-
|
-
|
(100
)
|
|
Transfer
to current trade and other receivables
|
-
|
-
|
-
|
-
|
-
|
-
|
|
Cumulative
translation adjustment
|
-
|
(14
)
|
489
|
78
|
-
|
553
|
|
Deconsolidation
(see Note 4.G.)
|
-
|
-
|
(126
)
|
-
|
-
|
(126
)
|
|
Write
off
|
(67
)
|
-
|
-
|
-
|
-
|
(67
)
|
|
Gain
/ (loss) for the year (i)
|
120
|
-
|
(93
)
|
189
|
-
|
216
|
|
Balances at June 30, 2018
|
135
|
(24
)
|
1,168
|
793
|
-
|
2,072
|
|
|
Total as of June 30, 2018
|
Total as of June 30, 2017
|
|
Sale,
leases and services receivables
|
15,728
|
16,127
|
|
Less:
Allowance for doubtful accounts
|
(805
)
|
(312
)
|
|
Total trade receivables
|
14,923
|
15,815
|
|
Prepaid
expenses
|
3,734
|
2,532
|
|
Borrowings,
deposits and other debit balances
|
2,289
|
2,378
|
|
Advances
to suppliers
|
733
|
825
|
|
Tax
credits
|
355
|
216
|
|
Others
|
1,055
|
472
|
|
Total other receivables
|
8,166
|
6,423
|
|
Total trade and other receivables
|
23,089
|
22,238
|
|
Non-current
|
8,142
|
4,974
|
|
Current
|
14,947
|
17,264
|
|
Total
|
23,089
|
22,238
|
|
|
June 30, 2018
|
June 30, 2017
|
|
Beginning of the year
|
312
|
173
|
|
Additions
(i)
|
315
|
234
|
|
Recoveries
|
(28
)
|
(11
)
|
|
Cumulative
translation adjustment
|
622
|
182
|
|
Deconsolidation
(see Note 4.G.)
|
(142
)
|
-
|
|
Used
during the year
|
(274
)
|
(266
)
|
|
End of the year
|
805
|
312
|
|
|
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
|
|
Leases
and services
|
280
|
42
|
92
|
1,094
|
200
|
1,708
|
10.86
%
|
(79
)
|
|
Hotel
services
|
782
|
-
|
237
|
68
|
502
|
1,589
|
10.10
%
|
-
|
|
Consumer
financing
|
-
|
-
|
-
|
-
|
16
|
16
|
0.10
%
|
-
|
|
Sale
of properties and developments
|
10
|
1
|
25
|
7
|
-
|
43
|
0.27
%
|
-
|
|
Sale
of communication equipment
|
-
|
-
|
-
|
5,184
|
-
|
5,184
|
32.96
%
|
-
|
|
Telecommunication
services
|
-
|
-
|
-
|
7,101
|
87
|
7,188
|
45.70
%
|
(190
)
|
|
Total as of June 30, 2018
|
1,072
|
43
|
354
|
13,454
|
805
|
15,728
|
100
%
|
(269
)
|
|
|
|
|
|
|
|
|
|
|
|
Leases
and services
|
104
|
26
|
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
|
-
|
-
|
2,156
|
2,719
|
-
|
4,875
|
30.23
%
|
(168
)
|
|
Telecommunication
services
|
482
|
-
|
110
|
2,805
|
86
|
3,483
|
21.60
%
|
-
|
|
Sale
of products (supermarkets)
|
38
|
-
|
-
|
6,228
|
76
|
6,342
|
39.33
%
|
-
|
|
Total as of June 30, 2017
|
642
|
28
|
2,334
|
12,767
|
356
|
16,127
|
100
%
|
(208
)
|
|
|
Note
|
June 30, 2018
|
June 30, 2017
|
June 30, 2016
|
|
Profit
for the year
|
|
21,295
|
5,220
|
10,078
|
|
Profit
for the year from discontinued operations
|
|
(12,479
)
|
(4,093
)
|
(817
)
|
|
Adjustments
for
:
|
|
|
|
|
|
Income
tax
|
18
|
(124
)
|
2,766
|
6,325
|
|
Amortization
and depreciation
|
20
|
3,737
|
3,377
|
1,531
|
|
Loss
from disposal of property, plant and equipment
|
|
(4
)
|
35
|
(2
)
|
|
Net
gain from fair value adjustment of investment
properties
|
|
(22,605
)
|
(4,352
)
|
(17,549
)
|
|
Share-based
payments
|
|
23
|
72
|
41
|
|
(Recovery)
Charge for impairment of property, plant and equipment
|
|
-
|
(12
)
|
26
|
|
Expenses
from sale of investment properties
|
|
-
|
-
|
32
|
|
Derecognition
of intangible assets by TGLT agreement
|
|
-
|
28
|
-
|
|
Result
from business combinations
|
|
-
|
(8
)
|
-
|
|
Disposal
of disused investment properties
|
|
-
|
-
|
24
|
|
Gain
from disposal of associates
|
|
(311
)
|
-
|
(4
)
|
|
Financial
results, net
|
|
19,334
|
4,052
|
5,036
|
|
Reversal
of cumulative translation adjustment
|
|
-
|
(41
)
|
(100
)
|
|
Provisions
and allowances
|
|
372
|
113
|
191
|
|
Share
of loss / (profit) of associates and joint ventures
|
7
|
721
|
(106
)
|
(508
)
|
|
Changes in operating assets and liabilities:
|
|
|
|
|
|
(Increase)
/ decrease in inventories
|
|
(21
)
|
51
|
16
|
|
Decrease
in trading properties
|
|
499
|
510
|
189
|
|
Increase
in trade and other receivables
|
|
(19
)
|
(986
)
|
(547
)
|
|
Increase
in trade and other payables
|
|
907
|
147
|
160
|
|
Increase
in salaries and social security liabilities
|
|
53
|
48
|
20
|
|
Decrease
in provisions
|
|
(202
)
|
(85
)
|
(127
)
|
|
Net cash generated by continuing operating activities before income
tax paid
|
|
11,176
|
6,736
|
4,015
|
|
Net
cash generated by discontinued operating activities before income
tax paid
|
|
4,144
|
3,280
|
892
|
|
Net cash generated by operating activities before income tax
paid
|
|
15,320
|
10,016
|
4,907
|
|
|
June 30, 2018
|
June 30, 2017
|
June 30, 2016
|
|
Investment
properties
|
(4,382
)
|
-
|
29,586
|
|
Property,
plant and equipment
|
(28,801
)
|
1,712
|
15,104
|
|
Trading
properties
|
-
|
-
|
2,656
|
|
Intangible
assets
|
(6,188
)
|
19
|
6,603
|
|
Investments
in associates and joint ventures
|
(365
)
|
(74
)
|
9,268
|
|
Deferred
income tax
|
-
|
53
|
(4,681
)
|
|
Trade
and other receivables
|
(11,905
)
|
591
|
9,713
|
|
Investment
in financial assets
|
(2,846
)
|
-
|
5,824
|
|
Derivative
financial instruments
|
(23
)
|
-
|
(54
)
|
|
Inventories
|
(5,896
)
|
-
|
1,919
|
|
Restricted
assets
|
(91
)
|
-
|
-
|
|
Group
of assets held for sale
|
-
|
-
|
91
|
|
Financial
assets held for sale
|
-
|
-
|
5,129
|
|
Trade
and other payables
|
22,933
|
(917
)
|
(19,749
)
|
|
Salaries
and social security liabilities
|
2,389
|
(148
)
|
-
|
|
Borrowings
|
21,050
|
(660
)
|
(60,306
)
|
|
Provisions
|
432
|
2
|
(969
)
|
|
Income
tax and MPIT liabilities
|
7
|
1
|
(267
)
|
|
Deferred
income tax liabilities
|
2,796
|
-
|
-
|
|
Employee
benefits
|
1,254
|
(47
)
|
(405
)
|
|
Net amount of non-cash assets incorporated / held for
sale
|
(9,636
)
|
532
|
(538
)
|
|
Cash
and cash equivalents
|
(5,554
)
|
150
|
-
|
|
Non-controlling
interest
|
7,329
|
40
|
(8,630
)
|
|
Goodwill
|
74
|
(26
)
|
1,391
|
|
Net amount of assets incorporated / held for sale
|
(7,787
)
|
696
|
(7,777
)
|
|
Interest
held before acquisition
|
-
|
67
|
-
|
|
Seller
financing
|
(38
)
|
-
|
-
|
|
Cash
and cash equivalents incorporated / held for sale
|
-
|
(150
)
|
9,193
|
|
Net (outflow) inflow of cash and cash equivalents / assets and
liabilities held for sale
|
(7,825
)
|
613
|
1,416
|
|
|
June 30, 2018
|
June 30, 2017
|
June 30, 2016
|
|
Decrease
in investments in associates and joint ventures through a decrease
in borrowings
|
199
|
9
|
9
|
|
Dividends
distribution to non-controlling shareholders not yet
paid
|
1,529
|
64
|
64
|
|
Increase
in investments in associates and joint ventures through a decrease
in trade and other receivables
|
-
|
49
|
-
|
|
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
|
4
|
702
|
-
|
|
Increase
in derivative financial instruments through a decrease in
investments in financial assets
|
-
|
24
|
-
|
|
Payment
of dividends through an increase in trade and other
payables
|
8
|
-
|
-
|
|
Changes
in non-controlling interest through a decrease in trade and other
receivables
|
1,380
|
-
|
-
|
|
Increase
in property, plant and equipment through an increase of trade and
other payables
|
793
|
-
|
-
|
|
Increase
in property, plant and equipment through an increase of
borrowings
|
9
|
-
|
116
|
|
Increase
in investment properties through an increase in trade and other
payables
|
133
|
-
|
-
|
|
Increase
in trade and other receivables through an increase in
borrowings
|
109
|
-
|
-
|
|
Increase
in trading properties through an increase in
borrowings
|
2
|
-
|
-
|
|
Increase
in investment properties through an increase in
borrowings
|
27
|
-
|
-
|
|
Decrease
in investment in associates and joint ventures through dividends
receivables not yet paid
|
4
|
-
|
-
|
|
Decrease
in investment in associates and joint ventures through an increase
in assets held for sale
|
44
|
-
|
-
|
|
Increase
in financial operations through a decrease in investments in
associates and joint ventures
|
65
|
-
|
-
|
|
Decrease
in investment in associates and joint ventures through an increase
in trade and other receivables
|
7
|
-
|
-
|
|
Increase
in investment properties through a decrease in property, plant and
equipment
|
-
|
-
|
57
|
|
Increase
in investment properties through an increase in trading
properties
|
-
|
-
|
302
|
|
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
|
|
Increase
in non-controlling interest through a decrease in derivative
financial instruments
|
-
|
-
|
128
|
|
Increase
in trading properties through a decrease in investment
properties
|
10
|
-
|
317
|
|
Increase
in trading properties through an increase in trade and other
payables
|
62
|
-
|
-
|
|
Increase
in trading properties through a decrease in trade and other
receivables
|
31
|
-
|
-
|
|
Increase
in investment properties through a decrease in trading
properties
|
353
|
-
|
-
|
|
|
Total as of June 30, 2018
|
Total as of June 30, 2017
|
|
Trade
payables
|
9,688
|
14,793
|
|
Sales,
rental and services payments received in advance
|
3,572
|
4,339
|
|
Construction
obligations
|
1,475
|
1,226
|
|
Accrued
invoices
|
948
|
633
|
|
Deferred
income
|
37
|
73
|
|
Total trade payables
|
15,720
|
21,064
|
|
Dividends
payable to non-controlling shareholders
|
123
|
251
|
|
Tax
payables
|
325
|
510
|
|
Construction
obligations
|
521
|
343
|
|
Other
payables
|
1,412
|
1,711
|
|
Total other payables
|
2,381
|
2,815
|
|
Total trade and other payables
|
18,101
|
23,879
|
|
Non-current
|
3,484
|
3,040
|
|
Current
|
14,617
|
20,839
|
|
Total
|
18,101
|
23,879
|
|
|
Legal claims (i)
|
Investments in associates and joint ventures (ii)
|
Site dismantling and remediation(iii)
|
Onerous contracts(iv)
|
Other provisions(v)
|
Total
|
|
As of June 30, 2016
|
689
|
45
|
114
|
296
|
427
|
1,571
|
|
Additions
|
246
|
105
|
-
|
20
|
131
|
502
|
|
Incorporated
by business combination
|
2
|
-
|
-
|
-
|
-
|
2
|
|
Recovery
|
(104
)
|
(80
)
|
-
|
(135
)
|
-
|
(319
)
|
|
Used
during the year
|
(151
)
|
-
|
-
|
-
|
(68
)
|
(219
)
|
|
Currency
translation adjustment
|
139
|
2
|
26
|
39
|
90
|
296
|
|
As of June 30, 2017
|
821
|
72
|
140
|
220
|
580
|
1,833
|
|
Additions
|
299
|
2,380
|
10
|
5
|
-
|
2,694
|
|
Incorporated
by business combination
|
10
|
-
|
-
|
-
|
-
|
10
|
|
Recovery
|
(88
)
|
-
|
(48
)
|
(123
)
|
48
|
(211
)
|
|
Used
during the year
|
(202
)
|
-
|
-
|
-
|
-
|
(202
)
|
|
Deconsolidation
(see Note 4.G.)
|
(273
)
|
-
|
-
|
(174
)
|
-
|
(447
)
|
|
Currency
translation adjustment
|
461
|
-
|
61
|
73
|
330
|
925
|
|
As of June 30, 2018
|
1,028
|
2,452
|
163
|
1
|
958
|
4,602
|
|
|
June 30, 2018
|
June 30, 2017
|
|
Non-current
|
3,549
|
943
|
|
Current
|
1,053
|
890
|
|
Total
|
4,602
|
1,833
|
|
|
Total as of June 30, 2018
|
Total as of June 30, 2017
|
Fair value as of June 30, 2018
|
Fair value as of June 30, 2017
|
|
NCN
|
171,142
|
108,417
|
183,338
|
110,164
|
|
Bank
loans
|
31,244
|
12,012
|
31,837
|
12,048
|
|
Non-recourse
loans
|
-
|
7,025
|
-
|
6,930
|
|
Bank
overdrafts
|
671
|
91
|
671
|
91
|
|
Other
borrowings (i)
|
3,576
|
1,870
|
4,761
|
1,828
|
|
Total borrowings
|
206,633
|
129,415
|
220,607
|
131,061
|
|
Non-current
|
181,046
|
109,489
|
|
|
|
Current
|
25,587
|
19,926
|
|
|
|
Total
(ii)
|
206,633
|
129,415
|
|
|
|
|
June 30, 2018
|
June 30, 2017
|
|
Share capital
|
|
|
|
Less
than 1 year
|
23,865
|
18,672
|
|
Between
1 and 2 years
|
25,722
|
14,352
|
|
Between
2 and 3 years
|
22,728
|
14,998
|
|
Between
3 and 4 years
|
18,887
|
11,918
|
|
Between
4 and 5 years
|
47,546
|
10,737
|
|
Later
than 5 years
|
66,054
|
57,438
|
|
|
204,802
|
128,115
|
|
Interest
|
|
|
|
Less
than 1 year
|
1,714
|
1,253
|
|
Between
1 and 2 years
|
30
|
4
|
|
Between
2 and 3 years
|
33
|
7
|
|
Between
3 and 4 years
|
5
|
19
|
|
Between
4 and 5 years
|
-
|
5
|
|
Later
than 5 years
|
33
|
8
|
|
|
1,815
|
1,296
|
|
Leases
|
16
|
4
|
|
|
206,633
|
129,415
|
|
|
June 30, 2018
|
|||
|
Rate per currency
|
Argentine Peso
|
Uruguayan Peso
|
New Israel Shekel
|
Total
|
|
Fixed rate:
|
|
|
|
|
|
Argentine
Peso
|
1,049
|
-
|
-
|
1,049
|
|
New
Israel Shekel
|
-
|
-
|
80,685
|
80,685
|
|
US
Dollar
|
23,228
|
372
|
12,273
|
35,873
|
|
Subtotal fixed-rate borrowings
|
24,277
|
372
|
92,958
|
117,607
|
|
Floating rate:
|
|
|
|
|
|
Argentine
Peso
|
1,154
|
-
|
-
|
1,154
|
|
New
Israel Shekel
|
-
|
-
|
86,214
|
86,214
|
|
US
Dollar
|
-
|
-
|
1,642
|
1,642
|
|
Subtotal floating-rate borrowings
|
1,154
|
-
|
87,856
|
89,010
|
|
Total borrowings as per analysis
|
25,431
|
372
|
180,814
|
206,617
|
|
Finance
leases obligations
|
16
|
-
|
-
|
16
|
|
Total borrowings as per Statement of Financial
Position
|
25,447
|
372
|
180,814
|
206,633
|
|
|
June 30, 2017
|
|||
|
Rate per currency
|
Argentine Peso
|
Uruguayan Peso
|
New Israel Shekel
|
Total
|
|
Fixed rate:
|
|
|
|
|
|
Argentine
Peso
|
79
|
-
|
-
|
79
|
|
New
Israel 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
Israel 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
|
|
|
|
|
|
|
Interest
|
|
|
|
|
Entity
|
Class
|
Issuance / expansion date
|
Amount in original currency
|
Maturity date
|
rate
|
Principal payment
|
Interest payment
|
|
|
IRSA
|
Class
VII
|
sep-16
|
384.2
|
9/9/2019
|
Badlar
+ 2.99% n.a
|
At
expiration
|
quarterly
|
|
|
IRSA
|
Class
VIII
|
sep-16
|
$
US 184.5
|
9/9/2019
|
7%
n.a.
|
At
expiration
|
quarterly
|
|
|
IRSA
CP
|
Class
IV
|
sep-17
|
US$
140
|
9/14/2020
|
5%
n.a.
|
At
expiration
|
quarterly
|
|
|
IDBD
|
SERIES
N
|
aug-16
|
NIS
325
|
12/29/2022
|
5.3%
e.a
|
At
expiration
|
quarterly
|
(1)
|
|
IDBD
|
SERIES
M
|
feb-17
|
NIS
1,060
|
11/28/2019
|
5.40%
n.a.
|
At
expiration
|
quarterly
|
|
|
IDBD
|
SERIES
N
|
jul-17
|
NIS
642.1
|
12/30/2022
|
5.3%
e.a
|
At
expiration
|
quarterly
|
(1)
|
|
IDBD
|
SERIES
N
|
nov-17
|
NIS
357
|
12/30/2022
|
5.3%
e.a
|
At
expiration
|
quarterly
|
(2)
|
|
DIC
|
SERIES
F
|
aug-16
|
NIS
360
|
12/31/2025
|
4.95%
e.a.
|
Annual
payments since 2017
|
annual
|
|
|
DIC
|
SERIES
F
|
apr-17
|
NIS
444
|
12/31/2025
|
4.95%
e.a.
|
Annual
payments since 2017
|
annual
|
|
|
DIC
|
SERIES
J
|
dec-17
|
NIS
762
|
12/30/2026
|
4.8%
e.a.
|
Annual
payments since 2021
|
biannual
|
(2)
|
|
PBC
|
SERIES
I
|
oct-16
|
NIS
102
|
6/29/2029
|
3.95%
e.a.
|
At
expiration
|
quarterly
|
|
|
PBC
|
SERIES
I
|
apr-17
|
NIS
431
|
6/29/2029
|
3.95%
e.a.
|
At
expiration
|
quarterly
|
|
|
PBC
|
SERIES
I
|
oct-17
|
NIS
497
|
6/29/2029
|
3.95%
e.a.
|
At
expiration
|
quarterly
|
|
|
PBC
|
SERIES
I
|
dec-17
|
NIS
496
|
6/29/2029
|
3.95%
e.a.
|
At
expiration
|
quarterly
|
(2)
|
|
Gav
- Yam
|
SERIES
F
|
apr-17
|
NIS
303
|
3/31/2026
|
4.75%
e.a.
|
Annual
payments since 2021
|
biannual
|
|
|
Gav
- Yam
|
SERIES
H
|
sep-17
|
NIS
424
|
6/30/2034
|
2.55%
e.a.
|
Annual
payments since 2019
|
biannual
|
|
|
Cellcom
|
SERIES
L
|
jan-18
|
NIS
401
|
1/5/2028
|
2.5%
e.a.
|
Annual
payments since 2023
|
annual
|
|
|
Shufersal
|
SERIES
E
|
jan-18
|
NIS
544
|
10/8/2028
|
4.3%
e.a.
|
Annual
payments since 2018
|
annual
|
|
|
Shufersal
|
SERIES
E
|
jan-18
|
NIS
544
|
10/8/2028
|
4.3%
e.a.
|
Annual
payments since 2018
|
annual
|
(2)'
|
|
|
June 30, 2018
|
June 30, 2017
|
|
Balance at the beginning of the year
|
129,415
|
112,936
|
|
Borrowings
|
17,853
|
26,596
|
|
Payment
of borrowings
|
(17,969
)
|
(17,780
)
|
|
Obtention
/ (payment) of short term loans, net
|
345
|
(862
)
|
|
Interests
paid
|
(6,999
)
|
(5,326
)
|
|
Deconsolidation
(see Note 4.G.)
|
(21,310
)
|
-
|
|
Accrued
interests
|
8,288
|
6,192
|
|
Changes
in fair value of third-party loans
|
114
|
-
|
|
Loans
received from associates and joint ventures, net
|
4
|
-
|
|
Cumulative
translation adjustment and exchange differences, net
|
96,892
|
7,659
|
|
Balance at the end of the year
|
206,633
|
129,415
|
|
|
June 30, 2018
|
June 30, 2017
|
June 30, 2016
|
|
Current
income tax
|
(425
)
|
(745
)
|
(567
)
|
|
Deferred
income tax
|
549
|
(2,021
)
|
(5,784
)
|
|
MPIT
|
-
|
-
|
26
|
|
Income tax from continuing operations
|
124
|
(2,766
)
|
(6,325
)
|
|
Tax jurisdiction
|
|
Income tax rate
|
|
Argentina
|
|
25% -
35%
|
|
Uruguay
|
|
0% -
25%
|
|
U.S.A.
|
|
0% -
45%
|
|
Bermudas
|
|
0%
|
|
Israel
|
|
23% -
24%
|
|
|
June 30, 2018
|
June 30, 2017
|
June 30, 2016
|
|
Loss from continuing operations at tax rate applicable in the
respective countries
|
(3,571
)
|
(1,963
)
|
(5,622
)
|
|
Permanent differences:
|
|
|
|
|
Share
of profit of associates and joint ventures
|
(71
)
|
130
|
(226
)
|
|
Unrecognized
tax loss carryforwards (i)
|
(1,557
)
|
(1,209
)
|
(169
)
|
|
Changes
in fair value of financial instruments (ii)
|
(346
)
|
434
|
-
|
|
Change
of tax rate (ii)
|
5,676
|
396
|
(450
)
|
|
Non-taxable
profit / (loss), non-deductible expenses and others
|
(7
)
|
(554
)
|
116
|
|
Income tax from continuing operations
|
124
|
(2,766
)
|
(6,351
)
|
|
MPIT
|
-
|
-
|
26
|
|
|
June 30, 2018
|
June 30, 2017
|
|
Deferred
income tax asset to be recovered after more than 12
months
|
5,865
|
5,577
|
|
Deferred
income tax asset to be recovered within 12 months
|
1,093
|
159
|
|
Deferred income tax assets
|
6,958
|
5,736
|
|
|
June 30, 2018
|
June 30, 2017
|
|
Deferred
income tax liability to be recovered after more than 12
months
|
(32,597
)
|
(19,027
)
|
|
Deferred
income tax liability to be recovered within 12 months
|
(178
)
|
(9,448
)
|
|
Deferred income tax liability
|
(32,775
)
|
(28,475
)
|
|
Deferred income tax assets (liabilities), net
|
(25,817
)
|
(22,739
)
|
|
|
06.30.17
|
Business combination and Assets held for sale (i)
|
Cumulative translation adjustment
|
Charged / (Credited) to the statements of income
|
Deconsolidation
|
06.30.18
|
|
Assets
|
|
|
|
|
|
|
|
Trade
and other payables
|
2,021
|
-
|
526
|
(591
)
|
-
|
1,956
|
|
Tax
loss carry-forwards
|
2,955
|
1
|
746
|
703
|
-
|
4,405
|
|
Others
|
760
|
-
|
523
|
(268
)
|
(418
)
|
597
|
|
Subtotal assets
|
5,736
|
1
|
1,795
|
(156
)
|
(418
)
|
6,958
|
|
Liabilities
|
-
|
-
|
-
|
-
|
-
|
-
|
|
Investment
properties and Property, plant and equipment
|
(24,176
)
|
(14
)
|
(6,640
)
|
(300
)
|
2,445
|
(28,685
)
|
|
Trading
properties
|
(99
)
|
-
|
(73
)
|
20
|
-
|
(152
)
|
|
Trade
and other receivables
|
(305
)
|
-
|
-
|
(81
)
|
-
|
(386
)
|
|
Investments
|
(9
)
|
-
|
1
|
(16
)
|
-
|
(24
)
|
|
Intangible
assets
|
(2,682
)
|
-
|
126
|
433
|
781
|
(1,342
)
|
|
Others
|
(1,204
)
|
-
|
(1,341
)
|
359
|
-
|
(2,186
)
|
|
Subtotal liabilities
|
(28,475
)
|
(14
)
|
(7,927
)
|
415
|
3,226
|
(32,775
)
|
|
Assets (Liabilities), net
|
(22,739
)
|
(13
)
|
(6,132
)
|
259
|
2,808
|
(25,817
)
|
|
|
06.30.16
|
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
)
|
|
Date
|
Total
|
|
2019
|
49
|
|
2020
|
35
|
|
2021
|
33
|
|
2022
|
9
|
|
2023
|
2,875
|
|
Do
not expire
|
1,404
|
|
Total
|
4,405
|
|
|
June 30, 2018
|
June 30, 2017
|
June 30, 2016
|
|
No
later than one year
|
2,173
|
2,901
|
3,860
|
|
Later
than one year and not later than five years
|
4,477
|
7,949
|
6,705
|
|
Later
than five years
|
655
|
1,869
|
2,127
|
|
|
7,305
|
12,719
|
12,692
|
|
|
June 30, 2018
|
June 30, 2017
|
June 30, 2016
|
|
No
later than one year
|
4,813
|
4,437
|
3,137
|
|
Later
than one year and not later than five years
|
22,371
|
12,451
|
13,361
|
|
Later
than five years
|
8,290
|
4,632
|
4,247
|
|
|
35,474
|
21,520
|
20,745
|
|
|
June 30, 2018
|
June 30, 2017
|
June 30, 2016
|
|
Income
from communication services
|
14,392
|
11,958
|
4,956
|
|
Rental
and services income
|
10,671
|
8,537
|
5,197
|
|
Sale
of communication equipment
|
4,955
|
4,006
|
1,844
|
|
Sale
of trading properties and developments
|
1,818
|
1,454
|
191
|
|
Revenue
from hotel operation and tourism services
|
1,040
|
766
|
557
|
|
Other
revenues
|
212
|
283
|
171
|
|
Total Group’s revenues
|
33,088
|
27,004
|
12,916
|
|
|
Costs
|
General and administrative expenses
|
Selling expenses
|
Total as of June 30, 2018
|
|
Cost
of sale of goods and services
|
5,219
|
-
|
-
|
5,219
|
|
Salaries,
social security costs and other personnel expenses
|
2,455
|
1,627
|
1,485
|
5,567
|
|
Depreciation
and amortization
|
2,250
|
575
|
912
|
3,737
|
|
Fees
and payments for services
|
1,830
|
859
|
66
|
2,755
|
|
Maintenance,
security, cleaning, repairs and others
|
1,689
|
146
|
96
|
1,931
|
|
Advertising
and other selling expenses
|
270
|
6
|
1,272
|
1,548
|
|
Taxes,
rates and contributions
|
328
|
81
|
196
|
605
|
|
Interconnection
and roaming expenses
|
2,066
|
-
|
-
|
2,066
|
|
Fees
to other operators
|
2,576
|
-
|
-
|
2,576
|
|
Director´s
fees
|
-
|
228
|
-
|
228
|
|
Leases
and service charges
|
52
|
5
|
133
|
190
|
|
Allowance
for doubtful accounts, net
|
-
|
-
|
269
|
269
|
|
Other
expenses
|
894
|
342
|
234
|
1,470
|
|
Total as of June 30, 2018
|
19,629
|
3,869
|
4,663
|
28,161
|
|
|
Costs
|
General and administrative expenses
|
Selling expenses
|
Total as of June 30, 2017
|
|
Cost
of sale of goods and services
|
4,269
|
4
|
-
|
4,273
|
|
Salaries,
social security costs and other personnel expenses
|
2,008
|
1,257
|
1,150
|
4,415
|
|
Depreciation
and amortization
|
1,804
|
520
|
1,053
|
3,377
|
|
Fees
and payments for services
|
1,704
|
671
|
48
|
2,423
|
|
Maintenance,
security, cleaning, repairs and others
|
1,444
|
86
|
3
|
1,533
|
|
Advertising
and other selling expenses
|
284
|
-
|
1,050
|
1,334
|
|
Taxes,
rates and contributions
|
232
|
23
|
168
|
423
|
|
Interconnection
and roaming expenses
|
1,711
|
-
|
-
|
1,711
|
|
Fees
to other operators
|
1,691
|
-
|
-
|
1,691
|
|
Director´s
fees
|
-
|
180
|
-
|
180
|
|
Leases
and service charges
|
82
|
18
|
5
|
105
|
|
Allowance
for doubtful accounts, net
|
-
|
-
|
204
|
204
|
|
Other
expenses
|
804
|
460
|
326
|
1,590
|
|
Total as of June 30, 2017
|
16,033
|
3,219
|
4,007
|
23,259
|
|
|
Costs
|
General and administrative expenses
|
Selling expenses
|
Total as of June 30, 2016
|
|
Cost
of sale of goods and services
|
1,557
|
-
|
-
|
1,557
|
|
Salaries,
social security costs and other personnel expenses
|
1,202
|
552
|
502
|
2,256
|
|
Depreciation
and amortization
|
738
|
256
|
538
|
1,532
|
|
Fees
and payments for services
|
706
|
396
|
37
|
1,139
|
|
Maintenance,
security, cleaning, repairs and others
|
664
|
59
|
3
|
726
|
|
Advertising
and other selling expenses
|
282
|
-
|
472
|
754
|
|
Taxes,
rates and contributions
|
223
|
14
|
150
|
387
|
|
Interconnection
and roaming expenses
|
-
|
157
|
-
|
157
|
|
Leases
and service charges
|
50
|
2
|
-
|
52
|
|
Allowance
for doubtful accounts, net
|
-
|
62
|
8
|
70
|
|
Other
expenses
|
1,614
|
141
|
132
|
1,887
|
|
Total as of June 30, 2016
|
7,036
|
1,639
|
1,842
|
10,517
|
|
|
Total as of June 30, 2018
|
Total as of June 30, 2017
|
|
Inventories
at the beginning of the year (*)
|
10,041
|
8,216
|
|
Purchases
and expenses
|
69,910
|
54,426
|
|
Capitalized
finance costs
|
11
|
-
|
|
Cumulative
translation adjustment
|
5,874
|
2,687
|
|
Transfers
|
9
|
27
|
|
Deconsolidation
(Note 4.G)
|
(6,276
)
|
-
|
|
Transfers
to investment properties
|
(353
)
|
-
|
|
Incorporated
by business combination
|
380
|
-
|
|
Inventories
at the end of the year (*)
|
(9,880
)
|
(10,041
)
|
|
Total costs
|
69,716
|
55,315
|
|
|
Total as of June 30, 2018
|
Total as of June 30, 2017
|
|
Real
estate
|
9,275
|
5,804
|
|
Supermarkets
|
-
|
3,873
|
|
Telecommunications
|
592
|
320
|
|
Others
|
13
|
44
|
|
Total inventories at the end of the year (*)
|
9,880
|
10,041
|
|
|
June 30, 2018
|
June 30, 2017
|
June 30, 2016
|
|
Gain
from disposal of an associate (1)
|
311
|
-
|
-
|
|
Donations
|
(67
)
|
(123
)
|
(58
)
|
|
Lawsuits
and other contingencies (2)
|
406
|
(22
)
|
14
|
|
Currency
translation adjustment reversal (3)
|
-
|
41
|
100
|
|
Others
|
(68
)
|
(102
)
|
(88
)
|
|
Total other operating results, net
|
582
|
(206
)
|
(32
)
|
|
|
June 30, 2018
|
June 30, 2017
|
June 30, 2016
|
|
Finance
income:
|
|
|
|
|
-
Interest income
|
740
|
704
|
619
|
|
-
Foreign exchange gain
|
939
|
165
|
573
|
|
-
Dividends income
|
82
|
68
|
72
|
|
Total finance income
|
1,761
|
937
|
1,264
|
|
Finance
costs:
|
|
|
|
|
-
Interest expenses
|
(7,745
)
|
(6,092
)
|
(2,330
)
|
|
-
Loss on debt swap (Note 19)
|
(2,228
)
|
-
|
-
|
|
-
Foreign exchange loss
|
(10,803
)
|
(1,240
)
|
(2,620
)
|
|
-
Other finance costs
|
(356
)
|
(743
)
|
(621
)
|
|
Subtotal finance costs
|
(21,132
)
|
(8,075
)
|
(5,571
)
|
|
Capitalized
finance costs
|
74
|
3
|
-
|
|
Total finance costs
|
(21,058
)
|
(8,072
)
|
(5,571
)
|
|
Other
financial results:
|
|
|
|
|
-
Fair value gain of financial assets and liabilities at fair value
through profit or loss, net
|
426
|
2,928
|
(1,445
)
|
|
-
Gain on derivative financial instruments, net
|
170
|
112
|
927
|
|
Total other financial results
|
596
|
3,040
|
(518
)
|
|
Total financial results, net
|
(18,701
)
|
(4,095
)
|
(4,825
)
|
|
|
June 30, 2018
|
June 30, 2017
|
June 30, 2016
|
|
Profit
for the year of continuing operations attributable to equity
holders of the parent
|
5,278
|
1,383
|
8,635
|
|
Profit
for the year of discontinued operations attributable to equity
holders of the parent
|
9,725
|
1,647
|
338
|
|
Profit
for the year attributable to equity holders of the
parent
|
15,003
|
3,030
|
8,973
|
|
Weighted
average number of ordinary shares outstanding
|
575
|
575
|
575
|
|
Basic earnings per share
|
26.09
|
5.27
|
15.61
|
|
|
June 30, 2018
|
June 30, 2017
|
June 30, 2016
|
|
Profit
for the year of continuing operations attributable to equity
holders of the parent
|
5,278
|
1,383
|
8,635
|
|
Profit
for the year of discontinued operations attributable to equity
holders of the parent
|
9,725
|
1,647
|
338
|
|
Profit
for the year per share attributable to equity holders of the
parent
|
15,003
|
3,030
|
8,973
|
|
Weighted
average number of ordinary shares outstanding
|
579
|
579
|
579
|
|
Diluted earnings per share
|
25.91
|
5.23
|
15.50
|
|
|
June 30, 2018
|
June 30, 2017
|
June 30, 2016
|
|
At the beginning
|
3,507,947
|
3,619,599
|
4,439,507
|
|
Additions
|
-
|
-
|
-
|
|
Disposals
|
-
|
(10,169
)
|
(117,367
)
|
|
Granted
|
(160,746
)
|
(101,483
)
|
(702,541
)
|
|
At the end
|
3,347,201
|
3,507,947
|
3,619,599
|
|
|
DIC
|
Cellcom
|
|
Exercise price
range of outstanding options
|
NIS
2.92-8
|
NIS
25.65-51.48
|
|
Average price of
outstanding options
|
NIS
6.46
|
NIS
28.3
|
|
Amount of
outstanding options
|
4,745,090
|
918,665
|
|
Average remaining
useful life
|
4.75
years
|
1.61
years
|
|
|
June 30, 2018
|
June 30, 2017
|
June 30, 2016
|
|
Present
value of unfunded obligations
|
316
|
673
|
572
|
|
Present
value of funded obligations
|
371
|
1,789
|
1,070
|
|
Total present value of defined benefits obligations
(post-employment)
|
687
|
2,462
|
1,642
|
|
Fair
value of plan assets
|
(592
)
|
(1,703
)
|
(1,101
)
|
|
Recognized liability for defined benefits obligations
|
95
|
759
|
541
|
|
Liability
for other long-term benefits
|
15
|
4
|
148
|
|
Total recognized liabilities
|
110
|
763
|
689
|
|
Assets
designed for payment of employee benefits
|
-
|
-
|
(4
)
|
|
Net position from employee benefits
|
110
|
763
|
685
|
|
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
|
|
Arnaldo
Jawerbaum
|
08/13/1966
|
Investment
Manager
|
2017
|
|
Matías
I. Gaivironsky
|
02/23/1976
|
Administrative
and Financial Manager
|
2011
|
|
Nombre
|
Fecha de Nacimiento
|
Posición
|
Posición actual desde
|
|
Sholem
Lapidot
|
22/10/1979
|
General
Manager
|
2016
|
|
Gil
Kotler
|
10/04/1966
|
Financial
Manager
|
2016
|
|
Aaron
Kaufman
|
03/03/1970
|
Vice
president and General Assessor
|
2016
|
|
Item
|
June 30, 2018
|
June 30, 2017
|
|
Trade
and other receivables
|
748
|
1,434
|
|
Investments
in financial assets
|
343
|
324
|
|
Trade
and other payables
|
(191
)
|
(172
)
|
|
Borrowings
|
(10
)
|
(11
)
|
|
Total
|
890
|
1,575
|
|
Related company
|
June 30, 2018
|
June 30, 2017
|
Description of transaction
|
Item
|
|
Manibil
S.A.
|
72
|
84
|
Contributions
in advance
|
Trade
and other receivables
|
|
New
Lipstick LLC
|
585
|
-
|
Loans
granted
|
Trade
and other receivables
|
|
|
7
|
-
|
Reimbursement
of expenses receivables
|
Trade
and other receivables
|
|
Condor
|
-
|
8
|
Dividends
receivables
|
Trade
and other receivables
|
|
|
135
|
82
|
Public
companies securities
|
Investments
in financial assets
|
|
LRSA
|
29
|
29
|
Leases
and/or rights of use
|
Trade
and other receivables
|
|
|
(1
)
|
-
|
Reimbursement
of expenses not yet paid
|
Trade
and other payables
|
|
|
7
|
-
|
Dividends
receivables
|
Trade
and other receivables
|
|
Other
associates and joint ventures
|
-
|
-
|
Loans
granted
|
Trade
and other receivables
|
|
|
1
|
8
|
Reimbursement
of expenses receivables
|
Trade
and other receivables
|
|
|
-
|
(5
)
|
Commissions
|
Trade
and other payables
|
|
|
(10
)
|
(11
)
|
Loans
received
|
Borrowings
|
|
|
(1
)
|
-
|
Leases
and/or rights of use not yet paid
|
Trade
and other payables
|
|
|
4
|
3
|
Leases
and/or rights of use receivables
|
Trade
and other receivables
|
|
|
1
|
5
|
Management
fees receivables
|
Trade
and other receivables
|
|
|
7
|
-
|
Loans
granted
|
Trade
and other receivables
|
|
|
-
|
(1
)
|
Advertising
spaces not yet paid
|
Trade
and other payables
|
|
|
-
|
1
|
Share-based
payments
|
Trade
and other receivables
|
|
|
1
|
-
|
Long-term
incentive plan
|
Trade
and other receivables
|
|
|
(1
)
|
(1
)
|
Reimbursement
of expenses not yet paid
|
Trade
and other payables
|
|
Total associates and joint ventures
|
836
|
202
|
|
|
|
Cresud
|
(16
)
|
(36
)
|
Reimbursement
of expenses not yet paid
|
Trade
and other payables
|
|
|
(56
)
|
(22
)
|
Corporate
services not yet paid
|
Trade
and other payables
|
|
|
208
|
242
|
NCN
|
Investments
in financial assets
|
|
|
-
|
5
|
Leases
and/or rights of use receivables
|
Trade
and other receivables
|
|
|
(2
)
|
-
|
Leases
and/or rights of use not yet paid
|
Trade
and other payables
|
|
|
(22
)
|
-
|
Management
fee
|
Trade
and other payables
|
|
|
(3
)
|
-
|
Share-based
payments
|
Trade
and other payables
|
|
|
-
|
(1
)
|
Long-term
incentive plan
|
Trade
and other payables
|
|
Total parent company
|
109
|
188
|
|
|
|
IFISA
|
-
|
1,283
|
Loans
granted
|
Trade
and other receivables
|
|
Taaman
|
-
|
(24
)
|
Leases
and/or rights of use not yet paid
|
Trade
and other payables
|
|
Willifood
|
-
|
(29
)
|
Leases
and/or rights of use not yet paid
|
Trade
and other payables
|
|
RES
LP
|
2
|
-
|
Reimbursement
of expenses receivables
|
Trade
and other receivables
|
|
|
19
|
-
|
Dividends
receivables
|
Trade
and other receivables
|
|
Directors
|
(83
)
|
(44
)
|
Fees
for services received
|
Trade
and other payables
|
|
Others
(1)
|
1
|
1
|
Leases
and/or rights of use receivables
|
Trade
and other receivables
|
|
|
7
|
2
|
Fees
not yet paid
|
Trade
and other receivables
|
|
|
(1
)
|
(4
)
|
Fees
for services received
|
Trade
and other payables
|
|
Total others
|
(55
)
|
1,185
|
|
|
|
Total at the end of the year
|
890
|
1,575
|
|
|
|
Related party
|
June 30, 2018
|
June 30, 2017
|
June 30, 2016
|
Description of transaction
|
|
BACS
|
17
|
1
|
6
|
Leases
and/or rights of use
|
|
|
-
|
39
|
21
|
Financial
operations
|
|
Adama
|
-
|
293
|
16
|
Corporate
services
|
|
Manibil
|
38
|
-
|
-
|
Corporate
services
|
|
Condor
|
119
|
235
|
122
|
Financial
operations
|
|
La Rural S.A.
|
12
|
-
|
-
|
Leases
and/or rights of use
|
|
|
13
|
-
|
-
|
Financial
operations
|
|
Tarshop
|
16
|
14
|
12
|
Leases
and/or rights of use
|
|
ISPRO - Mehadrin
|
117
|
-
|
57
|
Corporate
services
|
|
Other associates and joint ventures
|
1
|
(4
)
|
(8
)
|
Financial
operations
|
|
|
7
|
16
|
3
|
Leases
and/or rights of use
|
|
|
5
|
-
|
-
|
Fees
and remunerations
|
|
|
(1
)
|
-
|
-
|
Corporate
services
|
|
|
-
|
4
|
3
|
Management
fees
|
|
Total associates and joint ventures
|
344
|
598
|
232
|
|
|
Cresud
|
5
|
2
|
7
|
Leases
and/or rights of use
|
|
|
(227
)
|
(177
)
|
(121
)
|
Corporate
services
|
|
|
151
|
62
|
74
|
Financial
operations
|
|
Total parent company
|
(71
)
|
(113
)
|
(40
)
|
|
|
IFISA
|
56
|
(116
)
|
31
|
Financial
operations
|
|
Directors
|
(218
)
|
(113
)
|
(146
)
|
Fees
and remunerations
|
|
Estudio
Zang, Bergel & Viñes
|
(15
)
|
-
|
-
|
Fees
and remunerations
|
|
Taaman
|
157
|
-
|
-
|
Corporate
services
|
|
Fundación
IRSA
|
(13
)
|
-
|
-
|
Donations
|
|
Exportaciones
Agroindustriales Arg.
|
(21
)
|
-
|
-
|
Corporate
services
|
|
BHN
Vida S.A.
|
4
|
18
|
-
|
Leases
and/or rights of use
|
|
Willifood
|
134
|
-
|
-
|
Corporate
services
|
|
Others (1)
|
5
|
-
|
-
|
Corporate
services
|
|
|
1
|
4
|
(1
)
|
Leases
and/or rights of use
|
|
|
13
|
-
|
-
|
Financial
operations
|
|
|
-
|
(9
)
|
(8
)
|
Donations
|
|
|
4
|
-
|
-
|
Fees
and remunerations
|
|
|
-
|
(4
)
|
(5
)
|
Legal
services
|
|
Total others
|
107
|
(220
)
|
(129
)
|
|
|
Total at the end of the year
|
380
|
265
|
63
|
|
|
Related party
|
June 30, 2018
|
June 30, 2017
|
Description of the operation
|
|
La
Rural S.A.
|
34
|
9
|
Dividends
received
|
|
Cyrsa
|
-
|
7
|
Dividends
received
|
|
Baicom
|
-
|
1
|
Dividends
received
|
|
NPSF
|
9
|
12
|
Dividends
received
|
|
Manaman
|
25
|
36
|
Dividends
received
|
|
Manibil
|
-
|
19
|
Dividends
received
|
|
Ramat
Hanassi
|
20
|
-
|
Dividends
received
|
|
PBEL
|
-
|
-
|
Dividends
received
|
|
EMCO
|
91
|
101
|
Dividends
received
|
|
Aviareps
|
-
|
36
|
Dividends
received
|
|
Tourism
& Recreation Holdings Ltd.
|
25
|
7
|
Dividends
received
|
|
Condor
|
55
|
22
|
Dividends
received
|
|
Banco
Hipotecario
|
60
|
-
|
Dividends
received
|
|
Cresud
|
882
|
-
|
Dividends
paid
|
|
Helmir
|
5
|
-
|
Dividends
paid
|
|
Total distribution
|
1,206
|
250
|
|
|
Manibil
|
45
|
38
|
Irrevocable
contributions
|
|
Puerto
Retiro
|
-
|
2
|
Irrevocable
contributions
|
|
Avenida
Inc.
|
7
|
-
|
Irrevocable
contributions
|
|
Ramat
Hanassi
|
9
|
102
|
Irrevocable
contributions
|
|
PBS-Romania
|
-
|
7
|
Irrevocable
contributions
|
|
Secdo
/ SixGill
|
34
|
-
|
Irrevocable
contributions
|
|
PBEL
|
-
|
8
|
Irrevocable
contributions
|
|
Secured
Touch
|
5
|
-
|
Irrevocable
contributions
|
|
Open
Legacy
|
17
|
-
|
Irrevocable
contributions
|
|
Quality
|
39
|
3
|
Irrevocable
contributions
|
|
Total subsidiaries contributions
|
156
|
160
|
|
|
IFISA
(see Note 4.)
|
1,968
|
-
|
Acquisition
of non-controlling interest
|
|
Total other transactions
|
2,124
|
160
|
|
|
|
Amount (2)
|
Exchange rate (3)
|
Total as of 06.30.18
|
Amount (2)
|
Exchange rate (3)
|
Total as of 06.30.17
|
|
Assets
|
|
|
|
|
|
|
|
Trade and other receivables
|
|
|
|
|
|
|
|
US
Dollar
|
42
|
28.750
|
1,202
|
35
|
16.530
|
572
|
|
Euros
|
5
|
33.540
|
179
|
9
|
18.848
|
172
|
|
Receivables with related parties:
|
|
|
|
|
|
|
|
US
Dollar
|
51
|
28.850
|
1,466
|
52
|
16.630
|
855
|
|
Total trade and other receivables
|
|
|
2,847
|
|
|
1,599
|
|
Restricted assets
|
|
|
|
|
|
|
|
US
Dollar
|
-
|
28.750
|
-
|
2
|
16.530
|
41
|
|
Total Restricted assets
|
|
|
-
|
|
|
41
|
|
Investments in financial assets
|
|
|
|
|
|
|
|
US
Dollar
|
125
|
28.750
|
3,592
|
61
|
16.530
|
1,014
|
|
Pounds
|
1
|
37.904
|
39
|
1
|
21.486
|
18
|
|
Investments with related parties:
|
|
|
|
|
|
|
|
US
Dollar
|
12
|
28.850
|
343
|
20
|
16.630
|
324
|
|
Total investments in financial assets
|
|
|
3,974
|
|
|
1,356
|
|
Derivative financial instruments
|
|
|
|
|
|
|
|
US
Dollar
|
1
|
28.750
|
32
|
1
|
16.530
|
10
|
|
Derivative financial instruments with related parties:
|
|
|
|
|
|
|
|
US
Dollar
|
-
|
28.850
|
-
|
2
|
16.630
|
26
|
|
Total Derivative financial instruments
|
|
|
32
|
|
|
36
|
|
Cash and cash equivalents
|
|
|
|
|
|
|
|
US
Dollar
|
269
|
28.750
|
7,734
|
318
|
16.530
|
5,250
|
|
Euros
|
2
|
33.540
|
66
|
3
|
18.848
|
49
|
|
New
Israel Shekel
|
-
|
7.890
|
-
|
-
|
4.770
|
1
|
|
Total Cash and cash equivalents
|
|
|
7,800
|
|
|
5,300
|
|
Total Assets
|
|
|
14,653
|
|
|
8,332
|
|
|
|
|
|
|
|
|
|
Liabilities
|
|
|
|
|
|
|
|
Trade and other payables
|
|
|
|
|
|
|
|
US
Dollar
|
104
|
28.850
|
3,007
|
57
|
16.630
|
955
|
|
Euros
|
3
|
33.729
|
88
|
1
|
19.003
|
19
|
|
Payables to related parties:
|
|
|
|
|
|
|
|
US
Dollar
|
1
|
28.850
|
25
|
1
|
16.630
|
21
|
|
Total Trade and other payables
|
|
|
3,120
|
|
|
995
|
|
Borrowings
|
|
|
|
|
|
|
|
US
Dollar
|
868
|
28.850
|
25,029
|
1,123
|
16.630
|
18,683
|
|
Total Borrowings
|
|
|
25,029
|
|
|
18,683
|
|
Total Liabilities
|
|
|
28,149
|
|
|
19,678
|
|
|
June 30, 2018
|
June 30, 2017
|
|
Property,
plant and equipment
|
2,698
|
1,712
|
|
Intangible
assets
|
32
|
19
|
|
Investments
in associates
|
47
|
33
|
|
Deferred
income tax assets
|
103
|
57
|
|
Investment
properties
|
521
|
5
|
|
Income
tax credits
|
-
|
10
|
|
Trade
and other receivables
|
1,444
|
688
|
|
Cash
and cash equivalents
|
347
|
157
|
|
Total group of assets held for sale
|
5,192
|
2,681
|
|
Trade
and other payables
|
1,957
|
930
|
|
Salaries
and social security liabilities
|
-
|
148
|
|
Employee
benefits
|
150
|
52
|
|
Deferred
income tax liability
|
16
|
10
|
|
Borrowings
|
1,120
|
715
|
|
Total group of liabilities held for sale
|
3,243
|
1,855
|
|
Total net assets held for sale
|
1,949
|
826
|
|
|
June 30, 2018
|
June 30, 2017
|
June 30, 2016
|
|
Revenues
|
66,740
|
51,578
|
19,759
|
|
Costs
|
(50,087
)
|
(39,282
)
|
(15,073
)
|
|
Gross profit
|
16,653
|
12,296
|
4,686
|
|
Net
gain from fair value adjustment of investment
properties
|
164
|
113
|
23
|
|
General
and administrative expenses
|
(1,162
)
|
(857
)
|
(294
)
|
|
Selling
expenses
|
(13,042
)
|
(9,655
)
|
(3,955
)
|
|
Other
operating results, net (i)
|
10,838
|
3,888
|
(6
)
|
|
Profit from operations
|
13,451
|
5,785
|
454
|
|
Share
of profit of associates and joint ventures
|
54
|
373
|
344
|
|
Profit before financial results and income tax
|
13,505
|
6,158
|
798
|
|
Finance
income
|
94
|
148
|
408
|
|
Finance
costs
|
(675
)
|
(1,962
)
|
(367
)
|
|
Other
financial results
|
(75
)
|
(111
)
|
-
|
|
Financial results, net
|
(656
)
|
(1,925
)
|
41
|
|
Profit before income tax
|
12,849
|
4,233
|
839
|
|
Income
tax
|
(370
)
|
(140
)
|
(22
)
|
|
Profit from discontinued operations (ii)
|
12,479
|
4,093
|
817
|
|
|
|
|
|
|
Profit for the year from discontinued operations attributable
to:
|
|
|
|
|
Equity
holders of the parent
|
9,725
|
1,647
|
338
|
|
Non-controlling
interest
|
2,754
|
2,446
|
479
|
|
|
|
|
|
|
Profit per share from discontinued operations attributable to
equity holders of the parent:
|
|
|
|
|
Basic
|
16.91
|
2.86
|
0.59
|
|
Diluted
|
16.80
|
2.84
|
0.58
|
|
INDEPENDENT AUDITOR’S REPORT
|
F-87 - F-88
|
|
CONSOLIDATED FINANCIAL STATEMENTS
|
|
|
Consolidated Balance Sheet
|
F-89
|
|
Consolidated Statement of Operations
|
F-90
|
|
Consolidated Statement of Changes in Members’
Deficit
|
F-91
|
|
Consolidated Statement of Cash Flows
|
F-92
|
|
Notes to Consolidated Financial Statements
|
F-93 - F-102
|
|
SUPPLEMENTAL INFORMATION
|
F-103
|
|
Consolidating Balance Sheet
|
F-104
|
|
Consolidating Statement of Operations
|
F-105
|
|
ASSETS
|
|
|
|
|
|
Real estate,
net
|
$
128,065,721
|
|
Cash and cash
equivalents
|
1,734,520
|
|
Restricted
cash
|
3,976,627
|
|
Tenant receivables,
net
|
364,544
|
|
Prepaid expenses
and other assets
|
6,643,447
|
|
Due from related
party
|
120,274
|
|
Deferred rent
receivable
|
9,482,209
|
|
Goodwill
|
5,422,615
|
|
Lease intangibles,
net
|
15,121,182
|
|
|
|
|
TOTAL
ASSETS
|
$
170,931,139
|
|
|
|
|
LIABILITIES
AND MEMBERS' DEFICIT
|
|
|
|
|
|
LIABILITIES
|
|
|
Accounts payable
and accrued expenses
|
$
2,639,221
|
|
Notes payable to
members
|
41,132,971
|
|
Note
payable
|
50,774,482
|
|
Deferred ground
rent payable
|
219,421,593
|
|
Due to related
parties
|
240,874
|
|
Tenant security
deposits
|
924,856
|
|
Deferred
revenue
|
321,434
|
|
Lease intangibles,
net
|
33,741,364
|
|
|
|
|
TOTAL
LIABILITIES
|
349,196,795
|
|
|
|
|
MEMBERS'
DEFICIT
|
(178,265,656
)
|
|
|
|
|
TOTAL
LIABILITIES AND MEMBERS' DEFICIT
|
$
170,931,139
|
|
|
|
|
REVENUES:
|
|
|
Base
rents
|
$
42,640,302
|
|
Tenant
reimbursements
|
7,672,918
|
|
Other rental
revenue
|
50,029
|
|
|
|
|
TOTAL
REVENUES
|
50,363,249
|
|
|
|
|
EXPENSES:
|
|
|
Real estate
taxes
|
11,620,716
|
|
Utilities
|
2,381,489
|
|
Janitorial
|
1,776,052
|
|
Insurance
|
325,138
|
|
Repairs and
maintenance
|
1,712,889
|
|
Security
|
1,014,923
|
|
Bad
debt
|
30,593
|
|
General and
administrative
|
2,827,316
|
|
Management
fees
|
1,130,602
|
|
Elevator
|
302,620
|
|
HVAC
|
80,215
|
|
Ground
rent
|
45,457,736
|
|
Interest
expense
|
4,015,781
|
|
Depreciation and
amortization
|
5,745,481
|
|
Amortization of
lease intangibles
|
3,079,859
|
|
|
|
|
TOTAL
EXPENSES
|
81,501,410
|
|
|
|
|
OTHER
INCOME
|
|
|
Gain on debt
forgiveness
|
20,000,000
|
|
|
|
|
NET
LOSS
|
$
(11,138,161
)
|
|
Members' deficit -
July 1, 2017
|
$
(167,127,495
)
|
|
|
|
|
Net
loss
|
(11,138,161
)
|
|
|
|
|
Members' deficit -
June 30, 2018
|
$
(178,265,656
)
|
|
|
|
|
CASH
FLOWS FROM OPERATING ACTIVITIES:
|
|
|
|
|
|
Net
loss
|
$
(11,138,161
)
|
|
Adjustments
to reconcile net loss to net
|
|
|
cash
provided by operating activities:
|
|
|
Depreciation
and amortization
|
5,745,481
|
|
Bad
debt
|
30,593
|
|
Gain
on debt forgiveness
|
(20,000,000
)
|
|
Deferred
rent
|
390,793
|
|
Amortization
of above market leases
|
1,407,364
|
|
Accretion
of below market leases
|
(2,387,552
)
|
|
Accretion
of above market ground lease
|
(437,809
)
|
|
Amortization
of lease intangible assets
|
3,079,859
|
|
Deferred
ground rent
|
27,129,005
|
|
(Increase)
Decrease in operating assets:
|
|
|
Tenant
receivables
|
18,195
|
|
Prepaid
expenses and other assets
|
(510,810
)
|
|
Lease
intangibles
|
(281,225
)
|
|
Increase
(decrease) in operating liabilities:
|
|
|
Accounts
payable and accrued expenses
|
290,404
|
|
Tenant
security deposits
|
(21,017
)
|
|
Deferred
revenue
|
(342,260
)
|
|
TOTAL
ADJUSTMENTS
|
14,111,021
|
|
|
|
|
NET
CASH PROVIDED BY OPERATING ACTIVITIES
|
2,972,860
|
|
|
|
|
CASH
FLOWS FROM INVESTING ACTIVITIES:
|
|
|
Capital
expenditures
|
(1,418,777
)
|
|
NET
CASH USED IN INVESTING ACTIVITIES
|
(1,418,777
)
|
|
|
|
|
CASH
FLOWS FROM FINANCING ACTIVITIES:
|
|
|
Repayments
to related parties
|
(39,979
)
|
|
Net
change in restricted cash
|
181,496
|
|
Repayments
on notes payable
|
(42,383,429
)
|
|
Borrowings
from shareholders
|
41,132,971
|
|
|
|
|
NET
CASH USED IN FINANCING ACTIVITIES
|
(1,108,941
)
|
|
NET
INCREASE IN CASH AND CASH EQUIVALENTS
|
445,142
|
|
CASH
AND CASH EQUIVALENTS AT BEGINNING OF YEAR
|
1,289,378
|
|
CASH
AND CASH EQUIVALENTS AT END OF YEAR
|
$
1,734,520
|
|
|
|
|
SUPPLEMENTAL
DISCLOSURE OF CASH FLOW INFORMATION:
|
|
|
Cash
paid for interest
|
$
4,244,626
|
|
|
Percentage of
Ownership
|
Initial Capital
Contributions
|
|
IRSA
International, LLC
|
49.0
%
|
15,417,925
|
|
Marciano
Investment Group, LLC
|
42.0
%
|
13,215,365
|
|
Lomas
Urbanes S.A.
|
2.27
%
|
714,259
|
|
Avi
Chicouri
|
3.07
%
|
-
|
|
Par
Holdings, LLC
|
3.66
%
|
-
|
|
Total
|
100.00
%
|
29,347,549
|
|
Due
from related party:
|
|
|
Lipstick
Management, LLC
|
$
120,274
|
|
Due to related
parties:
|
|
|
IRSA
Inversiones y Representaciones
|
|
|
Sociedad
Anonima
|
$
240,874
|
|
Building and
improvements
|
$
146,459,333
|
|
Tenant
improvements
|
20,020,223
|
|
|
166,479,556
|
|
|
|
|
Less: accumulated
depreciation and amortization
|
(38,413,835
)
|
|
|
|
|
|
$
128,065,721
|
|
|
Leases
In-place
|
Leasing
Costs
|
Above
Market Leases
|
Total
|
Below
Market Leases
|
Above
Market Ground Leases
|
Total
|
|
Cost
|
$
26,496,905
|
$
5,780,984
|
$
14,777,318
|
$
47,055,207
|
$
26,361,027
|
$
29,041,332
|
$
55,402,359
|
|
|
|
|
|
|
|
|
|
|
Less: accumulated
amortization
|
(19,001,350
)
|
(2,377,384
)
|
(10,555,291
)
|
(31,934,025
)
|
(18,377,428
)
|
(3,283,567
)
|
$
(21,660,995
)
|
|
|
$
7,495,555
|
$
3,403,600
|
$
4,222,027
|
$
15,121,182
|
$
7,983,599
|
$
25,757,765
|
$
33,741,364
|
|
|
Leases
In-place
|
Leasing
Costs
|
Above
Market Leases
|
Total
|
Below
Market Leases
|
Above
Market Ground Leases
|
Total
|
|
|
|
|
|
|
|
|
|
|
2019
|
$
2,464,461
|
$
624,219
|
$
1,407,364
|
$
4,496,044
|
$
2,363,408
|
$
437,809
|
$
2,801,217
|
|
2020
|
2,462,742
|
495,027
|
1,407,364
|
4,365,133
|
2,356,387
|
437,809
|
2,794,196
|
|
2021
|
2,454,143
|
453,528
|
1,407,299
|
4,314,970
|
2,321,281
|
437,809
|
2,759,090
|
|
2022
|
31,148
|
408,831
|
-
|
439,979
|
257,052
|
437,809
|
694,861
|
|
2023
|
31,148
|
404,924
|
-
|
436,072
|
257,052
|
437,809
|
694,861
|
|
Thereafter
|
51,913
|
1,017,071
|
-
|
1,068,984
|
428,419
|
23,568,720
|
23,997,139
|
|
Totals
|
$
7,495,555
|
$
3,403,600
|
$
4,222,027
|
$
15,121,182
|
$
7,983,599
|
$
25,757,765
|
$
33,741,364
|
|
Purchase
Date
|
Target
IRR
|
|
April 30,
2020
|
7.47
%
|
|
April 30,
2037
|
7.67
%
|
|
April 30,
2047
|
7.92
%
|
|
April 30,
2057
|
8.17
%
|
|
April 30,
2067
|
8.42
%
|
|
April 30,
2077
|
8.67
%
|
|
|
Ground
Lease
|
Ground
Sublease
|
Total
|
|
|
|
|
|
|
2019
|
$
18,458,000
|
$
759,000
|
$
19,217,000
|
|
2020
|
18,935,000
|
759,000
|
19,694,000
|
|
2021
|
19,503,000
|
63,000
|
19,566,000
|
|
2022
|
20,088,000
|
-
|
20,088,000
|
|
2023
|
20,691,000
|
-
|
20,691,000
|
|
Total
|
$
97,675,000
|
$
1,581,000
|
$
99,356,000
|
|
2019
|
$
43,648,891
|
|
2020
|
42,877,505
|
|
2021
|
41,078,448
|
|
2022
|
10,408,470
|
|
2023
|
10,521,693
|
|
Thereafter
|
21,173,616
|
|
|
|
|
Total
|
$
169,708,623
|
|
|
|
|
2019
|
30,952,000
|
|
2020
|
31,164,000
|
|
2021
|
31,164,000
|
|
|
|
|
Total
|
$
93,280,000
|
|
ASSETS
|
Metro
885
|
New
Lipstick
|
Consolidating
Entries
|
Totals
|
|
|
|
|
|
|
|
Real estate,
net
|
$
128,065,721
|
$
-
|
$
-
|
128,065,721
|
|
Cash and cash
equivalents
|
1,600,604
|
133,916
|
-
|
1,734,520
|
|
Restricted
cash
|
3,976,627
|
-
|
-
|
3,976,627
|
|
Investment in Metro
885
|
-
|
(142,553,616
)
|
142,553,616
|
0
|
|
Tenant receivables,
net
|
364,544
|
-
|
-
|
364,544
|
|
Prepaid expenses
and other assets
|
6,643,447
|
-
|
-
|
6,643,447
|
|
Due from related
party
|
-
|
120,274
|
-
|
120,274
|
|
Deferred rent
receivable
|
9,482,209
|
-
|
-
|
9,482,209
|
|
Goodwill
|
-
|
5,422,615
|
-
|
5,422,615
|
|
Lease intangibles,
net
|
15,121,182
|
-
|
-
|
15,121,182
|
|
|
|
|
|
|
|
TOTAL
ASSETS
|
$
165,254,334
|
$
(136,876,811
)
|
$
142,553,616
|
$
170,931,139
|
|
|
|
|
|
|
|
LIABILITIES
AND MEMBERS' DEFICIT
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts payable
and accrued expenses
|
$
2,624,221
|
$
15,000
|
$
-
|
2,639,221
|
|
Notes payable to
related parties
|
-
|
41,132,971
|
-
|
41,132,971
|
|
Note
payable
|
50,774,482
|
-
|
-
|
50,774,482
|
|
Deferred ground
rent payable
|
219,421,593
|
-
|
-
|
219,421,593
|
|
Due to related
parties
|
-
|
240,874
|
-
|
240,874
|
|
Tenant security
deposits
|
924,856
|
-
|
-
|
924,856
|
|
Deferred
revenue
|
321,434
|
-
|
-
|
321,434
|
|
Lease intangibles,
net
|
33,741,364
|
-
|
-
|
33,741,364
|
|
|
|
|
|
|
|
TOTAL
LIABILITIES
|
307,807,950
|
41,388,845
|
-
|
349,196,795
|
|
|
|
|
|
|
|
MEMBERS'
DEFICIT
|
(142,553,616
)
|
(178,265,656
)
|
142,553,616
|
(178,265,656
)
|
|
|
|
|
|
|
|
TOTAL
LIABILITIES AND MEMBERS' DEFICIT
|
$
165,254,334
|
$
(136,876,811
)
|
$
142,553,616
|
$
170,931,139
|
|
|
Metro
885
|
New
Lipstick
|
Consolidating
Entries
|
Totals
|
|
|
|
|
|
|
|
REVENUES:
|
|
|
|
|
|
Base rents,
net
|
$
42,640,302
|
$
-
|
$
-
|
$
42,640,302
|
|
Tenant
reimbursements
|
$
7,672,918
|
|
|
$
7,672,918
|
|
Other rental
revenue
|
50,029
|
-
|
-
|
50,029
|
|
Investment
loss
|
-
|
(9,787,603
)
|
9,787,603
|
-
|
|
|
|
|
|
|
|
TOTAL
REVENUES
|
50,363,249
|
(9,787,603
)
|
9,787,603
|
50,363,249
|
|
|
|
|
|
|
|
EXPENSES:
|
|
|
|
|
|
Real estate
taxes
|
11,620,716
|
-
|
-
|
11,620,716
|
|
Utilities
|
2,378,347
|
3,142
|
-
|
2,381,489
|
|
Janitorial
|
1,776,052
|
-
|
-
|
1,776,052
|
|
Insurance
|
325,138
|
-
|
-
|
325,138
|
|
Repairs and
maintenance
|
1,712,889
|
-
|
-
|
1,712,889
|
|
Security
|
1,014,923
|
-
|
-
|
1,014,923
|
|
Bad
debt
|
30,593
|
-
|
-
|
30,593
|
|
General and
administrative
|
2,612,871
|
214,445
|
-
|
2,827,316
|
|
Management
fees
|
1,130,602
|
-
|
-
|
1,130,602
|
|
Elevator
|
302,620
|
-
|
-
|
302,620
|
|
HVAC
|
80,215
|
-
|
-
|
80,215
|
|
Ground
rent
|
45,457,736
|
-
|
-
|
45,457,736
|
|
Interest
expense
|
2,882,810
|
1,132,971
|
-
|
4,015,781
|
|
Depreciation and
amortization
|
5,745,481
|
-
|
-
|
5,745,481
|
|
Amortization of
lease intangibles
|
3,079,859
|
-
|
-
|
3,079,859
|
|
|
|
|
|
|
|
TOTAL
EXPENSES
|
80,150,852
|
1,350,558
|
-
|
81,501,410
|
|
OTHER
INCOME
|
|
|
|
|
|
Gain on debt
forgiveness
|
20,000,000
|
|
|
20,000,000
|
|
|
|
|
|
|
|
NET
LOSS
|
$
(9,787,603
)
|
$
(11,138,161
)
|
$
9,787,603
|
$
(11.138.161
)
|
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 |
|---|