Type of stock
|
CAPITAL STATUS
|
|
Authorized for Public Offer of Shares (*)
|
Subscribed, Issued and Paid up (in thousands of Pesos)
|
|
Common stock with a face value of Ps.1 per share and entitled to 1 vote each
|
578,676,460
|
578,676
|
Note
|
03.31.2014 | 06.30.2013 | |||||||
ASSETS
|
|||||||||
Non- Current Assets
|
|||||||||
Investment properties
|
10
|
4,362,072 | 3,992,530 | ||||||
Property, plant and equipment
|
11
|
202,165 | 212,673 | ||||||
Trading properties
|
12
|
204,064 | 178,425 | ||||||
Intangible assets
|
13
|
115,178 | 79,653 | ||||||
Investments in associates and joint ventures
|
8,9
|
1,612,956 | 1,423,936 | ||||||
Deferred income tax assets
|
25
|
372,080 | 85,236 | ||||||
Restricted assets
|
16
|
18,334 | 10,881 | ||||||
Income tax and minimum presumed income tax ("MPIT") credit
|
148,815 | 130,086 | |||||||
Trade and other receivables
|
17
|
98,709 | 85,126 | ||||||
Investments in financial assets
|
18
|
1,075,168 | 267,455 | ||||||
Derivative financial instruments
|
19
|
6,900 | 21,208 | ||||||
Total Non-Current Assets
|
8,216,441 | 6,487,209 | |||||||
Current Assets
|
|||||||||
Trading properties
|
12
|
12,030 | 11,689 | ||||||
Inventories
|
14
|
18,275 | 16,321 | ||||||
Restricted assets
|
16
|
2,074 | 1,022 | ||||||
Income tax and minimum presumed income tax ("MPIT") credit
|
1,039 | - | |||||||
Trade and other receivables
|
17
|
678,509 | 769,333 | ||||||
Investments in financial assets
|
18
|
284,185 | 244,053 | ||||||
Derivative financial instruments
|
19
|
8,133 | - | ||||||
Cash and cash equivalents
|
20
|
239,277 | 796,902 | ||||||
Total Current Assets
|
1,243,522 | 1,839,320 | |||||||
TOTAL ASSETS
|
9,459,963 | 8,326,529 | |||||||
SHAREHOLDERS' EQUITY
|
|||||||||
Capital and reserves attributable to equity holders of the parent
|
|||||||||
Share capital
|
574,188 | 578,676 | |||||||
Treasury stock
|
4,488 | - | |||||||
Inflation adjustment of share capital and treasury stock
|
123,329 | 123,329 | |||||||
Share premium
|
793,123 | 793,123 | |||||||
Cost of treasury stock
|
(32,998 | ) | - | ||||||
Acquisition of additional interest in subsidiaries
|
(20,782 | ) | (20,782 | ) | |||||
Reserve for share-based compensation
|
33
|
20,375 | 8,258 | ||||||
Legal reserve
|
116,840 | 85,140 | |||||||
Special reserve
|
375,487 | 395,249 | |||||||
Reserve for new developments
|
469,831 | 492,441 | |||||||
Cumulative translation adjustment
|
156,905 | 50,776 | |||||||
Retained earnings
|
(91,280 | ) | 239,328 | ||||||
Total capital and reserves attributable to equity holders of the parent…
|
2,489,506 | 2,745,538 | |||||||
Non-controlling interest
|
428,620 | 385,151 | |||||||
TOTAL SHAREHOLDERS' EQUITY
|
2,918,126 | 3,130,689 | |||||||
LIABILITIES
|
|||||||||
Non-Current Liabilities
|
|||||||||
Trade and other payables
|
21
|
225,096 | 211,118 | ||||||
Borrowings….…………
|
24
|
4,348,495 | 2,922,642 | ||||||
Deferred income tax liabilities
|
25
|
408,093 | 395,936 | ||||||
Salaries and social security liabilities
|
22
|
4,125 | 3,160 | ||||||
Provisions
|
23
|
181,727 | 57,737 | ||||||
Total Non-Current Liabilities
|
5,167,536 | 3,590,593 | |||||||
Current Liabilities
|
|||||||||
Trade and other payables
|
21
|
606,778 | 677,010 | ||||||
Income tax and minimum presumed income tax ("MPIT") liabilities
|
68,054 | 90,916 | |||||||
Salaries and social security liabilities
|
22
|
54,698 | 49,010 | ||||||
Derivative financial instruments
|
19
|
10,678 | 1,732 | ||||||
Borrowings
|
24
|
618,586 | 772,529 | ||||||
Provisions
|
23
|
15,507 | 14,050 | ||||||
Total Current Liabilities
|
1,374,301 | 1,605,247 | |||||||
TOTAL LIABILITIES
|
6,541,837 | 5,195,840 | |||||||
TOTAL SHAREHOLDERS' EQUITY AND LIABILITIES
|
9,459,963 | 8,326,529 |
IRSA Inversiones y Representaciones S.A. | |||
|
By:
|
/s/ Fernando A. Elsztain | |
Fernando A. Elsztain | |||
Director Acting as President | |||
Nine months
|
Three months
|
||||||||||||||||
Note
|
03.31.2014 | 03.31.2013 | 03.31.2014 | 03.31.2013 | |||||||||||||
Revenues
|
27
|
2,047,841 | 1,594,094 | 673,881 | 514,058 | ||||||||||||
Costs
|
28
|
(947,806 | ) | (791,233 | ) | (305,936 | ) | (256,521 | ) | ||||||||
Gross Profit
|
1,100,035 | 802,861 | 367,945 | 257,537 | |||||||||||||
Gain from disposal of investment properties
|
10
|
115,362 | 64,019 | 107,881 | 8,060 | ||||||||||||
General and administrative expenses
|
29
|
(193,902 | ) | (151,130 | ) | (64,523 | ) | (42,144 | ) | ||||||||
Selling expenses
|
29
|
(100,534 | ) | (73,244 | ) | (34,773 | ) | (24,712 | ) | ||||||||
Other operating results, net
|
31
|
(27,793 | ) | 107,173 | (10,449 | ) | (7,936 | ) | |||||||||
Profit from operations
|
893,168 | 749,679 | 366,081 | 190,805 | |||||||||||||
Share of profit of associates and joint ventures
|
8,9
|
102,690 | 15,112 | 51,507 | 728 | ||||||||||||
Profit before financial results and income tax
|
995,858 | 764,791 | 417,588 | 191,533 | |||||||||||||
Finance income
|
32
|
89,444 | 103,479 | 29,189 | 45,514 | ||||||||||||
Finance cost
|
32
|
(1,533,757 | ) | (553,530 | ) | (807,309 | ) | (195,101 | ) | ||||||||
Other financial results
|
32
|
257,315 | 151,755 | 202,778 | 104,381 | ||||||||||||
Financial results, net
|
32
|
(1,186,998 | ) | (298,296 | ) | (575,342 | ) | (45,206 | ) | ||||||||
(Loss) / Profit before income tax
|
(191,140 | ) | 466,495 | (157,754 | ) | 146,327 | |||||||||||
Income tax
|
25
|
112,298 | (87,234 | ) | 104,986 | (12,945 | ) | ||||||||||
(Loss) / Profit for the period
|
(78,842 | ) | 379,261 | (52,768 | ) | 133,382 | |||||||||||
Attributable to: |
Equity holders of the parent
|
(92,030 | ) | 320,638 | (70,352 | ) | 96,856 | ||||||||||
Non-controlling interest
|
13,188 | 58,623 | 17,584 | 36,526 | ||||||||||||
(Loss) / Profit per share attributable to equity holders of the parent during the period:
|
||||||||||||||||
Basic
|
(0.160 | ) | 0.554 | (0.123 | ) | 0.167 | ||||||||||
Diluted
|
(0.160 | ) | 0.554 | (0.123 | ) | 0.167 |
IRSA Inversiones y Representaciones S.A. | |||
By:
|
/s/ Fernando A. Elsztain | ||
Fernando A. Elsztain | |||
Director Acting as President | |||
Nine months
|
Three months
|
|||||||||||||||
03.31.2014 | 03.31.2013 | 03.31.2014 | 03.31.2013 | |||||||||||||
(Loss) / Profit for the period
|
(78,842 | ) | 379,261 | (52,768 | ) | 133,382 | ||||||||||
Other comprehensive income:
|
||||||||||||||||
Items that may be reclassified subsequently to profit or loss:
|
||||||||||||||||
Currency translation adjustment
|
149,786 | 40,306 | 78,010 | 16,573 | ||||||||||||
Other comprehensive income for the period (i)
|
149,786 | 40,306 | 78,010 | 16,573 | ||||||||||||
Total comprehensive income for the period
|
70,944 | 419,567 | 25,242 | 149,955 | ||||||||||||
Attributable to:
|
||||||||||||||||
Equity holders of the parent
|
14,099 | 357,551 | (15,659 | ) | 110,348 | |||||||||||
Non-controlling interest
|
56,845 | 62,016 | 40,901 | 39,607 |
(i)
|
Components of other comprehensive income have no impact on income tax.
|
IRSA Inversiones y Representaciones S.A. | |||
By:
|
/s/ Fernando A. Elsztain | ||
Fernando A. Elsztain | |||
Director Acting as President | |||
Attributable to equity holders of the parent
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Share capital
|
Treasury stock
|
Inflation adjustment of share capital and treasury stock (2)
|
Share premium
|
Cost of treasury stock
|
Acquisition of additional interest in subsidiaries
|
Reserve for share-based compensation
|
Legal reserve
|
Special reserve (1)
|
Reserve for new development
|
Cumulative translation adjustment
|
Retained earnings
|
Subtotal
|
Non-controlling interest
|
Total shareholders' equity
|
||||||||||||||||||||||||||||||||||||||||||||||
Balance at July 1st, 2013
|
578,676 | - | 123,329 | 793,123 | - | (20,782 | ) | 8,258 | 85,140 | 395,249 | 492,441 | 50,776 | 239,328 | 2,745,538 | 385,151 | 3,130,689 | ||||||||||||||||||||||||||||||||||||||||||||
Loss for the period
|
- | - | - | - | - | - | - | - | - | - | - | (92,030 | ) | (92,030 | ) | 13,188 | (78,842 | ) | ||||||||||||||||||||||||||||||||||||||||||
Other comprehensive income for the period
|
- | - | - | - | - | - | - | - | - | - | 106,129 | - | 106,129 | 43,657 | 149,786 | |||||||||||||||||||||||||||||||||||||||||||||
Total comprehensive income for the period
|
- | - | - | - | - | - | - | - | - | - | 106,129 | (92,030 | ) | 14,099 | 56,845 | 70,944 | ||||||||||||||||||||||||||||||||||||||||||||
Distribution of retained earnings approved by Shareholders’ meeting held 10.31.13
|
- | - | - | - | - | - | - | 31,700 | (19,762 | ) | (22,610 | ) | - | 10,672 | - | - | - | |||||||||||||||||||||||||||||||||||||||||||
Dividends distribution – approved by Shareholders’ meeting held 10.31.13
|
- | - | - | - | - | - | - | - | - | - | - | (250,000 | ) | (250,000 | ) | - | (250,000 | ) | ||||||||||||||||||||||||||||||||||||||||||
Reserve for share-based compensation (Note 33)
|
- | - | - | - | - | - | 12,117 | - | - | - | - | - | 12,117 | 424 | 12,541 | |||||||||||||||||||||||||||||||||||||||||||||
Purchase of Treasury stock
|
(4,488 | ) | 4,488 | - | - | (32,998 | ) | - | - | - | - | - | - | - | (32,998 | ) | - | (32,998 | ) | |||||||||||||||||||||||||||||||||||||||||
Distribution of share capital of subsidiaries
|
- | - | - | - | - | - | - | - | - | - | - | - | - | (3,917 | ) | (3,917 | ) | |||||||||||||||||||||||||||||||||||||||||||
Reimbursement of expired dividends
|
- | - | - | - | - | - | - | - | - | - | - | 750 | 750 | 33 | 783 | |||||||||||||||||||||||||||||||||||||||||||||
Dividends distributed by subsidiaries
|
- | - | - | - | - | - | - | - | - | - | - | - | - | (10,503 | ) | (10,503 | ) | |||||||||||||||||||||||||||||||||||||||||||
Capital contribution of non-controlling interest
|
- | - | - | - | - | - | - | - | - | - | - | - | - | 587 | 587 | |||||||||||||||||||||||||||||||||||||||||||||
Balance at March 31, 2014
|
574,188 | 4,488 | 123,329 | 793,123 | (32,998 | ) | (20,782 | ) | 20,375 | 116,840 | 375,487 | 469,831 | 156,905 | (91,280 | ) | 2,489,506 | 428,620 | 2,918,126 |
The accompanying notes are an integral part of these Unaudited Condensed Interim Consolidated Financial Statements.
|
(1)
|
Related to CNV General Resolution No. 609/12. See Note 26.
|
(2)
|
Includes Ps. 957 of Inflation adjustment treasury stock. See Note 26.
|
IRSA Inversiones y Representaciones S.A. | |||
By:
|
/s/ Fernando A. Elsztain | ||
Fernando A. Elsztain | |||
Director Acting as President | |||
Attributable to equity holders of the parent
|
||||||||||||||||||||||||||||||||||||||||||||||||
Share capital
|
Inflation
adjustment of share capital
|
Share premium
|
Acquisition of additional interest in subsidiaries
|
Reserve for share-based compensation
|
Legal reserve
|
Reserve for new developments
|
Cumulative translation adjustment
|
Retained earnings
|
Subtotal
|
Non-controlling interest
|
Total shareholders’ equity
|
|||||||||||||||||||||||||||||||||||||
Balance at July 1st, 2012
|
578,676 | 274,387 | 793,123 | (15,714 | ) | 2,595 | 71,136 | 419,783 | 14,502 | 510,853 | 2,649,341 | 390,428 | 3,039,769 | |||||||||||||||||||||||||||||||||||
Profit for the period
|
- | - | - | - | - | - | - | - | 320,638 | 320,638 | 58,623 | 379,261 | ||||||||||||||||||||||||||||||||||||
Other comprehensive income for the period
|
- | - | - | - | - | - | - | 36,913 | - | 36,913 | 3,393 | 40,306 | ||||||||||||||||||||||||||||||||||||
Total comprehensive income for the period
|
- | - | - | - | - | - | - | 36,913 | 320,638 | 357,551 | 62,016 | 419,567 | ||||||||||||||||||||||||||||||||||||
Appropriation of retained earnings approved by Shareholders’ meeting held 10.31.12
|
- | - | - | - | - | 14,004 | 72,658 | - | (86,662 | ) | - | - | - | |||||||||||||||||||||||||||||||||||
Reclassification of the deferred tax liability – Approved by Shareholders’ meeting held 10.31.12
|
- | (151,058 | ) | - | - | - | - | - | - | 151,058 | - | - | - | |||||||||||||||||||||||||||||||||||
Dividends distribution – approved by Shareholders’ meeting held 10.31.12
|
- | - | - | - | - | - | - | - | (180,000 | ) | (180,000 | ) | (15,690 | ) | (195,690 | ) | ||||||||||||||||||||||||||||||||
Acquisition of non-controlling interest by business combination
|
- | - | - | - | - | - | - | - | - | - | 102,723 | 102,723 | ||||||||||||||||||||||||||||||||||||
Cumulative translation adjustment for interest held before business combination
|
- | - | - | - | - | - | - | (12,915 | ) | - | (12,915 | ) | - | (12,915 | ) | |||||||||||||||||||||||||||||||||
Reserve for share-based compensation (Note 33)
|
- | - | - | - | 5,726 | - | - | - | - | 5,726 | 209 | 5,935 | ||||||||||||||||||||||||||||||||||||
Acquisition of additional interest in subsidiaries
|
- | - | - | (1,540 | ) | - | - | - | - | - | (1,540 | ) | (824 | ) | (2,364 | ) | ||||||||||||||||||||||||||||||||
Distribution of share capital of subsidiaries
|
- | - | - | - | - | - | - | - | - | - | (39,654 | ) | (39,654 | ) | ||||||||||||||||||||||||||||||||||
Reimbursement of expired dividends
|
- | - | - | - | - | - | - | - | 591 | 591 | 34 | 625 | ||||||||||||||||||||||||||||||||||||
Conversion of notes
|
- | - | - | - | - | - | - | - | - | - | 126 | 126 | ||||||||||||||||||||||||||||||||||||
Capital contribution of non-controlling interest
|
- | - | - | - | - | - | - | - | - | - | 6,092 | 6,092 | ||||||||||||||||||||||||||||||||||||
Balance at March 31, 2013
|
578,676 | 123,329 | 793,123 | (17,254 | ) | 8,321 | 85,140 | 492,441 | 38,500 | 716,478 | 2,818,754 | 505,460 | 3,324,214 |
IRSA Inversiones y Representaciones S.A. | |||
By:
|
/s/ Fernando A. Elsztain | ||
Fernando A. Elsztain | |||
Director Acting as President | |||
Note
|
03.31.2014 | 03.31.2013 | |||||||
Operating activities:
|
|||||||||
Cash generated by operations
|
20
|
914,162 | 753,425 | ||||||
Income tax and Minimum Presumed Income tax paid
|
(227,742 | ) | (212,669 | ) | |||||
Net cash generated by operating activities
|
686,420 | 540,756 | |||||||
Investing activities:
|
|||||||||
Capital contributions in associates and joint ventures
|
8
|
(1,580 | ) | (39,925 | ) | ||||
Purchases of associates and joint ventures
|
4,8,9
|
(13,045 | ) | (32,024 | ) | ||||
Purchases of investment properties
|
10
|
(178,630 | ) | (157,324 | ) | ||||
Proceeds from sale of investment properties
|
254,650 | 91,456 | |||||||
Purchases of property, plant and equipment
|
11
|
(10,804 | ) | (4,445 | ) | ||||
Purchases of intangible assets
|
13
|
(11,605 | ) | (614 | ) | ||||
Purchase of investments in financial assets
|
(1,757,417 | ) | (702,139 | ) | |||||
Proceeds from sale of investments in financial assets
|
1,109,381 | 685,831 | |||||||
Advanced payments
|
(28,999 | ) | (39,554 | ) | |||||
Proceeds from sale of joint ventures
|
15,536 | - | |||||||
Acquisition of subsidiaries, net of cash acquired
|
- | (117,874 | ) | ||||||
Interest received
|
8,551 | 16,844 | |||||||
Loans granted to associates and joint ventures
|
- | (813 | ) | ||||||
Dividends received
|
16,402 | 49,602 | |||||||
Net cash used in investing activities
|
(597,560 | ) | (250,979 | ) | |||||
Financing activities:
|
|||||||||
Proceeds from borrowings
|
142,002 | 456,535 | |||||||
Repayments of borrowings
|
(363,044 | ) | (187,483 | ) | |||||
Payment of non-convertible notes
|
(255,824 | ) | (51,046 | ) | |||||
Acquisition of derivative financial instruments
|
(903 | ) | - | ||||||
Dividends paid
|
(106,391 | ) | (180,260 | ) | |||||
Acquisition of non-controlling interest in subsidiaries
|
- | (2,364 | ) | ||||||
Capital contribution of non-controlling interest
|
587 | 6,092 | |||||||
Interest paid
|
(346,248 | ) | (221,152 | ) | |||||
Capital reduction of subsidiaries
|
(3,917 | ) | (39,654 | ) | |||||
Loans from associates and joint ventures, net
|
17,138 | 59,147 | |||||||
Payment for acquisition of non-controlling interest
|
- | (4,460 | ) | ||||||
Repurchase of treasury stock
|
(32,998 | ) | - | ||||||
Payment of seller financing of shares
|
(1,640 | ) | (6,420 | ) | |||||
Payment of seller financing
|
(1,215 | ) | (658 | ) | |||||
Issuance of non-convertible notes
|
218,262 | - | |||||||
Proceeds from derivative financial instruments
|
45,696 | - | |||||||
Net cash used in financing activities
|
(688,495 | ) | (171,723 | ) | |||||
Net (decrease) / increase in cash and cash equivalents
|
(599,635 | ) | 118,054 | ||||||
Cash and cash equivalents at beginning of year
|
20
|
796,902 | 259,169 | ||||||
Foreign exchange gain on cash and cash equivalents
|
42,010 | 22,053 | |||||||
Cash and cash equivalents at end of period
|
239,277 | 399,276 |
IRSA Inversiones y Representaciones S.A. | |||
By:
|
/s/ Fernando A. Elsztain | ||
Fernando A. Elsztain | |||
Director Acting as President | |||
1.
|
The Group’s business and general information
|
2.
|
Basis of preparation of the Unaudited Condensed Interim Consolidated Financial Statements
|
2.1.
|
Basis of preparation
|
2.3.
|
Use of estimates
|
2.
|
Basis of preparation of the Unaudited Condensed Interim Consolidated Financial Statements (Continued)
|
2.4.
|
Comparative Information
|
4.
|
Acquisitions and disposals
|
4.
|
Acquisition and disposals (Continued)
|
5.1
|
Financial risk
|
5.2
|
Fair value estimates
|
6.
|
Segment information
|
March 31, 2014
|
||||||||||||||||||||||||||||
Shopping Center
|
Offices
and other properties
|
Sales and developments
|
Hotels
|
International
|
Financial operations and others
|
Total
|
||||||||||||||||||||||
Revenues
|
1,477,167 | 242,973 | 46,451 | 253,971 | 64,322 | 457 | 2,085,341 | |||||||||||||||||||||
Costs
|
(665,171 | ) | (79,757 | ) | (25,440 | ) | (158,915 | ) | (42,492 | ) | (241 | ) | (972,016 | ) | ||||||||||||||
Gross Profit
|
811,996 | 163,216 | 21,011 | 95,056 | 21,830 | 216 | 1,113,325 | |||||||||||||||||||||
Gain from disposal of investment properties
|
- | - | 115,362 | - | - | - | 115,362 | |||||||||||||||||||||
General and administrative expenses
|
(72,207 | ) | (31,349 | ) | (27,726 | ) | (44,609 | ) | (19,421 | ) | (55 | ) | (195,367 | ) | ||||||||||||||
Selling expenses
|
(49,275 | ) | (13,962 | ) | (8,314 | ) | (31,604 | ) | - | 250 | (102,905 | ) | ||||||||||||||||
Other operating results, net
|
(23,088 | ) | (1,765 | ) | (2,414 | ) | (761 | ) | 423 | (2,001 | ) | (29,606 | ) | |||||||||||||||
Profit / (loss) from operations
|
667,426 | 116,140 | 97,919 | 18,082 | 2,832 | (1,590 | ) | 900,809 | ||||||||||||||||||||
Share of profit / (loss) of associates and joint ventures
|
- | (244 | ) | 3,874 | 556 | (80,848 | ) | 160,159 | 83,497 | |||||||||||||||||||
Segment Profit / (Loss) before financial results and income tax
|
667,426 | 115,896 | 101,793 | 18,638 | (78,016 | ) | 158,569 | 984,306 | ||||||||||||||||||||
Investment properties
|
2,296,390 | 772,176 | 367,573 | - | 1,085,925 | - | 4,522,064 | |||||||||||||||||||||
Property, plant and equipment
|
18,224 | 19,645 | 3,806 | 160,331 | 263 | - | 202,269 | |||||||||||||||||||||
Trading properties
|
- | - | 219,529 | - | 2,904 | - | 222,433 | |||||||||||||||||||||
Goodwill
|
1,667 | 9,392 | - | - | 75,843 | - | 86,902 | |||||||||||||||||||||
Inventories
|
9,860 | - | 582 | 8,022 | - | - | 18,464 | |||||||||||||||||||||
Investments in associates
|
- | 23,850 | 35,795 | 21,895 | 1,637 | 1,245,266 | 1,328,443 | |||||||||||||||||||||
Operating assets
|
2,326,141 | 825,063 | 627,285 | 190,248 | 1,166,572 | 1,245,266 | 6,380,575 |
6.
|
Segment information (Continued)
|
March 31, 2013
|
||||||||||||||||||||||||||||
Shopping Center
|
Office and other properties
|
Sales and developments
|
Hotels
|
International
|
Financial operations and others
|
Total
|
||||||||||||||||||||||
Revenues
|
1,173,547 | 214,040 | 117,178 | 174,694 | 25,632 | 1,100 | 1,706,191 | |||||||||||||||||||||
Costs
|
(556,053 | ) | (85,962 | ) | (89,066 | ) | (126,233 | ) | (20,361 | ) | (845 | ) | (878,520 | ) | ||||||||||||||
Gross Profit
|
617,494 | 128,078 | 28,112 | 48,461 | 5,271 | 255 | 827,671 | |||||||||||||||||||||
Gain from disposal of investment properties
|
- | - | 64,019 | - | - | - | 64,019 | |||||||||||||||||||||
General and administrative expenses
|
(47,693 | ) | (31,392 | ) | (28,113 | ) | (36,935 | ) | (9,105 | ) | (216 | ) | (153,454 | ) | ||||||||||||||
Selling expenses
|
(39,023 | ) | (8,667 | ) | (12,609 | ) | (21,205 | ) | - | (187 | ) | (81,691 | ) | |||||||||||||||
Other operating results, net
|
(17,590 | ) | (1,895 | ) | (8,230 | ) | 456 | 134,487 | (616 | ) | 106,612 | |||||||||||||||||
Profit / (Loss) from operations
|
513,188 | 86,124 | 43,179 | (9,223 | ) | 130,653 | (764 | ) | 763,157 | |||||||||||||||||||
Share of profit / (loss) of associates and joint ventures
|
- | - | 1,478 | (4 | ) | (58,446 | ) | 62,924 | 5,952 | |||||||||||||||||||
Segment profit / (loss) before financial results and income tax
|
513,188 | 86,124 | 44,657 | (9,227 | ) | 72,207 | 62,160 | 769,109 | ||||||||||||||||||||
Investment properties
|
2,215,383 | 845,322 | 382,383 | - | 710,525 | - | 4,153,613 | |||||||||||||||||||||
Property, plant and equipment
|
13,372 | 23,589 | 3,795 | 171,002 | 199 | - | 211,957 | |||||||||||||||||||||
Trading properties
|
- | - | 144,150 | - | 81,691 | - | 225,841 | |||||||||||||||||||||
Goodwill
|
1,667 | 9,392 | - | - | 48,547 | - | 59,606 | |||||||||||||||||||||
Inventories
|
10,140 | - | 511 | 5,984 | - | - | 16,635 | |||||||||||||||||||||
Investments in associates
|
- | 32,024 | 26,873 | 21,252 | 691 | 1,082,112 | 1,162,952 | |||||||||||||||||||||
Operating assets
|
2,240,562 | 910,327 | 557,712 | 198,238 | 841,653 | 1,082,112 | 5,830,604 |
6.
|
Segment information (Continued)
|
March 31, 2014
|
||||||||||||||||
Total segment information
|
Adjustment for share of profit / (loss) of
joint ventures
|
Adjustment to income for elimination of
inter-segment transactions
|
As per statements
of income
|
|||||||||||||
Revenues
|
2,085,341 | (37,282 | ) | (218 | ) | 2,047,841 | ||||||||||
Costs
|
(972,016 | ) | 24,210 | - | (947,806 | ) | ||||||||||
Gross profit
|
1,113,325 | (13,072 | ) | (218 | ) | 1,100,035 | ||||||||||
Gain from disposal of investment properties
|
115,362 | - | - | 115,362 | ||||||||||||
General and administrative expenses
|
(195,367 | ) | 636 | 829 | (193,902 | ) | ||||||||||
Selling expenses
|
(102,905 | ) | 2,261 | 110 | (100,534 | ) | ||||||||||
Other operating results, net
|
(29,606 | ) | 2,534 | (721 | ) | (27,793 | ) | |||||||||
Profit from operations
|
900,809 | (7,641 | ) | - | 893,168 | |||||||||||
Share of profit of associates and joint ventures
|
83,497 | 19,193 | - | 102,690 | ||||||||||||
Segment profit before financial results and income tax
|
984,306 | 11,552 | - | 995,858 |
March 31, 2013
|
||||||||||||||||
Total segment information
|
Adjustment for share of profit / (loss) of
joint ventures
|
Adjustment to income for elimination of
inter-segment transactions
|
As per statements
of income
|
|||||||||||||
Revenues
|
1,706,191 | (111,141 | ) | (956 | ) | 1,594,094 | ||||||||||
Costs
|
(878,520 | ) | 87,287 | - | (791,233 | ) | ||||||||||
Gross profit
|
827,671 | (23,854 | ) | (956 | ) | 802,861 | ||||||||||
Gain from disposal of investment properties
|
64,019 | - | - | 64,019 | ||||||||||||
General and administrative expenses
|
(153,454 | ) | 1,035 | 1,289 | (151,130 | ) | ||||||||||
Selling expenses
|
(81,691 | ) | 8,366 | 81 | (73,244 | ) | ||||||||||
Other operating results, net
|
106,612 | 975 | (414 | ) | 107,173 | |||||||||||
Profit from operations
|
763,157 | (13,478 | ) | - | 749,679 | |||||||||||
Share of profit of associates and
|
5,952 | 9,160 | - | 15,112 | ||||||||||||
Segment profit before financial results and income tax
|
769,109 | (4,318 | ) | - | 764,791 |
March 31,
2014
|
March 31,
2013
|
|||||||
Total reportable assets as per segment information
|
6,380,575 | 5,830,604 | ||||||
Investment properties
|
(159,992 | ) | (168,843 | ) | ||||
Property, plant and equipment
|
(104 | ) | (122 | ) | ||||
Trading properties
|
(6,339 | ) | (33,750 | ) | ||||
Goodwill
|
(5,234 | ) | (5,235 | ) | ||||
Inventories
|
(189 | ) | (104 | ) | ||||
Investments in associates and joint ventures
|
284,513 | 267,736 | ||||||
Total assets as per the statements of financial position
|
6,493,230 | 5,890,286 |
7.
|
Information about main subsidiaries
|
Panamerican Mall S.A. (“PAMSA”)
|
Rigby
|
|||||||||||||||
March 31,
2014
|
June 30,
2013
|
March 31,
2014
|
June 30,
2013
|
|||||||||||||
ASSETS
|
||||||||||||||||
Total non-current assets
|
587,980 | 623,809 | 1,119,229 | 761,997 | ||||||||||||
Total current assets
|
333,769 | 191,911 | 16,252 | 18,088 | ||||||||||||
TOTAL ASSETS
|
921,749 | 815,720 | 1,135,481 | 780,085 | ||||||||||||
LIABILITIES
|
||||||||||||||||
Total non-current liabilities
|
20,683 | 23,239 | 653,004 | 439,432 | ||||||||||||
Total current liabilities
|
72,388 | 58,681 | 6,902 | 5,961 | ||||||||||||
TOTAL LIABILITIES
|
93,071 | 81,920 | 659,906 | 445,393 | ||||||||||||
NET ASSETS
|
828,678 | 733,800 | 475,575 | 334,692 |
7.
|
Information about main subsidiaries (Continued)
|
PAMSA
|
Rigby
|
|||||||||||||||
March 31,
2014
|
March 31,
2013
|
March 31,
2014
|
March 31,
2013
|
|||||||||||||
Revenues
|
191,843 | 151,650 | 64,322 | 25,632 | ||||||||||||
Profit before income tax
|
147,057 | 72,359 | (1,831 | ) | (2,609 | ) | ||||||||||
Income tax expense
|
(52,374 | ) | (26,351 | ) | - | - | ||||||||||
Profit for the period
|
94,683 | 46,008 | (1,831 | ) | (2,609 | ) | ||||||||||
Total comprehensive income for the period
|
94,683 | 46,008 | (1,831 | ) | (2,609 | ) | ||||||||||
Profit attributable to non-controlling interest
|
18,937 | 9,202 | (467 | ) | (559 | ) | ||||||||||
Dividends paid to non-controlling interest
|
- | 5,000 | - | - |
PAMSA
|
Rigby
|
|||||||||||||||
March 31,
2014
|
March 31,
2013
|
March 31,
2014
|
March 31,
2013
|
|||||||||||||
Net cash generated by operating activities
|
82,603 | 76,089 | 16,650 | 5,693 | ||||||||||||
Net cash used in investing activities
|
(17,436 | ) | (59,802 | ) | (7,275 | ) | (1,522 | ) | ||||||||
Net cash used in financing activities
|
43 | (25,137 | ) | (15,362 | ) | 3,812 | ||||||||||
Net increase in cash and cash equivalents
|
65,210 | (8,850 | ) | (5,987 | ) | 7,983 | ||||||||||
Foreign exchange gain on cash and cash equivalents
|
2,675 | 1,644 | 1,661 | 587 | ||||||||||||
Cash and cash equivalents at beginning of period
|
11,416 | 29,885 | 13,907 | 486 | ||||||||||||
Cash and cash equivalents at end of period
|
79,301 | 22,679 | 9,581 | 9,056 |
8.
|
Interests in joint ventures
|
March 31,
2014
|
June 30,
2013
|
|||||||
Beginning of period / year
|
287,846 | 228,970 | ||||||
Acquisition of joint ventures
|
(12 | ) | 25,899 | |||||
Capital contributions
|
1,561 | 29,828 | ||||||
Sale of joint ventures
|
- | (5,774 | ) | |||||
Cash dividends (ii)
|
- | (1,250 | ) | |||||
Share of profit, net
|
18,949 | 10,173 | ||||||
End of period / year
|
(i) 308,344
|
287,846 |
(i)
|
Includes a balance of Ps. (19) reflecting interests in companies with negative equity as of March 31, 2014 which are disclosed in “Provisions” (see Note 23).
|
(ii)
|
During the year ended June 30, 2013, the Group cashed dividends from Nuevo Puerto Santa Fe S.A. in the amount of Ps. 1.3 million.
|
9.
|
Interests in associates
|
March 31,
2014
|
June 30,
2013
|
|||||||
Beginning of the period / year
|
1,096,999 | 1,216,845 | ||||||
Acquisition of associates
|
13,057 | - | ||||||
Capital contributions
|
19 | 37,610 | ||||||
Share of profit, net
|
83,741 | (17,564 | ) | |||||
Currency translation adjustment
|
(38,814 | ) | (1,300 | ) | ||||
Cash dividends (ii)
|
(9,977 | ) | (35,277 | ) | ||||
Decrease for the taking over
|
- | (103,315 | ) | |||||
End of the period / year (i)
|
1,145,025 | 1,096,999 |
10.
|
Investment properties
|
Shopping Center
|
Office and other rental properties
|
Undeveloped parcel of lands
|
Properties under development
|
Total
|
||||||||||||||||
At July 1st, 2012:
|
||||||||||||||||||||
Costs
|
3,048,649 | 1,049,407 | 365,828 | 50,262 | 4,514,146 | |||||||||||||||
Accumulated depreciation
|
(1,097,669 | ) | (141,251 | ) | - | - | (1,238,920 | ) | ||||||||||||
Residual value
|
1,950,980 | 908,156 | 365,828 | 50,262 | 3,275,226 | |||||||||||||||
Year ended June 30, 2013
|
||||||||||||||||||||
Opening residual value
|
1,950,980 | 908,156 | 365,828 | 50,262 | 3,275,226 | |||||||||||||||
Additions
|
51,231 | 13,275 | 1,763 | 144,187 | 210,456 | |||||||||||||||
Currency translation adjustment
|
- | 77,769 | - | - | 77,769 | |||||||||||||||
Acquisition of subsidiaries
|
- | 679,219 | - | - | 679,219 | |||||||||||||||
Transfers
|
(86 | ) | 86 | - | - | - | ||||||||||||||
Disposals
|
(65 | ) | (62,792 | ) | - | - | (62,857 | ) | ||||||||||||
Depreciation charge (i)
|
(142,162 | ) | (45,121 | ) | - | - | (187,283 | ) | ||||||||||||
Residual value at year end
|
1,859,898 | 1,570,592 | 367,591 | 194,449 | 3,992,530 | |||||||||||||||
At June 30, 2013:
|
||||||||||||||||||||
Costs
|
3,099,729 | 1,755,501 | 367,591 | 194,449 | 5,417,270 | |||||||||||||||
Accumulated depreciation
|
(1,239,831 | ) | (184,909 | ) | - | - | (1,424,740 | ) | ||||||||||||
Residual value
|
1,859,898 | 1,570,592 | 367,591 | 194,449 | 3,992,530 | |||||||||||||||
Period ended March 31, 2014:
|
||||||||||||||||||||
Opening residual value
|
1,859,898 | 1,570,592 | 367,591 | 194,449 | 3,992,530 | |||||||||||||||
Additions
|
19,213 | 19,791 | 107 | 139,519 | 178,630 | |||||||||||||||
Currency translation adjustment
|
- | 357,256 | - | - | 357,256 | |||||||||||||||
Disposals
|
- | (20,352 | ) | - | - | (20,352 | ) | |||||||||||||
Depreciation charge (i)
|
(98,771 | ) | (47,221 | ) | - | - | (145,992 | ) | ||||||||||||
Residual value at period end
|
1,780,340 | 1,880,066 | 367,698 | 333,968 | 4,362,072 | |||||||||||||||
At March 31, 2014:
|
||||||||||||||||||||
Costs
|
3,118,942 | 2,112,196 | 367,698 | 333,968 | 5,932,804 | |||||||||||||||
Accumulated depreciation
|
(1,338,602 | ) | (232,130 | ) | - | - | (1,570,732 | ) | ||||||||||||
Residual value
|
1,780,340 | 1,880,066 | 367,698 | 333,968 | 4,362,072 |
March 31, 2014
|
March 31, 2013
|
|||||||
Rental and service income
|
1,767,480 | 1,398,125 | ||||||
Direct operating expenses
|
(778,261 | ) | (654,310 | ) | ||||
Gain from disposal of investment properties
|
115,362 | 64,019 |
11.
|
Property, plant and equipment
|
Hotels buildings and facilities
|
Buildings and facilities
|
Furniture
and fixtures
|
Machinery and equipment
|
Vehicles
|
Total
|
|||||||||||||||||||
At July 1st, 2012:
|
||||||||||||||||||||||||
Costs
|
376,671 | 61,291 | 13,394 | 78,370 | 512 | 530,238 | ||||||||||||||||||
Accumulated depreciation
|
(194,849 | ) | (30,533 | ) | (9,513 | ) | (66,805 | ) | (505 | ) | (302,205 | ) | ||||||||||||
Residual value
|
181,822 | 30,758 | 3,881 | 11,565 | 7 | 228,033 | ||||||||||||||||||
Year ended June 30, 2013
|
||||||||||||||||||||||||
Opening residual value
|
181,822 | 30,758 | 3,881 | 11,565 | 7 | 228,033 | ||||||||||||||||||
Additions
|
3,872 | 1,483 | 585 | 9,479 | - | 15,419 | ||||||||||||||||||
Currency translation adjustment
|
- | - | 959 | - | - | 959 | ||||||||||||||||||
Disposals
|
- | - | (602 | ) | (3 | ) | - | (605 | ) | |||||||||||||||
Depreciation charge (i)
|
(17,494 | ) | (6,720 | ) | (783 | ) | (6,129 | ) | (7 | ) | (31,133 | ) | ||||||||||||
Residual value at year end
|
168,200 | 25,521 | 4,040 | 14,912 | - | 212,673 | ||||||||||||||||||
At June 30, 2013:
|
||||||||||||||||||||||||
Costs
|
380,543 | 62,773 | 14,336 | 87,846 | 512 | 546,010 | ||||||||||||||||||
Accumulated depreciation
|
(212,343 | ) | (37,252 | ) | (10,296 | ) | (72,934 | ) | (512 | ) | (333,337 | ) | ||||||||||||
Residual value
|
168,200 | 25,521 | 4,040 | 14,912 | - | 212,673 | ||||||||||||||||||
Period ended March 31, 2014
|
||||||||||||||||||||||||
Opening residual value
|
168,200 | 25,521 | 4,040 | 14,912 | - | 212,673 | ||||||||||||||||||
Additions
|
2,777 | 1,596 | 723 | 6,247 | - | 11,343 | ||||||||||||||||||
Currency translation adjustment
|
- | - | 88 | - | - | 88 | ||||||||||||||||||
Disposals
|
(24 | ) | - | - | (36 | ) | - | (60 | ) | |||||||||||||||
Depreciation charge (i)
|
(10,624 | ) | (5,159 | ) | (646 | ) | (5,450 | ) | - | (21,879 | ) | |||||||||||||
Residual value at period end
|
160,329 | 21,958 | 4,205 | 15,673 | - | 202,165 | ||||||||||||||||||
At March 31, 2014:
|
||||||||||||||||||||||||
Costs
|
383,296 | 64,369 | 15,147 | 94,057 | 512 | 557,381 | ||||||||||||||||||
Accumulated depreciation
|
(222,967 | ) | (42,411 | ) | (10,942 | ) | (78,384 | ) | (512 | ) | (355,216 | ) | ||||||||||||
Residual value
|
160,329 | 21,958 | 4,205 | 15,673 | - | 202,165 |
12.
|
Trading properties
|
Completed properties
|
Properties under development
|
Under developed sites
|
Total
|
|||||||||||||
At July 1st, 2012
|
13,726 | 82,958 | 80,139 | 176,823 | ||||||||||||
Additions
|
19 | 1,463 | - | 1,482 | ||||||||||||
Currency translation adjustment
|
- | 17,757 | - | 17,757 | ||||||||||||
Transfers
|
- | 61,444 | (61,444 | ) | - | |||||||||||
Disposals
|
(5,948 | ) | - | - | (5,948 | ) | ||||||||||
At June 30, 2013
|
7,797 | 163,622 | 18,695 | 190,114 | ||||||||||||
Additions
|
1,400 | 2,413 | - | 3,813 | ||||||||||||
Currency translation adjustment
|
- | 26,953 | - | 26,953 | ||||||||||||
Transfers
|
7,351 | (7,351 | ) | - | - | |||||||||||
Disposals
|
(4,786 | ) | - | - | (4,786 | ) | ||||||||||
At March 31, 2014
|
11,762 | 185,637 | 18,695 | 216,094 |
|
13.
|
Intangible assets
|
Goodwill
|
Computer Software
|
Rights
of use (ii)
|
Others
|
Total
|
||||||||||||||||
At July 1st, 2012:
|
||||||||||||||||||||
Costs
|
5,824 | 16,961 | 20,873 | 898 | 44,556 | |||||||||||||||
Accumulated depreciation
|
- | (14,486 | ) | - | (681 | ) | (15,167 | ) | ||||||||||||
Residual value
|
5,824 | 2,475 | 20,873 | 217 | 29,389 | |||||||||||||||
Year ended June 30, 2013:
|
||||||||||||||||||||
Opening residual value
|
5,824 | 2,475 | 20,873 | 217 | 29,389 | |||||||||||||||
Additions
|
- | 791 | - | 9 | 800 | |||||||||||||||
Currency translation adjustment
|
5,346 | - | - | - | 5,346 | |||||||||||||||
Acquisition of subsidiaries
|
45,723 | - | - | - | 45,723 | |||||||||||||||
Amortization charges (i)
|
- | (1,512 | ) | - | (93 | ) | (1,605 | ) | ||||||||||||
Residual value at year end
|
56,893 | 1,754 | 20,873 | 133 | 79,653 | |||||||||||||||
At June 30, 2013:
|
||||||||||||||||||||
Costs
|
56,893 | 17,752 | 20,873 | 907 | 96,425 | |||||||||||||||
Accumulated depreciation
|
- | (15,998 | ) | - | (774 | ) | (16,772 | ) | ||||||||||||
Residual value
|
56,893 | 1,754 | 20,873 | 133 | 79,653 | |||||||||||||||
Period ended March 31, 2014:
|
||||||||||||||||||||
Opening residual value
|
56,893 | 1,754 | 20,873 | 133 | 79,653 | |||||||||||||||
Additions
|
- | 652 | - | 10,953 | 11,605 | |||||||||||||||
Currency translation adjustment
|
24,775 | - | - | - | 24,775 | |||||||||||||||
Amortization charges (i)
|
- | (795 | ) | - | (60 | ) | (855 | ) | ||||||||||||
Residual value at period end
|
81,668 | 1,611 | 20,873 | 11,026 | 115,178 | |||||||||||||||
Period ended March 31, 2014:
|
||||||||||||||||||||
Costs
|
81,668 | 18,404 | 20,873 | 11,860 | 132,805 | |||||||||||||||
Accumulated depreciation
|
- | (16,793 | ) | - | (834 | ) | (17,627 | ) | ||||||||||||
Residual value
|
81,668 | 1,611 | 20,873 | 11,026 | 115,178 |
(i)
|
Amortization charges of intangible assets are included in “General and administrative expenses” in the Statement of Income (Note 29). There are no impairment charges for any of the years / period presented.
|
(ii)
|
Correspond to the project Arcos del Gourmet, which has not been amortized yet because it is still in the development stage.
|
14.
|
Inventories
|
March 31, 2014
|
June 30, 2013
|
|||||||
Current
|
||||||||
Hotel supplies
|
8,022 | 5,962 | ||||||
Materials and others items of inventories
|
10,253 | 10,359 | ||||||
Current inventories
|
18,275 | 16,321 | ||||||
Total inventories
|
18,275 | 16,321 |
15.
|
Financial instruments by category
|
March 31, 2014
|
||||||||||||||||
Level 1
|
Level 2
|
Level 3
|
Total
|
|||||||||||||
Assets
|
||||||||||||||||
Financial assets at fair value through profit or loss:
|
||||||||||||||||
- Investment in equity securities in TGLT
|
66,556 | - | - | 66,556 | ||||||||||||
- Investment in equity securities in Hersha
|
46,069 | - | - | 46,069 | ||||||||||||
- Investment in equity securities in Supertel
|
- | - | 57,123 | 57,123 | ||||||||||||
- Mutual funds
|
970,544 | - | - | 970,544 | ||||||||||||
- Banco Macro bonds
|
1,339 | - | - | 1,339 | ||||||||||||
- Public companies securities
|
50 | - | - | 50 | ||||||||||||
- Don Mario S.G.R.
|
13,474 | - | - | 13,474 | ||||||||||||
- Governments bonds
|
165,549 | - | - | 165,549 | ||||||||||||
- Investment in Supertel convertible loan
|
- | 15,747 | - | 15,747 | ||||||||||||
Derivative financial instruments:
|
||||||||||||||||
- Foreign currency future contracts
|
- | 3,400 | - | 3,400 | ||||||||||||
- Interest rate swaps
|
- | 11,633 | - | 11,633 | ||||||||||||
Cash and cash equivalents:
|
||||||||||||||||
- Mutual funds
|
2,038 | - | - | 2,038 | ||||||||||||
Total assets
|
1,265,619 | 30,780 | 57,123 | 1,353,522 |
March 31, 2014
|
||||||||||||||||
Level 1
|
Level 2
|
Level 3
|
Total
|
|||||||||||||
Liabilities
|
||||||||||||||||
Derivative financial instruments:
|
||||||||||||||||
- Foreign-currency futures
|
- | 10,678 | - | 10,678 | ||||||||||||
Total liabilities
|
- | 10,678 | - | 10,678 |
June 30, 2013
|
||||||||||||||||
Level 1
|
Level 2
|
Level 3
|
Total
|
|||||||||||||
Assets
|
||||||||||||||||
Financial assets at fair value through profit or loss:
|
||||||||||||||||
- Investment in equity securities in TGLT
|
56,859 | - | - | 56,859 | ||||||||||||
- Investment in equity securities in Hersha
|
30,163 | - | - | 30,163 | ||||||||||||
- Investment in equity securities in Supertel
|
- | - | 139,120 | 139,120 | ||||||||||||
- Mutual funds
|
74,957 | - | - | 74,957 | ||||||||||||
- Mortgage bonds
|
540 | - | - | 540 | ||||||||||||
- Non- Convertible Notes related parties (Note 34)
|
5,136 | - | - | 5,136 | ||||||||||||
- Banco Macro bonds
|
781 | - | - | 781 | ||||||||||||
- Don Mario S.G.R.
|
11,691 | - | - | 11,691 | ||||||||||||
- Others
|
3 | - | - | 3 | ||||||||||||
- Government Bonds
|
161,602 | - | - | 161,602 | ||||||||||||
Derivative financial instruments:
|
||||||||||||||||
- Interest rate swaps
|
- | 4,259 | - | 4,259 | ||||||||||||
- Warrants of Supertel
|
- | - | 16,949 | 16,949 | ||||||||||||
Cash and cash equivalents:
|
||||||||||||||||
- Mutual funds
|
5,289 | - | - | 5,289 | ||||||||||||
Total assets
|
347,021 | 4,259 | 156,069 | 507,349 |
June 30, 2013
|
||||||||||||||||
Level 1
|
Level 2
|
Level 3
|
Total
|
|||||||||||||
Liabilities
|
||||||||||||||||
Derivative financial instruments:
|
||||||||||||||||
- Foreign currency-contracts
|
- | 1,732 | - | 1,732 | ||||||||||||
Total liabilities
|
- | 1,732 | - | 1,732 |
Shares of Supertel
|
Warrants of Supertel
|
Total
|
||||||||||
Balance at June 30, 2013
|
139,120 | 16,949 | 156,069 | |||||||||
Total losses for the period (i)
|
(81,997 | ) | (16,949 | ) | (98,946 | ) | ||||||
Balance at March 31, 2014
|
57,123 | - | 57,123 |
Description
|
Pricing model
|
Pricing method
|
Parameters
|
|||
Foreign currency-contracts
|
Present value method
|
Theoretical price
|
Money market Interest-Rate curve; Foreign exchange curve.
|
|||
Interest rate swaps
|
Discounted cash flow
|
Theoretical price
|
Interest rate forward contract and flows of funds.
|
|||
Shares of Supertel
|
Binomial tree
|
Theoretical price
|
Underlying asset price (Market price); share price volatility (historical) and money market interest-rate curve (Libor curve).
|
|||
Warrants of Supertel
|
Black-Scholes
|
Theoretical price
|
Underlying asset price (Market price); share price volatility (historical) and money market interest-rate curve (Libor curve).
|
|||
Call option of Arcos
|
Discounted cash flow
|
-
|
Projected income and discounted interest rate.
|
|||
Investment in Supertel convertible loan
|
Discounted cash flow
|
-
|
Discount interest rate.
|
16.
|
Restricted assets
|
March 31,
2014
|
June 30,
2013
|
|||||||
Non-current
|
||||||||
Deposit in escrow
|
18,334 | 10,881 | ||||||
Total non-current restricted assets
|
18,334 | 10,881 | ||||||
Current
|
||||||||
Deposit in escrow
|
2,074 | 1,022 | ||||||
Total current restricted assets
|
2,074 | 1,022 | ||||||
Total restricted assets
|
20,408 | 11,903 |
March 31, 2014
|
June 30, 2013
|
|||||||
Non-current
|
||||||||
Trade, leases and services receivables
|
66,082 | 58,783 | ||||||
Consumer financing receivables
|
- | 214 | ||||||
Less: allowance for trade receivables
|
(2,208 | ) | (2,266 | ) | ||||
Total Non-current trade receivables
|
63,874 | 56,731 | ||||||
Trade receivables of joint venture
|
3,161 | 2,147 | ||||||
VAT receivables
|
19,357 | 19,345 | ||||||
Loans granted
|
1,116 | - | ||||||
Prepaid expenses
|
9,431 | 5,210 | ||||||
Others
|
667 | 686 | ||||||
Total Non-current other receivables
|
33,732 | 27,388 | ||||||
Related parties (Note 34)
|
1,103 | 1,007 | ||||||
Total non-current trade and other receivables
|
98,709 | 85,126 | ||||||
March 31,
2014
|
June 30,
2013
|
|||||||
Current
|
||||||||
Consumer financing receivables
|
14,992 | 15,735 | ||||||
Sale, leases and services receivables
|
240,277 | 376,431 | ||||||
Receivables from hotel operations
|
44,566 | 26,201 | ||||||
Checks to be deposited
|
180,021 | 147,866 | ||||||
Trade and lease debtors under legal proceedings
|
55,889 | 50,145 | ||||||
Less: allowance for trade receivables
|
(78,620 | ) | (76,684 | ) | ||||
Total current trade receivables
|
457,125 | 539,694 | ||||||
Joint ventures receivables
|
7,270 | 20,555 | ||||||
VAT receivables
|
8,505 | 19,656 | ||||||
Other tax receivables
|
8,646 | 13,426 | ||||||
Loans granted
|
9,182 | 47,274 | ||||||
Prepaid expenses
|
64,519 | 49,271 | ||||||
Advance to vendors
|
71,245 | 40,710 | ||||||
Dividends received
|
7,882 | 2,828 | ||||||
Others
|
14,908 | 11,672 | ||||||
Less: allowance for other receivables
|
(198 | ) | (198 | ) | ||||
Total current other receivables
|
191,959 | 205,194 | ||||||
Related parties (Note 34)
|
29,425 | 24,445 | ||||||
Total current trade and other receivables
|
678,509 | 769,333 | ||||||
Total trade and other receivables
|
777,218 | 854,459 |
March 31,
2014
|
June 30,
2013
|
|||||||
Beginning of the period / year
|
79,148 | 68,107 | ||||||
Additions
|
11,121 | 18,792 | ||||||
Unused amounts reversed
|
(5,691 | ) | (5,967 | ) | ||||
Used during the period / year
|
(3,552 | ) | (1,549 | ) | ||||
Receivables written off
|
- | (235 | ) | |||||
End of the period / year
|
81,026 | 79,148 |
March 31,
2014
|
June 30,
2013
|
|||||||
Non-current
|
||||||||
Financial assets at fair value
|
||||||||
Investment in equity securities in TGLT S.A.
|
66,556 | 56,859 | ||||||
Investment in equity securities in Hersha
|
46,069 | 30,163 | ||||||
Investment in equity securities in Supertel
|
57,123 | 139,120 | ||||||
Investment in Supertel convertible loan (Note 34) (i)
|
15,747 | - | ||||||
Don Mario S.G.R.
|
10,000 | 10,060 | ||||||
Mutual funds (Note 34) (ii)
|
872,673 | 17,249 | ||||||
Others
|
- | 3 | ||||||
Financial assets at amortized cost
|
||||||||
Non-Convertible Notes related parties (Note 34)
|
7,000 | 14,001 | ||||||
Total investments in non-current financial assets
|
1,075,168 | 267,455 | ||||||
Current
|
||||||||
Financial assets at fair value
|
||||||||
Mutual funds
|
97,871 | 57,708 | ||||||
Mortgage bonds (Note 34)
|
- | 540 | ||||||
Banco Macro bonds
|
1,339 | 781 | ||||||
Don Mario S.G.R.
|
3,474 | 1,631 | ||||||
Non-Convertible Notes related parties (Note 34)
|
- | 5,136 | ||||||
Public companies securities
|
50 | - | ||||||
Government bonds
|
165,549 | 161,602 | ||||||
Financial assets at amortized cost
|
||||||||
Non-Convertible Notes related parties (Note 34)
|
15,902 | 16,655 | ||||||
Total investments in current financial assets
|
284,185 | 244,053 | ||||||
Total investments in financial assets
|
1,359,353 | 511,508 |
(i)
|
On January 9, 2014, Real Estate Strategies LP ("RES") entered into a loan agreement of up to US$ 2.0 million with Supertel Hospitality Inc. ("SPPR"). In the event that SPPR successfully completes rights offering not later than April 15, 2014, RES agrees convert the balance of the loan at such time for shares of common stock of SPPR. In the event that SPPR fails to make an initial public offering within the term agreed, RES is entitled to convert the loan until July 9, 2015 (subject to any ownership limitation that may apply). Since SPPR did not complete this rights offering on or before April 15, 2014, the interest rate increased to 12.5% per annum. Subject to the limitations indicated above, RES has the option, until July 9, 2015 to convert the loan it into shares of common stock. In such a case, the conversion price per share will be equal to the greater of (a) the average weighted price of common stock of company for the five trading days preceding the day RES exercises the Loan Conversions or (b) the greater of book or market value of the common stock at the time.
|
(ii)
|
During the period ended March 31, 2014, the Group has subscribed shares of Dolphin Fund Ltd. for an amount of US$ 109.5 million (see Note 41)
|
19.
|
Derivative financial instruments
|
March 31,
2014
|
June 30,
2013
|
|||||||
Assets
|
||||||||
Non-current
|
||||||||
Interest rate swaps
|
6,900 | 4,259 | ||||||
Warrants of Supertel
|
- | 16,949 | ||||||
Total non-current derivative financial instruments
|
6,900 | 21,208 |
Current
|
||||||||
Interest rate swaps
|
4,733 | - | ||||||
Foreign currency future contracts (Note 34)
|
3,400 | - | ||||||
Total current derivative financial instruments
|
8,133 | - | ||||||
Total assets
|
15,033 | 21,208 | ||||||
Liabilities
|
||||||||
Current
|
||||||||
Foreign currency-contracts (Note 34)
|
(10,678 | ) | (1,732 | ) | ||||
Total current derivative financial instruments
|
(10,678 | ) | (1,732 | ) | ||||
Total derivative financial instruments
|
4,355 | 19,476 |
20.
|
Cash flow information
|
March 31,
2014
|
June 30,
2013
|
|||||||
Cash at bank and on hand
|
237,239 | 725,220 | ||||||
Time deposits in local currency
|
- | 66,393 | ||||||
Mutual funds
|
2,038 | 5,289 | ||||||
Total cash and cash equivalents
|
239,277 | 796,902 |
20.
|
Cash flow information (Continued)
|
Note
|
March 31,
2014
|
March 31,
2013
|
||||||||
(Loss) / Profit for the period
|
(78,842 | ) | 379,261 | |||||||
Adjustments for:
|
||||||||||
Income tax expense
|
25
|
(112,298 | ) | 87,234 | ||||||
Disposals of unused property, plant and equipment
|
11
|
60 | 365 | |||||||
Amortization and depreciation
|
29
|
168,726 | 162,743 | |||||||
Gain from disposal of investment properties
|
10
|
(115,362 | ) | (64,019 | ) | |||||
Dividends earned
|
32
|
(10,741 | ) | (20,470 | ) | |||||
Share-based payments
|
33
|
12,541 | 5,935 | |||||||
Profit / (loss) from purchase of subsidiaries and joint ventures
|
31
|
- | (137,062 | ) | ||||||
(Gain) / loss on derivative financial instruments
|
32
|
(27,492 | ) | (5,390 | ) | |||||
Changes in fair value of investments in financial assets
|
32
|
(229,823 | ) | (147,527 | ) | |||||
Interest expense, net
|
32
|
316,905 | 211,462 | |||||||
Provisions and allowances
|
71,012 | 73,097 | ||||||||
Share of profit of associates and joint ventures
|
8,9
|
(102,690 | ) | (15,112 | ) | |||||
Loss / (gain) on repurchase of Non-Convertible notes
|
32
|
12,874 | - | |||||||
Unrealized foreign exchange loss, net
|
1,108,603 | 205,343 | ||||||||
Changes in operating assets and liabilities:
|
||||||||||
Increase in inventories
|
(1,954 | ) | (872 | ) | ||||||
Decrease / (Increase) in trading properties
|
2,373 | (1,659 | ) | |||||||
Decrease / (Increase) in trade and other receivables
|
3,658 | (19,902 | ) | |||||||
Increase in restricted founds
|
- | (724 | ) | |||||||
(Decrease) / Increase in trade and other payables
|
(108,363 | ) | 39,502 | |||||||
Increase in salaries and social security liabilities
|
6,653 | 1,897 | ||||||||
Decrease in provisions
|
(1,678 | ) | (677 | ) | ||||||
Net cash generated by operating activities before income tax paid
|
914,162 | 753,425 |
March 31,
2014
|
March 31,
2013
|
|||||||
Increase in investments in financial assets through an increase in borrowings
|
- | 18,767 | ||||||
Reimbursement of expired dividends
|
784 | 625 | ||||||
Dividends payable
|
- | 54,097 | ||||||
Conversion of notes
|
- | 126 | ||||||
Increase in borrowings through a decrease in dividends payable
|
160,173 | - | ||||||
Increase in property, plant and equipment through an increase in borrowings
|
539 | - |
21.
|
Trade and other liabilities
|
March 31,
2014
|
June 30,
2013
|
|||||||
Non-current
|
||||||||
Admission rights
|
118,079 | 112,655 | ||||||
Sales, rent and services payments received in advance
|
52,490 | 53,301 | ||||||
Guarantee deposits
|
21,778 | 17,350 | ||||||
Non-current trade payables
|
192,347 | 183,306 | ||||||
Other tax liabilities
|
1,135 | - | ||||||
Tax payment facilities plan
|
13,631 | 15,640 | ||||||
Deferred income tax
|
8,039 | 8,637 | ||||||
Others
|
9,739 | 3,515 | ||||||
Non-current other payables
|
32,544 | 27,792 | ||||||
Related parties (Note 34)
|
205 | 20 | ||||||
Non-current trade and other payables
|
225,096 | 211,118 | ||||||
Current
|
||||||||
Trade payables
|
84,520 | 59,637 | ||||||
Accrued invoices
|
81,717 | 76,339 | ||||||
Guarantee deposits
|
11,126 | 5,974 | ||||||
Admission rights
|
110,960 | 98,656 | ||||||
Sales, rent and services payments received in advance
|
200,113 | 191,478 | ||||||
Current trade payables
|
488,436 | 432,084 | ||||||
VAT payables
|
30,199 | 26,718 | ||||||
Deferred revenue
|
495 | 1,087 | ||||||
Other tax liabilities
|
24,097 | 30,889 | ||||||
Dividends payable to non-controlling shareholders
|
1,718 | 8,562 | ||||||
Others
|
8,482 | 6,399 | ||||||
Current other payables
|
64,991 | 73,655 | ||||||
Related parties (Note 34)
|
53,351 | 171,271 | ||||||
Current trade and other payables
|
606,778 | 677,010 | ||||||
Total trade and other payables
|
831,874 | 888,128 |
22.
|
Salaries and social security liabilities
|
March 31,
2014
|
June 30,
2013
|
|||||||
Non-Current
|
||||||||
Social security payable
|
4,125 | 3,160 | ||||||
Total Non-Current salaries and social security liabilities
|
4,125 | 3,160 |
Current
|
||||||||
Provision for vacation, bonuses and others
|
40,819 | 32,080 | ||||||
Social security payable
|
13,012 | 16,628 | ||||||
Others
|
867 | 302 | ||||||
Current salaries and social security liabilities
|
54,698 | 49,010 | ||||||
Total salaries and social security liabilities
|
58,823 | 52,170 |
23.
|
Provisions
|
Labor,
legal and other claims
|
Tax and social security
|
Investments
in associates and joint ventures (*)
|
Total
|
|||||||||||||
At June 30, 2013
|
31,010 | 1,686 | 39,091 | 71,787 | ||||||||||||
Additions
|
11,784 | 377 | 81,218 | 93,379 | ||||||||||||
Recovery
|
(5,055 | ) | (477 | ) | - | (5,532 | ) | |||||||||
Used during the period
|
(1,678 | ) | - | - | (1,678 | ) | ||||||||||
Currency translation adjustment
|
- | - | 39,278 | 39,278 | ||||||||||||
At March 31, 2014
|
36,061 | 1,586 | 159,587 | 197,234 |
(*)
|
Corresponds to equity interests with negative equity.
|
March 31,
2014
|
June 30,
2013
|
|||||||
Non-current
|
181,727 | 57,737 | ||||||
Current
|
15,507 | 14,050 | ||||||
197,234 | 71,787 |
24.
|
Borrowings
|
Book value
|
||||||||||||||||
Secured / unsecured
|
Currency
|
Rate
|
Effective
interest rate %
|
Principal
nominal value
|
March 31,
2014
|
June 30,
2013
|
||||||||||
Non-current
|
||||||||||||||||
NCN IRSA due 2015
|
Unsecured
|
Ps.
|
Floating
|
Badlar + 395ps
|
209,400 | 208,387 | - | |||||||||
NCN IRSA due 2017
|
Unsecured
|
US$
|
Fixed
|
8.5%
|
150,000 | 1,190,622 | 784,855 | |||||||||
NCN IRSA due 2017
|
Unsecured
|
Ps.
|
Floating
|
Badlar + 450 ps
|
10,800 | 10,761 | - | |||||||||
NCN APSA due 2017
|
Unsecured
|
US$
|
Fixed
|
7.875%
|
110,000 | 862,918 | 575,705 | |||||||||
NCN IRSA due 2020
|
Unsecured
|
US$
|
Fixed
|
11.5%
|
150,000 | 1,114,011 | 789,655 | |||||||||
Seller financing of plot of land (vi)
|
Secured
|
US$
|
Fixed
|
3.5%
|
4,500 | 18,737 | 14,900 | |||||||||
Seller financing of Soleil Factory (i)
|
Secured
|
US$
|
Fixed
|
5%
|
12,610 | 77,441 | 49,327 | |||||||||
Seller financing of Zetol S.A. (iii)
|
Secured
|
US$
|
Fixed
|
3.5%
|
2,618 | 21,860 | 14,144 | |||||||||
Bank loans
|
Unsecured
|
Ps.
|
Fixed
|
15.25%
|
9,432 | 8,016 | - | |||||||||
Syndicated loan (iv)
|
Unsecured
|
Ps.
|
Fixed
|
(iv)
|
202,780 | 100,097 | 175,604 | |||||||||
Banco Provincia de Buenos Aires loan (v)
|
Unsecured
|
Ps.
|
Fixed
|
(v)
|
42,556 | 9,618 | 19,163 | |||||||||
Banco M&T loan
|
Secured
|
US$
|
Floating
|
Libor + 2.55%
|
75,000 | 594,668 | 399,691 | |||||||||
Related party (Note 34)
|
Unsecured
|
Ps.
|
Floating
|
Badlar
|
101,692 | 130,012 | 98,328 | |||||||||
Finance lease obligations
|
Secured
|
US$
|
Fixed
|
7.5%
|
499 | 1,347 | 1,270 | |||||||||
Total Non-current borrowings
|
4,348,495 | 2,922,642 |
24.
|
Borrowings (Continued)
|
Book value
|
||||||||||||||||
Secured / unsecured
|
Currency
|
Rate
|
Effective
interest rate %
|
Nominal Value
of share capital
|
March 31,
2014
|
June 30,
2013
|
||||||||||
Current
|
||||||||||||||||
NCN IRSA due 2015
|
Unsecured
|
Ps.
|
Floating
|
Badlar + 395ps
|
209,400 | 5,062 | - | |||||||||
NCN IRSA due 2017
|
Unsecured
|
US$
|
Fixed
|
8.5%
|
150,000 | 15,735 | 26,675 | |||||||||
NCN IRSA due 2017
|
Unsecured
|
Ps.
|
Floating
|
Badlar + 450ps
|
10,800 | 226 | - | |||||||||
NCN APSA due 2017
|
Unsecured
|
US$
|
Fixed
|
7.875%
|
110,000 | 26,050 | 5,499 | |||||||||
NCN IRSA due 2020
|
Unsecured
|
US$
|
Fixed
|
11.5%
|
150,000 | 25,105 | 40,604 | |||||||||
NCN IRSA due 2013
|
Unsecured
|
Ps.
|
Floating
|
Badlar 2.49%
|
153,152 | - | 52,240 | |||||||||
NCN IRSA due 2014
|
Unsecured
|
US$
|
Fixed
|
7.45%
|
8,458 | - | 137,750 | |||||||||
Short-term loans
|
Unsecured
|
Ps.
|
Fixed
|
29%
|
31,432 | 27,350 | - | |||||||||
Bank overdrafts
|
Unsecured
|
Ps.
|
Floating
|
-
|
- | 143,375 | 418,730 | |||||||||
Syndicated loan (iv)
|
Unsecured
|
Ps.
|
Fixed
|
(iv)
|
202,780 | 101,307 | 51,005 | |||||||||
Banco Provincia de Buenos Aires loan (v)
|
Unsecured
|
Ps.
|
Fixed
|
(v)
|
42,556 | 33,333 | 9,625 | |||||||||
Seller financing of plot of land (vi)
|
Secured
|
US$
|
Fixed
|
3.5%
|
4,500 | 2,294 | 12,809 | |||||||||
Seller financing of Soleil Factory (i)
|
Secured
|
US$
|
Fixed
|
5%
|
12,610 | 3,787 | 3,397 | |||||||||
Seller financing of Arcos del Gourmet S.A. (ii)
|
Unsecured
|
US$
|
Fixed
|
11.69%
|
- | - | 11,408 | |||||||||
Seller financing of Zetol S.A. (iii)
|
Secured
|
US$
|
Fixed
|
3.5%
|
2,618 | 20,329 | 1,544 | |||||||||
Related parties (Note 34)
|
Unsecured
|
US$
|
Fixed
|
1.5%
|
26,441 | 212,778 | - | |||||||||
Finance lease obligations
|
Secured
|
US$
|
Fixed
|
7.5%
|
499 | 1,855 | 1,243 | |||||||||
Total Current borrowings
|
618,586 | 772,529 | ||||||||||||||
Borrowings
|
4,967,081 | 3,695,171 |
|
24.
|
Borrowings (Continued)
|
25.
|
Tax
|
March 31,
2014
|
March 31,
2013
|
|||||||
Current income tax
|
(185,112 | ) | (165,190 | ) | ||||
Deferred income tax
|
297,410 | 77,956 | ||||||
Income tax gain
|
112,298 | (87,234 | ) |
25.
|
Tax (Continued)
|
March 31,
2014
|
June 30,
2013
|
|||||||
Beginning of the period /year
|
(310,700 | ) | (376,977 | ) | ||||
Acquisition of subsidiary
|
- | (26,103 | ) | |||||
Currency translation adjustment
|
(22,723 | ) | (4,068 | ) | ||||
Income tax and deferred income tax
|
297,410 | 96,448 | ||||||
End of the period / year
|
(36,013 | ) | (310,700 | ) |
March 31,
2014
|
March 31,
2013
|
|||||||
Tax calculated at the tax rates applicable to profits in the respective countries
|
(62,138 | ) | 178,361 | |||||
Permanent differences:
|
||||||||
Share of loss of associates and joint ventures
|
(35,942 | ) | (5,289 | ) | ||||
Unrecognized tax losses
|
(754 | ) | (23,800 | ) | ||||
Non-taxable income
|
(18,634 | ) | (59,817 | ) | ||||
Others
|
5,170 | (2,221 | ) | |||||
Income tax gain
|
(112,298 | ) | 87,234 |
26.
|
Shareholders’ equity
|
26.
|
Shareholders’ Equity (Continued)
|
27.
|
Revenues
|
March 31,
2014
|
March 31,
2013
|
|||||||
Base rent
|
779,963 | 600,070 | ||||||
Contingent rent
|
230,725 | 184,351 | ||||||
Admission rights
|
92,538 | 78,339 | ||||||
Averaging scheduled rent escalation
|
15,563 | 13,031 | ||||||
Parking fees
|
59,446 | 44,981 | ||||||
Letting fees
|
32,824 | 28,123 | ||||||
Service charges
|
533,128 | 422,078 | ||||||
Property management fee
|
19,821 | 25,229 | ||||||
Others
|
3,472 | 1,923 | ||||||
Total rental and service income
|
1,767,480 | 1,398,125 | ||||||
Sale of trading properties
|
25,933 | 20,175 | ||||||
Revenue from hotel operations
|
253,971 | 174,694 | ||||||
Consumer financing
|
457 | 1,100 | ||||||
Total other revenues
|
280,361 | 195,969 | ||||||
Total revenues
|
2,047,841 | 1,594,094 |
28.
|
Cost
|
March 31,
2014
|
March 31,
2013
|
|||||||
Costs of rental and services
|
778,261 | 654,310 | ||||||
Costs of sale and development
|
10,389 | 9,845 | ||||||
Costs from hotel operations
|
158,915 | 126,233 | ||||||
Costs from consumer financing
|
241 | 845 | ||||||
Total costs
|
947,806 | 791,233 |
29.
|
Expenses by nature
|
29.
|
Expenses by nature (Continued)
|
Group Costs
|
||||||||||||||||||||||||||||
Cost of sale and development
|
Cost of rental and services
|
Cost from consumer financing
|
Cost from hotel operations
|
General and administrative expenses
|
Selling expenses
|
Total
|
||||||||||||||||||||||
Salaries, social security costs and other personnel expenses
|
106 | 215,906 | - | 90,079 | 63,305 | 16,104 | 385,500 | |||||||||||||||||||||
Maintenance, security, cleaning, repair and others
|
2,627 | 181,554 | 3 | 18,778 | 11,390 | 482 | 214,834 | |||||||||||||||||||||
Depreciation and amortization
|
4 | 156,105 | - | 8,285 | 4,161 | 171 | 168,726 | |||||||||||||||||||||
Advertising and other selling expenses
|
11 | 118,212 | - | 3,352 | - | 18,489 | 140,064 | |||||||||||||||||||||
Taxes, rates and contributions
|
1,823 | 62,543 | - | - | 6,307 | 50,741 | 121,414 | |||||||||||||||||||||
Directors’ fees
|
- | - | - | - | 58,953 | - | 58,953 | |||||||||||||||||||||
Fees and payments for services
|
34 | 20,464 | 236 | 1,726 | 30,333 | 3,977 | 56,770 | |||||||||||||||||||||
Food, beverage and other lodging expenses
|
- | - | - | 36,105 | 4,802 | 2,788 | 43,695 | |||||||||||||||||||||
Leases and expenses
|
974 | 11,985 | - | 285 | 6,323 | 811 | 20,378 | |||||||||||||||||||||
Allowance for trade and other receivables (charge and recovery)
|
- | - | - | - | 38 | 5,392 | 5,430 | |||||||||||||||||||||
Cost of sales of properties
|
4,786 | - | - | - | - | - | 4,786 | |||||||||||||||||||||
Others
|
24 | 11,492 | 2 | 305 | 8,290 | 1,579 | 21,692 | |||||||||||||||||||||
Total expenses by nature
|
10,389 | 778,261 | 241 | 158,915 | 193,902 | 100,534 | 1,242,242 |
29.
|
Expenses by nature (Continued)
|
Group costs
|
||||||||||||||||||||||||||||
Cost of sale and development
|
Cost of rental and services
|
Cost from consumer financing
|
Cost from hotel operations
|
General and administrative expenses
|
Selling expenses
|
Total
|
||||||||||||||||||||||
Salaries, social security costs and other personnel expenses
|
475 | 169,149 | 3 | 71,364 | 42,558 | 12,773 | 296,322 | |||||||||||||||||||||
Maintenance, security, cleaning, repairs and others
|
1,929 | 157,114 | 34 | 16,307 | 8,085 | 487 | 183,956 | |||||||||||||||||||||
Depreciation and amortization
|
- | 147,156 | - | 10,851 | 4,573 | 163 | 162,743 | |||||||||||||||||||||
Advertising and other selling expenses
|
- | 86,539 | - | 3,655 | - | 12,113 | 102,307 | |||||||||||||||||||||
Taxes, rates and contributions
|
1,041 | 47,515 | - | - | 5,229 | 36,690 | 90,475 | |||||||||||||||||||||
Directors’ fees
|
- | - | - | - | 57,529 | - | 57,529 | |||||||||||||||||||||
Fees and payments for services
|
103 | 22,466 | 802 | 969 | 22,679 | 2,632 | 49,651 | |||||||||||||||||||||
Food, beverage and other lodging expenses
|
- | - | - | 22,435 | 2,085 | 505 | 25,025 | |||||||||||||||||||||
Leases and expenses
|
1,285 | 15,909 | - | 134 | 1,414 | 647 | 19,389 | |||||||||||||||||||||
Allowance for trade and other receivables (charge and recovery)
|
- | - | - | - | - | 5,648 | 5,648 | |||||||||||||||||||||
Cost of sales of properties
|
4,984 | - | - | - | - | - | 4,984 | |||||||||||||||||||||
Others
|
28 | 8,462 | 6 | 518 | 6,978 | 1,586 | 17,578 | |||||||||||||||||||||
Total expenses by nature
|
9,845 | 654,310 | 845 | 126,233 | 151,130 | 73,244 | 1,015,607 |
30.
|
Employee costs
|
March 31,
2014
|
March 31,
2013
|
|||||||
Salaries, bonuses and social security expenses
|
372,339 | 290,387 | ||||||
Equity incentive plan cost
|
12,541 | 5,935 | ||||||
Defined contribution plan cost
|
620 | - | ||||||
Total employee costs
|
385,500 | 296,322 |
31.
|
Other operating results, net
|
March 31,
2014
|
March 31,
2013
|
|||||||
Gain from purchase of subsidiaries
|
- | 137,062 | ||||||
Tax on shareholders´ personal assets
|
(3,691 | ) | (4,681 | ) | ||||
Donations
|
(15,966 | ) | (7,606 | ) | ||||
Judgments and other contingencies (1)
|
(8,350 | ) | (12,443 | ) | ||||
Others
|
214 | (5,159 | ) | |||||
Total other operating results, net
|
(27,793 | ) | 107,173 |
(1)
|
Includes legal expenses.
|
32.
|
Financial result, net
|
March 31,
2014
|
March 31,
2013
|
|||||||
Finance income:
|
||||||||
- Interest income
|
42,590 | 22,816 | ||||||
- Foreign exchange
|
36,113 | 58,136 | ||||||
- Dividends income
|
10,741 | 20,470 | ||||||
- Gain from repurchase of non-convertible Notes
|
- | 2,057 | ||||||
Total finance income
|
89,444 | 103,479 | ||||||
Finance costs:
|
||||||||
- Interest expense
|
(359,495 | ) | (234,278 | ) | ||||
- Foreign exchange
|
(1,138,470 | ) | (291,627 | ) | ||||
- Less from repurchase of non-convertible Notes
|
(12,874 | ) | - | |||||
- Other finance costs
|
(40,124 | ) | (33,674 | ) | ||||
Subtotal finance costs
|
(1,550,963 | ) | (559,579 | ) | ||||
Less: Finance costs capitalized
|
17,206 | 6,049 | ||||||
Total finance costs
|
(1,533,757 | ) | (553,530 | ) | ||||
Other finance costs:
|
||||||||
- Fair value gain of financial assets at fair value through profit or loss, net
|
229,823 | 147,527 | ||||||
- Gain / (Loss) on derivative financial instruments, net
|
27,492 | 4,228 | ||||||
Total other finance costs
|
257,315 | 151,755 | ||||||
Total financial results, net
|
(1,186,998 | ) | (298,296 | ) |
33.
|
Share-based payments
|
34.
|
Related party transactions
|
-
|
An entity, individual or close relative of such individual exercises control, or joint control, or significant influence over the reporting entity, or is a member of the Board of Directors or the Senior Management of the entity or its controlling company.
|
-
|
An entity is a subsidiary, associate or joint venture of the entity or its controlling or controlled company.
|
34.
|
Related party transactions (Continued)
|
Related party
|
Description of transaction
|
Investments in
financial assets
|
Investments in financial assets
|
Trade and other receivables
|
Trade and other receivables
|
Trade and other payables
|
Trade and other payables
|
Borrowings
|
Borrowings
|
Derivative financial instruments
|
|||||||||||||||||||||||||||
non-current
|
current | non-current | current |
non-current
|
current | non-current | current |
current
|
|||||||||||||||||||||||||||||
Parent Company
|
|||||||||||||||||||||||||||||||||||||
Cresud S.A.C.I.F. y A.
|
Reimbursement of expenses
|
- | - | - | 4,316 | - | (27 | ) | - | - | - | ||||||||||||||||||||||||||
Corporate services
|
- | - | - | - | - | (32,043 | ) | - | - | - | |||||||||||||||||||||||||||
Sale of goods and services
|
- | - | - | 701 | - | - | - | - | - | ||||||||||||||||||||||||||||
Borrowings
|
- | - | - | - | - | - | - | (212,713 | ) | - | |||||||||||||||||||||||||||
Non-Convertible Notes
|
7 | 15,902 | - | - | - | - | (56,054 | ) | (1,443 | ) | - | ||||||||||||||||||||||||||
Shared based payments
|
- | - | - | 624 | - | - | - | - | - | ||||||||||||||||||||||||||||
Total Parent Company
|
7 | 15,902 | - | 5,641 | - | (32,070 | ) | (56,054 | ) | (214,156 | ) | - | |||||||||||||||||||||||||
Associates
|
|||||||||||||||||||||||||||||||||||||
Banco Hipotecario S.A.
|
Reimbursement of expenses
|
- | - | - | 66 | - | (1,094 | ) | - | - | - | ||||||||||||||||||||||||||
Borrowings
|
- | - | - | - | - | - | (27,780 | ) | (18,855 | ) | - | ||||||||||||||||||||||||||
Derivatives
|
- | - | - | - | - | - | - | - | (1,553 | ) | |||||||||||||||||||||||||||
Leases and/or rights of use
|
- | - | - | 2,730 | - | - | - | - | - | ||||||||||||||||||||||||||||
Lipstick Management LLC
|
Reimbursement of expenses
|
- | - | - | 752 | - | - | - | - | - | |||||||||||||||||||||||||||
New Lipstick LLC
|
Reimbursement of expenses
|
- | - | - | 2,261 | - | - | - | - | - | |||||||||||||||||||||||||||
Banco de crédito y securitización
|
Reimbursement of expenses
|
- | - | - | 35 | - | - | - | - | - | |||||||||||||||||||||||||||
Leases and/or rights of use
|
- | - | - | 988 | - | - | - | - | - | ||||||||||||||||||||||||||||
Tarshop S.A.
|
Leases and/or rights of use
|
- | - | - | 19 | (185 | ) | (234 | ) | - | - | - | |||||||||||||||||||||||||
Reimbursement of expenses
|
- | - | - | 620 | - | - | - | - | - | ||||||||||||||||||||||||||||
Customers advances
|
- | - | - | - | - | (271 | ) | - | - | - | |||||||||||||||||||||||||||
Total Associates
|
- | - | - | 7,471 | (185 | ) | (1,599 | ) | (27,780 | ) | (18,855 | ) | (1,553 | ) |
34.
|
Related party transactions (Continued)
|
Related party
|
Description of transaction
|
Investments in financial assets
|
Investments in financial assets
|
Trade and other receivables
|
Trade and other receivables
|
Trade and other payables
|
Trade and other payables
|
Borrowings
|
Borrowings
|
Derivative financial instruments
|
|||||||||||||||||||||||||||
non-current
|
current | non-current |
current
|
non-current
|
current | non-current | current |
current
|
|||||||||||||||||||||||||||||
Joint ventures
|
|||||||||||||||||||||||||||||||||||||
Contributions to be paid in
|
- | - | - | 10 | - | - | - | - | - | ||||||||||||||||||||||||||||
Baicom Networks S.A.
|
Management fees
|
- | - | - | 12 | - | - | - | - | - | |||||||||||||||||||||||||||
Borrowings
|
- | - | 1,103 | - | - | - | - | - | |||||||||||||||||||||||||||||
Reimbursement of expenses
|
- | - | - | 16 | - | - | - | - | - | ||||||||||||||||||||||||||||
Entertaiment Holding S.A.
|
Reimbursement of expenses
|
- | - | - | 138 | - | - | - | - | - | |||||||||||||||||||||||||||
Boulevard Norte S.A.
|
Reimbursement of expenses
|
- | - | - | 564 | - | - | - | - | ||||||||||||||||||||||||||||
Cyrsa S.A.
|
Borrowings
|
- | - | - | - | (6 | ) | (125,012 | ) | - | - | ||||||||||||||||||||||||||
Reimbursement of expenses
|
- | - | - | 60 | - | - | - | - | |||||||||||||||||||||||||||||
Nuevo Puerto Santa Fe S.A.
|
Reimbursement of expenses
|
- | - | - | 1,418 | - | - | - | - | - | |||||||||||||||||||||||||||
Proceeds from leasing
|
- | - | - | 12 | - | (13 | ) | - | - | - | |||||||||||||||||||||||||||
Leases and/or rights of use
|
- | - | - | - | (94 | ) | - | - | - | ||||||||||||||||||||||||||||
Management fees
|
- | - | - | 36 | - | - | - | - | - | ||||||||||||||||||||||||||||
Borrowings
|
- | - | - | - | - | - | (65 | ) | - | ||||||||||||||||||||||||||||
Puerto Retiro S.A.
|
Contributions to be paid in
|
- | - | - | 261 | - | - | - | - | - | |||||||||||||||||||||||||||
Borrowings
|
- | - | - | 4,706 | - | - | - | - | - | ||||||||||||||||||||||||||||
Reimbursement of expenses
|
- | - | - | 200 | - | - | - | - | - | ||||||||||||||||||||||||||||
Quality Invest S.A.
|
Management fees
|
- | - | - | 1 | - | (45 | ) | - | - | - | ||||||||||||||||||||||||||
Reimbursement of expenses
|
- | - | - | 59 | - | - | - | - | - | ||||||||||||||||||||||||||||
Total Joint Ventures
|
- | - | 1,103 | 7,493 | - | (158 | ) | (125,012 | ) | (65 | ) | - |
34.
|
Related party transactions (Continued)
|
Related party
|
Description
of
transaction
|
Investments in financial assets
non-current
|
Investments in financial assets current
|
Trade and other receivables non-current
|
Trade and other receivables
current
|
Trade and other payables
non-current
|
Trade and other payables current
|
Borrowings
non-current
|
Borrowings current
|
Derivative financial instruments
current
|
|||||||||||||||||||||||||||
Subsidiaries of the parent company
|
|||||||||||||||||||||||||||||||||||||
Cactus Argentina S.A.
|
Reimbursement of expenses
|
- | - | - | 2 | - | (8 | ) | - | - | - | ||||||||||||||||||||||||||
Alafox S.A.
|
Reimbursement of expenses
|
- | - | - | 5 | - | - | - | - | - | |||||||||||||||||||||||||||
Doneldon S.A.
|
Reimbursement of expenses
|
- | - | - | 5 | - | - | - | - | - | |||||||||||||||||||||||||||
Exportaciones Agroindustriales
|
Reimbursement of expenses
|
- | - | - | - | (5 | ) | - | - | - | |||||||||||||||||||||||||||
Advanced payments
|
- | - | - | 2,000 | - | - | - | - | - | ||||||||||||||||||||||||||||
Futuros y Opciones.com S.A.
|
Reimbursement of expenses
|
- | - | - | 136 | - | (30 | ) | - | - | - | ||||||||||||||||||||||||||
Sedelor S.A.
|
Reimbursement of expenses
|
- | - | - | 5 | - | - | - | - | - | |||||||||||||||||||||||||||
Codalis S.A.
|
Reimbursement of expenses
|
- | - | - | 5 | - | - | - | - | - | |||||||||||||||||||||||||||
FyO Trading S.A.
|
Reimbursement of expenses
|
- | - | - | 1 | - | - | - | - | - | |||||||||||||||||||||||||||
Total Subsidiaries of the parent company
|
- | - | - | 2,159 | - | (43 | ) | - | - | - | |||||||||||||||||||||||||||
Other related parties
|
- | - | |||||||||||||||||||||||||||||||||||
Consultores Asset Management S.A.
|
Reimbursement of expenses
|
- | - | - | 2,824 | - | (147 | ) | - | - | - | ||||||||||||||||||||||||||
Estudio Zang, Bergel y Viñes
|
Advances
|
- | - | - | 17 | - | - | - | - | - | |||||||||||||||||||||||||||
Legal services
|
- | - | - | - | - | (526 | ) | - | - | - | |||||||||||||||||||||||||||
Dolphin Fund Ltd.
|
Subscription
|
872,673 | - | - | 2,143 | - | - | - | - | - | |||||||||||||||||||||||||||
Reimbursement of expenses
|
- | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||||||
Austral Gold
|
Reimbursement of expenses
|
- | - | - | 8 | - | - | - | - | - | |||||||||||||||||||||||||||
Entretenimiento Universal S.A.
|
Reimbursement of expenses
|
- | - | - | 76 | - | - | - | - | - | |||||||||||||||||||||||||||
Ogden Argentina S.A.
|
Reimbursement of expenses
|
- | - | - | 169 | - | - | - | - | - | |||||||||||||||||||||||||||
Elsztain Managing Partners
|
Management fees
|
- | - | - | - | - | (30 | ) | - | - | - | ||||||||||||||||||||||||||
Fundación IRSA
|
Reimbursement of expenses
|
- | - | - | 69 | - | (1 | ) | - | - | - | ||||||||||||||||||||||||||
IRSA Real Estate Strategies LP
|
Capital contributions
|
- | - | - | - | - | (8 | ) | - | - | - | ||||||||||||||||||||||||||
Inversiones Financieras del Sur S.A.
|
Borrowings
|
- | - | - | 283 | - | (5 | ) | - | - | - | ||||||||||||||||||||||||||
Supertel
|
Borrowings
|
15,747 | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||||
IRSA Developments LP
|
Capital contributions
|
- | - | - | - | - | (5 | ) | - | - | - | ||||||||||||||||||||||||||
Museo de los niños
|
Reimbursement of expenses
|
- | - | - | 771 | - | (50 | ) | - | - | - | ||||||||||||||||||||||||||
Leases and/or rights of use
|
- | - | - | - | - | (3 | ) | - | - | - | |||||||||||||||||||||||||||
Total Other related parties
|
888,420 | - | - | 6,360 | - | (775 | ) | - | - | - |
34.
|
Related party transactions (Continued)
|
Related party
|
Description of transaction
|
Investments in financial assets
|
Investments in financial assets
|
Trade and other receivables
|
Trade and other receivables
|
Trade and other payables
|
Trade and other payables
|
Borrowings
|
Borrowings
|
Derivative financial instruments
|
|||||||||||||||||||||||||||
|
non-current
|
current | non-current | current |
non-current
|
non-current | current |
current
|
|||||||||||||||||||||||||||||
Directors and Senior Management
|
|||||||||||||||||||||||||||||||||||||
Directors
|
Fees
|
- | - | - | - | - | -18,696 | - | - | - | |||||||||||||||||||||||||||
Reimbursement of expenses
|
- | - | - | 301 | - | -10 | - | - | - | ||||||||||||||||||||||||||||
Guarantee deposits
|
- | - | - | - | -20 | - | - | - | - | ||||||||||||||||||||||||||||
Total Directors and Senior Management
|
- | - | 301 | -20 | -18,706 | - | - | - | |||||||||||||||||||||||||||||
Total
|
895,42 | 15,902 | 1,103 | 29,425 | -205 | -53,351 | -208,846 | -233,076 | -1,553 |
34.
|
Related party transactions (Continued)
|
Related party
|
Description of transaction
|
Investments in financial assets
|
Investments in financial assets
|
Trade and other receivables
|
Trade and other receivables
|
Trade and other payables
|
Trade and other payables
|
Borrowings
|
Borrowings
|
||||||||||||||||||||||||
|
non-current
|
current | non-current | current |
non-current
|
current | non-current | current | |||||||||||||||||||||||||
Parent company
|
|||||||||||||||||||||||||||||||||
Cresud S.A.C.I.F. y A.
|
Reimbursement of expenses
|
- | - | - | 480 | - | -10,565 | - | - | ||||||||||||||||||||||||
Corporate services
|
- | - | - | - | - | -33,927 | - | - | |||||||||||||||||||||||||
Sale of real estate property
|
- | - | - | 701 | - | - | - | - | |||||||||||||||||||||||||
Non-Convertible Notes
|
14,001 | 16,655 | - | - | - | - | - | - | |||||||||||||||||||||||||
Shared based payments
|
- | - | - | 1,331 | - | - | - | - | |||||||||||||||||||||||||
Total Parent company
|
14,001 | 16,655 | - | 2,512 | - | -44,492 | - | - | |||||||||||||||||||||||||
Associates
|
|||||||||||||||||||||||||||||||||
Banco Hipotecario S.A.
|
Reimbursement of expenses
|
- | - | - | 298 | - | -372 | - | - | ||||||||||||||||||||||||
Borrowings
|
- | - | - | - | - | - | -35,557 | -9,738 | |||||||||||||||||||||||||
Non-Convertible Notes
|
- | 5,136 | - | - | - | - | - | - | |||||||||||||||||||||||||
Mortgage bonds
|
- | 540 | - | - | - | - | - | - | |||||||||||||||||||||||||
Leases and/or rights of use
|
- | - | - | 11 | - | - | - | - | |||||||||||||||||||||||||
Lipstick Management LLC
|
Reimbursement of expenses
|
- | - | - | 507 | - | - | - | - | ||||||||||||||||||||||||
Manibil S.A.
|
Reimbursement of expenses
|
- | - | - | - | - | -781 | - | - | ||||||||||||||||||||||||
New Lipstick LLC
|
Reimbursement of expenses
|
- | - | - | 1,525 | - | - | - | - | ||||||||||||||||||||||||
Tarshop S.A.
|
Reimbursement of expenses
|
- | - | - | 1,759 | - | -1 | - | - | ||||||||||||||||||||||||
Total Associates
|
- | 5,676 | - | 4,1 | - | -1,154 | -35,557 | -9,738 |
34.
|
Related party transactions (Continued)
|
Related party
|
Description of transaction
|
Investments in financial assets
|
Investments in financial assets
|
Trade and other receivables non-current
|
Trade and other receivables current
|
Trade and other payables
|
Trade and other payables current
|
Borrowings
|
Borrowings current
|
||||||||||||||||||||||||
non-current
|
current | non-current | current |
non-current
|
current | non-current | current | ||||||||||||||||||||||||||
Joint Ventures
|
|||||||||||||||||||||||||||||||||
Baicom Networks S.A.
|
Management fees
|
- | - | 1,007 | 1 | - | - | - | - | ||||||||||||||||||||||||
Reimbursement of expenses
|
- | - | - | 18 | - | (2 | ) | - | - | ||||||||||||||||||||||||
Boulevard Norte S.A.
|
Reimbursement of expenses
|
- | - | - | 29 | - | - | - | - | ||||||||||||||||||||||||
Cyrsa S.A.
|
Borrowings
|
- | - | - | - | - | - | (98,328 | ) | - | |||||||||||||||||||||||
Reimbursement of expenses
|
- | - | - | 84 | - | (254 | ) | - | - | ||||||||||||||||||||||||
Nuevo Puerto Santa Fe S.A.
|
Reimbursement of expenses
|
- | - | - | 275 | - | (141 | ) | - | - | |||||||||||||||||||||||
Proceeds from leasing
|
- | - | - | 11 | - | (13 | ) | - | - | ||||||||||||||||||||||||
Leases and/or rights of use
|
- | - | - | - | - | (248 | ) | - | - | ||||||||||||||||||||||||
Management fees
|
- | - | - | 629 | - | - | - | - | |||||||||||||||||||||||||
Puerto Retiro S.A.
|
Contributions to be paid in
|
- | - | - | 101 | - | - | - | - | ||||||||||||||||||||||||
Borrowings
|
- | - | - | 3,916 | - | - | - | - | |||||||||||||||||||||||||
Reimbursement of expenses
|
- | - | - | 180 | - | - | - | - | |||||||||||||||||||||||||
Quality Invest S.A.
|
Management fees
|
- | - | - | 46 | - | (45 | ) | - | - | |||||||||||||||||||||||
Reimbursement of expenses
|
- | - | - | 77 | - | - | - | - | |||||||||||||||||||||||||
Borrowings
|
- | - | - | 500 | - | - | - | - | |||||||||||||||||||||||||
Total Joint Ventures
|
- | - | 1,007 | 5,867 | - | (703 | ) | (98,328 | ) | - |
34.
|
Related party transactions (Continued)
|
Related party
|
Description of transaction
|
Investments in financial assets
|
Investments in financial assets
|
Trade and other receivables
|
Trade and other receivables
|
Trade and other payables
|
Trade and other payables
|
Borrowings
|
Borrowings
|
||||||||||||||||||||||||
non-current
|
current | non-current | current |
non-current
|
current | non-current | current | ||||||||||||||||||||||||||
Subsidiaries of the parent company
|
|||||||||||||||||||||||||||||||||
Helmir S.A.
|
Reimbursement of expenses
|
- | - | - | 1 | - | - | - | - | ||||||||||||||||||||||||
Alafox S.A.
|
Reimbursement of expenses
|
- | - | - | 49 | - | - | - | - | ||||||||||||||||||||||||
Doneldon S.A.
|
Reimbursement of expenses
|
- | - | - | 39 | - | - | - | - | ||||||||||||||||||||||||
Futuros y Opciones.com S.A.
|
Reimbursement of expenses
|
- | - | - | 40 | - | -8 | - | - | ||||||||||||||||||||||||
Sedelor S.A.
|
Reimbursement of expenses
|
- | - | - | 38 | - | - | - | - | ||||||||||||||||||||||||
Codalis S.A.
|
Reimbursement of expenses
|
- | - | - | 47 | - | - | - | - | ||||||||||||||||||||||||
FyO Trading S.A.
|
Reimbursement of expenses
|
- | - | - | 9 | - | - | - | - | ||||||||||||||||||||||||
Total Subsidiaries of the parent company
|
- | - | - | 223 | - | -8 | - | - | |||||||||||||||||||||||||
Other related parties
|
|||||||||||||||||||||||||||||||||
Consultores Asset Management S.A. (CAMSA)
|
Reimbursement of expenses
|
- | - | - | 2,57 | - | -41 | - | - | ||||||||||||||||||||||||
Estudio Zang, Bergel y Viñes
|
Advances
|
- | - | - | 14 | - | - | - | - | ||||||||||||||||||||||||
Legal services
|
- | - | - | 22 | - | -979 | - | - | |||||||||||||||||||||||||
Dolphin Fund Ltd.
|
Subscription
|
17,249 | - | - | - | - | - | - | |||||||||||||||||||||||||
Reimbursement of expenses
|
- | - | - | 133 | - | - | - | - | |||||||||||||||||||||||||
Elsztain Realty Partners
|
Reimbursement of capital
|
- | - | - | - | -105,325 | - | - | |||||||||||||||||||||||||
Decater
|
Reimbursement of capital
|
- | - | - | - | -6,661 | - | - | |||||||||||||||||||||||||
Elsztain Managing Partners
|
Reimbursement of expenses
|
- | - | - | - | -61 | - | - | |||||||||||||||||||||||||
Fundación IRSA
|
Reimbursement of expenses
|
- | - | - | 51 | - | -2 | - | - | ||||||||||||||||||||||||
Inversiones Financieras del Sur S.A.
|
Reimbursement of expenses
|
- | - | - | 261 | - | -3 | - | - | ||||||||||||||||||||||||
IRSA Developments LP
|
Reimbursement of expenses
|
- | - | - | 32 | - | -5 | - | - | ||||||||||||||||||||||||
Museo de los niños
|
Reimbursement of expenses
|
- | - | - | 133 | - | -11 | - | - | ||||||||||||||||||||||||
Leases and/or rights of use
|
- | - | - | 928 | - | -3 | - | - | |||||||||||||||||||||||||
Total Other related parties
|
17,249 | - | - | 4,144 | - | -113,091 | - | - |
34.
|
Related party transactions (Continued)
|
Related party
|
Description of transaction
|
Investments in financial assets
|
Investments in financial assets
|
Trade and other receivables
|
Trade and other receivables
|
Trade and other payables
|
Trade and other payables current
|
Borrowings
|
Borrowings
|
||||||||||||||||||||||||
|
non-current
|
current |
non-current
|
current |
non-current
|
current | non-current | current | |||||||||||||||||||||||||
Directors and Senior Management
|
|||||||||||||||||||||||||||||||||
Directors
|
Management fees
|
- | - | - | 7,599 | - | (11,754 | ) | - | - | |||||||||||||||||||||||
Reimbursement of expenses
|
- | - | - | - | - | (69 | ) | - | - | ||||||||||||||||||||||||
Guarantee deposits
|
- | - | - | - | (20 | ) | - | - | - | ||||||||||||||||||||||||
Total Directors and Senior Management
|
- | - | - | 7,599 | (20 | ) | (11,823 | ) | - | - | |||||||||||||||||||||||
Total
|
31,25 | 22,331 | 1,007 | 24,445 | (20 | ) | (171,271 | ) | (133,885 | ) | (9,738 | ) |
34.
|
Related party transactions (Continued)
|
Related party
|
Leases and/or rights
of use
|
Management fees
|
Corporate services
|
Legal services
|
Financial operations
|
Donations
|
Fees and salaries
|
|||||||||||||||||||||
Parent company
|
||||||||||||||||||||||||||||
Cresud S.A.C.I.F. y A.
|
1,303 | - | (75,285 | ) | - | (3,123 | ) | - | - | |||||||||||||||||||
Total Parent company
|
1,303 | - | (75,285 | ) | - | (3,123 | ) | - | - | |||||||||||||||||||
Associates
|
||||||||||||||||||||||||||||
Banco Hipotecario S.A.
|
344 | - | - | - | 43,614 | - | - | |||||||||||||||||||||
Banco de Crédito y Securitización
|
530 | - | - | - | - | - | - | |||||||||||||||||||||
Tarshop S.A.
|
4,399 | (239 | ) | - | - | - | - | |||||||||||||||||||||
Total Associates
|
5,273 | (239 | ) | - | - | 43,614 | - | - | ||||||||||||||||||||
Joint Ventures
|
||||||||||||||||||||||||||||
Baicom Networks S.A.
|
- | 9 | - | - | 96 | - | - | |||||||||||||||||||||
Cyrsa S.A.
|
- | - | - | - | (14,596 | ) | - | - | ||||||||||||||||||||
Nuevo Puerto Santa Fe S.A.
|
(426 | ) | 1,090 | - | - | - | - | - | ||||||||||||||||||||
Puerto Retiro S.A.
|
- | - | - | - | 790 | - | - | |||||||||||||||||||||
Quality Invest S.A.
|
- | 162 | - | - | - | - | - | |||||||||||||||||||||
Total Joint Ventures
|
(426 | ) | 1,261 | - | - | (13,710 | ) | - | - | |||||||||||||||||||
Other related parties
|
||||||||||||||||||||||||||||
Estudio Zang, Bergel & Viñes
|
- | - | - | (2,220 | ) | - | - | - | ||||||||||||||||||||
Fundación IRSA
|
- | - | - | - | - | (2,250 | ) | - | ||||||||||||||||||||
Isaac Elsztain e hijos S.C.A.
|
(358 | ) | - | - | - | - | - | - | ||||||||||||||||||||
Hamonet S.A.
|
(191 | ) | - | - | - | - | - | - | ||||||||||||||||||||
Inversiones Financieras del Sur S.A.
|
- | - | - | - | 232 | - | - | |||||||||||||||||||||
Total Other related parties
|
(549 | ) | - | - | (2,220 | ) | 232 | (2,250 | ) | - | ||||||||||||||||||
Directors and Senior Management
|
||||||||||||||||||||||||||||
Senior Management
|
- | - | - | - | - | - | (5,971 | ) | ||||||||||||||||||||
Directors
|
- | - | - | - | - | - | (58,953 | ) | ||||||||||||||||||||
Total Directors and Senior Management
|
- | - | - | - | - | - | (64,924 | ) | ||||||||||||||||||||
Total
|
5,601 | 1,022 | (75,285 | ) | (2,220 | ) | 27,013 | (2,250 | ) | (64,924 | ) |
34.
|
Related party transactions (Continued)
|
Related party
|
Leases and/or rights
of use
|
Management fees
|
Corporate services
|
Legal services
|
Financial operations
|
Donations
|
Fees and salaries
|
|||||||||||||||||||||
Parent company
|
||||||||||||||||||||||||||||
Cresud S.A.C.I.F. y A.
|
1,258 | (12,267 | ) | (49,022 | ) | - | 4,426 | - | - | |||||||||||||||||||
Total Parent company
|
1,258 | (12,267 | ) | (49,022 | ) | - | 4,426 | - | - | |||||||||||||||||||
Associates
|
||||||||||||||||||||||||||||
Banco Hipotecario S.A.
|
- | - | - | - | 56 | - | - | |||||||||||||||||||||
Tarshop S.A.
|
4,271 | - | 234 | - | - | - | - | |||||||||||||||||||||
Total Associates
|
4,271 | - | 234 | - | 56 | - | - | |||||||||||||||||||||
Joint Ventures
|
||||||||||||||||||||||||||||
Baicom Networks S.A.
|
- | 9 | - | - | 71 | - | - | |||||||||||||||||||||
Canteras Natal Crespo S.A.
|
- | 72 | - | - | 8 | - | - | |||||||||||||||||||||
Cyrsa S.A.
|
- | - | - | - | (5,397 | ) | - | - | ||||||||||||||||||||
Nuevo Puerto Santa Fe S.A.
|
(27 | ) | 794 | - | - | - | - | |||||||||||||||||||||
Puerto Retiro S.A.
|
- | - | - | - | 343 | - | - | |||||||||||||||||||||
Quality Invest S.A.
|
- | 162 | - | - | 10 | - | - | |||||||||||||||||||||
Total Joint Ventures
|
(27 | ) | 1,037 | - | - | (4,965 | ) | - | - | |||||||||||||||||||
Other related parties
|
||||||||||||||||||||||||||||
Estudio Zang, Bergel & Viñes
|
- | - | - | (1,667 | ) | - | - | - | ||||||||||||||||||||
Fundación IRSA
|
- | - | (2 | ) | - | - | (1,420 | ) | - | |||||||||||||||||||
Isaac Elsztain e hijos S.C.A.
|
136 | - | - | - | - | - | - | |||||||||||||||||||||
Consultores Assets Management S.A.
|
140 | - | - | - | - | - | - | |||||||||||||||||||||
Hamonet S.A.
|
72 | - | - | - | - | - | - | |||||||||||||||||||||
Inversiones Financieras del Sur S.A.
|
- | - | - | - | 155 | - | - | |||||||||||||||||||||
Total Other related parties
|
348 | - | (2 | ) | (1,667 | ) | 155 | (1,420 | ) | - | ||||||||||||||||||
Directors and Senior Management
|
||||||||||||||||||||||||||||
Directors
|
- | - | - | - | - | - | (57,529 | ) | ||||||||||||||||||||
Total Directors and Senior Management
|
- | - | - | - | - | - | (57,529 | ) | ||||||||||||||||||||
Total
|
5,850 | (11,230 | ) | (48,790 | ) | (1,667 | ) | (328 | ) | (1,420 | ) | (57,529 | ) |
35.
|
Negative working capital
|
36.
|
CNV General Resolution No. 622
|
Exhibit A - Property, plant and equipment
|
Note 10 Investment properties and Note 11 Property, plant and equipment
|
Exhibit B - Intangible assets
|
Note 13 Intangible assets
|
Exhibit C - Equity investments
|
Note 37 Equity investments
|
Exhibit D - Other investments
|
Note 12 Financial instruments by category
|
Exhibit E – Provisions
|
Note 17 Trading and other receivables and Note 23 Provisions
|
Exhibit F - Cost of sales and services provided
|
Note 38 Cost of sales and services provided
|
Exhibit G - Foreign currency assets and liabilities
|
Note 39 Foreign currency assets and liabilities
|
37.
|
Equity investments
|
|
|
|
Issuer's information
|
|||||||||||||||||||||||||||||||||
Last financial statements issued
|
||||||||||||||||||||||||||||||||||||
Issuer and type of securities |
Class / Items
|
Amount
|
Value recorded as of 03.31.14
|
Value recorded as of 06.30.13
|
Market value as of 03.31.14
|
Main activity
|
Registered office
|
Date
|
Common stock (nominal value)
|
Profit (loss) for the period
|
Shareholders' Equity
|
Interest in common stock
|
||||||||||||||||||||||||
Joint Ventures
|
||||||||||||||||||||||||||||||||||||
Baicom Networks S.A.
|
Common shares 1 vote
|
4,701,455 | 3,083 | 3,035 |
Not publicly traded
|
Real estate
|
Argentina
|
03.31.14 | 9,403 | (683 | ) | 6,847 | 50.00 | % | ||||||||||||||||||||||
Irrevocable contributions
|
340 | 390 | ||||||||||||||||||||||||||||||||||
Higher value
|
276 | 276 | ||||||||||||||||||||||||||||||||||
Cyrsa S.A.
|
Common shares 1 vote
|
119,608,531 | 147,125 | 129,627 |
Not publicly traded
|
Real estate
|
Argentina
|
03.31.14 | 239,217 | 34,996 | 294,249 | 50.00 | % | |||||||||||||||||||||||
Entertainment Holdings S.A.
|
Common shares 1 vote
|
22,395,574 | 19,694 | 12,709 |
Not publicly traded
|
Investment
|
Argentina
|
03.31.14 | 44,791 | -393 | 40,83 | 50.00 | % | |||||||||||||||||||||||
Irrevocable contributions
|
721 | - | ||||||||||||||||||||||||||||||||||
Lower / Higher value
|
-23,192 | 24 | ||||||||||||||||||||||||||||||||||
Goodwill
|
26,647 | 10,652 | ||||||||||||||||||||||||||||||||||
Entretenimiento Universal S.A.
|
Common shares 1 vote
|
300 | -19 | - |
Not publicly traded
|
Event organization and others
|
Argentina
|
03.31.14 | 12 |
'(2)' 543
|
756 | 50.00 | % | |||||||||||||||||||||||
Nuevo Puerto Santa Fe S.A.
|
Common shares 1 vote
|
138,75 | 20,541 | 16,504 |
Not publicly traded
|
Commercial real estate
|
Argentina
|
03.31.14 | 27,75 | 8,074 | 41,082 | 50.00 | % | |||||||||||||||||||||||
Higher value
|
4,024 | 4,155 | ||||||||||||||||||||||||||||||||||
Goodwill
|
1,323 | 1,323 |
37.
|
Equity investments (Continued)
|
|
|
Issuer's information
|
||||||||||||||||||||||||||||||||||
Last financial statements issued
|
||||||||||||||||||||||||||||||||||||
Issuer and type of securities
|
Class / Items
|
Amount
|
Value recorded as of 03.31.14
|
Value recorded as of 06.30.13
|
Market value as of 03.31.14
|
Main activities
|
Registered office
|
Date
|
Common stock (nominal value)
|
Profit (loss) for the period
|
Shareholders' Equity
|
Interest in common stock
|
||||||||||||||||||||||||
Puerto Retiro S.A.
|
Common shares 1 vote
|
23,067,250 | 14,29 | 15,696 |
Not publicly traded
|
Real estate
|
Argentina
|
03.31.14 | 46,135 | (2,812 | ) | 28,581 | 50.00 | % | ||||||||||||||||||||||
Higher value
|
29,209 | 29,209 | ||||||||||||||||||||||||||||||||||
Quality Invest S.A.
|
Common shares 1 vote
|
70,314,342 | 62,752 | 63,21 |
Not publicly traded
|
Real estate
|
Argentina
|
03.31.14 | 140,629 | (916 | ) | 126,504 | 50.00 | % | ||||||||||||||||||||||
Irrevocable contributions
|
500 | - | ||||||||||||||||||||||||||||||||||
Goodwill
|
3,911 | 3,911 | ||||||||||||||||||||||||||||||||||
Higher value
|
(2,881 | ) | (2,875 | ) | ||||||||||||||||||||||||||||||||
Total Joint Ventures
|
308,344 | 287,846 | ||||||||||||||||||||||||||||||||||
Associates
|
||||||||||||||||||||||||||||||||||||
Avenida Compras S.A.
|
Common shares 1 vote
|
23,077 | (60 | ) | - |
Not publicly traded
|
E-commerce
|
Argentina
|
03.31.14 | 1,1 | (2,882 | ) | 10,258 | 2.10 | % | |||||||||||||||||||||
Goodwill
|
18 | - | ||||||||||||||||||||||||||||||||||
Avenida Inc. S.A.
|
Common shares 1 vote
|
3,703,704 | 8,756 | - |
Not publicly traded
|
Investment
|
U.S.A.
|
03.31.14 |
(3) 2,001
|
(3) 211
|
(3) 1,596
|
24.79 | % | |||||||||||||||||||||||
Goodwill
|
4,595 | - | ||||||||||||||||||||||||||||||||||
Banco de Crédito & Securitización S.A.
|
Common shares 1 vote
|
3,984,375 | 13,43 | 9,901 |
Not publicly traded
|
Financial
|
Argentina
|
03.31.14 | 62,5 |
(1) (2) 28,106
|
212,536 | 6.38 | % | |||||||||||||||||||||||
Banco Hipotecario S.A.
|
Common shares 1 vote
|
446,515,208 | 1,193,003 | 1,036,669 |
1.78
|
Financial
|
Argentina
|
03.31.14 | 1,500,000 |
(1) (2) 202,422
|
4,049,357 | 29.77 | % | |||||||||||||||||||||||
Higher value
|
(1,267 | ) | (371 | ) |
37.
|
Equity investments (Continued)
|
Issuer's information
|
|||||||||||||||||||||||||||||||||||
Last financial statements issued
|
|||||||||||||||||||||||||||||||||||
Issuer and type of securities
|
Class / Items
|
Amount | Value recorded as of 03.31.14 | Value recorded as of 06.30.13 | Market value as of 03.31.14 | Main activities | Registered office |
Date
|
Common stock (nominal value)
|
Profit (loss) for the period
|
Shareholders' Equity
|
Interest in common stock | |||||||||||||||||||||||
Bitania 26 S.A.
|
Common shares 1 vote
|
4,724,203 | 11,962 | 11,069 |
Not publicly traded
|
Real estate
|
Argentina
|
03.31.14 | 20 | 1,823 | 24,413 | 49.00 | % | ||||||||||||||||||||||
Goodwill
|
1,736 | 1,736 | |||||||||||||||||||||||||||||||||
Higher value
|
8,197 | 8,535 | |||||||||||||||||||||||||||||||||
Lipstick Management LLC
|
Common shares 1 vote
|
N/A | 1,618 | 799 |
Not publicly traded
|
Management company
|
U.S.A.
|
03.31.14 | - | (3) 112 |
(3) 410
|
49.00 | % | ||||||||||||||||||||||
Irrevocable contributions
|
19 | - | |||||||||||||||||||||||||||||||||
Manibil S.A.
|
Common shares 1 vote
|
30,397,880 | 35,785 | 26,25 |
Not publicly traded
|
Real estate
|
Argentina
|
03.31.14 | 62,037 | 7,907 | 73,031 | 49.00 | % | ||||||||||||||||||||||
Irrevocable contributions
|
- | 6,5 | |||||||||||||||||||||||||||||||||
Goodwill
|
10 | 10 | |||||||||||||||||||||||||||||||||
New Lipstick LLC
|
Common shares 1 vote
|
N/A | (159,568 | ) | (39,091 | ) |
Not publicly traded
|
Real State
|
U.S.A.
|
03.31.14 | - |
(3) (25,425)
|
(3) (69,127)
|
49.87 | % | ||||||||||||||||||||
Tarshop S.A.
|
Common shares 1 vote
|
26,759,288 | 31,864 | 39,140 |
Not publicly traded
|
Consumer financing
|
Argentina
|
03.31.14 | 133,796 | (44,270 | 159,318 | 20.00 | % | ||||||||||||||||||||||
Higher value
|
(5,073 | ) | (4,148 | ) | |||||||||||||||||||||||||||||||
Total Associates
|
1,145,025 | 1,096,999 | |||||||||||||||||||||||||||||||||
Total investments in associates and joint ventures
|
1,453,369 | 1,384,845 |
38.
|
Cost of sales and services provided
|
03.31.14
|
03.31.13 | |||||||||||||||||||||||
Item
|
Service and other operating costs |
Sale of trading properties
|
Hotels
|
Others
|
Total
|
Total
|
||||||||||||||||||
Inventories at the beginning of the year
|
- | 190,114 | 5,963 | - | 196,077 | 181,615 | ||||||||||||||||||
Currency translation adjustment
|
- | 26,953 | - | - | 26,953 | 13,609 | ||||||||||||||||||
Additions
|
- | 3,813 | 2,059 | - | 5,872 | 7,835 | ||||||||||||||||||
Sales
|
- | (4,786 | ) | - | - | (4,786 | ) | (4,984 | ) | |||||||||||||||
Expenses incurred (Note 29)
|
778,261 | 10,389 | 158,915 | 241 | 947,806 | 791,233 | ||||||||||||||||||
Inventories at the end of the period
|
- | (216,094 | ) | (8,022 | ) | - | (224,116 | ) | (198,075 | ) | ||||||||||||||
Costs at 03.31.14
|
778,261 | 10,389 | 158,915 | 241 | 947,806 | - | ||||||||||||||||||
Costs at 03.31.13
|
654,310 | 9,845 | 126,233 | 845 | - | 791,233 |
39.
|
Foreign currency assets and liabilities
|
Items (3)
|
Amount of foreign currency (1)
|
Exchange rate prevailing (2)
|
Total as of
03.31.14
|
Amount of foreign currency (1)
|
Exchange rate
prevailing (2)
|
Total as of
06.30.13
|
||||||||||||||||||
Assets
|
||||||||||||||||||||||||
Trade and other receivables
|
||||||||||||||||||||||||
US Dollar
|
9,901 | 7.902 | 78,243 | 42,502 | 5.348 | 227,302 | ||||||||||||||||||
Euros
|
3 | 10.871 | 36 | 2 | 6.949 | 17 | ||||||||||||||||||
Swiss francs
|
- | 8.932 | - | 77 | 5.660 | 437 | ||||||||||||||||||
Uruguayan Pesos
|
13,033 | 0.363 | 4,727 | 214 | 0.262 | 56 | ||||||||||||||||||
Total Trade and other receivables, net
|
83,006 | 227,812 | ||||||||||||||||||||||
Investments in financial assets
|
||||||||||||||||||||||||
US Dollar
|
130,807 | 7.902 | 1,033,636 | 39,209 | 5.348 | 209,692 | ||||||||||||||||||
Uruguayan Pesos
|
502 | 0.363 | 182 | |||||||||||||||||||||
Total investments in financial assets
|
1,033,818 | 209,692 | ||||||||||||||||||||||
Derivative financial instruments
|
||||||||||||||||||||||||
US Dollar
|
- | - | - | 3,169 | 5.348 | 16,949 | ||||||||||||||||||
Total derivative financial instruments
|
- | - | 16,949 | |||||||||||||||||||||
Cash and cash equivalents
|
||||||||||||||||||||||||
US Dollar
|
22,387 | 7.902 | 176,900 | 107,602 | 5.348 | 575,453 | ||||||||||||||||||
Euros
|
109 | 10.871 | 1,184 | 102 | 6.949 | 712 | ||||||||||||||||||
Brazilian Reais
|
4 | 3.290 | 13 | 2 | 2.370 | 5 | ||||||||||||||||||
Swiss francs
|
- | 8.932 | 1 | - | 5.660 | - | ||||||||||||||||||
Uruguayan Pesos
|
85 | 0.363 | 31 | 305 | 0.262 | 80 | ||||||||||||||||||
Pounds
|
2 | 13.173 | 31 | 2 | 8.080 | 20 | ||||||||||||||||||
Total Cash and cash equivalents
|
178,160 | 576,270 | ||||||||||||||||||||||
Total assets as of 03.31.14
|
1,294,984 | - | ||||||||||||||||||||||
Total assets as of 06.30.13
|
1,030,723 | |||||||||||||||||||||||
Liabilities
|
||||||||||||||||||||||||
Trade and other liabilities
|
||||||||||||||||||||||||
US Dollar
|
7,091 | 8.002 | 56,743 | 31,947 | 5.388 | 172,131 | ||||||||||||||||||
Euros
|
- | 11.028 | 3 | 16 | 7.015 | 112 | ||||||||||||||||||
Uruguayan Pesos
|
401 | 0.381 | 153 | - | 0.262 | - | ||||||||||||||||||
Total Trade and other payables
|
56,899 | 172,243 | ||||||||||||||||||||||
Borrowings
|
||||||||||||||||||||||||
US Dollar
|
452,001 | 8.002 | 3,616,909 | 458,572 | 5.388 | 2,470,785 | ||||||||||||||||||
Uruguayan Pesos
|
170 | 0.381 | 65 | - | - | - | ||||||||||||||||||
Total Borrowings
|
3,616,974 | 2,470,785 | ||||||||||||||||||||||
Derivative financial instruments
|
||||||||||||||||||||||||
US Dollar
|
- | - | - | 321 | 5.388 | 1,732 | ||||||||||||||||||
Total derivative financial instruments
|
- | 1,732 | ||||||||||||||||||||||
Provisions
|
||||||||||||||||||||||||
US Dollar
|
200 | 8.002 | 1,600 | - | - | |||||||||||||||||||
Total provisions
|
1,600 | - | ||||||||||||||||||||||
Total liabilities as of 03.31.14
|
3,675,473 | - | ||||||||||||||||||||||
Total liabilities as of 06.30.13
|
2,644,760 |
41.
|
Subsequent events
|
41.
|
Subsequent events (Continued)
|
1.
|
We have reviewed the accompanying unaudited condensed interim consolidated statement of financial position of IRSA Inversiones y Representaciones Sociedad Anónima and its subsidiaries as of March 31, 2014, and the related unaudited condensed interim consolidated statements of income and comprehensive income for the nine and three-month periods ended March 31, 2014, and the unaudited condensed interim consolidated statements of changes of shareholders’ equity and unaudited condensed interim consolidated statements of cash flows for the nine-month period ended March 31, 2014 and selected explanatory notes. The balances and other information corresponding to the fiscal year ended June 30, 2013 and the interim periods within that fiscal year are an integral part of these financial statements and, therefore, they should be considered in relation to these financial statements.
|
2.
|
The Board of Directors of the Company is responsible for the preparation and presentation of these unaudited condensed interim consolidated financial statements in accordance with International Financial Reporting Standards. The IFRS as issued by the International Accounting Standard Board were adopted as accounting standards by the Argentine Federation of Professional Councils in Economic Sciences and incorporated by the National Securities Commission to its regulations. Therefore, the Board of Directors of the Company is responsible for the preparation and presentation of these unaudited condensed interim consolidated financial statements in accordance with International Accounting Standard 34 "Interim Financial Reporting" (IAS 34). Our responsibility is to express a conclusion based on the review that we have performed with the scope detailed in paragraph 3.
|
3.
|
We conducted our review in accordance with Technical Resolution No. 7 issued by the FACPCE for a review of interim financial statements. A review of interim financial statements consists principally of applying analytical procedures and making inquiries of persons responsible for financial and accounting matters. It is substantially less in scope than an audit, the objective of which is to express an opinion regarding the financial statements taken as a whole. Accordingly, we do not express such an opinion.
|
4.
|
Nothing came to our attention as a result of our review that caused us to believe that these unaudited condensed interim consolidated financial statements have not been prepared in all material respects in accordance with IAS 34.
|
5.
|
In accordance with current regulations, we hereby inform that :
|
a)
|
the unaudited condensed interim consolidated financial statements of IRSA Inversiones y Representaciones Sociedad Anónima are recorded in the "Inventory and Balance Sheet Book" and carried in all formal respects in conformity with legal requirements, and comply, as regards those matters that are within our competence, with the provisions set forth in the Commercial Companies Law and the corresponding resolutions of the National Securities Commission;
|
b)
|
the unaudited condensed interim separate financial statements of IRSA Inversiones y Representaciones Sociedad Anónima arise from accounting records carried in all formal respects in accordance with applicable legal provisions;
|
c)
|
we have read the Business Summary (“Reseña Informativa”) on which, as regards these matters that are within our competence, we have no observations to make;
|
d)
|
at March 31, 2014, the debt of IRSA Inversiones y Representaciones Sociedad Anónima owed in favor of the Argentine Integrated Pension System which arises from accounting records and submissions amounted to Ps. 344,381, which was not callable at that date.
|
PRICE WATERHOUSE & Co. S.R.L.
(Partner)
C.P.C.E.C.A.B.A. Tº 1 Fº 17
Eduardo A. Loiácono
Public Accountant (U.B.A.)
C.P.C.E.C.A.B.A. Tº 326 Fº 94
|
ABELOVICH, POLANO & ASOCIADOS S.R.L.
(Partner)
C.P.C.E.C.A.B.A. Tº 1 Fº 30
Marcelo Héctor Fuxman
Public Accountant (U.B.A.)
C.P.C.E.C.A.B.A. Tº 134 Fº 85
|
Note
|
03.31.2014 | 06.30.2013 | |||||||
ASSETS
|
|||||||||
Non-current Assets
|
|||||||||
Investment properties
|
6
|
767,435 | 804,788 | ||||||
Property, plant and equipment
|
7
|
8,310 | 8,681 | ||||||
Trading properties
|
8
|
61,955 | 62,762 | ||||||
Intangible assets
|
9
|
5,770 | 5,938 | ||||||
Investments in subsidiaries, associates and joint ventures
|
5
|
4,048,678 | 3,570,642 | ||||||
Deferred income tax assets
|
20
|
335,083 | 47,144 | ||||||
Income tax and minimum presumed income tax credit
|
122,169 | 102,375 | |||||||
Trade and other receivables
|
12
|
320,427 | 85,862 | ||||||
Investments in financial assets
|
13
|
96 | 87 | ||||||
Total Non-current Assets
|
5,669,923 | 4,688,279 | |||||||
Current Assets
|
|||||||||
Trading properties
|
8
|
3,406 | 3,901 | ||||||
Inventories
|
10
|
582 | 463 | ||||||
Trade and other receivables
|
12
|
149,403 | 251,678 | ||||||
Investments in financial assets
|
13
|
26,810 | 72,713 | ||||||
Derivative financial instruments
|
14
|
4,480 | - | ||||||
Cash and cash equivalents
|
15
|
45,248 | 62,788 | ||||||
Total Current Assets
|
229,929 | 391,543 | |||||||
TOTAL ASSETS
|
5,899,852 | 5,079,822 | |||||||
SHAREHOLDERS’ EQUITY
|
|||||||||
Shared capital
|
574,188 | 578,676 | |||||||
Treasury stock
|
4,488 | - | |||||||
Inflation adjustment of share capital
|
123,329 | 123,329 | |||||||
Share premium
|
793,123 | 793,123 | |||||||
Cost of treasury stock
|
(32,998 | ) | - | ||||||
Acquisition of additional interest in subsidiaries
|
(20,782 | ) | (20,782 | ) | |||||
Reserve for share-based payments
|
20,375 | 8,258 | |||||||
Legal reserve
|
116,840 | 85,140 | |||||||
Special reserve
|
375,487 | 395,249 | |||||||
Reserve for new developments
|
469,831 | 492,441 | |||||||
Cumulative translation adjustment
|
156,905 | 50,776 | |||||||
Retained earnings
|
(91,280 | ) | 239,328 | ||||||
TOTAL SHAREHOLDERS’ EQUITY
|
2,489,506 | 2,745,538 | |||||||
LIABILITIES
|
|||||||||
Non-Current Liabilities
|
|||||||||
Trade and other payables
|
16
|
7,121 | 7,054 | ||||||
Borrowings
|
19
|
2,831,787 | 1,796,521 | ||||||
Provisions
|
18
|
3,801 | 6,877 | ||||||
Total Non-Current Liabilities
|
2,842,709 | 1,810,452 | |||||||
Current Liabilities
|
|||||||||
Trade and other payables
|
16
|
72,956 | 77,706 | ||||||
Minimum presumed income tax
|
9,483 | 10,536 | |||||||
Salaries and social security liabilities
|
17
|
3,036 | 5,490 | ||||||
Borrowings
|
19
|
471,604 | 423,835 | ||||||
Provisions
|
18
|
10,558 | 6,265 | ||||||
Total Current Liabilities
|
567,637 | 523,832 | |||||||
TOTAL LIABILITIES
|
3,410,346 | 2,334,284 | |||||||
TOTAL SHAREHOLDERS’ EQUITY AND LIABILITIES
|
5,899,852 | 5,079,822 |
IRSA Inversiones y Representaciones S.A. | |||
|
By:
|
/s/ Fernando A. Elsztain | |
Fernando A. Elsztain | |||
Director Acting as President | |||
Nine months
|
Three months
|
||||||||||||||||
Note
|
03.31.2014 | 03.31.2013 | 03.31.2014 | 03.31.2013 | |||||||||||||
Revenues
|
22
|
220,633 | 207,196 | 81,747 | 69,735 | ||||||||||||
Costs
|
23
|
(70,505 | ) | (80,683 | ) | (23,744 | ) | (26,578 | ) | ||||||||
Gross profit
|
150,128 | 126,513 | 58,003 | 43,157 | |||||||||||||
Gain from disposal of investment properties
|
6
|
115,362 | 63,783 | 107,881 | 7,824 | ||||||||||||
General and administrative expenses
|
24
|
(58,444 | ) | (56,828 | ) | (19,314 | ) | (17,910 | ) | ||||||||
Selling expenses
|
24
|
(18,233 | ) | (12,415 | ) | (5,156 | ) | (5,110 | ) | ||||||||
Other operating results, net
|
26
|
(5,603 | ) | (11,080 | ) | (918 | ) | (1,795 | ) | ||||||||
Profit from operations
|
183,210 | 109,973 | 140,496 | 26,166 | |||||||||||||
Share of profit of subsidiaries, associates, and joint ventures
|
5
|
447,229 | 439,099 | 189,449 | 151,428 | ||||||||||||
Profit from operations before financial results and income tax
|
630,439 | 549,072 | 329,945 | 177,594 | |||||||||||||
Finance income
|
27
|
123,177 | 64,577 | 64,956 | 21,821 | ||||||||||||
Finance cost
|
27
|
(1,127,645 | ) | (391,225 | ) | (600,778 | ) | (130,732 | ) | ||||||||
Other financial results
|
27
|
(5,940 | ) | 26,440 | (4,029 | ) | - | ||||||||||
Financial results, net
|
27
|
(1,010,408 | ) | (300,208 | ) | (539,851 | ) | (108,911 | ) | ||||||||
(Loss) / Profit before income tax
|
(379,969 | ) | 248,864 | (209,906 | ) | 68,683 | |||||||||||
Income tax
|
20
|
287,939 | 71,774 | 139,554 | 28,173 | ||||||||||||
(Loss) / Profit for the period
|
(92,030 | ) | 320,638 | (70,352 | ) | 96,856 | |||||||||||
(Loss) / Profit per share for the period:
|
|||||||||||||||||
Basic
|
(0.160 | ) | 0.554 | (0.123 | ) | 0.167 | |||||||||||
Diluted
|
(0.160 | ) | 0.554 | (0.123 | ) | 0.167 |
IRSA Inversiones y Representaciones S.A. | |||
|
By:
|
/s/ Fernando A. Elsztain | |
Fernando A. Elsztain | |||
Director Acting as President | |||
Nine months
|
Three months
|
|||||||||||||||
03.31.2014 | 03.31.2013 | 03.31.2014 | 03.31.2013 | |||||||||||||
(Loss) / Profit for the period
|
(92,030 | ) | 320,638 | (70,352 | ) | 96,856 | ||||||||||
Other Comprehensive Income:
|
||||||||||||||||
Items that may be reclassified subsequently to profit or loss:
|
||||||||||||||||
Currency translation adjustment of subsidiaries, associates, and joint ventures
|
106,129 | 36,913 | 54,693 | 13,492 | ||||||||||||
Other comprehensive income for the period (i)
|
106,129 | 36,913 | 54,693 | 13,492 | ||||||||||||
Total comprehensive income for the period
|
14,099 | 357,551 | (15,659 | ) | 110,348 | |||||||||||
(i)
|
Components of other comprehensive income have no impact on income tax.
|
IRSA Inversiones y Representaciones S.A. | |||
|
By:
|
/s/ Fernando A. Elsztain | |
Fernando A. Elsztain | |||
Director Acting as President | |||
Share capital
|
Treasury Stock
|
Inflation adjustment of Share Capital and Treasury Stock (2)
|
Share
premium
|
Cost of treasury stock
|
Acquisition of additional
interest in subsidiaries
|
Cumulative translation adjustment
|
Reserve for share-based compensation
|
Legal reserve
|
Reserve for new developments
|
Special reserve (1)
|
Retained earnings
|
Total Shareholders’ equity
|
||||||||||||||||||||||||||||||||||||||||
Balance at June 30, 2013
|
578,676 | - | 123,329 | 793,123 | - | (20,782 | ) | 50,776 | 8,258 | 85,140 | 492,441 | 395,249 | 239,328 | 2,745,538 | ||||||||||||||||||||||||||||||||||||||
Loss for the period
|
- | - | - | - | - | - | - | - | - | - | - | (92,030 | ) | (92,030 | ) | |||||||||||||||||||||||||||||||||||||
Other comprehensive income for the period
|
- | - | - | - | - | - | 106,129 | - | - | - | - | - | 106,129 | |||||||||||||||||||||||||||||||||||||||
Total comprehensive income for the period
|
- | - | - | - | - | - | 106,129 | - | - | - | - | (92,030 | ) | 14,099 | ||||||||||||||||||||||||||||||||||||||
Appropriation of retained earnings approved by Shareholders’ meeting held 10.31.13
|
- | - | - | - | - | - | - | - | 31,700 | (22,610 | ) | (19,762 | ) | 10,672 | - | |||||||||||||||||||||||||||||||||||||
Distribution of dividends approved by Shareholders’ meeting held 10.31.13
|
- | - | - | - | - | - | - | - | - | - | - | (250,000 | ) | (250,000 | ) | |||||||||||||||||||||||||||||||||||||
Reserve for share-based compensation
|
- | - | - | - | - | - | - | 12,117 | - | - | - | - | 12,117 | |||||||||||||||||||||||||||||||||||||||
Purchase of Treasury stock
|
(4,488 | ) | 4,488 | - | - | (32,998 | ) | - | - | - | - | - | - | - | (32,998 | ) | ||||||||||||||||||||||||||||||||||||
Reimbursement of expired dividends
|
- | - | - | - | - | - | - | - | - | - | - | 750 | 750 | |||||||||||||||||||||||||||||||||||||||
Balance at March 31, 2014
|
574,188 | 4,488 | 123,329 | 793,123 | (32,998 | ) | (20,782 | ) | 156,905 | 20,375 | 116,840 | 469,831 | 375,487 | (91,280 | ) | 2,489,506 |
The accompanying notes are an integral part of these Unaudited Condensed Interim Separate Financial Statements
|
(1)
|
Related to CNV General Resolution No. 609/12. See Note 21.
|
(2)
|
Includes Ps. 957 of inflation adjustment of Treasury Stock. See Note 21.
|
IRSA Inversiones y Representaciones S.A. | |||
|
By:
|
/s/ Fernando A. Elsztain | |
Fernando A. Elsztain | |||
Director Acting as President | |||
Share capital
|
Inflation adjustment of share capital
|
Share
premium
|
Acquisition of additional
interest in subsidiaries
|
Reserve for share-based compensation
|
Legal reserve
|
Reserve for new developments
|
Cumulative translation adjustment
|
Retained earnings
|
Total Shareholders’ equity
|
|||||||||||||||||||||||||||||||
Balance at July 1st, 2012
|
578,676 | 274,387 | 793,123 | (15,714 | ) | 2,595 | 71,136 | 419,783 | 14,502 | 510,853 | 2,649,341 | |||||||||||||||||||||||||||||
Profit for the period
|
- | - | - | - | - | - | - | - | 320,638 | 320,638 | ||||||||||||||||||||||||||||||
Other comprehensive income for the period
|
- | - | - | - | - | - | - | 36,913 | - | 36,913 | ||||||||||||||||||||||||||||||
Total comprehensive income for the period
|
- | - | - | - | - | - | - | 36,913 | 320,638 | 357,551 | ||||||||||||||||||||||||||||||
Appropriation of retained earnings approved by Shareholders’ meeting held 10.31.12
|
- | - | - | - | - | 14,004 | 72,658 | - | (86,662 | ) | - | |||||||||||||||||||||||||||||
Reclassification of the deferred tax liability – Approved by Shareholders’ meeting held 10.31.12
|
- | (151,058 | ) | - | - | - | - | - | - | 151,058 | - | |||||||||||||||||||||||||||||
Distribution of dividends approved by Shareholders’ meeting held 10.31.12
|
- | - | - | - | - | - | - | - | (180,000 | ) | (180,000 | ) | ||||||||||||||||||||||||||||
Reserve for share-based compensation
|
- | - | - | - | 5,726 | - | - | - | - | 5,726 | ||||||||||||||||||||||||||||||
Cumulative translation adjustment for interest held before business combination
|
- | - | - | - | - | - | - | (12,915 | ) | - | (12,915 | ) | ||||||||||||||||||||||||||||
Acquisition of additional interest in subsidiaries
|
- | - | - | (1,540 | ) | - | - | - | - | - | (1,540 | ) | ||||||||||||||||||||||||||||
Reimbursement of expired dividends
|
- | - | - | - | - | - | - | - | 591 | 591 | ||||||||||||||||||||||||||||||
Balance at March 31, 2013
|
578,676 | 123,329 | 793,123 | (17,254 | ) | 8,321 | 85,140 | 492,441 | 38,500 | 716,478 | 2,818,754 |
IRSA Inversiones y Representaciones S.A. | |||
|
By:
|
/s/ Fernando A. Elsztain | |
Fernando A. Elsztain | |||
Director Acting as President | |||
Note
|
03.31.2014 | 03.31.2013 | |||||||
Operating activities:
|
|||||||||
Cash generated from the operations
|
15
|
84,664 | 94,540 | ||||||
Income tax paid
|
(20,847 | ) | (16,445 | ) | |||||
Net cash generated by operating activities
|
63,817 | 78,095 | |||||||
Investing activities:
|
|||||||||
Capital contributions to subsidiaries, associates and joint ventures
|
5
|
(36,917 | ) | (88,717 | ) | ||||
Additions of investment properties
|
6
|
(2,964 | ) | (2,242 | ) | ||||
Proceeds from sale of investment properties
|
6
|
254,650 | 91,123 | ||||||
Proceeds from sale of joint ventures
|
15,536 | - | |||||||
Additions of property, plant and equipment
|
7
|
(555 | ) | (1,023 | ) | ||||
Additions of intangible assets
|
9
|
- | (156 | ) | |||||
Additions of investments in financial assets
|
(147,274 | ) | (1,724 | ) | |||||
Proceeds from sale of investments in financial assets
|
159,443 | 247,553 | |||||||
Interest received from subsidiaries, associates and joint ventures
|
1,986 | 15,121 | |||||||
Loans granted to subsidiaries, associates and joint ventures
|
(150,608 | ) | (24,555 | ) | |||||
Loans repayments received from subsidiaries, associates and joint ventures
|
7,267 | 17,882 | |||||||
Dividends received
|
162,498 | 142,410 | |||||||
Net cash generated by operating activities
|
263,062 | 395,672 | |||||||
Financing activities:
|
|||||||||
Bank overdrafts, net
|
(63,010 | ) | (52,491 | ) | |||||
Repayments of borrowings
|
- | (81,028 | ) | ||||||
Payment of non-convertible notes
|
(214,593 | ) | (51,046 | ) | |||||
Dividends paid
|
21
|
(89,827 | ) | (163,216 | ) | ||||
Interest paid
|
(230,197 | ) | (190,110 | ) | |||||
Proceeds from borrowings
|
25,000 | - | |||||||
Repurchase of treasury stock
|
(32,998 | ) | - | ||||||
Acquisition of derivative financial instruments
|
(903 | ) | - | ||||||
Payment of borrowings from subsidiaries, associates and joint ventures
|
- | (2,715 | ) | ||||||
Acquisition of non-controlling interest in subsidiaries
|
- | (648 | ) | ||||||
Proceeds from borrowings from subsidiaries, associates and joint ventures
|
35,663 | 107,071 | |||||||
Issuance of non-convertible notes
|
218,262 | - | |||||||
Net cash used in financing activities
|
(352,603 | ) | (434,183 | ) | |||||
Net increase in cash and cash equivalents
|
(25,724 | ) | 39,584 | ||||||
Cash and cash equivalents at the beginning of the year
|
15
|
62,788 | 76,872 | ||||||
Foreign exchange gain on cash and cash equivalents
|
8,184 | 5,882 | |||||||
Cash and cash equivalents at end of period
|
45,248 | 122,338 |
The accompanying notes are an integral part of these Unaudited Condensed Interim Separate Financial Statements.
|
IRSA Inversiones y Representaciones S.A. | |||
|
By:
|
/s/ Fernando A. Elsztain | |
Fernando A. Elsztain | |||
Director Acting as President | |||
1.
|
General information and company’s business
|
2.
|
Basis of preparation of the Unaudited Condensed Interim Separate Financial Statements
|
2.1.
|
Basis of preparation
|
2.
|
Basis of preparation of the Unaudited Condensed Interim Separate Financial Statements (Continued)
|
2.4.
|
Comparative Information
|
2.
|
Basis of preparation of the Unaudited Condensed Interim Separate Financial Statements (Continued)
|
5.
|
Information about principal subsidiaries, associates and joint ventures
|
March 31,
2014
|
June 30,
2013
|
|||||||
Beginning of period /year
|
3,570,642 | 3,357,430 | ||||||
Capital contribution
|
98,711 | 143,634 | ||||||
Disposal of subsidiaries
|
- | (5,436 | ) | |||||
Share of profit, net
|
447,229 | 346,772 | ||||||
Translation adjustment
|
106,129 | 36,274 | ||||||
Cash dividends (i)
|
(184,194 | ) | (308,479 | ) | ||||
Reimbursement of expired dividends
|
750 | 591 | ||||||
Acquisition of non-controlling interest
|
- | (4,420 | ) | |||||
Reserve for share-based payments
|
9,411 | 4,276 | ||||||
End of the period /year
|
4,048,678 | 3,570,642 |
Offices and other rental properties portfolio
|
Undeveloped parcel of lands
|
Total
|
||||||||||
At July 1st, 2012:
|
||||||||||||
Costs
|
908,650 | 117,556 | 1,026,206 | |||||||||
Accumulated depreciation
|
(135,773 | ) | - | (135,773 | ) | |||||||
Residual value
|
772,877 | 117,556 | 890,433 | |||||||||
Year ended June 30, 2013:
|
||||||||||||
Additions
|
4,793 | - | 4,793 | |||||||||
Disposals
|
(62,700 | ) | - | (62,700 | ) | |||||||
Depreciation charge (i)
|
(27,738 | ) | - | (27,738 | ) | |||||||
Residual value at year end
|
687,232 | 117,556 | 804,788 | |||||||||
At June 30, 2013:
|
||||||||||||
Costs
|
849,280 | 117,556 | 966,836 | |||||||||
Accumulated depreciation
|
(162,048 | ) | - | (162,048 | ) | |||||||
Residual value
|
687,232 | 117,556 | 804,788 | |||||||||
Period ended March 31, 2014:
|
||||||||||||
Additions
|
2,964 | - | 2,964 | |||||||||
Disposals
|
(20,352 | ) | - | (20,352 | ) | |||||||
Depreciation charge (i)
|
(19,965 | ) | - | (19,965 | ) | |||||||
Residual value at period end
|
649,879 | 117,556 | 767,435 | |||||||||
At March 31, 2014:
|
||||||||||||
Costs
|
831,892 | 117,556 | 949,448 | |||||||||
Accumulated depreciation
|
(182,013 | ) | - | (182,013 | ) | |||||||
Residual value
|
649,879 | 117,556 | 767,435 |
March 31, 2014
|
March 31, 2013
|
|||||||
Rental and service income
|
213,760 | 191,282 | ||||||
Direct operating expenses
|
(67,317 | ) | (75,114 | ) | ||||
Gain from disposal of investment properties
|
115,362 | 63,783 |
Buildings
and facilities
|
Furniture
and fixtures
|
Machinery and equipment
|
Vehicles
|
Total
|
||||||||||||||||
At July 1st, 2012:
|
||||||||||||||||||||
Costs
|
18,189 | 3,650 | 11,131 | 221 | 33,191 | |||||||||||||||
Accumulated depreciation
|
(11,326 | ) | (2,610 | ) | (10,269 | ) | (221 | ) | (24,426 | ) | ||||||||||
Residual value
|
6,863 | 1,040 | 862 | - | 8,765 | |||||||||||||||
Year ended June 30, 2013:
|
||||||||||||||||||||
Additions
|
1,067 | 62 | 578 | - | 1,707 | |||||||||||||||
Disposals
|
- | (602 | ) | - | - | (602 | ) | |||||||||||||
Depreciation charge (i)
|
(687 | ) | (58 | ) | (444 | ) | - | (1,189 | ) | |||||||||||
Residual value at year end
|
7,243 | 442 | 996 | - | 8,681 | |||||||||||||||
At June 30, 2013:
|
||||||||||||||||||||
Costs
|
19,256 | 3,110 | 11,709 | 221 | 34,296 | |||||||||||||||
Accumulated depreciation
|
(12,013 | ) | (2,668 | ) | (10,713 | ) | (221 | ) | (25,615 | ) | ||||||||||
Residual value
|
7,243 | 442 | 996 | - | 8,681 | |||||||||||||||
Period ended March 31, 2014:
|
||||||||||||||||||||
Additions
|
108 | 2 | 445 | - | 555 | |||||||||||||||
Depreciation charge (i)
|
(487 | ) | (47 | ) | (392 | ) | - | (926 | ) | |||||||||||
Residual value at period end
|
6,864 | 397 | 1,049 | - | 8,310 | |||||||||||||||
At March 31, 2014:
|
||||||||||||||||||||
Costs
|
19,364 | 3,112 | 12,154 | 221 | 34,851 | |||||||||||||||
Accumulated depreciation
|
(12,500 | ) | (2,715 | ) | (11,105 | ) | (221 | ) | (26,541 | ) | ||||||||||
Residual value
|
6,864 | 397 | 1,049 | - | 8,310 |
Completed properties
|
Properties under development
|
Under developed sites
|
Total
|
|||||||||||||
At July 1st, 2012
|
9,160 | 52,205 | 9,750 | 71,115 | ||||||||||||
Disposals (i)
|
(4,452 | ) | - | - | (4,452 | ) | ||||||||||
At June 30, 2013
|
4,708 | 52,205 | 9,750 | 66,663 | ||||||||||||
Disposals (i)
|
(1,302 | ) | - | - | (1,302 | ) | ||||||||||
At March 31, 2014
|
3,406 | 52,205 | 9,750 | 65,361 |
Goodwill
|
Computer Software
|
Total
|
||||||||||
At July 1st, 2012:
|
||||||||||||
Costs
|
5,481 | 1,601 | 7,082 | |||||||||
Accumulated depreciation
|
- | (1,095 | ) | (1,095 | ) | |||||||
Residual value
|
5,481 | 506 | 5,987 | |||||||||
Year ended June 30, 2013:
|
||||||||||||
Additions
|
- | 224 | 224 | |||||||||
Amortization charge (i)
|
- | (273 | ) | (273 | ) | |||||||
Residual value at year end
|
5,481 | 457 | 5,938 | |||||||||
At June 30, 2013:
|
||||||||||||
Costs
|
5,481 | 1,825 | 7,306 | |||||||||
Accumulated depreciation
|
- | (1,368 | ) | (1,368 | ) | |||||||
Residual value
|
5,481 | 457 | 5,938 | |||||||||
Period ended March 31, 2014:
|
||||||||||||
Amortization charge (i)
|
- | (168 | ) | (168 | ) | |||||||
Residual value at period end
|
5,481 | 289 | 5,770 | |||||||||
At March 31, 2014:
|
||||||||||||
Costs
|
5,481 | 1,825 | 7,306 | |||||||||
Accumulated depreciation
|
- | (1,536 | ) | (1,536 | ) | |||||||
Residual value
|
5,481 | 289 | 5,770 |
March 31, 2014
|
June 30, 2013
|
|||||||
Current
|
||||||||
Materials and other inventories (i)
|
582 | 463 | ||||||
Total inventories
|
582 | 463 |
(i)
|
The cost of inventories is recorded in “Costs” in the statement of income (Note 24).
|
11.
|
Financial instruments by category
|
March 31, 2014
|
||||||||||||||||
Level 1
|
Level 2
|
Level 3
|
Total
|
|||||||||||||
Assets
|
||||||||||||||||
Financial assets at fair value through profit or loss:
|
||||||||||||||||
- Investment in equity securities of TGLT
|
96 | - | - | 96 | ||||||||||||
- Mutual funds
|
4,212 | - | - | 4,212 | ||||||||||||
- Government Bonds
|
22,598 | - | - | 22,598 | ||||||||||||
Derivative financial instruments:
|
||||||||||||||||
- Interest rate swaps
|
- | 4,480 | - | 4,480 | ||||||||||||
Cash and cash equivalents:
|
||||||||||||||||
- Mutual funds
|
98 | - | - | 98 | ||||||||||||
Total assets
|
27,004 | 4,480 | - | 31,484 |
11.
|
Financial instruments by category (Continued)
|
June 30, 2013
|
||||||||||||||||
Level 1
|
Level 2
|
Level 3
|
Total
|
|||||||||||||
Assets
|
||||||||||||||||
Financial assets at fair value through profit or loss:
|
||||||||||||||||
- Investment in equity securities of TGLT
|
84 | - | - | 84 | ||||||||||||
- Mutual funds
|
2,851 | - | - | 2,851 | ||||||||||||
- Government Bonds
|
69,865 | - | - | 69,865 | ||||||||||||
Cash and cash equivalents:
|
||||||||||||||||
- Mutual funds
|
67 | - | - | 67 | ||||||||||||
Total assets
|
72,867 | - | - | 72,867 |
12.
|
Trade and other receivables
|
March 31,
2014
|
June 30,
2013
|
|||||||
Non-current
|
||||||||
Sale, leases and services receivable
|
1,097 | 1,702 | ||||||
Total non-current trade receivables
|
1,097 | 1,702 | ||||||
Trade receivables of joint ventures
|
3,161 | 2,147 | ||||||
Others
|
623 | 527 | ||||||
Total non-current other receivables
|
3,784 | 2,674 | ||||||
Related parties (Note 29)
|
315,546 | 81,486 | ||||||
Total non-current trade and other receivables
|
320,427 | 85,862 | ||||||
Current
|
||||||||
Sale, leases and services receivable
|
36,956 | 143,831 | ||||||
Checks to be deposited
|
305 | 85 | ||||||
Debtors under legal proceedings
|
9,092 | 6,010 | ||||||
Less: allowance for trade receivables
|
(8,862 | ) | (5,359 | ) | ||||
Total trade receivables
|
37,491 | 144,567 | ||||||
Trade receivables of joint ventures
|
7,270 | 20,555 | ||||||
Gross sales tax credit
|
32 | 1,165 | ||||||
Other tax receivables
|
1,869 | 2,182 | ||||||
Prepaid expenses
|
2,563 | 3,070 | ||||||
Expenses and services to recover
|
2,909 | 2,077 | ||||||
Advance payments
|
3,726 | 2,973 | ||||||
Others
|
1,214 | 668 | ||||||
Less: allowance for other receivables
|
(23 | ) | (23 | ) | ||||
Total current other receivables
|
19,560 | 32,667 | ||||||
Related parties (Note 29)
|
92,352 | 74,444 | ||||||
Total current trade and other receivables
|
149,403 | 251,678 | ||||||
Total trade and other receivables
|
469,830 | 337,540 |
12.
|
Trade and other receivables (Continued)
|
March 31,
2014
|
June 30,
2013
|
|||||||
Beginning of period / year
|
5,382 | 4,783 | ||||||
Additions of the period / year
|
5,011 | 1,491 | ||||||
Unused amounts reversed
|
(1,508 | ) | (892 | ) | ||||
End of period / year
|
8,885 | 5,382 |
March 31,
2014
|
June 30,
2013
|
|||||||
Non-current
|
||||||||
Financial assets at fair value
|
||||||||
Investment in equity securities in TGLT
|
96 | 84 | ||||||
Government bonds
|
- | 3 | ||||||
Total non-current investments in financial assets
|
96 | 87 | ||||||
Current
|
||||||||
Financial assets at fair value
|
||||||||
Mutual funds
|
4,212 | 2,851 | ||||||
Government bonds
|
22,598 | 69,862 | ||||||
Total current investments in financial assets
|
26,810 | 72,713 | ||||||
Total investments in financial assets
|
26,906 | 72,800 |
14.
|
Derivative financial instruments
|
March 31,
2014
|
June 30,
2013
|
|||||||
Assets
|
||||||||
Current
|
||||||||
Interest rate swaps (i)
|
4,480 | - | ||||||
Total derivative financial instruments
|
4,480 | - |
15.
|
Cash flow information
|
March 31,
2014
|
June 30,
2013
|
|||||||
Cash at bank and on hand
|
45,150 | 62,721 | ||||||
Mutual funds
|
98 | 67 | ||||||
Total cash and cash equivalents
|
45,248 | 62,788 |
15.
|
Cash flow information (Continued)
|
Note
|
March 31,
2014
|
March 31,
2013
|
|||||||
(Loss) / Profit for the period
|
(92,030 | ) | 320,638 | ||||||
Adjustments for:
|
|||||||||
Income tax expense
|
20
|
(287,939 | ) | (71,774 | ) | ||||
Amortization and depreciation
|
24
|
21,059 | 21,994 | ||||||
Gain from disposal of investment properties
|
6
|
(115,362 | ) | (63,783 | ) | ||||
Disposals of unused property, plant and equipment
|
7
|
- | 357 | ||||||
Gain from disposal of financial assets
|
- | (10,299 | ) | ||||||
Share-based payments
|
25, 28
|
2,706 | 1,102 | ||||||
Changes in fair value of investments in financial assets
|
27
|
9,517 | (26,440 | ) | |||||
Loss on derivative financial instruments
|
(3,577 | ) | - | ||||||
Interest expense, net
|
223,501 | 157,190 | |||||||
Provisions
|
24,923 | 38,472 | |||||||
Share of profit of subsidiaries, associates and joint ventures
|
(447,229 | ) | (439,099 | ) | |||||
Unrealized foreign exchange loss, net
|
816,095 | 175,547 | |||||||
Changes in operating assets and liabilities:
|
|||||||||
Increase in inventories
|
(119 | ) | (37 | ) | |||||
Decrease in trading properties
|
1,302 | 3,867 | |||||||
(Increase) / Decrease in trade and other receivables
|
(40,447 | ) | 19,967 | ||||||
Decrease in trade and other payables
|
(23,678 | ) | (28,944 | ) | |||||
Decrease in salaries and social security liabilities
|
(2,454 | ) | (4,218 | ) | |||||
Decrease in provisions
|
(1,604 | ) | - | ||||||
Net cash generated by operating activities
|
84,664 | 94,540 | |||||||
Additional information
|
|||||||||
March 31,
2014
|
March 31,
2013
|
||||||||
Increase in investments in financial assets through an increase in borrowings
|
- | 18,767 | |||||||
Dividends receivable
|
- | 5,615 | |||||||
Increase in investments in subsidiaries through a decrease in trade and other receivables
|
- | 25,678 | |||||||
Acquisition of non-controlling interest
|
- | 1,540 | |||||||
Reimbursement of expired dividends
|
5
|
750 | 591 | ||||||
Dividends payable
|
- | 52,487 | |||||||
Reserve for share-based payments
|
5
|
9,411 | 4,624 | ||||||
Cumulative translation adjustment
|
106,129 | 23,998 | |||||||
Decrease in borrowings through a decrease in equity investments in subsidiaries, associates and joint ventures
|
21,696 | - | |||||||
Decrease in trade and other receivables through an increase in investments in subsidiaries
|
61,794 | - | |||||||
Increase in borrowings through a decrease in dividends payable
|
160,173 | - | |||||||
Increase in trade and other receivables through a decrease in investments in financial assets
|
36,091 | - | |||||||
Increase in trade and other receivables through a decrease in borrowings
|
15,599 | - |
March 31,
2014
|
June 30,
2013
|
|||||||
Non-current
|
||||||||
Sales, rent and services payments received in advance
|
555 | 2,027 | ||||||
Guarantee deposits
|
5,067 | 4,768 | ||||||
Total non-current trade payables
|
5,622 | 6,795 | ||||||
Others
|
368 | 242 | ||||||
Tax on Shareholders´ personal assets payable
|
1,109 | - | ||||||
Total non-current other payables
|
1,477 | 242 | ||||||
Related parties (Note 29)
|
22 | 17 | ||||||
Total non-current trade and other payables
|
7,121 | 7,054 | ||||||
Current
|
||||||||
Trade payables
|
8,042 | 8,401 | ||||||
Invoices to be received
|
10,174 | 13,220 | ||||||
Sales, rent and services payments received in advance
|
17,039 | 22,707 | ||||||
Guarantee deposits
|
7,552 | 3,779 | ||||||
Total current trade payables
|
42,807 | 48,107 | ||||||
VAT payables
|
3,418 | 7,974 | ||||||
Other tax payables
|
4,360 | 3,250 | ||||||
Others
|
2,667 | 6,352 | ||||||
Total current other payables
|
10,445 | 17,576 | ||||||
Related parties (Note 29)
|
19,704 | 12,023 | ||||||
Total current trade and other payables
|
72,956 | 77,706 | ||||||
Total trade and other payables
|
80,077 | 84,760 |
March 31,
2014
|
June 30,
2013
|
|||||||
Current
|
||||||||
Provision for vacation and bonus
|
2,508 | 4,505 | ||||||
Social security payable
|
509 | 967 | ||||||
Salaries payable
|
19 | 18 | ||||||
Total salaries and social security liabilities
|
3,036 | 5,490 |
Labor, legal and other claims
|
||||
At June 30, 2013
|
13,142 | |||
Additions, net
|
2,821 | |||
Used during the period
|
(1,604 | ) | ||
At March 31, 2014
|
14,359 |
March 31,
2014
|
June 30,
2013
|
|||||||
Non-current
|
3,801 | 6,877 | ||||||
Current
|
10,558 | 6,265 | ||||||
14,359 | 13,142 |
Book value
|
||||||||||||||||
Secured/ unsecured
|
Currency
|
Fixed/ floating
|
Effective
interest rate %
|
Principal nominal value
|
March 31,
2014
|
June 30,
2013
|
||||||||||
Non-current
|
||||||||||||||||
IRSA NCN due 2017 (Note 29)
|
Unsecured
|
US$
|
Fixed
|
8.50%
|
150,000 | 1,198,624 | 805,868 | |||||||||
IRSA NCN due 2020
|
Unsecured
|
US$
|
Fixed
|
11.50%
|
150,000 | 1,176,387 | 789,655 | |||||||||
IRSA NCN due 2017
|
Unsecured
|
Ps.
|
Floating
|
Badlar + 450ps
|
10,800 | 10,761 | - | |||||||||
IRSA NCN due 2015
|
Unsecured
|
Ps.
|
Floating
|
Badlar + 395ps
|
209,400 | 208,387 | - | |||||||||
Related parties (Note 29)
|
Unsecured
|
Ps.
|
Floating
|
Badlar
|
148,018 | 173,343 | 139,383 | |||||||||
Related parties (Note 29)
|
Unsecured
|
US$
|
Floating
|
Libor 3m+200
|
8,012 | 64,112 | 43,169 | |||||||||
Related parties (Note 29)
|
Unsecured
|
US$
|
Fixed
|
7.50%
|
255 | - | 18,428 | |||||||||
Finance lease obligations
|
Secured
|
US$
|
Fixed
|
7.50%
|
126 | 173 | 18 | |||||||||
Total non-current borrowings
|
2,831,787 | 1,796,521 | ||||||||||||||
Current
|
||||||||||||||||
IRSA NCN due 2013
|
Unsecured
|
Ps.
|
Floating
|
Badlar +2.49%
|
153,152 | - | 52,240 | |||||||||
IRSA NCN due 2014
|
Unsecured
|
US$
|
Fixed
|
7.45%
|
8,458 | - | 137,750 | |||||||||
IRSA NCN due 2017 (Note 29)
|
Unsecured
|
US$
|
Fixed
|
8.5%
|
150,000 | 15,846 | 27,749 | |||||||||
IRSA NCN due 2020
|
Unsecured
|
US$
|
Fixed
|
11.5%
|
150,000 | 26,516 | 40,604 | |||||||||
IRSA NCN due 2017
|
Unsecured
|
Ps.
|
Floating
|
Badlar + 450ps
|
10,800 | 226 | - | |||||||||
IRSA NCN due 2015
|
Unsecured
|
Ps.
|
Floating
|
Badlar + 395ps
|
209,400 | 5,062 | - | |||||||||
Bank overdrafts
|
Unsecured
|
Ps.
|
Floating
|
-
|
- | 37,750 | 100,214 | |||||||||
Finance lease obligations
|
Secured
|
US$
|
Fixed
|
7.50%
|
126 | 240 | 105 | |||||||||
Short-term loans
|
Unsecured
|
Ps.
|
Fixed
|
29.00%
|
25,000 | 25,556 | - | |||||||||
Related parties (Note 29)
|
Unsecured
|
Ps.
|
Floating
|
Badlar
|
67,369 | - | 8 | |||||||||
Related parties (Note 29)
|
Unsecured
|
US$
|
Fixed
|
3.60%
|
17,089 | 141,971 | 64,533 | |||||||||
Related parties (Note 29)
|
Unsecured
|
US$
|
Floating
|
Libor 3m+200ps
|
8,012 | 1,336 | 170 | |||||||||
Related parties (Note 29)
|
Unsecured
|
US$
|
Fixed
|
1.5%
|
26,441 | 212,711 | - | |||||||||
Related parties (Note 29)
|
Unsecured
|
Ps.
|
Floating
|
Badlar
|
25,585 | 4,390 | 462 | |||||||||
Total Current borrowings
|
471,604 | 423,835 | ||||||||||||||
Total borrowings
|
3,303,391 | 2,220,356 |
March 31,
2014
|
March 31,
2013
|
|||||||
Deferred income tax
|
287,939 | 71,774 | ||||||
Income tax
|
287,939 | 71,774 |
March 31,
2014
|
June 30,
2013
|
|||||||
Beginning of period / year
|
47,144 | (19,179 | ) | |||||
Income tax gain
|
287,939 | 66,323 | ||||||
End of period / year
|
335,083 | 47,144 |
March 31,
2014
|
March 31,
2013
|
|||||||
Net income at tax rate
|
(132,989 | ) | 87,102 | |||||
Permanent differences:
|
||||||||
Share of loss from subsidiaries, associates and joint ventures
|
(156,530 | ) | (153,685 | ) | ||||
Non-deductible items
|
1,401 | 1,116 | ||||||
Others
|
179 | (6,307 | ) | |||||
Income tax expense
|
(287,939 | ) | (71,774 | ) |
March 31,
2014
|
March 31,
2013
|
|||||||
Rental and scheduled rent increases
|
166,785 | 139,289 | ||||||
Expenses
|
43,367 | 49,123 | ||||||
Property management fee
|
3,245 | 2,701 | ||||||
Others
|
363 | 169 | ||||||
Total rental and service income
|
213,760 | 191,282 | ||||||
Sale of trading properties
|
6,873 | 15,914 | ||||||
Total other revenue
|
6,873 | 15,914 | ||||||
Total revenues
|
220,633 | 207,196 |
23.
|
Costs
|
March 31,
2014
|
March 31,
2013
|
|||||||
Leases and services costs
|
67,317 | 75,114 | ||||||
Cost of sales and development
|
3,188 | 5,569 | ||||||
Total cost of property operations
|
70,505 | 80,683 | ||||||
Total costs
|
70,505 | 80,683 |
24.
|
Expenses by nature
|
Costs
|
||||||||||||||||||||
Cost of rental and services
|
Cost of sale
and development
|
General and administrative expenses
|
Selling expenses
|
Total
|
||||||||||||||||
Leases and service charges
|
2,595 | 334 | 586 | 53 | 3,568 | |||||||||||||||
Depreciation and amortization
|
20,279 | 3 | 693 | 84 | 21,059 | |||||||||||||||
Allowances for trade and other receivables
|
- | - | - | 3,503 | 3,503 | |||||||||||||||
Salaries, social security costs and other personnel expenses
|
9,933 | 106 | 25,375 | 6,215 | 41,629 | |||||||||||||||
Directors’ fees
|
- | - | 18,599 | - | 18,599 | |||||||||||||||
Fees and payments for services
|
2,115 | 32 | 7,644 | 686 | 10,477 | |||||||||||||||
Maintenance, security, cleaning, repairs and others
|
25,092 | 147 | 1,987 | 152 | 27,378 | |||||||||||||||
Taxes, rates and contributions
|
6,508 | 1,231 | 95 | 5,436 | 13,270 | |||||||||||||||
Advertising and other selling expenses
|
- | - | - | 1,836 | 1,836 | |||||||||||||||
Cost of sale of trading properties
|
- | 1,302 | - | - | 1,302 | |||||||||||||||
Others
|
795 | 33 | 3,465 | 268 | 4,561 | |||||||||||||||
Total expenses by nature
|
67,317 | 3,188 | 58,444 | 18,233 | 147,182 |
Costs
|
||||||||||||||||||||
Cost of rental and services
|
Cost of sale and development
|
General and administrative expenses
|
Selling expenses
|
Total
|
||||||||||||||||
Leases and service charges
|
3,070 | 787 | 558 | - | 4,415 | |||||||||||||||
Depreciation and amortization
|
21,321 | - | 640 | 33 | 21,994 | |||||||||||||||
Allowances for trade and other receivables
|
- | - | - | 761 | 761 | |||||||||||||||
Salaries, social security costs and other personnel expenses
|
7,905 | 86 | 19,837 | 4,319 | 32,147 | |||||||||||||||
Directors’ fees
|
- | - | 26,645 | - | 26,645 | |||||||||||||||
Fees and payments for services
|
2,836 | 40 | 4,051 | 985 | 7,912 | |||||||||||||||
Maintenance, security, cleaning, repairs and others
|
30,032 | 44 | 1,636 | 124 | 31,836 | |||||||||||||||
Taxes, rates and contributions
|
9,638 | 728 | 275 | 4,424 | 15,065 | |||||||||||||||
Advertising and other selling expenses
|
- | - | - | 1,549 | 1,549 | |||||||||||||||
Cost of sale of trading properties
|
- | 3,867 | - | - | 3,867 | |||||||||||||||
Others
|
312 | 17 | 3,186 | 220 | 3,735 | |||||||||||||||
Total expenses by nature
|
75,114 | 5,569 | 56,828 | 12,415 | 149,926 |
25.
|
Employee costs
|
March 31,
2014
|
March 31,
2013
|
|||||||
Salaries and social security costs
|
35,239 | 29,546 | ||||||
Share-based compensation
|
2,706 | 1,102 | ||||||
Pension costs – defined contribution plan
|
620 | 74 | ||||||
Other expenses and benefits
|
3,064 | 1,425 | ||||||
Total employee costs
|
41,629 | 32,147 |
March 31,
2014
|
March 31,
2013
|
|||||||
Personal assets tax
|
(2,827 | ) | (2,968 | ) | ||||
Donations
|
(512 | ) | (221 | ) | ||||
Lawsuits and other contingencies (1)
|
(3,277 | ) | (6,019 | ) | ||||
Others
|
1,013 | (1,872 | ) | |||||
Total other operating results, net
|
(5,603 | ) | (11,080 | ) |
(1)
|
Includes judicial costs and expenses
|
March 31,
2014
|
March 31,
2013
|
|||||||
Finance income:
|
||||||||
- Interest income
|
21,053 | 11,775 | ||||||
- Foreign exchange gains
|
102,124 | 42,503 | ||||||
- Gain from sale of financial assets
|
- | 10,299 | ||||||
Total finance income
|
123,177 | 64,577 | ||||||
Finance costs:
|
||||||||
- Interest expense
|
(244,554 | ) | (168,965 | ) | ||||
- Foreign exchange losses
|
(871,896 | ) | (213,601 | ) | ||||
- Other finance costs
|
(11,195 | ) | (8,659 | ) | ||||
Total finance costs
|
(1,127,645 | ) | (391,225 | ) | ||||
Other financial results:
|
||||||||
- Fair value (loss) / gain of investments in financial assets
|
(9,517 | ) | 26,440 | |||||
- Gain on derivative financial instruments
|
3,577 | - | ||||||
Total other financial results
|
(5,940 | ) | 26,440 | |||||
Total financial results, net
|
(1,010,408 | ) | (300,208 | ) |
Trade and other receivables current
|
Trade and other receivables
|
Trade and other payables current
|
Trade and other payables
|
Borrowings current
|
Borrowings non-current
|
||||||||||||||||||||
Related party
|
Description of Transaction
|
non-current
|
non-current
|
||||||||||||||||||||||
Parent Company
|
|||||||||||||||||||||||||
CRESUD S.A.C.I.F. y A.
|
Sale of good and/or services
|
701 | - | - | - | - | - | ||||||||||||||||||
Borrowings
|
- | - | - | - | (212,713 | ) | - | ||||||||||||||||||
Corporate services
|
- | - | (9,353 | ) | - | - | - | ||||||||||||||||||
Reimbursement of expenses
|
304 | - | - | - | - | - | |||||||||||||||||||
Non-Convertible Notes
|
- | - | - | - | (780 | ) | (34,409 | ) | |||||||||||||||||
Total Parent Company
|
1,005 | - | (9,353 | ) | - | (213,493 | ) | (34,409 | ) | ||||||||||||||||
Subsidiaries
|
|||||||||||||||||||||||||
E. Commerce Latina S.A.
|
Reimbursement of expenses
|
4 | - | - | - | - | - | ||||||||||||||||||
Management fees
|
2 | - | - | - | - | - | |||||||||||||||||||
Borrowings
|
- | - | - | - | - | (8,811 | ) | ||||||||||||||||||
Alto Palermo S.A.
|
Reimbursement of expenses
|
439 | - | - | - | - | - | ||||||||||||||||||
Non-Convertible Notes
|
- | - | - | - | (251 | ) | (14,164 | ) | |||||||||||||||||
Share-based payments
|
- | - | (131 | ) | - | - | - | ||||||||||||||||||
Borrowings
|
- | - | - | - | (141,969 | ) | - | ||||||||||||||||||
Solares de Santa Maria S.A.
|
Reimbursement of expenses
|
4,786 | - | - | - | - | - | ||||||||||||||||||
Borrowings
|
- | 6 | - | - | - | - | |||||||||||||||||||
Palermo Invest S.A.
|
Reimbursement of expenses
|
46 | - | - | - | - | - | ||||||||||||||||||
Borrowings
|
- | - | - | - | - | (1,524 | ) | ||||||||||||||||||
Unicity S.A.
|
Reimbursement of expenses
|
14 | - | - | - | - | - | ||||||||||||||||||
Ritelco S.A.
|
Borrowings
|
- | - | - | - | (1,336 | ) | (68,531 | ) |
Related party
|
Description of transaction
|
Trade and other receivables current
|
Trade and other receivables
|
Trade and other payables current
|
Trade and other payables
|
Borrowings current
|
Borrowings
|
||||||||||||||||||
non-current
|
non-current
|
non-current
|
|||||||||||||||||||||||
Subsidiaries
|
|||||||||||||||||||||||||
Inversora Bolivar S.A.
|
Reimbursement of expenses
|
54 | - | - | - | - | - | ||||||||||||||||||
Borrowings
|
- | - | - | - | - | (7,992 | ) | ||||||||||||||||||
Hoteles Argentinos S.A.
|
Hotel services
|
55 | - | (1,605 | ) | - | - | - | |||||||||||||||||
Tyrus S.A.
|
Borrowings
|
- | 315,54 | - | - | - | - | ||||||||||||||||||
Reimbursement of expenses
|
2,18 | - | - | - | - | - | |||||||||||||||||||
Llao Llao Resorts S.A.
|
Hotel services
|
3,281 | - | - | - | - | - | ||||||||||||||||||
Guarantee deposits
|
- | - | - | (14 | ) | - | - | ||||||||||||||||||
Nuevas Fronteras S.A.
|
Reimbursement of expenses
|
583 | - | - | - | - | - | ||||||||||||||||||
Management fees
|
2 | - | (7 | ) | - | - | - | ||||||||||||||||||
Borrowings
|
- | - | - | - | (4,390 | ) | (25,585 | ) | |||||||||||||||||
Efanur S.A.
|
Borrowings
|
67,565 | - | - | - | - | - | ||||||||||||||||||
Total Subsidiaries
|
79,011 | 315,546 | (1,743 | ) | (14 | ) | (147,946 | ) | (126,607 | ) | |||||||||||||||
Subsidiaries CRESUD
|
|||||||||||||||||||||||||
Futuros y Opciones.com S.A.
|
Reimbursement of expenses
|
- | - | (29 | ) | - | - | - | |||||||||||||||||
Sociedad Anónima Carnes Pampeanas S.A.
|
Reimbursement of expenses
|
- | - | (1 | ) | - | - | - | |||||||||||||||||
Cactus S.A.
|
Reimbursement of expenses
|
- | - | (8 | ) | - | - | - | |||||||||||||||||
Total Subsidiaries CRESUD
|
- | - | (38 | ) | - | - | - |
Related party
|
Description of transaction
|
Trade and other receivables current
|
Trade and other receivables
non-current
|
Trade and other payables current
|
Trade and other payables
non-current
|
Borrowings current
|
Borrowings
non-current
|
||||||||||||||||||
Subsidiaries APSA
|
|||||||||||||||||||||||||
Arcos del Gourmet S.A.
|
Reimbursement of expenses
|
37 | - | - | - | - | - | ||||||||||||||||||
Emprendimientos Recoleta S.A.
|
Reimbursement of expenses
|
- | - | (8 | ) | - | - | - | |||||||||||||||||
Non-Convertible Notes
|
- | - | - | - | (258 | ) | (11,547 | ) | |||||||||||||||||
Fibesa S.A.
|
Reimbursement of expenses
|
30 | - | - | - | - | - | ||||||||||||||||||
Panamerican Mall S.A.
|
Reimbursement of expenses
|
108 | - | - | - | - | - | ||||||||||||||||||
Non-Convertible Notes
|
- | - | - | - | (1,013 | ) | (44,667 | ) | |||||||||||||||||
Conil S.A.
|
Reimbursement of expenses
|
170 | - | - | - | - | - | ||||||||||||||||||
Shopping Neuquén S.A.
|
Reimbursement of expenses
|
4 | - | - | - | - | - | ||||||||||||||||||
Total Subsidiaries APSA
|
349 | - | (8 | ) | - | (1,271 | ) | (56,214 | ) | ||||||||||||||||
Subsidiaries TYRUS
|
- | - | |||||||||||||||||||||||
Irsa International LLC
|
Reimbursement of expenses
|
1,482 | - | (1,069 | ) | - | - | ||||||||||||||||||
Real Estate Investment Group LP
|
Reimbursement of expenses
|
57 | - | (41 | ) | - | - | - | |||||||||||||||||
Real Estate Investment Group V LP
|
Reimbursement of expenses
|
18 | - | - | - | - | - | ||||||||||||||||||
Real Estate Strategies LP
|
Reimbursement of expenses
|
2,098 | - | - | - | - | - | ||||||||||||||||||
New Lipstick LLC
|
Reimbursement of expenses
|
1,927 | - | - | - | - | - | ||||||||||||||||||
Imadison LLC
|
Reimbursement of expenses
|
1,350 | - | - | - | - | - | ||||||||||||||||||
Total Subsidiaries TYRUS
|
6,932 | - | (1,110 | ) | - | - | - | ||||||||||||||||||
Associates
|
|||||||||||||||||||||||||
Banco de Crédito y Securitización S.A.
|
Reimbursement of expenses
|
35 | - | - | - | - | - | ||||||||||||||||||
Leases and/or rights of use
|
988 | - | - | - | - | - | |||||||||||||||||||
Banco Hipotecario S.A.
|
Reimbursement of expenses
|
66 | - | (9 | ) | - | - | - | |||||||||||||||||
Leases and/or rights of use
|
626 | - | - | - | - | - | |||||||||||||||||||
Total Associates
|
1,715 | - | (9 | ) | - | - | - |
Related party
|
Description of transaction
|
Trade and other receivables current
|
Trade and other receivables
|
Trade and other payables
|
Trade and other payables
|
Borrowings
|
Borrowings
|
||||||||||||||||||
non-current
|
current |
non-current
|
current |
non-current
|
|||||||||||||||||||||
Joint Ventures
|
|||||||||||||||||||||||||
Cyrsa S.A.
|
Reimbursement of expenses
|
- | - | (6 | ) | - | - | - | |||||||||||||||||
Borrowings
|
- | - | - | - | - | (125,012 | ) | ||||||||||||||||||
Baicom Networks S.A.
|
Reimbursement of expenses
|
14 | - | - | - | - | - | ||||||||||||||||||
Puerto Retiro S.A.
|
Reimbursement of expenses
|
198 | - | - | - | - | - | ||||||||||||||||||
Total Joint Ventures
|
212 | - | (6 | ) | - | - | (125,012 | ) | |||||||||||||||||
Joint Ventures APSA
|
|||||||||||||||||||||||||
Nuevo Puerto Santa Fé S.A.
|
Reimbursement of expenses
|
3 | - | - | - | - | - | ||||||||||||||||||
Quality Invest S.A.
|
Reimbursement of expenses
|
53 | - | - | - | - | - | ||||||||||||||||||
Customers advances
|
- | - | (45 | ) | - | - | - | ||||||||||||||||||
Total Joint Ventures APSA
|
56 | - | (45 | ) | - | - | - | ||||||||||||||||||
Other related parties
|
|||||||||||||||||||||||||
Consultores Asset Management S.A.
|
Reimbursement of expenses
|
2,715 | - | (142 | ) | - | - | - | |||||||||||||||||
Austral Gold S.A.
|
Reimbursement of expenses
|
1 | - | - | - | - | - | ||||||||||||||||||
Estudio Zang, Bergel & Viñes
|
Advances
|
7 | - | - | - | - | - | ||||||||||||||||||
Legal services
|
- | - | (176 | ) | - | - | - | ||||||||||||||||||
Museo de los Niños
|
Leases and/or rights of use
|
- | - | (3 | ) | - | - | - | |||||||||||||||||
Fundación IRSA
|
Reimbursement of expenses
|
48 | - | (1 | ) | - | - | - | |||||||||||||||||
Total Other related parties
|
2,771 | - | (322 | ) | - | - | - | ||||||||||||||||||
Directors and Senior Management
|
|||||||||||||||||||||||||
Directors
|
Reimbursement of expenses
|
301 | - | - | - | - | - | ||||||||||||||||||
Fees
|
- | - | (7,070 | ) | - | - | - | ||||||||||||||||||
Guarantee deposits
|
- | - | - | (8 | ) | - | - | ||||||||||||||||||
Total Directors and Senior Management
|
301 | - | (7,070 | ) | (8 | ) | - | - | |||||||||||||||||
Total
|
92,352 | 315,546 | (19,704 | ) | (22 | ) | (362,710 | ) | (342,242 | ) |
Related party
|
Description of transaction
|
Trade and other receivables
|
Trade and other receivables
|
Trade and other payables
|
Trade and other payables
|
Borrowings
|
Borrowings
|
||||||||||||||||||
non-current
|
current
|
non-current
|
current
|
non-current
|
current
|
||||||||||||||||||||
Parent Company
|
|||||||||||||||||||||||||
CRESUD S.A.C.I.F. y A.
|
Sale of real estate property
|
- | 701 | - | - | - | - | ||||||||||||||||||
Corporate services
|
- | - | - | (8,503 | ) | - | - | ||||||||||||||||||
Reimbursement of expenses
|
- | 471 | - | - | - | - | |||||||||||||||||||
Share-based payments
|
- | 559 | - | - | - | - | |||||||||||||||||||
Total Parent Company
|
- | 1,731 | - | (8,503 | ) | - | - | ||||||||||||||||||
Subsidiaries
|
|||||||||||||||||||||||||
E. Commerce Latina S.A.
|
Reimbursement of expenses
|
- | 17 | - | - | - | - | ||||||||||||||||||
Management fees
|
- | 1 | - | - | - | - | |||||||||||||||||||
Borrowings
|
- | - | - | - | (11,371 | ) | - | ||||||||||||||||||
Alto Palermo S.A.
|
Reimbursement of expenses
|
- | 2,183 | - | - | - | - | ||||||||||||||||||
Leases and/or rights of use
|
- | - | - | (311 | ) | - | - | ||||||||||||||||||
Corporate services
|
- | 2,257 | - | - | - | - | |||||||||||||||||||
Share-based payments
|
- | - | - | (72 | ) | - | - | ||||||||||||||||||
Borrowings
|
- | - | - | - | - | (64,533 | ) | ||||||||||||||||||
Solares de Santa Maria S.A.
|
Reimbursement of expenses
|
- | 3,925 | - | - | - | - | ||||||||||||||||||
Borrowings
|
5 | - | - | - | - | - | |||||||||||||||||||
Palermo Invest S.A.
|
Reimbursement of expenses
|
- | 19 | - | - | - | - | ||||||||||||||||||
Borrowings
|
- | 86 | - | - | (5,431 | ) | (8 | ) | |||||||||||||||||
Unicity S.A.
|
Reimbursement of expenses
|
- | 7 | - | - | - | - | ||||||||||||||||||
Ritelco S.A.
|
Reimbursement of expenses
|
- | 10 | - | (15 | ) | - | - | |||||||||||||||||
Borrowings
|
- | - | - | - | (47,036 | ) | (170 | ) |
29.
|
Related party transactions (Continued)
|
Related party
|
Description of transaction
|
Trade and other receivables
|
Trade and other receivables
|
Trade and other payables
|
Trade and other payables
|
Borrowings
|
Borrowings current
|
||||||||||||||||||
non-current
|
current
|
non-current
|
current
|
non-current
|
|||||||||||||||||||||
Subsidiaries
|
|||||||||||||||||||||||||
Inversora Bolivar S.A.
|
Reimbursement of expenses
|
- | 27 | - | - | - | - | ||||||||||||||||||
Borrowings
|
- | 1,420 | - | - | (13,228 | ) | - | ||||||||||||||||||
Hoteles Argentinos S.A.
|
Hotel services
|
- | 53 | - | (1,081 | ) | - | - | |||||||||||||||||
Tyrus S.A.
|
Reimbursement of expenses
|
- | 120 | - | - | - | - | ||||||||||||||||||
Borrowings
|
81,481 | - | - | - | - | - | |||||||||||||||||||
Llao Llao Resorts S.A.
|
Hotel services
|
- | 1,472 | - | - | - | - | ||||||||||||||||||
Management fees
|
- | 553 | - | - | - | - | |||||||||||||||||||
Guarantee deposits
|
- | - | (9 | ) | - | - | - | ||||||||||||||||||
Nuevas Fronteras S.A.
|
Reimbursement of expenses
|
- | 1 | - | - | - | - | ||||||||||||||||||
Management fees
|
- | 159 | - | (8 | ) | - | - | ||||||||||||||||||
Borrowings
|
- | - | - | - | (25,585 | ) | (462 | ) | |||||||||||||||||
Efanur S.A.
|
Reimbursement of expenses
|
- | 75 | - | - | - | - | ||||||||||||||||||
Borrowings
|
- | 44,430 | - | - | - | - | |||||||||||||||||||
Total Subsidiaries
|
81,486 | 56,815 | (9 | ) | -1,487 | (102,651 | ) | (65,173 | ) | ||||||||||||||||
)Subsidiaries CRESUD
|
|||||||||||||||||||||||||
Futuros y Opciones.com S.A.
|
Reimbursement of expenses
|
- | - | - | (2 | ) | - | - | |||||||||||||||||
Alafox S.A.
|
Reimbursement of expenses
|
- | 46 | - | - | - | - | ||||||||||||||||||
Codalis S.A.
|
Reimbursement of expenses
|
- | 44 | - | - | - | - | ||||||||||||||||||
Helmir S.A.
|
Reimbursement of expenses
|
- | 1 | - | - | - | - | ||||||||||||||||||
Doneldon S.A.
|
Reimbursement of expenses
|
- | 36 | - | - | - | - | ||||||||||||||||||
Sedelor S.A.
|
Reimbursement of expenses
|
- | 35 | - | - | - | - | ||||||||||||||||||
Total Subsidiaries CRESUD
|
- | 162 | - | (2 | ) | - | - |
29.
|
Related party transactions (Continued)
|
Related party
|
Description of transaction
|
Trade and other receivables non-current
|
Trade and other receivables
current
|
Trade and other payables
non-current
|
Trade and other payables
current
|
Borrowings
non-current
|
Borrowings
current
|
||||||||||||||||||
Subsidiaries APSA
|
|||||||||||||||||||||||||
Arcos del Gourmet S.A.
|
Reimbursement of expenses
|
- | 13 | - | - | - | - | ||||||||||||||||||
Emprendimientos Recoleta S.A.
|
Reimbursement of expenses
|
- | - | - | (1 | ) | - | - | |||||||||||||||||
Non-Convertible Notes
|
- | - | - | - | (7,077 | ) | (446 | ) | |||||||||||||||||
Fibesa S.A.
|
Reimbursement of expenses
|
- | 128 | - | - | - | - | ||||||||||||||||||
Share-based payments
|
- | 63 | - | - | - | - | |||||||||||||||||||
Panamerican Mall S.A.
|
Reimbursement of expenses
|
- | 78 | - | - | - | - | ||||||||||||||||||
Non-Convertible Notes
|
- | - | - | - | (12,050 | ) | (764 | ) | |||||||||||||||||
Shopping Neuquén S.A.
|
Reimbursement of expenses
|
- | 1 | - | - | - | - | ||||||||||||||||||
Torodur S.A.
|
Reimbursement of expenses
|
- | 162 | - | - | - | - | ||||||||||||||||||
Total Subsidiaries APSA
|
- | 445 | - | (1 | ) | (19,127 | ) | (1,210 | ) | ||||||||||||||||
Subsidiaries TYRUS
|
- | ||||||||||||||||||||||||
Irsa International LLC
|
Reimbursement of expenses
|
- | 995 | - | (720 | ) | - | - | |||||||||||||||||
Real Estate Investment Group LP
|
Reimbursement of expenses
|
- | 38 | - | (28 | ) | - | - | |||||||||||||||||
Real Estate Investment Group. V LP
|
Reimbursement of expenses
|
- | 12 | - | - | - | - | ||||||||||||||||||
Irsa Development LP
|
Reimbursement of expenses
|
- | 2 | - | - | - | - | ||||||||||||||||||
Real Estate Strategies LP
|
Reimbursement of expenses
|
- | 1,350 | - | - | - | - | ||||||||||||||||||
New Lipstick LLC
|
Reimbursement of expenses
|
- | 1,301 | - | - | - | - | ||||||||||||||||||
Imadison LLC
|
Reimbursement of expenses
|
- | 909 | - | - | - | - | ||||||||||||||||||
Jiwin S.A.
|
Reimbursement of expenses
|
- | 3 | - | - | - | - | ||||||||||||||||||
Zetol S.A.
|
Reimbursement of expenses
|
- | 149 | - | - | - | - | ||||||||||||||||||
Total Subsidiaries TYRUS
|
- | 4,759 | - | (748 | ) | - | - | ||||||||||||||||||
Associates
|
|||||||||||||||||||||||||
Manibil S.A.
|
Other liabilities
|
- | - | - | (781 | ) | - | - | |||||||||||||||||
Banco Hipotecario S.A.
|
Reimbursement of expenses
|
- | - | - | (90 | ) | - | - | |||||||||||||||||
Total Associates
|
- | - | - | (871 | ) | - | - | ||||||||||||||||||
Associates APSA
|
|||||||||||||||||||||||||
Tarshop S.A.
|
Reimbursement of expenses
|
- | 8 | - | - | - | - | ||||||||||||||||||
Total Associates APSA
|
- | 8 | - | - | - | - |
29.
|
Related party transactions (Continued)
|
Related party
|
Description of transaction
|
Trade and other receivables
non-current
|
Trade and other receivables
current
|
Trade and other payables
non-current
|
Trade and other payables
current
|
Borrowings
non-current
|
Borrowings
current
|
||||||||||||||||||
Joint Ventures
|
|||||||||||||||||||||||||
Cyrsa S.A.
|
Reimbursement of expenses
|
- | - | - | (10 | ) | - | - | |||||||||||||||||
Borrowings
|
- | - | - | - | (98,328 | ) | - | ||||||||||||||||||
Baicom Networks S.A.
|
Reimbursement of expenses
|
- | 16 | - | (2 | ) | - | - | |||||||||||||||||
Puerto Retiro S.A.
|
Reimbursement of expenses
|
- | 178 | - | - | - | - | ||||||||||||||||||
Total Joint Ventures
|
- | 194 | - | (12 | ) | (98,328 | ) | - | |||||||||||||||||
Joint Ventures APSA
|
|||||||||||||||||||||||||
Nuevo Puerto Santa Fé S.A.
|
Reimbursement of expenses
|
- | 3 | - | - | - | - | ||||||||||||||||||
Quality Invest S.A.
|
Reimbursement of expenses
|
- | 26 | - | - | - | - | ||||||||||||||||||
Management fees
|
- | - | - | (45 | ) | - | - | ||||||||||||||||||
Total Joint Ventures APSA
|
- | 29 | - | (45 | ) | - | - | ||||||||||||||||||
Other related parties
|
|||||||||||||||||||||||||
Consultores Asset Management S.A.
|
Reimbursement of expenses
|
- | 2,482 | - | (36 | ) | - | - | |||||||||||||||||
Dolphin Fund PLC
|
Reimbursement of expenses
|
- | 133 | - | - | - | - | ||||||||||||||||||
Estudio Zang, Bergel & Viñes
|
Advances
|
- | 11 | - | - | - | - | ||||||||||||||||||
Legal services
|
- | 12 | - | (314 | ) | - | - | ||||||||||||||||||
Museo de los Niños
|
Leases and/or rights
of use
|
- | 26 | - | (3 | ) | - | - | |||||||||||||||||
Fundación IRSA
|
Reimbursement of expenses
|
- | 38 | - | (1 | ) | - | - | |||||||||||||||||
Total Other related parties
|
- | 2,702 | - | (354 | ) | - | - | ||||||||||||||||||
Directors and Senior Management
|
|||||||||||||||||||||||||
Directors
|
Fees
|
- | 7,599 | - | - | - | - | ||||||||||||||||||
Guarantee deposits
|
- | - | (8 | ) | - | - | - | ||||||||||||||||||
Total Directors and Senior Management
|
- | 7,599 | (8 | ) | - | - | - | ||||||||||||||||||
Total
|
81,486 | 74,444 | (17 | ) | (12,023 | ) | (220,106 | ) | (66,383 | ) |
Related party
|
Leases and/or rights of use
|
Management fees
|
Corporate services
|
Legal services
|
Financial operations
|
Fees and Salaries
|
||||||||||||||||||
Parent Company
|
||||||||||||||||||||||||
Cresud S.A.C.I.F. y A
|
1,303 | - | (22,016 | ) | - | (2,861 | ) | - | ||||||||||||||||
Total Parent Company
|
1,303 | - | (22,016 | ) | - | (2,861 | ) | - | ||||||||||||||||
Subsidiaries
|
||||||||||||||||||||||||
Alto Palermo S.A.
|
3,621 | - | - | - | (6,562 | ) | - | |||||||||||||||||
E-Commerce Latina S.A.
|
- | 4 | - | - | (1,757 | ) | - | |||||||||||||||||
Inversora Bolivar S.A.
|
- | - | - | - | (2,144 | ) | - | |||||||||||||||||
Llao Llao Resorts S.A.
|
110 | - | - | - | - | - | ||||||||||||||||||
Ritelco S.A.
|
- | - | - | - | (22,645 | ) | - | |||||||||||||||||
Nuevas Fronteras S.A.
|
- | 720 | - | - | (3,928 | ) | - | |||||||||||||||||
Hoteles Argentinos S.A.
|
||||||||||||||||||||||||
Efanur S.A.
|
- | - | - | - | 23,135 | - | ||||||||||||||||||
Tyrus S.A.
|
- | - | - | - | 101,582 | - | ||||||||||||||||||
Palermo Invest S.A.
|
- | - | - | - | (565 | ) | - | |||||||||||||||||
Total Subsidiaries
|
3,731 | 724 | - | - | 87,116 | - | ||||||||||||||||||
Subsidiaries APSA
|
||||||||||||||||||||||||
Fibesa S.A.
|
906 | - | - | - | - | - | ||||||||||||||||||
Panamerican Mall S.A.
|
- | - | - | - | (3,043 | ) | - | |||||||||||||||||
Emprendimientos Recoleta S.A.
|
- | - | - | - | (850 | ) | - | |||||||||||||||||
Total Subsidiaries APSA
|
906 | - | - | - | (3,893 | ) | - |
29.
|
Related party transactions (Continued)
|
Related party
|
Leases and/or rights of use
|
Management fees
|
Corporate services
|
Legal services
|
Financial operations
|
Fees and Salaries
|
||||||||||||||||||
Associates
|
||||||||||||||||||||||||
Banco de Crédito y Securitización S.A.
|
530 | - | - | - | - | - | ||||||||||||||||||
Banco Hipotecario S.A.
|
458 | - | - | - | - | - | ||||||||||||||||||
Total Associates
|
988 | - | - | - | - | - | ||||||||||||||||||
Associates APSA
|
||||||||||||||||||||||||
Tarshop S.A.
|
2,679 | - | - | - | - | - | ||||||||||||||||||
Total Associates APSA
|
2,679 | - | - | - | - | - | ||||||||||||||||||
Joint Ventures
|
||||||||||||||||||||||||
Canteras Natal Crespo S.A.
|
- | - | - | - | - | - | ||||||||||||||||||
Cyrsa S.A.
|
- | - | - | - | (14,596 | ) | ||||||||||||||||||
Total Joint Ventures
|
- | - | - | - | (14,596 | ) | ||||||||||||||||||
Other related parties
|
||||||||||||||||||||||||
Estudio Zang, Bergel & Viñes
|
- | - | - | (750 | ) | - | - | |||||||||||||||||
Isaac Elsztain e Hijos S.C.A.
|
(179 | ) | - | - | - | - | - | |||||||||||||||||
Hamonet S.A.
|
(97 | ) | - | - | - | - | - | |||||||||||||||||
Total Other related parties
|
(276 | ) | - | - | (750 | ) | - | - | ||||||||||||||||
Directors and Senior Management
|
||||||||||||||||||||||||
Senior Management
|
- | - | - | - | - | (1,984 | ) | |||||||||||||||||
Directors
|
- | - | - | - | - | (18,599 | ) | |||||||||||||||||
Total Directors and Senior Management
|
- | - | - | - | - | (20,583 | ) | |||||||||||||||||
Total
|
9,331 | 724 | (22,016 | ) | (750 | ) | 65,766 | (20,583 | ) |
29.
|
Related party transactions (Continued)
|
Related party
|
Leases and/or rights of use
|
Management fees
|
Corporate services
|
Legal services
|
Financial operations
|
Fees and Salaries
|
||||||||||||||||||
Parent Company
|
||||||||||||||||||||||||
Cresud S.A.C.I.F. y A
|
1,258 | (12,267 | ) | (6,339 | ) | - | - | - | ||||||||||||||||
Total Parent Company
|
1,258 | (12,267 | ) | (6,339 | ) | - | - | - | ||||||||||||||||
Subsidiaries
|
||||||||||||||||||||||||
Alto Palermo S.A.
|
3,257 | - | - | - | 29,378 | - | ||||||||||||||||||
E-Commerce Latina S.A.
|
- | 4 | - | - | (1,251 | ) | - | |||||||||||||||||
Inversora Bolivar S.A.
|
- | - | - | - | (1,455 | ) | - | |||||||||||||||||
Ritelco S.A.
|
- | - | - | - | (868 | ) | ||||||||||||||||||
Llao Llao Resorts S.A.
|
91 | - | - | - | 83 | - | ||||||||||||||||||
Nuevas Fronteras S.A.
|
- | 410 | - | - | (1,064 | ) | - | |||||||||||||||||
Efanur S.A.
|
- | - | - | - | 978 | - | ||||||||||||||||||
Tyrus S.A.
|
- | - | - | - | 138 | - | ||||||||||||||||||
Palermo Invest S.A.
|
- | - | - | - | (335 | ) | - | |||||||||||||||||
Total Subsidiaries
|
3,348 | 414 | - | - | 25,604 | - | ||||||||||||||||||
Subsidiaries APSA
|
||||||||||||||||||||||||
Fibesa S.A.
|
719 | - | - | - | - | - | ||||||||||||||||||
Panamerican Mall S.A.
|
- | - | - | - | (1,771 | ) | - | |||||||||||||||||
Emprendimientos Recoleta S.A.
|
- | - | - | - | (1,040 | ) | - | |||||||||||||||||
Total Subsidiaries APSA
|
719 | - | - | - | (2,811 | ) | - |
29.
|
Related party transactions (Continued)
|
Related party
|
Leases and/or rights of use
|
Management fees
|
Corporate services
|
Legal services
|
Financial operations
|
Fees and Salaries
|
||||||||||||||||||
Associates APSA
|
||||||||||||||||||||||||
Tarshop S.A.
|
2,703 | - | - | - | - | - | ||||||||||||||||||
Total Associates APSA
|
2,703 | - | - | - | - | - | ||||||||||||||||||
Joint Ventures
|
||||||||||||||||||||||||
Canteras Natal Crespo S.A.
|
- | 72 | - | - | 8 | - | ||||||||||||||||||
Cyrsa S.A.
|
- | - | - | - | (5,397 | ) | - | |||||||||||||||||
Total Joint Ventures
|
- | 72 | - | - | (5,389 | ) | - | |||||||||||||||||
Other related parties
|
||||||||||||||||||||||||
Estudio Zang, Bergel & Viñes
|
- | - | - | (576 | ) | - | - | |||||||||||||||||
Consultores Assets Management S.A.
|
140 | - | - | - | - | - | ||||||||||||||||||
Isaac Elsztain e Hijos S.C.A.
|
136 | - | - | - | - | - | ||||||||||||||||||
Hamonet S.A.
|
72 | - | - | - | - | - | ||||||||||||||||||
Total Other related parties
|
348 | - | - | (576 | ) | - | - | |||||||||||||||||
Directors and Senior Management
|
||||||||||||||||||||||||
Directors
|
- | - | - | - | - | (26,245 | ) | |||||||||||||||||
Total Directors and Senior Management
|
- | - | - | - | - | (26,245 | ) | |||||||||||||||||
Total
|
8,376 | (11,781 | ) | (6,339 | ) | (576 | ) | 17,404 | (26,245 | ) |
32.
|
CNV General Resolution No. 622
|
Exhibit A - Property, plant and equipment
|
Note 6 Investment properties and Note 7 Property, plant and equipment
|
Exhibit B - Intangible assets
|
Note 9 Intangible assets
|
Exhibit C - Equity investments
|
Note 33 Equity investments
|
Exhibit D - Other investments
|
Note 11 Financial instruments by category
|
Exhibit E - Provisions
|
Note 12 Trade and other receivables and Note 18 Provisions
|
Exhibit F - Cost of sales
|
Note 8 Trading properties and Note 24 Expenses by nature
|
Exhibit G - Foreign currency assets and liabilities
|
Note 34 Foreign currency assets and liabilities
|
33.
|
Equity investments
|
Issuer's information | ||||||||||||||||||||||||||||||||||||
Last financial statements issued
|
||||||||||||||||||||||||||||||||||||
Issuer and type of securities
|
Class / Items
|
Amount
|
Value recorded as of 03.31.14
|
Value recorded as of 06.30.13
|
Market value as of 03.31.14 | Main activity | Registered office |
Date
|
Common stock (nominal value)
|
Profit (loss) for the period
|
Shareholders' Equity
|
Interest in common stock
|
||||||||||||||||||||||||
Alto Palermo S.A.
|
Common shares 1 vote
|
120,448,003 | 938,115 | 811,428 |
41.00
|
Real estate
|
Argentina
|
03.31.14 | 126,014 | 289,444 | 981,466 | 95.58 | % | |||||||||||||||||||||||
Higher value
|
436,913 | 445,930 | ||||||||||||||||||||||||||||||||||
Intergroup transactions
|
(38,512 | ) | (26,469 | ) | ||||||||||||||||||||||||||||||||
Banco Hipotecario S.A. (1)
|
Common shares 1 vote
|
75,000,000 | 200,346 | 174,127 |
1.67
|
Financing
|
Argentina
|
03.31.14 | 1,500,000 | 202,422 | 4,049,357 | 5.13 | % | |||||||||||||||||||||||
Higher value
|
1 | 4 | ||||||||||||||||||||||||||||||||||
Banco de Crédito & Securitización S.A. (1)
|
Common shares 1 vote
|
3,984,375 | 13,430 | 9,901 |
Not publicly traded
|
Financing
|
Argentina
|
03.31.14 | 62,500 | 28,106 | 212,536 | 6.38 | % | |||||||||||||||||||||||
Cyrsa S.A.
|
Common shares 1 vote
|
119,608,531 | 147,125 | 129,627 |
Not publicly traded
|
Real estate
|
Argentina
|
03.31.14 | 239,217 | 34,996 | 294,249 | 50.00 | % | |||||||||||||||||||||||
E-Commerce Latina S.A.
|
Common shares 1 vote
|
82,903,821 | 236,335 | 214,962 |
Not publicly traded
|
Investment
|
Argentina
|
03.31.14 | 82,904 | 28,491 | 237,08 | 100.00 | % | |||||||||||||||||||||||
Irrevocable contributions
|
745 | 600 | ||||||||||||||||||||||||||||||||||
Goodwill
|
(1,511 | ) | (1,511 | ) |
33.
|
Equity investments (Continued)
|
Issuer's information
|
|
|||||||||||||||||||||||||||||||||||
Last financial statements issued
|
||||||||||||||||||||||||||||||||||||
Issuer and type of securities
|
Class / Items
|
Amount
|
Value recorded as of 03.31.14
|
Value recorded as of 06.30.13
|
Market value as of 03.31.14 | Main activity | Registered office |
Date
|
Common stock (nominal value)
|
Profit (loss) for the period
|
Shareholders' Equity
|
Interest in common stock
|
||||||||||||||||||||||||
Efanur S.A.
|
Common shares 1 vote
|
900,000 | (19,121 | ) | 63,262 |
Not publicly traded
|
Investment
|
Uruguay
|
03.31.14 | 205 | (82,383 | ) | (18,900 | ) | 100.00 | % | ||||||||||||||||||||
Irrevocable contributions
|
221 | - | ||||||||||||||||||||||||||||||||||
Hoteles Argentinos S.A.
|
Common shares 1 vote
|
15,366,840 | 9,021 | 11,877 |
Not publicly traded
|
Hotel
|
Argentina
|
03.31.14 | 19,209 | (3,570 | ) | 11,276 | 80.00 | % | ||||||||||||||||||||||
Higher value
|
819 | 920 | ||||||||||||||||||||||||||||||||||
Inversora Bolivar S.A.
|
Common shares 1 vote
|
78,909,867 | 258,182 | 239,039 |
Not publicly traded
|
Investment
|
Argentina
|
03.31.14 | 82,949 | 27,993 | 272,926 | 95.13 | % | |||||||||||||||||||||||
Irrevocable contributions
|
1,455 | 209 | ||||||||||||||||||||||||||||||||||
Higher value
|
6,428 | 6,428 | ||||||||||||||||||||||||||||||||||
Llao Llao Resort S.A.
|
Common shares 1 vote
|
73,580,206 | 35,585 | 31,205 |
Not publicly traded
|
Hotel
|
Argentina
|
03.31.14 | 147,160 | 7,356 | 71,167 | 50.00 | % | |||||||||||||||||||||||
Irrevocable contributions
|
- | 700 | ||||||||||||||||||||||||||||||||||
Higher value
|
104 | 113 | ||||||||||||||||||||||||||||||||||
Manibil S.A.
|
Common shares 1 vote
|
30,397,880 | 35,785 | 26,250 |
Not publicly traded
|
Real estate
|
Argentina
|
03.31.14 | 62,037 | 7,907 | 73,031 | 49.00 | % | |||||||||||||||||||||||
Irrevocable contributions
|
- | 6,500 | ||||||||||||||||||||||||||||||||||
Goodwill
|
10 | 10 | ||||||||||||||||||||||||||||||||||
Nuevas Fronteras S.A.
|
Common shares 1 vote
|
57,256,512 | 48,244 | 45,591 |
Not publicly traded
|
Hotel
|
Argentina
|
03.31.14 | 75,004 | 3,475 | 63,198 | 76.34 | % | |||||||||||||||||||||||
Lower value
|
(16,348 | ) | (17,083 | ) |
33.
|
Equity investments (Continued)
|
Issuer's information
|
||||||||||||||||||||||||||||||||||||
Last financial statements issued
|
||||||||||||||||||||||||||||||||||||
Issuer and type of securities
|
Class / Items
|
Amount
|
Value recorded as of 03.31.14
|
Value recorded as of 06.30.13
|
Market value as of 03.31.14
|
Main activity
|
Registered office
|
Date
|
Common stock (nominal value)
|
Profit (loss) for the period
|
Shareholders' Equity
|
Interest in common stock
|
||||||||||||||||||||||||
Palermo Invest S.A.
|
Common shares 1 vote
|
152,884,248 | 212,673 | 191,257 |
Not publicly traded
|
Investment
|
Argentina
|
03.31.14 | 152,884 | 27,675 | 213,048 | 100.00 | % | |||||||||||||||||||||||
Irrevocable contributions
|
375 | 10 | ||||||||||||||||||||||||||||||||||
Higher value
|
323 | 325 | ||||||||||||||||||||||||||||||||||
Intergroup transactions
|
(29,987 | ) | (29,987 | ) | ||||||||||||||||||||||||||||||||
Ritelco S.A.
|
Common shares 1 vote
|
181,016,717 | 362,830 | 272,783 |
Not publicly traded
|
Investment
|
Uruguay
|
03.31.14 | 67,029 | 90,023 | 362,864 | 100.00 | % | |||||||||||||||||||||||
Irrevocable contributions
|
34 | 25 | ||||||||||||||||||||||||||||||||||
Intergroup transactions
|
(190 | ) | (190 | ) | ||||||||||||||||||||||||||||||||
Solares Santa María S.A.
|
Common shares 1 vote
|
306,706,975 | 302,343 | 294,731 |
Not publicly traded
|
Real estate
|
Argentina
|
03.31.14 | 338,693 | 793 | 334,804 | 90.57 | % | |||||||||||||||||||||||
Intergroup transactions
|
(166,521 | ) | (166,521 | ) | ||||||||||||||||||||||||||||||||
Irrevocable contributions
|
872 | 6,894 | ||||||||||||||||||||||||||||||||||
Tyrus S.A.
|
Common shares 1 vote
|
3,196,347,364 | 949,642 | 672,079 |
Not publicly traded
|
Investment
|
Uruguay
|
03.31.14 | 928,926 | 43,777 | 1,044,464 | 100.00 | % | |||||||||||||||||||||||
Irrevocable contributions
|
94,822 | 127,662 |
33.
|
Equity investments (Continued)
|
Issuer's information
|
||||||||||||||||||||||||||||||||||||
Last financial statements issued
|
||||||||||||||||||||||||||||||||||||
Issuer and type of securities
|
Class / Items
|
Amount
|
Value recorded as of 03.31.14
|
Value recorded as of 06.30.13
|
Market value as of 03.31.14
|
Main activity
|
Registered office
|
Date
|
Common stock (nominal value)
|
Profit (loss) for the period
|
Shareholders' Equity
|
Interest in common stock | ||||||||||||||||||||||||
Unicity S.A.
|
Common shares 1 vote
|
36,850,012 | 27,909 | 27,653 |
Not publicly traded
|
Investment
|
Argentina
|
03.31.14 | 41,588 | (50 | ) | 31,697 | 88.62 | % | ||||||||||||||||||||||
Irrevocable contributions
|
181 | 301 | ||||||||||||||||||||||||||||||||||
Total investments in subsidiaries, associates and joint ventures as of 03.31.14
|
4,048,678 | |||||||||||||||||||||||||||||||||||
Total investments in subsidiaries, associates and joint ventures as of 06.30.13
|
3,570,642 |
34.
|
Foreign currency assets and liabilities
|
Items
|
Amount of foreign currency (1)
|
Prevailing exchange rate (2)
|
Total as of
03.31.14
|
Amount of foreign currency (1)
|
Prevailing exchange rate (2)
|
Total as of
06.30.13
|
||||||||||||||||||
Assets
|
||||||||||||||||||||||||
Trade and other receivables
|
||||||||||||||||||||||||
US Dollar
|
55,326 | 7.902 | 437,189 | 55,210 | 5.348 | 295,265 | ||||||||||||||||||
Swiss Francs
|
- | 8.932 | - | 69 | 5.660 | 390 | ||||||||||||||||||
Euros
|
1 | 10.871 | 7 | 2 | 6.949 | 15 | ||||||||||||||||||
Total trade and other receivables, net
|
437,196 | 295,670 | ||||||||||||||||||||||
Investments in financial assets
|
||||||||||||||||||||||||
US Dollar
|
3,393 | 7.902 | 26,810 | 6,118 | 5.348 | 32,718 | ||||||||||||||||||
Total investments in financial assets
|
26,810 | 32,718 | ||||||||||||||||||||||
Cash and cash equivalents
|
||||||||||||||||||||||||
US Dollar
|
4,709 | 7.902 | 37,208 | 10,736 | 5.348 | 57,415 | ||||||||||||||||||
Euros
|
85 | 10.871 | 926 | 85 | 6.949 | 590 | ||||||||||||||||||
Brazilian Reais
|
1 | 3.290 | 2 | - | - | - | ||||||||||||||||||
Swiss Francs
|
- | 8.932 | 1 | - | - | - | ||||||||||||||||||
Pounds
|
1 | 13.173 | 11 | 1 | 8.080 | 8 | ||||||||||||||||||
Total cash and cash equivalents
|
38,148 | 58,013 | ||||||||||||||||||||||
Total assets as of 03.31.14
|
502,154 | |||||||||||||||||||||||
Total assets as of 06.30.13
|
386,401 | |||||||||||||||||||||||
Liabilities
|
||||||||||||||||||||||||
Trade and other liabilities
|
||||||||||||||||||||||||
US Dollar
|
3,490 | 8.002 | 27,926 | 5,050 | 5.388 | 27,207 | ||||||||||||||||||
Euros
|
- | 11.028 | 3 | - | - | - | ||||||||||||||||||
Total trade and other payables
|
27,929 | 27,207 | ||||||||||||||||||||||
Borrowings
|
||||||||||||||||||||||||
US Dollar
|
355,519 | 8.002 | 2,844,866 | 345,950 | 5.388 | 1,863,978 | ||||||||||||||||||
Total borrowings
|
2,844,866 | 1,863,978 | ||||||||||||||||||||||
Total liabilities as of 03.31.14
|
2,872,795 | |||||||||||||||||||||||
Total liabilities as of 06.30.13
|
1,891,185 |
35.
|
Incident
|
36.
|
Subsequent Events
|
Falling due
(Point 3.a.)
|
Without term (Point 3.b)
|
Without term (Point 3.b)
|
To be due (Point 3.c.)
|
||||||||||||||||||||||||||||||||||||||||||||||
Items |
03.31.14
|
Current
|
Non-current
|
Up to 3 months
|
From 3 to 6
months
|
From 6 to 9
months
|
From 9 to 12
months
|
From 1 to 2
years
|
From 2 to 3
years
|
From 3 to 4
years
|
From 4 years on | Total | |||||||||||||||||||||||||||||||||||||
Accounts receivable
|
Trade and other receivables
|
195,563 | 639 | 3,481 | (46,808 | ) | - | 9 | - | 1,401 | - | (1 | ) | 315,546 | 469,830 | ||||||||||||||||||||||||||||||||||
Total
|
195,563 | 639 | 3,481 | (46,808 | ) | - | 9 | - | 1,401 | - | (1 | ) | 315,546 | 469,830 | |||||||||||||||||||||||||||||||||||
Liabilities
|
Trade and other payables
|
54,634 | - | 278 | 7,624 | 8,023 | 1,726 | 949 | 6,085 | 626 | - | 132 | 80,077 | ||||||||||||||||||||||||||||||||||||
Borrowings
|
- | - | - | 292,019 | 16,386 | 152,627 | 10,572 | 419,800 | 34,717 | 1,198,665 | 1,178,605 | 3,303,391 | |||||||||||||||||||||||||||||||||||||
Salaries and social security liabilities
|
49 | - | - | 479 | 391 | 540 | 1,577 | - | - | - | - | 3,036 | |||||||||||||||||||||||||||||||||||||
Provisions
|
(1 | ) | 10,559 | 3,801 | - | - | - | - | - | - | - | - | 14,359 | ||||||||||||||||||||||||||||||||||||
Total
|
54,682 | 10,559 | 4,079 | 300,122 | 24,800 | 154,893 | 13,098 | 425,885 | 35,343 | 1,198,665 | 1,178,737 | 3,400,863 |
Current
|
Non-current
|
Totals
|
|||||||||||||||||||||||||||||||||||
Items
|
Local currency
|
Foreign currency
|
Total
|
Local currency
|
Foreign currency
|
Total
|
Local currency
|
Foreign currency
|
Total
|
||||||||||||||||||||||||||||
Accounts receivable
|
Trade and other receivables
|
31,922 | 117,481 | 149,403 | 712 | 319,715 | 320,427 | 32,634 | 437,196 | 469,830 | |||||||||||||||||||||||||||
Total
|
31,922 | 117,481 | 149,403 | 712 | 319,715 | 320,427 | 32,634 | 437,196 | 469,830 | ||||||||||||||||||||||||||||
Liabilities
|
Trade and other payables
|
49,822 | 23,134 | 72,956 | 2,326 | 4,795 | 7,121 | 52,148 | 27,929 | 80,077 | |||||||||||||||||||||||||||
Borrowings
|
71,408 | 400,196 | 471,604 | 387,117 | 2,444,670 | 2,831,787 | 458,525 | 2,844,866 | 3,303,391 | ||||||||||||||||||||||||||||
Salaries and social security liabilities
|
3,036 | - | 3,036 | - | - | - | 3,036 | - | 3,036 | ||||||||||||||||||||||||||||
Provisions
|
10,558 | - | 10,558 | 3,801 | - | 3,801 | 14,359 | - | 14,359 | ||||||||||||||||||||||||||||
Total
|
134,824 | 423,330 | 558,154 | 393,244 | 2,449,465 | 2,842,709 | 528,068 | 2,872,795 | 3,400,863 |
4.b.
|
Breakdown of accounts receivable and liabilities by adjustment clause.
|
Current
|
Non-current
|
||||||||||||||||||||||||||||||||||||||||||||||||
Accruing interest
|
Accruing interest
|
Accruing interest | |||||||||||||||||||||||||||||||||||||||||||||||
Items |
Fixed rate
|
Floating rate
|
Non-accruing interest
|
Total
|
Fixed rate
|
Floating rate
|
Non-accruing interest
|
Total
|
Fixed rate
|
Floating rate
|
Non-
accruing interest |
Total
|
|||||||||||||||||||||||||||||||||||||
Accounts receivable
|
Trade and other receivables
|
68,003 | - | 81,400 | 149,403 | 315,546 | 5 | 4,876 | 320,427 | 383,549 | 5 | 86,276 | 469,830 | ||||||||||||||||||||||||||||||||||||
Total
|
68,003 | - | 81,400 | 149,403 | 315,546 | 5 | 4,876 | 320,427 | 383,549 | 5 | 86,276 | 469,830 | |||||||||||||||||||||||||||||||||||||
Liabilities
|
Trade and other payables
|
- | - | 72,956 | 72,956 | - | - | 7,121 | 7,121 | - | - | 80,077 | 80,077 | ||||||||||||||||||||||||||||||||||||
Borrowings
|
403,669 | 40,421 | 27,514 | 471,604 | 2,443,020 | 180,026 | 208,741 | 2,831,787 | 2,846,689 | 220,447 | 236,255 | 3,303,391 | |||||||||||||||||||||||||||||||||||||
Salaries and social security liabilities
|
- | - | 3,036 | 3,036 | - | - | - | - | - | - | 3,036 | 3,036 | |||||||||||||||||||||||||||||||||||||
Provisions
|
- | - | 10,558 | 10,558 | - | - | 3,801 | 3,801 | - | - | 14,359 | 14,359 | |||||||||||||||||||||||||||||||||||||
Total
|
403,669 | 40,421 | 114,064 | 558,154 | 2,443,020 | 180,026 | 219,663 | 2,842,709 | 2,846,689 | 220,447 | 333,727 | 3,400,863 |
a.
|
Interest in related parties.
|
Name of the entity
|
% of ownership interest held by the Company
|
|||
Direct Controlling interest of IRSA:
|
||||
APSA
|
95.68 | % | ||
E-Commerce Latina S.A.
|
100.00 | % | ||
Efanur S.A.
|
100.00 | % | ||
Hoteles Argentinos S.A.
|
80.00 | % | ||
Inversora Bolívar S.A.
|
100.00 | % | ||
Llao Llao Resorts S.A.
|
50.00 | % | ||
Nuevas Fronteras S.A.
|
76.34 | % | ||
Palermo Invest S.A.
|
100.00 | % | ||
Ritelco S.A.
|
100.00 | % | ||
Solares de Santa María S.A.
|
100.00 | % | ||
Tyrus S.A.
|
100.00 | % | ||
Unicity S.A.
|
100.00 | % |
b.
|
Related parties debit/credit balances. See Note 29 to the Unaudited Condensed Interim Separate Financial Statements.
|
6.
|
Loans to directors.
|
7.
|
Inventories.
|
8.
|
Current values.
|
9.
|
Appraisal revaluation of property, plant and equipment.
|
10.
|
Obsolete unused property, plant and equipment.
|
11.
|
Equity interest in other companies in excess of that permitted by section 31 of law N° 19,550.
|
12.
|
Recovery values
|
13.
|
Insurances
|
Real Estate
|
Insured amounts (1)
|
Accounting values
|
Risk covered
|
||||||
EDIFICIO REPÚBLICA
|
96,361 | 202,363 |
All operational risk with additional coverage and minor risks
|
||||||
BOUCHARD 551
|
63,303 | 71,000 |
All operational risk with additional coverage and minor risks
|
||||||
MORENO 877
|
49,508 | 49,209 |
All operational risk with additional coverage and minor risks
|
||||||
BOUCHARD 710
|
39,587 | 61,545 |
All operational risk with additional coverage and minor risks
|
||||||
MAIPU 1300
|
25,787 | 28,068 |
All operational risk with additional coverage and minor risks
|
||||||
SUIPACHA 652
|
17,041 | 8,611 |
All operational risk with additional coverage and minor risks
|
||||||
AVDA. DE MAYO 595
|
5,148 | 3,076 |
All operational risk with additional coverage and minor risks
|
||||||
LIBERTADOR 498
|
3,423 | 3,376 |
All operational risk with additional coverage and minor risks
|
||||||
DIQUE IV
|
3,056 | 55,903 |
All operational risk with additional coverage and minor risks
|
||||||
RIVADAVIA 2768
|
369 | 120 |
All operational risk with additional coverage and minor risks
|
||||||
MADERO 1020
|
216 | 139 |
All operational risk with additional coverage and minor risks
|
||||||
CONSTITUCIÓN 1159
|
191 | 8,762 |
All operational risk with additional coverage and minor risks
|
||||||
CASONA ABRIL
|
11,753 | 2,357 |
All operational risk with additional coverage and minor risks
|
||||||
CATALINAS NORTE PLOT OF LAND
|
2,000 | 109,493 |
All operational risk with additional coverage and minor risks
|
||||||
SUBTOTAL
|
317,743 | 604,022 | |||||||
SINGLE POLICY
|
15,000 | - |
Third party liability
|
(1)
|
The insured amounts are in thousands of U.S.dollars.
|
Free translation from the original prepared in Spanish for publication in Argentina
|
14.
|
Allowances and provisions that, taken individually or as a whole, exceed 2% of the shareholder´s equity.
|
15.
|
Contingent situations at the date of the financial statements which probabilities are not remote and the effects on the Company´s financial position have not been recognized.
|
16.
|
Status of the proceedings leading to the capitalization of irrevocable contributions towards future subscriptions.
|
17.
|
Unpaid accumulated dividends on preferred shares.
|
18.
|
Restrictions on distributions of profits.
|
1.
|
We have reviewed the accompanying unaudited condensed interim separate statement of financial position of IRSA Inversiones y Representaciones Sociedad Anónima as of March 31, 2014, and the related unaudited condensed interim separate statements of income and comprehensive income for the nine and three-month periods ended March 31, 2014, and the unaudited condensed interim separate statements of changes of shareholders’ equity and cash flows for the nine-month period then ended and selected explanatory notes. The balances and other information corresponding to the fiscal year ended June 30, 2013 and the interim periods within that fiscal year are an integral part of these financial statements and, therefore, they should be considered in relation to these financial statements.
|
2.
|
The Board of Directors of the Company is responsible for the preparation and presentation of these unaudited condensed interim separate financial statements in accordance with professional accounting standards of Technical Resolution No. 26 of the Argentine Federation of Professional Councils in Economic Sciences added by the National Securities Commission to its regulations. Those standards differ from the International Financial Reporting Standards and, especially, from the International Accounting Standard No 34 "Interim Financial Reporting" (IAS 34) approved by the International Accounting Standard Board and used for the preparation of the unaudited condensed interim consolidated financial statements of IRSA Inversiones y Representaciones Sociedad Anónima. Our responsibility is to express a conclusion based on the review that we have performed with the scope detailed in paragraph 3.
|
3.
|
We conducted our review in accordance with Technical Resolution No. 7 issued by the Argentine Federation of Professional Councils in Economic Sciences for a review of interim financial statements. A review of interim financial statements consists principally of applying analytical procedures and making inquiries of persons responsible for financial and accounting matters. It is substantially less in scope than an audit, the objective of which is to express an opinion regarding the financial statements taken as a whole. Accordingly, we do not express such an opinion.
|
4.
|
Nothing came to our attention as a result of our review that caused us to believe that these unaudited condensed interim separate financial statements have not been prepared in all material respects in accordance with Technical Resolution No. 26 of the Argentine Federation of Professional Councils in Economic Sciences for separate financial statements of a parent company.
|
5.
|
In accordance with current regulations, we hereby inform that:
|
a)
|
the unaudited condensed interim separate financial statements of IRSA Inversiones y Representaciones Sociedad Anónima are recorded in the "Inventory and Balance Sheet Book" and comply, as regards those matters that are within our competence, with the provisions set forth in the Commercial Companies Law and the corresponding resolutions of the National Securities Commission;
|
b)
|
the unaudited condensed interim separate financial statements of IRSA Inversiones y Representaciones Sociedad Anónima arise from accounting records carried in all formal respects in accordance with applicable legal requirements;
|
c)
|
we have read the additional information to the unaudited condensed interim separate financial statements required by Article 68 of the Buenos Aires Stock Exchange Regulations and article 12, Chapter III, Title IV of the National Securities Commission, on which, as regards those matters that are within our competence, we have no observations to make;
|
d)
|
at March 31, 2014, the debt of IRSA Inversiones y Representaciones Sociedad Anónima owed in favor of the Argentine Integrated Pension System which arises from accounting records and submissions amounted to Ps. 344,381 which was not callable at that date.
|
PRICE WATERHOUSE & Co. S.R.L.
(Partner)
C.P.C.E.C.A.B.A. Tº 1 Fº 17
Eduardo A. Loiácono
Public Accountant (U.B.A.)
C.P.C.E.C.A.B.A. Tº 326 Fº 94
|
ABELOVICH, POLANO & ASOCIADOS S.R.L.
(Partner)
C.P.C.E.C.A.B.A. Tº 1 Fº 30
Marcelo Héctor Fuxman
Public Accountant (U.B.A.)
C.P.C.E.C.A.B.A. Tº 134 Fº 85
|
IIIQ 14
|
IIIQ 13
|
YoY var
|
9M 14 | 9M 13 |
YoY var
|
|||||||||||||||||||
Revenues
|
673.9 | 514.0 | 31.1 | % | 2,047.8 | 1,594.1 | 28.5 | % | ||||||||||||||||
Operating Income
|
366.1 | 190.8 | 91.9 | % | 893.2 | 749.7 | 19.1 | % | ||||||||||||||||
Depreciation and Amortization
|
55.5 | 55.6 | -0.3 | % | 168.7 | 162.7 | 3.7 | % | ||||||||||||||||
EBITDA
|
421.6 | 246.5 | 71.0 | % | 1,061.9 | 912.4 | 16.4 | % | ||||||||||||||||
Net (loss)/ Income for the period
|
(52.8 | ) | 133.4 | - | (78.8 | ) | 379.3 | - | ||||||||||||||||
Attributable to the shareholders of the controlling group
|
(70.4 | ) | 96.9 | - | (92.0 | ) | 320.6 | - | ||||||||||||||||
Attributable to non-controlling interest
|
17.6 | 36.5 | - | 13.2 | 58.6 | - |
„
|
Revenues grew by 31.1% in the third quarter of 2014 compared to the same quarter of 2013, and recorded a cumulative growth of 28.5% for the nine-month period, mainly explained by the performance of the Shopping Center, Offices and other and the Hotel segments.
|
„
|
Operating income grew 91.9% during the third quarter of 2014 and 19.1% for the cumulative nine-month period, mainly explained by the partial sale of “La Nación” building at the beginning of this quarter. EBITDA as of March 31, 2014 reached ARS 1,061.9 million (16.4% higher than in the same period of 2013).
|
„
|
A net cumulative loss of ARS 78.8 million was recorded for the period. This is explained by higher exchange rate differences, which resulted in a net financial loss of ARS 1,187.0 million.
|
„
|
The fluctuations in the Argentine Peso / U.S. Dollar exchange rate had an impact on our Financial Results. The accounting policies applied in the preparation of our Financial Statements record the revaluation of liabilities denominated in foreign currency, whereas most of our assets remain valued at historical cost.
|
IIIQ 14
|
IIIQ 13
|
YoY var
|
9M 14 | 9M 13 |
YoY var
|
|||||||||||||||||||
Revenues
|
465.2 | 370.6 | 25.5 | % | 1,477.2 | 1,173.5 | 25.9 | % | ||||||||||||||||
Operating Income
|
208.1 | 161.9 | 28.5 | % | 667.4 | 513.2 | 30.1 | % | ||||||||||||||||
Depreciation and Amortization
|
34.4 | 38.4 | -10.5 | % | 108.2 | 114.7 | -5.6 | % | ||||||||||||||||
EBITDA
|
242.4 | 200.3 | 21.0 | % | 775.6 | 627.9 | 23.5 | % |
IIIQ 14
|
IIQ 14
|
IQ 14
|
IVQ 13
|
IIIQ 13
|
||||||||||||||||
Gross Leaseable Area (sqm)
|
310,257 | 310,304 | 307,721 | 308,793 | 308,793 | |||||||||||||||
Tenants’ Sales (12 month cumulative, ARS million)
|
15,081.7 | 14,277.7 | 13,277.8 | 12,482.0 | 11,751.4 | |||||||||||||||
Occupancy [1]
|
98.8 | % | 98.8 | % | 98.6 | % | 99.1 | % | 98.7 | % |
[1]
|
Percentage over gross leaseable area as of period end.
|
Shopping Center
|
Date of Acquisition
|
Gross Leaseable Area (sqm)[1]
|
Stores
|
APSA’s Interest
|
Occupancy
[2]
|
Book Value
(ARS thousand)
[3]
|
|||||||||||||||
Alto Palermo
|
Nov-97
|
19,394 | 145 | 100.0 | % | 100.0 | % | 227,027 | |||||||||||||
Abasto Shopping [4]
|
Jul-94
|
38,129 | 141 | 100.0 | % | 100.0 | % | 289,668 | |||||||||||||
Alto Avellaneda
|
Nov-97
|
36,565 | 106 | 100.0 | % | 98.8 | % | 135,790 | |||||||||||||
Paseo Alcorta
|
Jun-97
|
14,146 | 62 | 100.0 | % | 99.8 | % | 119,747 | |||||||||||||
Patio Bullrich
|
Oct-98
|
11,736 | 84 | 100.0 | % | 99.6 | % | 118,049 | |||||||||||||
Buenos Aires Design
|
Nov-97
|
14,550 | 171 | 53.7 | % | 93.0 | % | 32,108 | |||||||||||||
Dot Baires Shopping
|
May-09
|
46,753 | 154 | 80.0 | % | 99.6 | % | 16,003 | |||||||||||||
Soleil
|
Jul-10
|
15,190 | 78 | 100.0 | % | 99.0 | % | 121,902 | |||||||||||||
Alto Noa Shopping
|
Mar-95
|
19,158 | 89 | 100.0 | % | 99.7 | % | 108,292 | |||||||||||||
Nov-04
|
29,501 | 145 | 100.0 | % | 97.7 | % | 450,585 | ||||||||||||||
Mendoza Plaza Shopping
|
Dec-94
|
41,108 | 146 | 100.0 | % | 98.1 | % | 66,264 | |||||||||||||
Córdoba Shopping
|
Dec-06
|
15,741 | 105 | 100.0 | % | 99.5 | % | 90,290 | |||||||||||||
La Ribera Shopping
|
Aug-11
|
8,285 | 51 | 50.0 | % | 96.5 | % | 15,608 | |||||||||||||
Total
|
310,257 | 1,477 | 98.8 | % | 1,791,333 |
[1] Corresponds to gross leasable area in each property. Excludes common areas and parking spaces.
|
|||||
[2] Calculated dividing occupied square meters by leaseable area on the last day of the period.
|
|||||
[3] Cost of acquisition plus improvements, less cumulative depreciation, plus adjustment for inflation, less allowance for impairment in value, plus recovery of allowances, if applicable. Does not include works in progress.
|
|||||
[4] Excludes Museo de los Niños (3,732 sqm).
|
|||||
[5] Excludes Museo de los Niños (1,261 sqm).
|
Shopping Center
|
IIIQ 14
|
IIIQ 13
|
YoY var
|
9M 14 | 9M 13 |
YoY var
|
||||||||||||||||||
Alto Palermo
|
446.5 | 339.0 | 31.7 | % | 1,504.3 | 1,152.5 | 30.5 | % | ||||||||||||||||
Abasto Shopping
|
518.2 | 403.7 | 28.4 | % | 1,772.1 | 1,393.5 | 27.2 | % | ||||||||||||||||
Alto Avellaneda
|
489.6 | 401.9 | 21.8 | % | 1,678.7 | 1,354.9 | 23.9 | % | ||||||||||||||||
Paseo Alcorta
|
237.7 | 166.1 | 43.1 | % | 804.6 | 586.1 | 37.3 | % | ||||||||||||||||
Patio Bullrich
|
147.7 | 110.0 | 34.3 | % | 500.5 | 393.0 | 27.4 | % | ||||||||||||||||
Buenos Aires Design
|
64.2 | 55.7 | 15.3 | % | 200.4 | 175.6 | 14.1 | % | ||||||||||||||||
Dot Baires Shopping
|
433.3 | 340.0 | 27.4 | % | 1,451.9 | 1,138.0 | 27.6 | % | ||||||||||||||||
Soleil
|
141.2 | 76.4 | 84.8 | % | 460.4 | 234.9 | 96.0 | % | ||||||||||||||||
Alto Noa Shopping
|
184.2 | 144.7 | 27.3 | % | 547.7 | 451.1 | 21.4 | % | ||||||||||||||||
Alto Rosario Shopping
|
303.3 | 225.4 | 34.6 | % | 981.0 | 761.1 | 28.9 | % | ||||||||||||||||
Mendoza Plaza Shopping
|
336.0 | 278.4 | 20.7 | % | 1,077.1 | 865.8 | 24.4 | % | ||||||||||||||||
Córdoba Shopping
|
117.6 | 93.5 | 25.8 | % | 392.6 | 314.7 | 24.8 | % | ||||||||||||||||
La Ribera Shopping
|
69.6 | 50.3 | 38.4 | % | 201.0 | 151.4 | 32.8 | % | ||||||||||||||||
Total
|
3,489.1 | 2,685.1 | 29.9 | % | 11,572.3 | 8,972.6 | 29.0 | % |
Detailed Revenues
|
IIIQ 14
|
IIIQ 13
|
YoY var
|
9M 14 | 9M 13 |
YoY var
|
||||||||||||||||||
Base Rent
|
176.5 | 136.6 | 29.2 | % | 539.4 | 423.9 | 27.2 | % | ||||||||||||||||
Percentage Rent
|
52.9 | 42.0 | 25.9 | % | 234.1 | 186.7 | 25.4 | % | ||||||||||||||||
Total Rent
|
229.4 | 178.6 | 28.4 | % | 773.4 | 610.6 | 26.7 | % | ||||||||||||||||
Admission rights
|
32.5 | 26.9 | 20.8 | % | 92.6 | 78.3 | 18.4 | % | ||||||||||||||||
Fees
|
16.6 | 15.1 | 10.1 | % | 33.4 | 28.1 | 18.8 | % | ||||||||||||||||
Parking
|
19.4 | 14.2 | 36.6 | % | 59.4 | 45.0 | 32.0 | % | ||||||||||||||||
Management fees
|
5.7 | 4.5 | 25.6 | % | 16.6 | 13.1 | 26.6 | % | ||||||||||||||||
Other
|
9.2 | 13.7 | -33.3 | % | 11.1 | 15.3 | -27.3 | % | ||||||||||||||||
Total Revenue before Common Expense and Common Promotional Fund
|
312.7 | 253.0 | 23.6 | % | 986.6 | 790.4 | 24.8 | % | ||||||||||||||||
Common Expense and Common Promotional Fund
|
152.5 | 117.6 | 29.7 | % | 490.6 | 383.2 | 28.0 | % | ||||||||||||||||
Total Revenue
|
465.2 |
370.6
|
25.5 | % | 1,477.2 | 1,173.5 | 25.9 | % |
IIIQ 14 | IIQ 14 | IQ14 | IVQ13 | IIIQ13 | ||||||||||||||||
Gross Leaseable Area
|
127,239 | 131,014 | 131,115 | 131,085 | 141,287 | |||||||||||||||
Occupancy
|
98.7 | % | 98.7 | % | 97.3 | % | 97.1 | % | 97.3 | % | ||||||||||
Rent ARS/sqm
|
196.5 | 157.7 | 142.0 | 138.7 | 128.8 | |||||||||||||||
Rent USD/sqm
|
24.6 | 24.2 | 25.6 | 25.7 | 25.1 |
in ARS MM
|
IIIQ 14
|
IIIQ 13
|
YoY var
|
9M 14 | 9M 13 |
YoY var
|
||||||||||||||||||
Revenues
|
93.5 | 72.9 | 28.3 | % | 243.0 | 214.0 | 13.6 | % | ||||||||||||||||
Operating Income
|
51.7 | 29.7 | 73.7 | % | 116.1 | 86.1 | 34.8 | % | ||||||||||||||||
Depreciation and Amortization
|
8.5 | 8.8 | -3.2 | % | 25.6 | 27.1 | -5.5 | % | ||||||||||||||||
EBITDA
|
60.2 | 38.6 | 56.1 | % | 141.7 | 113.2 | 25.2 | % |
„
|
Revenues from the Offices segment increased by 28.3% in the quarter under review compared to the same period of the previous fiscal year and 13.6% compared to the first nine months of the previous fiscal year. This growth is explained by the evolution of the exchange rate during the quarter under analysis, which favors the segment, offset by a 14,000 sqm decrease in gross leaseable area, due to the sales of investment properties made during the year.
|
„
|
Operating income and EBITDA grew by 34.8% and 25.2%, respectively, for the first nine months and the EBITDA/Revenue margin, excluding revenues from common maintenance expenses, stood at 67.0%, higher than the 65.0% recorded in the same period of 2013.
|
Date of Acquisition
|
GLA sqm (1)
|
Occupancy (2)
|
Interest
|
Book Value(3)
|
||||||||||||||||
Offices
|
||||||||||||||||||||
Edificio República
|
Apr-08
|
19,884 | 97.2 | % | 100 | % | 202,363 | |||||||||||||
Torre Bankboston
|
Aug-07
|
14,873 | 100.0 | % | 100 | % | 143,100 | |||||||||||||
Bouchard 551
|
Mar-07
|
9,157 | 100.0 | % | 100 | % | 71,000 | |||||||||||||
Intercontinental Plaza
|
Nov-97
|
22,535 | 100.0 | % | 100 | % | 60,831 | |||||||||||||
Bouchard 710
|
Jun-05
|
15,044 | 100.0 | % | 100 | % | 61,545 | |||||||||||||
Dique IV, Juana Manso 295
|
Dec-97
|
11,298 | 94.4 | % | 100 | % | 60,160 | |||||||||||||
Maipú 1300
|
Sep-95
|
8,548 | 97.0 | % | 100 | % | 28,068 | |||||||||||||
Libertador 498
|
Dec-95
|
620 | 100.0 | % | 100 | % | 3,376 | |||||||||||||
Suipacha 652/64
|
Nov-91
|
11,453 | 100.0 | % | 100 | % | 8,611 | |||||||||||||
Dot Building (7)
|
May-09
|
11,242 | 100.0 | % | 96 | % | 99,083 | |||||||||||||
Other(4)
|
N/A | 2,585 | 89.4 | % | - | 13,355 | ||||||||||||||
Subtotal Offices
|
127,239 | 98.7 | % | - | 751,492 | |||||||||||||||
Other Properties
|
||||||||||||||||||||
Commercial Properties(5)
|
N/A | 311 | - | - | 736 | |||||||||||||||
Santa María del Plata S.A.
|
Jul-97
|
60,100 | 100.0 | % | 100 | % | 12,511 | |||||||||||||
Nobleza Piccardo (7)
|
May-11
|
49,410 | 100.0 | % | 50 | % | 10,297 | |||||||||||||
Other Properties(6)
|
N/A | 19,520 | 100.0 | % | - | 8,762 | ||||||||||||||
Subtotal Other Properties
|
129,341 | 99.8 | % | 32,306 | ||||||||||||||||
TOTAL OFFICES AND OTHER
|
256,580 | 99.2 | % | - | 783,798 |
Notes:
|
(1) Total leaseable area for each property as of March 31, 2014. Excludes common areas and parking.
|
(2) Calculated dividing occupied square meters by leaseable area as of March 31, 2014.
|
(3) Cost of acquisition, plus improvements, less accumulated depreciation, plus adjustment for inflation, less allowance for impairment.
|
(4) Includes the following properties: Av. de Mayo 595, Rivadavia 2774, Abasto and Costeros Dique IV.
|
(5) Includes the following properties: Constitución 1111 and Casona de Abril.
|
(6) Includes Constitución 1159.
|
(7) Through Alto Palermo S.A.
|
Sales and Developments in ARS MM
|
IIIQ 14
|
IIIQ 13
|
YoY var
|
9M 14 | 9M 13 |
YoY var
|
||||||||||||||||||
Revenues
|
5.5 | 31.4 | -82.6 | % | 46.5 | 117.2 | -60.3 | % | ||||||||||||||||
Operating Income
|
96.9 | 2.1 | 4,514.3 | % | 97.9 | 43.2 | 126.6 | % | ||||||||||||||||
Depreciation and Amortization
|
- | - | - | - | ||||||||||||||||||||
EBITDA
|
96.9 | 2.1 | 4,514.3 | % | 97.9 | 43.2 | 126.6 | % |
DEVELOPMENT
|
9M 14 | 9M 13 |
YoY var
|
|||||||||
Residential Apartments
|
||||||||||||
Caballito Nuevo
|
177 | 6,983 | -97.5 | % | ||||||||
Torres de Rosario (5)
|
19,059 | 4,260 | 347.4 | % | ||||||||
Libertador 1703 & 1755 (Horizons) (8)
|
20,519 | 96,963 | -78.8 | % | ||||||||
Other Residential Apartments(6)
|
44 | 811 | -94.6 | % | ||||||||
Subtotal Residential Apartments
|
39,799 | 109,017 | -63.5 | % | ||||||||
Residential Communities
|
||||||||||||
Abril/Baldovinos (7)
|
1,750 | 1,113 | 57.2 | % | ||||||||
El Encuentro (11)
|
4,902 | 7,008 | -30.1 | % | ||||||||
Subtotal Residential Communities
|
6,652 | 8,121 | -18.1 | % | ||||||||
Land Reserves
|
||||||||||||
Terreno Rosario(5)
|
- | - | - | |||||||||
Canteras Natal Crespo
|
- | 40 | ||||||||||
Subtotal Land Reserves
|
- | 40 | - | |||||||||
TOTAL
|
46,451 | 117,178 | -60.4 | % |
DEVELOPMENT
|
Acquisition
|
Area intended for sale (sqm) (1)
|
Lots (2)
|
IRSA’s Interest
|
Percentage Built
|
Percentage Sold (3)
|
Book
Value (4)
|
||||||||||||||||||
Residential Apartments
|
|||||||||||||||||||||||||
Caballito Nuevo
|
Nov-97
|
7,323 | 118 | 100.00 | % | 100.00 | % | 97.35 | % | 308 | |||||||||||||||
Torres de Rosario(5)
|
Apr-99
|
6,166 | 57 | 95.68 | % | 100.00 | % | 47.13 | % | 6,952 | |||||||||||||||
Libertador 1703 & 1755 (Horizons) (9)
|
Jan-07
|
60,232 | 467 | 50.00 | % | 100.00 | % | 97.63 | % | 6,339 | |||||||||||||||
Other residential apartments (6)
|
5,579 | 62 | 77,589 | ||||||||||||||||||||||
Subtotal Residential Apartments
|
79,300 | 704 | 91,188 | ||||||||||||||||||||||
Residential Communities
|
|||||||||||||||||||||||||
Abril/Baldovinos (7)
|
Jan-95
|
5,137 | 4 | 100.00 | % | 100.00 | % | 99.50 | % | 2,357 | |||||||||||||||
El Encuentro
|
Nov-97
|
127,795 | 110 | 100.00 | % | 100.00 | % | 99.72 | % | 366 | |||||||||||||||
Subtotal Residential Communities
|
132,932 | 114 | 2,723 | ||||||||||||||||||||||
Land Reserves
|
|||||||||||||||||||||||||
Puerto Retiro
|
May-97
|
82,051 | 0 | 50.00 | % | 0.00 | % | 0.00 | % | 51,337 | |||||||||||||||
Santa María del Plata
|
Jul-97
|
715,951 | 0 | 100.00 | % | 0.00 | % | 10.00 | % | 158,951 | |||||||||||||||
Pereiraola
|
Apr-10
|
39,634 | 52 | 100.00 | % | 0.00 | % | 0.00 | % | 8,200 | |||||||||||||||
Terreno Baicom
|
Dec-09
|
34,500 | 1 | 50.00 | % | 0.00 | % | 0.00 | % | 4,459 | |||||||||||||||
UOM Lujan
|
May-08
|
1,176,000 | 95.68 | % | 0.00 | % | 0.00 | % | 33,905 | ||||||||||||||||
Terreno Catalinas Norte
|
Dec-09
|
42,625 | 100.00 | % | 0.00 | % | 0.00 | % | 109,493 | ||||||||||||||||
Pilar
|
May-97
|
740,237 | 0 | 100.00 | % | 0.00 | % | 0.00 | % | 1,550 | |||||||||||||||
Coto air space(5)
|
Sep-97
|
16,167 | 284 | 95.68 | % | 0.00 | % | 0.00 | % | 8,946 | |||||||||||||||
Other land reserves (8)
|
-
|
13,673,696 | 0 | 116,350 | |||||||||||||||||||||
Subtotal Land Reserves
|
16,520,861 | 337 | 493,191 | ||||||||||||||||||||||
TOTAL
|
16,733,093 | 1,155 | 587,102 |
Notes:
|
(1) Total property area intended for sale upon completion of the development or acquisition and before sale of any of the units (including parking and storage spaces, but excluding common areas). In the case of Land Reserves, the land area was considered.
|
(2) Represents the total units or plots upon completion of the development or acquisition (excludes parking and storage spaces).
|
(3) The percentage sold is calculated dividing the square meters sold by the total saleable square meters.
|
(4) Corresponds to total consolidated sales.
|
(5) Through Alto Palermo S.A.
|
(6) Includes the following properties: Torres de Abasto through APSA (fully sold), units to be received in Beruti through APSA, Torres Jardín, Edificios Cruceros (fully sold), San Martin de Tours, Rivadavia 2768, Alto Palermo Park (fully sold), Minetti D (fully sold), Dorrego 1916 (fully sold), Padilla 902 (fully sold), Terreno Caballito and Pereiraola plots through IRSA.
|
(7) Includes sales of shares in Abril.
|
(8) Includes the following land reserves: Terreno Pontevedra, Isla Sirgadero, Terreno San Luis, Mariano Acosta, Merlo and Intercontinental Plaza II through IRSA, Zetol and Vista al Muelle through Liveck and C.Gardel 3134 (fully sold), C.Gardel 3128 (fully sold), Aguero 596 (fully sold), República Arabe Siria (fully sold), Terreno Mendoza (fully sold), Zelaya 3102, Conil, Soleil air space and Others APSA (through APSA).-
|
(9) Owned by CYRSA S.A.
|
V.
|
Hotels
|
Hotels (in ARS MM)
|
IIIQ 14
|
IIIQ 13
|
YoY var
|
9M 14 | 9M 13 |
YoY var
|
||||||||||||||||||
Revenues
|
93.4 | 57.9 | 61.3 | % | 254.0 | 174.7 | 45.4 | % | ||||||||||||||||
Operating Income
|
11.7 | -1.9 | - | 18.1 | -9.2 | - | ||||||||||||||||||
Depreciation and Amortization
|
3.7 | 4.4 | -15.9 | % | 10.9 | 14.3 | -23.8 | % | ||||||||||||||||
EBITDA
|
15.3 | 2.5 | 512.0 | % | 29.0 | 5.1 | 468.6 | % |
IIIQ 14
|
IIQ 14
|
IQ 14
|
IVQ 13
|
IIIQ 13
|
||||||||||||||||
Average Occupancy
|
71.4 | % | 72.0 | % | 68.4 | % | 65.8 | % | 67.2 | % | ||||||||||
Average Rate per Room (ARS/night)
|
1,166 | 1,077 | 1,061 | 876 | 892 | |||||||||||||||
Average Rate per Room (USD/night)
|
146 | 165 | 197 | 163 | 174 |
►
|
Cumulative revenues from the segment grew 45.4% and EBITDA reached ARS 29.0 million, ARS 23.9 million higher than in 2013.
|
Date of Acquisition
|
IRSA’s Interest
|
Number of Rooms
|
Average Occupancy (1)
|
Average Rate
per Room (ARS)(2)
|
Book Value
(in thousands of ARS)
|
||||||||||||||||
Intercontinental (3)
|
Nov-97
|
76.3 | % | 309 | 70.5 | % | 928 | 45,880 | |||||||||||||
Sheraton Libertador(4)
|
Mar-98
|
80.0 | % | 200 | 79.3 | % | 863 | 31,278 | |||||||||||||
Llao Llao(5)
|
Jun-97
|
50.0 | % | 201 | 65.1 | % | 1,915 | 83,173 | |||||||||||||
Total
|
76.3 | % | 710 | 71.4 | % | 1,166 | 160,331 |
Notes:
|
|||||||
1) Cumulative average for the 9-month period.
|
|||||||
2) Cumulative average for the 9-month period.
|
|||||||
3) Through Nuevas Fronteras S.A. (IRSA’s subsidiary).
|
|||||||
4) Through Hoteles Argentinos S.A. (IRSA’s subsidiary).
|
|||||||
5) Through Llao Llao Resorts S.A. (IRSA’s subsidiary).
|
VI.
|
International
|
IIIQ 14
|
IIIQ 13
|
YoY var
|
9M 14 | 9M 13 |
YoY var
|
|||||||||||||||||||
Revenues
|
24.9 | 13.5 | 84.4 | % | 64.3 | 25.6 | 151.2 | % | ||||||||||||||||
Operating Income / (Loss)
|
-0.4 | 1.4 | - | 2.8 | 130.7 | -97.9 | % | |||||||||||||||||
Depreciation and amortization
|
9.7 | 5.1 | 90.2 | % | 26.4 | 11.1 | 137.8 | % | ||||||||||||||||
EBITDA
|
9.3 | 6.5 | 43.1 | % | 29.2 | 141.8 | -79.4 | % |
Lipstick
|
Mar-14
|
Mar-13
|
YoY var
|
|||||||||
Gross Leaseable Area (sqm)
|
58,019 | 58,019 | - | |||||||||
Occupancy
|
87.2 | % | 87.2 | % | - | |||||||
Rental price (USD/sqm)
|
60.4 | 62.6 | -3.5 | % |
Madison 183
|
Mar-14
|
Mar-13
|
YoY var
|
|||||||||
Gross Leaseable Area (sqm)
|
23,564 | 23,489 | 0.3 | % | ||||||||
Occupancy
|
93.0 | % | 96.1 | % | -3.3 | % | ||||||
Rental price (USD/sqm)
|
39.9 | 36.7 | 8.6 | % |
Shopping Centers
|
Offices
|
Sales and Developments
|
Hotels
|
International
|
Financial Operations and Other
|
Total
|
Var
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
9M 14 | 9M13 | 9M 14 | 9M13 | 9M 14 | 9M13 | 9M 14 | 9M13 | 9M 14 | 9M13 | 9M 14 | 9M13 | 9M 14 | 9M13 | |||||||||||||||||||||||||||||||||||||||||||||||
Operating income
|
667.4 | 513.2 | 116.1 | 86.1 | 97.0 | 43.2 | 18.1 | -9.2 | 2.8 | 130.7 | -1.6 | -0.8 | 900.8 | 763.2 | 18.0 | % | ||||||||||||||||||||||||||||||||||||||||||||
Depreciation and amortization
|
108.2 | 114.7 | 25.6 | 27.1 | - | - | 10.9 | 14.3 | 26.4 | 11.1 | - | - | 171.1 | 167.3 | 2.3 | % | ||||||||||||||||||||||||||||||||||||||||||||
EBITDA
|
775.6 | 627.9 | 141.7 | 113.2 | 97.0 | 43.2 | 29.0 | 5.1 | 29.2 | 141.8 | -1.6 | -0.8 | 1,071.9 | 930.4 | 15.2 | % |
Total
Segment Information
|
Interest in Joint Businesses
|
Income Statement
|
YoY var
|
|||||||||||||||||||||||||
9M 14 | 9M 13 | 9M 14 | 9M 13 | 9M 14 | 9M 13 | |||||||||||||||||||||||
Revenues
|
2,085.3 | 1,706.2 | -37.5 | -112.1 | 2,047.8 | 1,594.0 | 28.5 | % | ||||||||||||||||||||
Costs
|
-972.0 | -878.5 | 24.2 | 87.3 | -947.8 | -791.2 | 19.8 | % | ||||||||||||||||||||
Gross Profit /(Loss)
|
1,113.3 | 827.6 | -13.3 | -24.8 | 1,100.0 | 802.9 | 37.0 | % | ||||||||||||||||||||
Income / (loss) from sale of investment properties
|
115.4 | 64.0 | - | - | 115.4 | 64.0 | 80.2 | % | ||||||||||||||||||||
General and administrative expenses
|
-195.4 | -153.5 | 1.5 | 2.3 | -193.9 | -151.1 | 28.3 | % | ||||||||||||||||||||
Selling expenses
|
-102.9 | -81.6 | 2.4 | 8.4 | -100.5 | -73.2 | 37.3 | % | ||||||||||||||||||||
Other operating income, net
|
-29.6 | 106.6 | 1.8 | 0.6 | -27.8 | 107.2 | - | |||||||||||||||||||||
Operating Income / (Loss) before income / (loss) from interests in equity investees and joint businesses
|
900.8 | 763.2 | -7.6 | -13.5 | 893.2 | 749.7 | 19.1 | % | ||||||||||||||||||||
Income / (loss) from interests in equity investees and joint businesses
|
83.5 | 6.0 | 19.2 | 9.2 | 102.7 | 15.1 | 579.5 | % | ||||||||||||||||||||
Operating Income / (Loss) before financial income / (loss) and income tax
|
984.3 | 769.1 | 11.6 | -4.3 | 995.9 | 764.8 | 30.2 | % |
Description
|
Currency
|
Amount (USD MM) (1)
|
Interest Rate
|
Maturity
|
||||||||||||
Bank Overdraft
|
ARS
|
13.6 |
Float
|
< 180 days
|
||||||||||||
IRSA’s Tranche I Series I Notes
|
USD
|
150.0 | 8.50% |
Feb-17
|
||||||||||||
IRSA’s Tranche II Series II Notes(2)
|
USD
|
150.0 | 11.50% |
Jul-20
|
||||||||||||
IRSA’s Tranche III Series V Notes
|
ARS
|
26.2 |
Float
|
Aug-15
|
||||||||||||
IRSA’s Tranche III Series VI Notes
|
USD
|
1.3 |
Float
|
Feb-17
|
||||||||||||
Belmont Madison Building mortgage
|
USD
|
75.0 | 4.22% |
Aug-17
|
||||||||||||
Other Debt
|
ARS
|
1.1 | 15.25% |
Dec-16
|
||||||||||||
IRSA’s Total Debt
|
417.3 | |||||||||||||||
Short Term Debt
|
ARS
|
9.4 |
Float
|
< 30 days
|
||||||||||||
APSA’s Tranche I Series I Notes(3)
|
USD
|
120.0 | 7.875% |
May-17
|
||||||||||||
Other Debt
|
44.0 | - | - | |||||||||||||
APSA’s Total Debt
|
173.4 | |||||||||||||||
Total Consolidated Debt
|
590.7 | |||||||||||||||
Consolidated Cash
|
30.3 | |||||||||||||||
Repurchase of Debt
|
26.2 | |||||||||||||||
Net Consolidated Debt
|
534.2 |
(1) Principal face value in USD at an exchange rate of 8.002 ARS = 1 USD, without considering accrued interest or elimination of balances with subsidiaries.
|
(2) As of June 30, 2012 IRSA and its subsidiaries had repurchased USD 10.0 million in principal amount.
|
(3) As of June 30, 2012 IRSA and its subsidiaries had repurchased USD 3.9 million in principal amount.
|
·
|
On January 24, IRSA executed the deed of conveyance for the sale of 2,863 sqm in the seventh floor and 28 parking spaces of the Bouchard 551 building. The transaction price was fixed in the sum of ARS 124.6 million, equivalent to USD 16.0 million. The transaction resulted in a gain before taxes of approximately ARS 104.5 million.
|
·
|
After the closing of this quarter, IRSA closed a transaction whereby Dolphin Fund, acting through subsidiaries and jointly with C.A.A. Extra Holdings Limited, (“ETH”), purchased approximately 53.3% of IDB Development Corporation Ltd. (“IDBD”). This percentage may be increased, subject to the sale of certain assets by IDBD during the current year. The transaction amount is approximately USD 272 million. The Company made investments in Dolphin for approximately USD 109.5 million. In addition, the company executed an undertaking to subscribe for USD 43.2 million in Dolphin Netherlands B.V., a company organized under the laws of Holland, which is indirectly wholly controlled by Dolphin ("Dolphin B.V."), for the purpose of consummating the participation of Dolphin Netherlands B.V. in the offering of new shares intended to be made by IDBD. The Board of Directors approved an undertaking to subscribe in Dolphin Fund the additional amount of USD 43.2 million in order to consummate Dolphin’s participation in the offering of new shares intended to be made by IDB Development Ltd. The undertaking will remain in effect until December 31, 2014.
|
03.31.14 | 03.31.13 | 03.31.12 | ||||||||||
Current Assets
|
1,243,522 | 1,242,841 | 857,101 | |||||||||
Non-current assets
|
8,216,441 | 6,868,010 | 5,984,408 | |||||||||
Total
|
9,459,963 | 8,110,851 | 6,841,509 | |||||||||
Current liabilities
|
1,374,301 | 1,527,731 | 1,019,790 | |||||||||
Non-current liabilities
|
5,167,536 | 3,258,906 | 2,710,884 | |||||||||
Subtotal
|
6,541,837 | 4,786,637 | 3,730,674 | |||||||||
Minority interest
|
428,620 | 505,460 | 391,679 | |||||||||
Shareholders’ Equity
|
2,489,506 | 2,818,754 | 2,719,156 | |||||||||
Total
|
9,459,963 | 8,110,851 | 6,841,509 |
03.31.14 | 03.31.13 | 03.31.12 | ||||||||||
Operating income
|
893,168 | 749,679 | 540,693 | |||||||||
Results from interests in equity investees and joint businesses
|
102,690 | 15,112 | 15,922 | |||||||||
Income before financial results and income tax
|
995,858 | 764,791 | 556,615 | |||||||||
Financial income
|
89,444 | 103,479 | 73,206 | |||||||||
Financial costs
|
-1,533,757 | -553,530 | -362,934 | |||||||||
Other financial results
|
257,315 | 151,755 | 19,880 | |||||||||
Financial results, net
|
-1,186,998 | -298,296 | -269,848 | |||||||||
Income / (loss) before income tax
|
-191,140 | 466,495 | 286,767 | |||||||||
Income tax
|
112,298 | -87,234 | -91,296 | |||||||||
Net income / (loss)
|
-78,842 | 379,261 | 195,471 | |||||||||
Attributable to:
|
||||||||||||
Controlling company’s shareholders
|
-92,030 | 320,638 | 176,622 | |||||||||
Non-controlling interest
|
13,188 | 58,623 | 18,849 |
03.31.14 | 03.31.13 | 03.31.12 | ||||||||||
Net cash generated by operating activities
|
686,420 | 540,756 | 515,215 | |||||||||
Net cash used in investment activities
|
-597,560 | -250,979 | -247,592 | |||||||||
Net cash (used in) generated by financing activities
|
-688,495 | -171,723 | -326,264 | |||||||||
Net (decrease) / increase in cash and cash equivalents
|
-599,635 | 118,054 | -58,641 | |||||||||
Cash and cash equivalents at the beginning of the fiscal year
|
796,902 | 259,169 | 301,559 | |||||||||
Gain from exchange rate differences of cash and cash equivalents
|
42,010 | 22,053 | 11,840 | |||||||||
Cash and cash equivalents at the closing of the period
|
239,277 | 399,276 | 254,758 |
03.31.2014 | 03.31.2013 | 03.31.2012 | ||||||||||||||||||||||
Liquidity
|
||||||||||||||||||||||||
Current Assets
|
1,243,522 | 0.90 | 1,242,841 | 0.81 | 857,101 | 0.84 | ||||||||||||||||||
Current Liabilities
|
1,374,301 | 1,527,731 | 1,019,790 | |||||||||||||||||||||
Indebtedness
|
||||||||||||||||||||||||
Total Liabilities
|
6,541,837 | 2.24 | 4,786,637 | 1.44 | 3,730,674 | 1.20 | ||||||||||||||||||
Shareholders’ Equity
|
2,918,126 | 3,324,214 | 3,110,835 | |||||||||||||||||||||
Solvency
|
||||||||||||||||||||||||
Shareholders’ Equity
|
2,918,126 | 0.45 | 3,324,214 | 0.69 | 3,110,835 | 0.83 | ||||||||||||||||||
Total Liabilities
|
6,541,837 | 4,786,637 | 3,730,674 | |||||||||||||||||||||
Capital Assets
|
||||||||||||||||||||||||
Non-current Assets
|
8,216,441 | 0.87 | 6,868,010 | 0.85 | 5,984,408 | 0.87 | ||||||||||||||||||
Total Assets
|
9,459,963 | 8,110,851 | 6,841,509 |