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
|
09.30.2014 | 06.30.2014 | ||||||||||
ASSETS
|
||||||||||||
Non- Current Assets
|
||||||||||||
Investment properties
|
10 | 3,507,220 | 3,269,595 | |||||||||
Property, plant and equipment
|
11 | 225,992 | 220,013 | |||||||||
Trading properties
|
12 | 125,526 | 130,657 | |||||||||
Intangible assets
|
13 | 124,181 | 124,085 | |||||||||
Investments in associates and joint ventures
|
8,9 | 2,353,669 | 2,260,805 | |||||||||
Deferred income tax assets
|
25 | 416,179 | 368,641 | |||||||||
Income tax and minimum presumed income tax ("MPIT") credit
|
110,917 | 110,185 | ||||||||||
Trade and other receivables
|
17 | 98,613 | 92,388 | |||||||||
Investments in financial assets
|
18 | 375,634 | 274,716 | |||||||||
Derivative financial instruments
|
19 | 11,714 | - | |||||||||
Total Non-Current Assets
|
7,349,645 | 6,851,085 | ||||||||||
Current Assets
|
||||||||||||
Trading properties
|
12 | 4,204 | 4,596 | |||||||||
Inventories
|
14 | 18,133 | 16,963 | |||||||||
Restricted assets
|
16 | 8,742 | - | |||||||||
Income tax and minimum presumed income tax ("MPIT") credit
|
15,872 | 15,866 | ||||||||||
Assets held for sale
|
40 | - | 1,357,866 | |||||||||
Trade and other receivables
|
17 | 815,230 | 706,846 | |||||||||
Investments in financial assets
|
18 | 141,681 | 234,107 | |||||||||
Derivative financial instruments
|
19 | 4,104 | 12,870 | |||||||||
Cash and cash equivalents
|
20 | 1,245,496 | 609,907 | |||||||||
Total Current Assets
|
2,253,462 | 2,959,021 | ||||||||||
TOTAL ASSETS
|
9,603,107 | 9,810,106 | ||||||||||
SHAREHOLDERS’ EQUITY
|
||||||||||||
Capital and reserves attributable to equity holders of the parent
|
||||||||||||
Share capital
|
573,771 | 573,771 | ||||||||||
Treasury stock
|
4,905 | 4,905 | ||||||||||
Inflation adjustment of share capital and treasury stock
|
123,329 | 123,329 | ||||||||||
Share premium
|
793,123 | 793,123 | ||||||||||
Cost of treasury stock
|
(37,906 | ) | (37,906 | ) | ||||||||
Changes in non-controlling interest
|
(16,904 | ) | (21,808 | ) | ||||||||
Reserve for share-based compensation
|
33 | 63,299 | 53,235 | |||||||||
Legal reserve
|
116,840 | 116,840 | ||||||||||
Special reserve
|
375,487 | 375,487 | ||||||||||
Reserve for new developments
|
413,206 | 413,206 | ||||||||||
Cumulative translation adjustment
|
435,587 | 398,931 | ||||||||||
Retained earnings
|
(781,611 | ) | (784,869 | ) | ||||||||
Total capital and reserves attributable to equity holders of the parent
|
2,063,126 | 2,008,244 | ||||||||||
Non-controlling interest
|
679,791 | 548,352 | ||||||||||
TOTAL SHAREHOLDERS’ EQUITY
|
2,742,917 | 2,556,596 | ||||||||||
LIABILITIES
|
||||||||||||
Non-Current Liabilities
|
||||||||||||
Trade and other payables
|
21 | 218,384 | 202,652 | |||||||||
Borrowings
|
24 | 3,588,103 | 3,756,003 | |||||||||
Derivative financial instruments
|
19 | 344,551 | 320,847 | |||||||||
Income tax and minimum presumed income tax ("MPIT") liabilities
|
59,109 | - | ||||||||||
Deferred income tax liabilities
|
25 | 341,864 | 345,607 | |||||||||
Salaries and social security liabilities
|
22 | 3,330 | 3,749 | |||||||||
Provisions
|
23 | 244,117 | 205,228 | |||||||||
Total Non-Current Liabilities
|
4,799,458 | 4,834,086 | ||||||||||
Current Liabilities
|
||||||||||||
Trade and other payables
|
21 | 644,717 | 678,725 | |||||||||
Income tax and minimum presumed income tax ("MPIT") liabilities
|
175,556 | 64,677 | ||||||||||
Liabilities held for sale
|
40 | - | 806,612 | |||||||||
Salaries and social security liabilities
|
22 | 64,955 | 99,276 | |||||||||
Derivative financial instruments
|
19 | 301 | 14,225 | |||||||||
Borrowings
|
24 | 1,155,728 | 737,477 | |||||||||
Provisions
|
23 | 19,475 | 18,432 | |||||||||
Total Current Liabilities
|
2,060,732 | 2,419,424 | ||||||||||
TOTAL LIABILITIES
|
6,860,190 | 7,253,510 | ||||||||||
TOTAL SHAREHOLDERS’ EQUITY AND LIABILITIES
|
9,603,107 | 9,810,106 |
IRSA Inversiones y Representaciones S.A. | |||
|
By:
|
/s/ Eduardo S. Elsztain | |
President | |||
Note
|
09.30.2014 | 09.30.2013 | ||||||||||
Revenues
|
27 | 790,069 | 621,447 | |||||||||
Costs
|
28 | (353,494 | ) | (293,700 | ) | |||||||
Gross Profit
|
436,575 | 327,747 | ||||||||||
Gain from disposal of investment properties
|
10 | 317,486 | - | |||||||||
General and administrative expenses
|
29 | (79,389 | ) | (58,478 | ) | |||||||
Selling expenses
|
29 | (37,422 | ) | (30,686 | ) | |||||||
Other operating results, net
|
31 | 2,818 | (9,532 | ) | ||||||||
Profit from operations
|
640,068 | 229,051 | ||||||||||
Share of profit of associates and joint ventures
|
8,9 | (111,650 | ) | 38,991 | ||||||||
Profit before financial results and income tax
|
528,418 | 268,042 | ||||||||||
Finance income
|
32 | 23,825 | 46,534 | |||||||||
Finance cost
|
32 | (327,126 | ) | (293,930 | ) | |||||||
Other financial results
|
32 | 87,013 | 27,570 | |||||||||
Financial results, net
|
32 | (216,288 | ) | (219,826 | ) | |||||||
Profit before income tax
|
312,130 | 48,216 | ||||||||||
Income tax
|
25 | (176,331 | ) | (12,948 | ) | |||||||
Profit for the period
|
135,799 | 35,268 | ||||||||||
Attributable to:
|
||||||||||||
Equity holders of the parent
|
3,258 | 32,382 | ||||||||||
Non-controlling interest
|
132,541 | 2,886 | ||||||||||
Profit per share attributable to equity holders of the parent during the period:
|
||||||||||||
Basic
|
0.01 | 0.06 | ||||||||||
Diluted
|
0.01 | 0.06 |
IRSA Inversiones y Representaciones S.A. | |||
|
By:
|
/s/ Eduardo S. Elsztain | |
President | |||
09.30.2014 | 09.30.2013 | |||||||
Profit for the period
|
135,799 | 35,268 | ||||||
Other comprehensive income:
|
||||||||
Items that may be reclassified subsequently to profit or loss:
|
||||||||
Currency translation adjustment
|
45,063 | 23,293 | ||||||
Other comprehensive income for the period (i)
|
45,063 | 23,293 | ||||||
Total comprehensive income for the period
|
180,862 | 58,561 | ||||||
Attributable to:
|
||||||||
Equity holders of the parent
|
39,914 | 47,293 | ||||||
Non-controlling interest
|
140,948 | 11,268 |
|
(i)
|
Components of other comprehensive income have no impact on income tax.
|
IRSA Inversiones y Representaciones S.A. | |||
|
By:
|
/s/ Eduardo S. Elsztain | |
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
|
Changes in non-controlling interest
|
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, 2014
|
573,771 | 4,905 | 123,329 | 793,123 | (37,906 | ) | (21,808 | ) | 53,235 | 116,840 | 375,487 | 413,206 | 398,931 | (784,869 | ) | 2,008,244 | 548,352 | 2,556,596 | ||||||||||||||||||||||||||||||||||||||||||
Profit for the period
|
- | - | - | - | - | - | - | - | - | - | - | 3,258 | 3,258 | 132,541 | 135,799 | |||||||||||||||||||||||||||||||||||||||||||||
Other comprehensive income for the period
|
- | - | - | - | - | - | - | - | - | - | 36,656 | - | 36,656 | 8,407 | 45,063 | |||||||||||||||||||||||||||||||||||||||||||||
Total comprehensive income for the period
|
- | - | - | - | - | - | - | - | - | - | 36,656 | 3,258 | 39,914 | 140,948 | 180,862 | |||||||||||||||||||||||||||||||||||||||||||||
Reserve for share-based compensation (Note 33)
|
- | - | - | - | - | - | 10,064 | - | - | - | - | - | 10,064 | - | 10,064 | |||||||||||||||||||||||||||||||||||||||||||||
Capital reduction
|
- | - | - | - | - | - | - | - | - | - | - | - | - | (3,786 | ) | (3,786 | ) | |||||||||||||||||||||||||||||||||||||||||||
Changes in non-controlling interest
|
- | - | - | - | - | 4,904 | - | - | - | - | - | - | 4,904 | (5,998 | ) | (1,094 | ) | |||||||||||||||||||||||||||||||||||||||||||
Capital contribution of non-controlling interest
|
- | - | - | - | - | - | - | - | - | - | - | - | - | 275 | 275 | |||||||||||||||||||||||||||||||||||||||||||||
Balance at September 30, 2014
|
573,771 | 4,905 | 123,329 | 793,123 | (37,906 | ) | (16,904 | ) | 63,299 | 116,840 | 375,487 | 413,206 | 435,587 | (781,611 | ) | 2,063,126 | 679,791 | 2,742,917 |
(1)
|
Related to CNV General Resolution No. 609/12. See Note 26.
|
(2)
|
Includes Ps. 1,045 of Inflation adjustment treasury stock. See Note 26.
|
IRSA Inversiones y Representaciones S.A. | |||
|
By:
|
/s/ Eduardo S. Elsztain | |
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
|
Changes in non-controlling interest
|
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 | ||||||||||||||||||||||||||||||||||||||||||||
Profit for the period
|
- | - | - | - | - | - | - | - | - | - | - | 32,382 | 32,382 | 2,886 | 35,268 | |||||||||||||||||||||||||||||||||||||||||||||
Other comprehensive income for the period
|
- | - | - | - | - | - | - | - | - | - | 14,911 | - | 14,911 | 8,382 | 23,293 | |||||||||||||||||||||||||||||||||||||||||||||
Total comprehensive income for the period
|
- | - | - | - | - | - | - | - | - | - | 14,911 | 32,382 | 47,293 | 11,268 | 58,561 | |||||||||||||||||||||||||||||||||||||||||||||
Reserve for share-based compensation (Note 33)
|
- | - | - | - | - | - | 5,730 | - | - | - | - | - | 5,730 | 202 | 5,932 | |||||||||||||||||||||||||||||||||||||||||||||
Purchase of Treasury stock
|
(170 | ) | 170 | - | - | (1,182 | ) | - | - | - | - | - | - | - | (1,182 | ) | - | (1,182 | ) | |||||||||||||||||||||||||||||||||||||||||
Distribution of share capital of subsidiaries
|
- | - | - | - | - | - | - | - | - | - | - | - | - | (712 | ) | (712 | ) | |||||||||||||||||||||||||||||||||||||||||||
Capital contribution of non-controlling interest
|
- | - | - | - | - | - | - | - | - | - | - | - | - | 347 | 347 | |||||||||||||||||||||||||||||||||||||||||||||
Balance at September 30, 2013
|
578,506 | 170 | 123,329 | 793,123 | (1,182 | ) | (20,782 | ) | 13,988 | 85,140 | 395,249 | 492,441 | 65,687 | 271,710 | 2,797,379 | 396,256 | 3,193,635 |
(1)
|
Related to CNV General Resolution No. 609/12. See Note 26.
|
(2)
|
Includes Ps. 36 of Inflation adjustment treasury stock. See Note 26.
|
IRSA Inversiones y Representaciones S.A. | |||
|
By:
|
/s/ Eduardo S. Elsztain | |
President | |||
Note
|
09.30.2014 | 09.30.2013 | ||||||||||
Operating activities:
|
||||||||||||
Cash generated by operations
|
20 | 306,855 | 258,673 | |||||||||
Income tax paid
|
(54,761 | ) | (55,232 | ) | ||||||||
Net cash generated by operating activities
|
252,094 | 203,441 | ||||||||||
Investing activities:
|
||||||||||||
Capital contributions in associates and joint ventures
|
8,9 | (3,280 | ) | (1,221 | ) | |||||||
Purchases of associates and joint ventures
|
3,8,9 | (268,975 | ) | (13,057 | ) | |||||||
Purchases of investment properties
|
10 | (228,662 | ) | (70,820 | ) | |||||||
Proceeds from sale of investment properties
|
1,507,060 | 118,936 | ||||||||||
Purchases of property, plant and equipment
|
11 | (11,685 | ) | (4,152 | ) | |||||||
Purchases of intangible assets
|
13 | (383 | ) | (139 | ) | |||||||
Purchase of investments in financial assets
|
(309,178 | ) | (775,782 | ) | ||||||||
Loans granted to associates and joint ventures
|
49 | - | ||||||||||
Proceeds from sale of investments in financial assets
|
361,080 | 245,124 | ||||||||||
Interest received from financial assets
|
3,175 | - | ||||||||||
Advanced payments
|
- | (13,120 | ) | |||||||||
Acquisition of derivative financial instruments
|
- | (2,000 | ) | |||||||||
Proceeds from sale of associates and joint ventures
|
19,139 | 7,736 | ||||||||||
Dividends received
|
290 | 14,698 | ||||||||||
Net cash generated by / (used in) investing activities
|
1,068,630 | (493,797 | ) | |||||||||
Financing activities:
|
||||||||||||
Proceeds from borrowings
|
327,819 | 118,401 | ||||||||||
Repayments of borrowings
|
(81,629 | ) | (141,218 | ) | ||||||||
Payment of financial leasing
|
(592 | ) | (390 | ) | ||||||||
Payment of non-convertible notes
|
- | (97,887 | ) | |||||||||
Dividends paid
|
(48,055 | ) | (6,060 | ) | ||||||||
Capital contribution of non-controlling interest
|
275 | 347 | ||||||||||
Interest paid
|
(192,204 | ) | (117,848 | ) | ||||||||
Distribution of capital
|
(3,786 | ) | - | |||||||||
Payments of liabilities held for sale
|
(603,021 | ) | - | |||||||||
Proceeds from derivative financial instruments
|
131 | - | ||||||||||
Acquisition of derivative financial instruments
|
(16,344 | ) | - | |||||||||
Capital reduction of subsidiaries
|
- | (712 | ) | |||||||||
Loans from associates and joint ventures, net
|
13,009 | 2,000 | ||||||||||
Repurchase of treasury stock
|
- | (1,182 | ) | |||||||||
Acquisition of non-controlling interest in subsidiaries
|
(1,094 | ) | - | |||||||||
Payment of seller financing of shares
|
(105,861 | ) | (1,640 | ) | ||||||||
Net cash used in financing activities
|
(711,352 | ) | (246,189 | ) | ||||||||
Net Increase / (decrease) in cash and cash equivalents
|
609,372 | (536,545 | ) | |||||||||
Cash and cash equivalents at beginning of year
|
20 | 609,907 | 796,902 | |||||||||
Foreign exchange gain on cash and cash equivalents
|
26,217 | 20,831 | ||||||||||
Cash and cash equivalents at end of period
|
1,245,496 | 281,188 |
IRSA Inversiones y Representaciones S.A. | |||
|
By:
|
/s/ Eduardo S. Elsztain | |
President | |||
1.
|
The Group’s business and general information
|
1.
|
The Group’s business and general information (Continued)
|
2.
|
Basis of preparation of the Unaudited Condensed Interim Consolidated Financial Statements
|
2.1.
|
Basis of preparation
|
2.
|
Basis of preparation of the Unaudited Condensed Interim Consolidated Financial Statements (Continued)
|
|
2.3.
|
Use of estimates
|
2.4.
|
Comparative Information
|
4.
|
Acquisition and disposals (Continued)
|
Ps.
|
||||
Carrying value of the equity interests acquired by the Group
|
157 | |||
Price paid for the non-controlling interest
|
(1,094 | ) | ||
Reserve recognized in the Shareholders’ equity
|
(937 | ) |
4.
|
Acquisition and disposals (Continued)
|
5.1
|
Financial risk
|
5.2
|
Fair value estimates
|
6.
|
Segment information
|
September 30, 2014
|
||||||||||||||||||||||||||||
Shopping Center
|
Offices
and others
|
Sales and developments
|
Hotels
|
International
|
Financial operations and others
|
Total Urban Properties and Investment
|
||||||||||||||||||||||
Revenues
|
568,916 | 100,842 | 4,804 | 96,827 | 28,131 | 55 | 799,575 | |||||||||||||||||||||
Costs
|
(250,226 | ) | (29,986 | ) | (3,335 | ) | (66,291 | ) | (9,379 | ) | (74 | ) | (359,291 | ) | ||||||||||||||
Gross Profit / (Loss)
|
318,690 | 70,856 | 1,469 | 30,536 | 18,752 | (19 | ) | 440,284 | ||||||||||||||||||||
Gain from disposal of investment properties
|
- | - | 20,977 | - | 296,509 | - | 317,486 | |||||||||||||||||||||
General and administrative expenses
|
(25,938 | ) | (11,289 | ) | (10,070 | ) | (17,289 | ) | (15,701 | ) | - | (80,287 | ) | |||||||||||||||
Selling expenses
|
(18,939 | ) | (3,981 | ) | (1,922 | ) | (13,092 | ) | - | (118 | ) | (38,052 | ) | |||||||||||||||
Other operating results, net
|
(2,874 | ) | (1,397 | ) | (756 | ) | (335 | ) | (249 | ) | 8,559 | 2,948 | ||||||||||||||||
Profit / (Loss) from operations
|
270,939 | 54,189 | 9,698 | (180 | ) | 299,311 | 8,422 | 642,379 | ||||||||||||||||||||
Share of profit / (loss) of associates and joint ventures
|
- | 4,619 | 1,296 | 345 | (183,674 | ) | 59,706 | (117,708 | ) | |||||||||||||||||||
Segment Profit
|
270,939 | 58,808 | 10,994 | 165 | 115,637 | 68,128 | 524,671 | |||||||||||||||||||||
Investment properties
|
2,249,256 | 798,099 | 584,374 | - | - | - | 3,631,729 | |||||||||||||||||||||
Property, plant and equipment
|
26,836 | 30,041 | 3,840 | 163,987 | 1,453 | - | 226,157 | |||||||||||||||||||||
Trading properties
|
- | - | 135,619 | - | - | - | 135,619 | |||||||||||||||||||||
Goodwill
|
1,667 | 9,392 | - | - | - | - | 11,059 | |||||||||||||||||||||
Right to receive future units under barter agreements
|
9,264 | - | 75,813 | - | - | - | 85,077 | |||||||||||||||||||||
Inventories
|
12,100 | - | 618 | 5,711 | - | - | 18,429 | |||||||||||||||||||||
Investments in associates and joint ventures
|
- | 27,868 | 39,585 | 22,474 | 763,443 | 1,314,317 | 2,167,687 | |||||||||||||||||||||
Operating assets
|
2,299,123 | 865,400 | 839,849 | 192,172 | 764,896 | 1,314,317 | 6,275,757 |
6.
|
Segment information (Continued)
|
September 30, 2013
|
||||||||||||||||||||||||||||
Shopping Center
|
Offices
and others
|
Sales and developments
|
Hotels
|
International
|
Financial operations and others
|
Total Urban Properties and Investment
|
||||||||||||||||||||||
Revenues
|
456,357 | 74,637 | 16,060 | 72,927 | 19,361 | 184 | 639,526 | |||||||||||||||||||||
Costs
|
(204,650 | ) | (28,304 | ) | (11,800 | ) | (49,548 | ) | (11,745 | ) | (96 | ) | (306,143 | ) | ||||||||||||||
Gross Profit
|
251,707 | 46,333 | 4,260 | 23,379 | 7,616 | 88 | 333,383 | |||||||||||||||||||||
General and administrative expenses
|
(25,210 | ) | (8,161 | ) | (7,325 | ) | (14,071 | ) | (4,323 | ) | (55 | ) | (59,145 | ) | ||||||||||||||
Selling expenses
|
(14,044 | ) | (6,968 | ) | (2,532 | ) | (8,706 | ) | - | 397 | (31,853 | ) | ||||||||||||||||
Other operating results, net
|
(5,882 | ) | (664 | ) | (1,147 | ) | (106 | ) | (135 | ) | (2,072 | ) | (10,006 | ) | ||||||||||||||
Profit / (Loss) from operations
|
206,571 | 30,540 | (6,744 | ) | 496 | 3,158 | (1,642 | ) | 232,379 | |||||||||||||||||||
Share of profit / (loss) of associates and joint ventures
|
- | 1,173 | 632 | 129 | (23,437 | ) | 55,392 | 33,889 | ||||||||||||||||||||
Segment Profit / (Loss)
|
206,571 | 31,713 | (6,112 | ) | 625 | (20,279 | ) | 53,750 | 266,268 | |||||||||||||||||||
Investment properties
|
2,176,068 | 862,004 | 368,237 | - | 794,211 | - | 4,200,520 | |||||||||||||||||||||
Property, plant and equipment
|
18,723 | 22,127 | 4,010 | 165,660 | 204 | - | 210,724 | |||||||||||||||||||||
Trading properties
|
- | - | 117,154 | - | - | - | 117,154 | |||||||||||||||||||||
Goodwill
|
1,667 | 9,392 | - | - | 54,908 | - | 65,967 | |||||||||||||||||||||
Right to receive future units under barter agreements
|
9,264 | - | 83,961 | - | - | - | 93,225 | |||||||||||||||||||||
Inventories
|
8,101 | - | 508 | 6,752 | - | - | 15,361 | |||||||||||||||||||||
Investments in associates and joint ventures
|
- | 25,268 | 33,391 | 21,468 | 974 | 1,140,493 | 1,221,594 | |||||||||||||||||||||
Operating assets
|
2,213,823 | 918,791 | 607,261 | 193,880 | 850,297 | 1,140,493 | 5,924,545 |
6.
|
Segment information (Continued)
|
September 30, 2014
|
||||||||||||||||
Total Segment Information
|
Adjustment for share of profit / (loss) of
joint ventures
|
Adjustment to income for elimination of
inter-segment transactions
|
Total as per Statement
of income
|
|||||||||||||
Revenues
|
799,575 | (7,699 | ) | (1,807 | ) | 790,069 | ||||||||||
Costs
|
(359,291 | ) | 4,428 | 1,369 | (353,494 | ) | ||||||||||
Gross profit
|
440,284 | (3,271 | ) | (438 | ) | 436,575 | ||||||||||
Gain from disposal of investment properties
|
317,486 | - | - | 317,486 | ||||||||||||
General and administrative expenses
|
(80,287 | ) | 228 | 670 | (79,389 | ) | ||||||||||
Selling expenses
|
(38,052 | ) | 522 | 108 | (37,422 | ) | ||||||||||
Other operating results, net
|
2,948 | 210 | (340 | ) | 2,818 | |||||||||||
Profit from operations
|
642,379 | (2,311 | ) | - | 640,068 | |||||||||||
Share of profit / (loss) of associates
|
(117,708 | ) | 6,058 | - | (111,650 | ) | ||||||||||
Segment profit Before Financing and Taxation
|
524,671 | 3,747 | - | 528,418 |
September 30, 2013
|
||||||||||||||||
Total Segment Information
|
Adjustment for share of profit / (loss) of
joint ventures
|
Adjustment to income for elimination of
inter-segment transactions
|
Total as per Statement
of income
|
|||||||||||||
Revenues
|
639,526 | (16,928 | ) | (1,151 | ) | 621,447 | ||||||||||
Costs
|
(306,143 | ) | 11,540 | 903 | (293,700 | ) | ||||||||||
Gross profit
|
333,383 | (5,388 | ) | (248 | ) | 327,747 | ||||||||||
General and administrative expenses
|
(59,145 | ) | 220 | 447 | (58,478 | ) | ||||||||||
Selling expenses
|
(31,853 | ) | 1,135 | 32 | (30,686 | ) | ||||||||||
Other operating results, net
|
(10,006 | ) | 705 | (231 | ) | (9,532 | ) | |||||||||
Profit from operations
|
232,379 | (3,328 | ) | - | 229,051 | |||||||||||
Share of profit / (loss) of associates
|
33,889 | 5,102 | - | 38,991 | ||||||||||||
Segment profit Before Financing and Taxation
|
266,268 | 1,774 | - | 268,042 |
September 30,
2014
|
September 30,
2013
|
|||||||
Total reportable assets as per Segment Information
|
6,275,757 | 5,924,545 | ||||||
Investment properties
|
(124,509 | ) | (138,517 | ) | ||||
Property, plant and equipment
|
(165 | ) | (110 | ) | ||||
Trading properties
|
(5,889 | ) | (11,484 | ) | ||||
Goodwill
|
(5,235 | ) | (5,235 | ) | ||||
Right to receive future units under barter agreements
|
- | - | ||||||
Inventories
|
(296 | ) | (123 | ) | ||||
Investment in associates and joint ventures
|
185,982 | 270,087 | ||||||
Total assets as per the Statements of Financial Position
|
6,325,645 | 6,039,163 |
7.
|
Information about main subsidiaries
|
Panamerican Mall S.A. (“PAMSA”)
|
Rigby
|
Dolphin Fund Ltd.
|
||||||||||||||||||||||
September 30,
2014
|
June 30,
2014
|
September 30,
2014
|
June 30,
2014
|
September 30,
2014
|
June 30,
2014
|
|||||||||||||||||||
ASSETS
|
||||||||||||||||||||||||
Total Non-current assets
|
470,746 | 474,207 | - | - | 766,665 | 595,991 | ||||||||||||||||||
Total Current assets
|
405,625 | 361,857 | 900,463 | 1,288,300 | 47,813 | 448,539 | ||||||||||||||||||
TOTAL ASSETS
|
876,371 | 836,064 | 900,463 | 1,288,300 | 814,478 | 1,044,530 | ||||||||||||||||||
LIABILITIES
|
||||||||||||||||||||||||
Total Non-current liabilities
|
34,038 | 17,895 | - | - | 344,551 | 320,847 | ||||||||||||||||||
Total Current liabilities
|
70,844 | 76,329 | 7,418 | 817,275 | 78,718 | 187,825 | ||||||||||||||||||
TOTAL LIABILITIES
|
104,882 | 94,224 | 7,418 | 817,275 | 423,269 | 508,672 | ||||||||||||||||||
NET ASSETS
|
771,489 | 741,840 | 893,045 | 471,025 | 391,209 | 535,858 |
PAMSA
|
Rigby
|
Dolphin Fund Ltd.
|
||||||||||||||||||
September 30,
2014
|
September 30,
2013
|
September 30,
2014
|
September 30,
2013
|
September 30,
2014 (*)
|
||||||||||||||||
Revenues
|
74,316 | 56,637 | 28,131 | 19,361 | - | |||||||||||||||
Profit / (loss) before income tax
|
45,615 | 44,642 | 398,471 | (419 | ) | 161,643 | ||||||||||||||
Income tax expense
|
(15,965 | ) | (15,626 | ) | - | - | - | |||||||||||||
Profit / (loss) for the period
|
29,650 | 29,016 | 398,471 | (419 | ) | 161,643 | ||||||||||||||
Total comprehensive income / (loss) for the period
|
29,650 | 29,016 | 398,471 | (419 | ) | 161,643 | ||||||||||||||
Profit / (Loss) attributable to non-controlling interest
|
5,930 | 5,803 | 101,611 | (107 | ) | 32,135 | ||||||||||||||
Dividends paid to non-controlling interest
|
- | 4,170 | - | 739 | - |
7.
|
Information about principal subsidiaries (Continued)
|
PAMSA
|
Rigby
|
|||||||||||||||
September 30,
2014
|
September 30,
2013
|
September 30,
2014
|
September 30,
2013
|
|||||||||||||
Net cash generated by operating activities
|
64,059 | 35,339 | 5,917 | 232 | ||||||||||||
Net cash (used in) / generated from investing activities
|
(30,624 | ) | (41,715 | ) | 1,483,065 | (52 | ) | |||||||||
Net cash (used in) / generated from financing activities
|
4,823 | 2,803 | (620,586 | ) | (89 | ) | ||||||||||
Net increase in cash and cash equivalents
|
38,258 | (3,573 | ) | 868,396 | 91 | |||||||||||
Foreign exchange gain on cash and cash equivalents
|
2,674 | 167 | 14,110 | (27 | ) | |||||||||||
Cash and cash equivalents at beginning of period
|
44,387 | 11,416 | 7,520 | 392 | ||||||||||||
Cash and cash equivalents at end of period
|
85,319 | 8,010 | 890,026 | 456 |
|
(*)
|
As of September 30, 2013 Dolphin Fund Ltd did not accomplish with materiality criteria.
|
8.
|
Interests in joint ventures
|
September 30,
2014
|
June 30,
2014
|
||
Beginning of the period /year
|
316,658
|
287,846
|
|
Capital contribution
|
1,809
|
3,343
|
|
Cash dividends (ii)
|
(4,475)
|
-
|
|
Share of profit
|
10,677
|
25,469
|
|
Capital reduction
|
(110,860)
|
-
|
|
End of the period / year (i)
|
213,809
|
316,658
|
|
(i)
|
Includes Ps. (41) and Ps. (59) reflecting interests in companies with negative equity as of September 30, 2014 and June 30, 2014, respectively, which are disclosed in “Provisions” (see Note 23).
|
|
(ii)
|
During the period, the Group cashed dividends from Cyrsa and Nuevo Puerto Santa Fe S.A. in the amount of Ps. 1.9 and Ps. 2.6 million, respectively.
|
9.
|
Interests in associates
|
September 30,
2014
|
June 30,
2014
|
|||||||
Beginning of the period / year
|
1,767,165 | 1,096,999 | ||||||
Acquisition of associates
|
- | 1,131,806 | ||||||
Capital contributions
|
1,471 | 16,716 | ||||||
Share of (loss) / profit
|
(463 | ) | 77,721 | |||||
Currency translation adjustment
|
17,994 | (29,133 | ) | |||||
Cash dividends (ii)
|
- | (9,983 | ) | |||||
Sale of equity interest (see Note 3)
|
(10,381 | ) | - | |||||
Increase in equity interest (see Note 3)
|
268,975 | - | ||||||
Net loss on investments at fair value
|
(121,864 | ) | (516,961 | ) | ||||
End of the period / year (i)
|
1,922,897 | 1,767,165 |
|
(i)
|
Includes Ps. (216,922) and Ps. (176,923) reflecting interests in companies with negative equity as of September 30, 2014 and June 30, 2014, respectively, which are disclosed in “Provisions” (see Note 23).
|
|
(ii)
|
During the year ended June 30, 2014, the Group cashed dividends from BHSA and Manibil S.A. in the amount of Ps. 9.2 million and Ps. 0.8 million, respectively.
|
9.
|
Interests in associates (Continued)
|
9.
|
Interests in associates (Continued)
|
10.
|
Investment properties
|
Shopping Center portfolio
|
Office buildings and other rental properties portfolio
|
Undeveloped parcel of lands
|
Properties under development
|
Total
|
||||||||||||||||
At July 1, 2013:
|
||||||||||||||||||||
Costs
|
3,099,729 | 1,756,964 | 367,591 | 185,185 | 5,409,469 | |||||||||||||||
Accumulated amortization
|
(1,239,831 | ) | (186,372 | ) | - | - | (1,426,203 | ) | ||||||||||||
Residual value
|
1,859,898 | 1,570,592 | 367,591 | 185,185 | 3,983,266 | |||||||||||||||
Year ended June 30, 2014
|
||||||||||||||||||||
Opening residual value
|
1,859,898 | 1,570,592 | 367,591 | 185,185 | 3,983,266 | |||||||||||||||
Additions
|
61,108 | 23,988 | 454 | 156,927 | 242,477 | |||||||||||||||
Currency translation adjustment
|
- | 375,263 | - | - | 375,263 | |||||||||||||||
Reclassification of held for sale
|
- | (1,098,990 | ) | - | - | (1,098,990 | ) | |||||||||||||
Disposals
|
(35 | ) | (46,977 | ) | - | (684 | ) | (47,696 | ) | |||||||||||
Transfers
|
(25,332 | ) | 15,076 | (174 | ) | (803 | ) | (11,233 | ) | |||||||||||
Financial costs capitalized
|
- | - | - | 22,376 | 22,376 | |||||||||||||||
Depreciation (i)
|
(130,394 | ) | (65,474 | ) | - | - | (195,868 | ) | ||||||||||||
Closing residual value
|
1,765,245 | 773,478 | 367,871 | 363,001 | 3,269,595 | |||||||||||||||
At June 30, 2014:
|
||||||||||||||||||||
Costs
|
3,135,470 | 1,022,389 | 367,871 | 363,001 | 4,888,731 | |||||||||||||||
Accumulated amortization
|
(1,370,225 | ) | (248,911 | ) | - | - | (1,619,136 | ) | ||||||||||||
Residual value
|
1,765,245 | 773,478 | 367,871 | 363,001 | 3,269,595 | |||||||||||||||
Period ended September 30, 2014:
|
||||||||||||||||||||
Opening residual value
|
1,765,245 | 773,478 | 367,871 | 363,001 | 3,269,595 | |||||||||||||||
Additions
|
8,074 | 2,111 | 214,594 | 52,079 | 276,858 | |||||||||||||||
Disposals
|
- | (2,887 | ) | - | - | (2,887 | ) | |||||||||||||
Depreciation (i)
|
(27,948 | ) | (8,398 | ) | - | - | (36,346 | ) | ||||||||||||
Closing residual value
|
1,745,371 | 764,304 | 582,465 | 415,080 | 3,507,220 | |||||||||||||||
At September 30, 2014:
|
||||||||||||||||||||
Costs
|
3,013,150 | 958,666 | 582,465 | 415,080 | 4,969,361 | |||||||||||||||
Accumulated amortization
|
(1,267,779 | ) | (194,362 | ) | - | - | (1,462,141 | ) | ||||||||||||
Residual value
|
1,745,371 | 764,304 | 582,465 | 415,080 | 3,507,220 |
September 30,
2014
|
September 30,
2013
|
||
Rental and service income
|
688,439
|
544,050
|
|
Direct operating expenses
|
(284,463)
|
(240,945)
|
|
Gain from disposal of investment property
|
317,486
|
-
|
11.
|
Property, plant and equipment
|
Hotel buildings and facilities
|
Buildings and facilities
|
Furniture
and fixtures
|
Machinery and equipment
|
Vehicles
|
Total
|
|||||||||||||||||||
At July 1st, 2013:
|
||||||||||||||||||||||||
Cost
|
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 | ||||||||||||||||||
Year ended June 30, 2014
|
||||||||||||||||||||||||
Opening residual value
|
168,200 | 25,521 | 4,040 | 14,912 | - | 212,673 | ||||||||||||||||||
Additions
|
9,980 | 1,596 | 2,818 | 9,481 | - | 23,875 | ||||||||||||||||||
Currency translation adjustment
|
- | - | 92 | - | - | 92 | ||||||||||||||||||
Disposals
|
(24 | ) | - | - | (36 | ) | - | (60 | ) | |||||||||||||||
Transfers
|
- | 12,231 | - | - | - | 12,231 | ||||||||||||||||||
Depreciation charge (i)
|
(13,770 | ) | (7,044 | ) | (906 | ) | (7,078 | ) | - | (28,798 | ) | |||||||||||||
Closing residual value at
|
164,386 | 32,304 | 6,044 | 17,279 | - | 220,013 | ||||||||||||||||||
June 30, 2014:
|
||||||||||||||||||||||||
Cost
|
390,499 | 76,600 | 17,246 | 97,291 | 512 | 582,148 | ||||||||||||||||||
Accumulated depreciation
|
(226,113 | ) | (44,296 | ) | (11,202 | ) | (80,012 | ) | (512 | ) | (362,135 | ) | ||||||||||||
Residual value
|
164,386 | 32,304 | 6,044 | 17,279 | - | 220,013 | ||||||||||||||||||
Period ended September 30, 2014
|
||||||||||||||||||||||||
Opening residual value
|
164,386 | 32,304 | 6,044 | 17,279 | - | 220,013 | ||||||||||||||||||
Additions
|
3,201 | 230 | 1,252 | 4,597 | 2,863 | 12,143 | ||||||||||||||||||
Currency translation adjustment
|
- | - | 33 | - | - | 33 | ||||||||||||||||||
Depreciation charge (i)
|
(3,599 | ) | (224 | ) | (337 | ) | (1,989 | ) | (48 | ) | (6,197 | ) | ||||||||||||
Closing residual value
|
163,988 | 32,310 | 6,992 | 19,887 | 2,815 | 225,992 | ||||||||||||||||||
At September 30, 2014:
|
||||||||||||||||||||||||
Cost
|
379,930 | 69,786 | 17,625 | 94,810 | 3,375 | 565,526 | ||||||||||||||||||
Accumulated depreciation
|
(215,942 | ) | (37,476 | ) | (10,633 | ) | (74,923 | ) | (560 | ) | (339,534 | ) | ||||||||||||
Residual value
|
163,988 | 32,310 | 6,992 | 19,887 | 2,815 | 225,992 |
12.
|
Trading properties
|
Completed properties
|
Properties
under development
|
Undeveloped sites
|
Total
|
|||||||||||||
At July 1st, 2013
|
6,794 | 88,864 | 10,495 | 106,153 | ||||||||||||
Additions
|
1,400 | 2,694 | - | 4,094 | ||||||||||||
Currency translation adjustment
|
- | 27,630 | - | 27,630 | ||||||||||||
Transfers
|
7,897 | - | (747 | ) | 7,150 | |||||||||||
Disposals
|
(9,774 | ) | - | - | (9,774 | ) | ||||||||||
At June 30, 2014
|
6,317 | 119,188 | 9,748 | 135,253 | ||||||||||||
Additions
|
- | 56 | - | 56 | ||||||||||||
Currency translation adjustment
|
- | (4,787 | ) | - | (4,787 | ) | ||||||||||
Disposals
|
(792 | ) | - | - | (792 | ) | ||||||||||
At September 30, 2014
|
5,525 | 114,457 | 9,748 | 129,730 |
|
13.
|
Intangible assets
|
Goodwill
|
Computer software
|
Rights
of use (ii)
|
Right to receive future units under barter agreements (iii)
|
Others
|
Total
|
|||||||||||||||||||
At July 1, 2012
|
||||||||||||||||||||||||
Cost
|
56,893 | 17,752 | 20,873 | 93,225 | 907 | 189,650 | ||||||||||||||||||
Accumulated depreciation
|
- | (15,998 | ) | - | - | (774 | ) | (16,772 | ) | |||||||||||||||
Residual value
|
56,893 | 1,754 | 20,873 | 93,225 | 133 | 172,878 | ||||||||||||||||||
Year ended June 30, 2014
|
||||||||||||||||||||||||
Opening residual value
|
56,893 | 1,754 | 20,873 | 93,225 | 133 | 172,878 | ||||||||||||||||||
Additions
|
- | 785 | - | - | 10,954 | 11,739 | ||||||||||||||||||
Currency translation adjustment
|
26,016 | - | - | - | - | 26,016 | ||||||||||||||||||
Disposals
|
- | (162 | ) | - | - | - | (162 | ) | ||||||||||||||||
Transfers
|
- | - | - | (8,148 | ) | - | (8,148 | ) | ||||||||||||||||
Reclassification of held for sale
|
(77,085 | ) | - | - | - | - | (77,085 | ) | ||||||||||||||||
Amortization charges (i)
|
- | (1,073 | ) | - | - | (80 | ) | (1,153 | ) | |||||||||||||||
Residual value at year end
|
5,824 | 1,304 | 20,873 | 85,077 | 11,007 | 124,085 | ||||||||||||||||||
At June 30, 2014
|
||||||||||||||||||||||||
Cost
|
5,824 | 18,324 | 20,873 | 85,077 | 11,861 | 141,959 | ||||||||||||||||||
Accumulated depreciation
|
- | (17,020 | ) | - | - | (854 | ) | (17,874 | ) | |||||||||||||||
Residual value
|
5,824 | 1,304 | 20,873 | 85,077 | 11,007 | 124,085 | ||||||||||||||||||
Period ended September 30, 2014:
|
||||||||||||||||||||||||
Opening residual value
|
5,824 | 1,304 | 20,873 | 85,077 | 11,007 | 124,085 | ||||||||||||||||||
Additions
|
- | 383 | - | - | - | 383 | ||||||||||||||||||
Amortization charges (i)
|
- | (267 | ) | - | - | (20 | ) | (287 | ) | |||||||||||||||
Residual value at period end
|
5,824 | 1,420 | 20,873 | 85,077 | 10,987 | 124,181 | ||||||||||||||||||
Period ended September 30, 2014:
|
||||||||||||||||||||||||
Cost
|
5,824 | 18,707 | 20,873 | 85,077 | 11,861 | 142,342 | ||||||||||||||||||
Accumulated depreciation
|
- | (17,287 | ) | - | - | (874 | ) | (18,161 | ) | |||||||||||||||
Residual value
|
5,824 | 1,420 | 20,873 | 85,077 | 10,987 | 124,181 |
|
(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 Distrito Arcos, which has not been amortized yet because it is still in the development stage.
|
|
(iii)
|
Correspond to receivables in kind representing the right to receive residential apartments in the future by way of barter agreements.
|
|
14.
|
Inventories
|
September 30,
2014
|
June 30,
2014
|
|||||||
Current
|
||||||||
Hotel supplies
|
5,711 | 6,011 | ||||||
Materials and others items of inventories
|
12,422 | 10,952 | ||||||
Current inventories
|
18,133 | 16,963 | ||||||
Total inventories
|
18,133 | 16,963 |
15.
|
Financial instruments by category
|
September 30, 2014
|
||||||||||||||||
Level 1
|
Level 2
|
Level 3
|
Total
|
|||||||||||||
Assets
|
||||||||||||||||
Financial assets at fair value through profit or loss:
|
||||||||||||||||
- Investment in equity securities of TGLT
|
57,526 | - | - | 57,526 | ||||||||||||
- Investment in preferred shares of Supertel
|
- | - | 318,108 | 318,108 | ||||||||||||
- Mutual funds
|
103,984 | - | - | 103,984 | ||||||||||||
- Banco Macro bonds
|
1,499 | - | - | 1,499 | ||||||||||||
- Government bonds
|
8,554 | - | - | 8,554 | ||||||||||||
- Public companies securities
|
13,566 | - | - | 13,566 | ||||||||||||
Derivative financial instruments:
|
||||||||||||||||
- Warrants of IDBD
|
9,963 | - | - | 9,963 | ||||||||||||
- Warrants of Supertel
|
- | - | 5,855 | 5,855 | ||||||||||||
Cash and cash equivalents:
|
||||||||||||||||
- Mutual funds
|
2,422 | - | - | 2,422 | ||||||||||||
Investment in associates:
|
||||||||||||||||
- IDBD
|
756,395 | - | - | 756,395 | ||||||||||||
Total assets
|
953,909 | - | 323,963 | 1,277,872 |
September 30, 2014
|
||||||||||||||||
Level 1
|
Level 2
|
Level 3
|
Total
|
|||||||||||||
Liabilities
|
||||||||||||||||
Derivative financial instruments:
|
||||||||||||||||
- Commitment to tender offer shares in IDBD
|
- | - | 344,551 | 344,551 | ||||||||||||
- Interest rate swap
|
- | 301 | - | 301 | ||||||||||||
Borrowings:
|
||||||||||||||||
- Other borrowings
|
10,256 | 46,578 | - | 56,834 | ||||||||||||
Total liabilities
|
10,256 | 46,879 | 344,551 | 401,686 |
June 30, 2014
|
||||||||||||||||
Level 1
|
Level 2
|
Level 3
|
Total
|
|||||||||||||
Assets
|
||||||||||||||||
Financial assets at fair value through profit or loss:
|
||||||||||||||||
- Investment in equity securities of TGLT
|
63,546 | - | - | 63,546 | ||||||||||||
- Investment in equity securities of Hersha
|
53,901 | - | - | 53,901 | ||||||||||||
- Investment in preferred shares of Supertel
|
- | - | 211,170 | 211,170 | ||||||||||||
- Mutual funds
|
140,095 | - | - | 140,095 | ||||||||||||
- Banco Macro bonds
|
1,438 | - | - | 1,438 | ||||||||||||
- Government bonds
|
10,276 | - | - | 10,276 | ||||||||||||
- Public companies securities
|
14,318 | - | - | 14,318 | ||||||||||||
Derivative financial instruments:
|
||||||||||||||||
- Foreign-currency future contracts
|
- | 1,200 | - | 1,200 | ||||||||||||
- IDBD preemptive rights
|
10,986 | - | - | 10,986 | ||||||||||||
- Interest rate swaps (i)
|
- | 684 | - | 684 | ||||||||||||
Cash and cash equivalents:
|
||||||||||||||||
- Mutual funds
|
2,616 | - | - | 2,616 | ||||||||||||
Investment in associates:
|
||||||||||||||||
- IDBD
|
595,342 | - | - | 595,342 | ||||||||||||
Total assets
|
892,518 | 1,884 | 211,170 | 1,105,572 |
|
(i)
|
Includes Ps. 299 in the line Assets held for sale (See note 39).
|
June 30, 2014
|
||||||||||||||||
Level 1
|
Level 2
|
Level 3
|
Total
|
|||||||||||||
Liabilities
|
||||||||||||||||
Derivative financial instruments:
|
||||||||||||||||
- Foreign-currency future contracts
|
- | 14,225 | - | 14,225 | ||||||||||||
- Commitment to tender offer shares in IDBD
|
- | - | 320,847 | 320,847 | ||||||||||||
Borrowings
|
||||||||||||||||
- Other borrowings
|
22,901 | 51,443 | - | 74,344 | ||||||||||||
Total liabilities
|
22,901 | 65,668 | 320,847 | 409,416 |
Shares of Supertel
|
Warrants of Supertel
|
Commitment to tender offer shares in IDBD
|
Total
|
|||||||||||||
Total as of July 1, 2013
|
156,070 | - | - | 156,070 | ||||||||||||
Currency translation adjustment
|
- | - | (5,247 | ) | (5,247 | ) | ||||||||||
Total gains or losses for the year 2014
|
55,101 | - | (315,600 | ) | (260,499 | ) | ||||||||||
Balance at June 30, 2014
|
211,171 | - | (320,847 | ) | (109,676 | ) | ||||||||||
Currency translation adjustment
|
- | - | (11,904 | ) | (11,904 | ) | ||||||||||
Total gain / (losses) for the period (i)
|
106,938 | 5,855 | (11,800 | ) | 100,993 | |||||||||||
Balance at September 30, 2014
|
318,109 | 5,855 | (344,551 | ) | (20,587 | ) |
Description
|
Pricing model
|
Pricing method
|
Parameters
|
Range
|
||||
Foreign currency-contracts
|
Present value method
|
Theoretical price
|
Money market interest-rate curve; Foreign exchange curve.
|
-
|
||||
Derivative on tender offer IDBD
|
Black-Scholes
|
Theoretical price
|
Underlying asset price; share price volatility (historical) and money market interest-rate curve (ILS rate curve).
|
Underlying asset price
3.5 to 4.7
Share price volatility
30% to 40%
Money market interest rate 0.7% to 1%
|
||||
Loan for the purchase of IDBD shares
|
Market price of underlying asset
|
Theoretical price
|
Underlying asset price
|
-
|
||||
Interest rate swaps
|
Cash flow
|
Theoretical price
|
Interest rate and cash flow forward contract.
|
-
|
||||
Preferred shares of Supertel
|
Binomial tree
|
Theoretical price
|
Underlying asset price (Market price); share price volatility (historical) and money market interest-rate curve (Libor rate).
|
Underlying asset price 2 to 2.45
Share price volatility 55% to 75%
Money market interest rate 0.9% to 1.1%
|
||||
Warrants of Supertel
|
Black-Scholes
|
Theoretical price
|
Underlying asset price (Market price); share price volatility (historical) and money market interest-rate curve (Libor rate).
|
Underlying asset price 2 to 2.45
Share price volatility 55% to 75%
Money market interest rate 0.9% to 1.1%
|
||||
Call option of Arcos
|
Discounted cash flow
|
-
|
Projected income and discounted interest rate.
|
-
|
16.
|
Restricted assets
|
September 30,
2014
|
June 30,
2014 (*)
|
|||||||
Current
|
||||||||
Deposit in escrow
|
8,742 | - | ||||||
Total restricted assets current
|
8,742 | - | ||||||
Total restricted assets
|
8,742 | - |
|
(*) See Note 39.
|
17.
|
Trade and other receivables
|
September 30,
2014
|
June 30,
2014
|
|||||||
Non-current
|
||||||||
Trade, leases and services receivables
|
59,624 | 55,105 | ||||||
Less: allowance for trade receivables
|
(2,208 | ) | (2,208 | ) | ||||
Non-current trade receivables
|
57,416 | 52,897 | ||||||
Trade receivables of joint venture
|
3,332 | 3,213 | ||||||
VAT receivables
|
20,169 | 19,710 | ||||||
Loans granted
|
390 | 762 | ||||||
Prepaid expenses
|
15,826 | 14,332 | ||||||
Others
|
293 | 331 | ||||||
Non-current other receivables
|
40,010 | 38,348 | ||||||
Related parties (Note 34)
|
1,187 | 1,143 | ||||||
Total non-current trade and other receivables, net
|
98,613 | 92,388 |
17.
|
Trade and other receivables (Continued)
|
September 30,
2014
|
June 30,
2014
|
|||||||
Current
|
||||||||
Consumer financing receivables
|
14,787 | 14,861 | ||||||
Trade, leases and services receivables
|
280,293 | 256,110 | ||||||
Receivables from hotel operations
|
30,039 | 33,861 | ||||||
Checks to be deposited
|
185,319 | 183,422 | ||||||
Trade and lease debtors under legal proceedings
|
61,088 | 59,397 | ||||||
Less: allowance for trade receivables
|
(81,998 | ) | (79,926 | ) | ||||
Trade receivables
|
489,528 | 467,725 | ||||||
VAT receivables
|
8,561 | 8,788 | ||||||
Other tax receivables
|
10,646 | 16,085 | ||||||
Loans granted
|
9,768 | 9,084 | ||||||
Prepaid expenses
|
50,694 | 54,626 | ||||||
Advance from vendors
|
71,640 | 74,521 | ||||||
Contributions to be paid in by non-controlling interests
|
- | 12,840 | ||||||
Dividends received
|
15,619 | 11,778 | ||||||
Others
|
22,547 | 19,749 | ||||||
Less: allowance for other receivables
|
(175 | ) | (175 | ) | ||||
Current other receivables
|
189,300 | 207,296 | ||||||
Related parties (Note 34)
|
136,402 | 31,825 | ||||||
Current trade and other receivables
|
815,230 | 706,846 | ||||||
Total trade and other receivables
|
913,843 | 799,234 |
September 30,
2014
|
June 30,
2014
|
|||||||
Beginning of the period / year
|
82,309 | 79,148 | ||||||
Additions
|
3,736 | 17,671 | ||||||
Unused amounts reversed
|
(1,542 | ) | (6,045 | ) | ||||
Used during the period / year
|
(80 | ) | (8,465 | ) | ||||
Receivables written off
|
(42 | ) | - | |||||
End of the period / year
|
84,381 | 82,309 |
18.
|
Investments in financial assets
|
September 30,
2014
|
June 30,
2014
|
|||||||
Non-current
|
||||||||
Financial assets at fair value
|
||||||||
Investment in equity securities in Supertel
|
318,108 | 211,170 | ||||||
Investment in equity securities in TGLT
|
57,526 | 63,546 | ||||||
Total investments in non-current financial assets
|
375,634 | 274,716 | ||||||
Current
|
||||||||
Financial assets at fair value
|
||||||||
Mutual funds
|
103,984 | 140,095 | ||||||
Investment in equity securities in Hersha
|
- | 53,901 | ||||||
Banco Macro bonds
|
1,499 | 1,438 | ||||||
Public companies securities
|
13,566 | 14,318 | ||||||
Government bonds
|
8,554 | 10,276 | ||||||
Financial assets at amortized cost
|
||||||||
Non-Convertible Notes related parties (Note 34)
|
14,078 | 14,079 | ||||||
Total investments in current financial assets
|
141,681 | 234,107 | ||||||
Total investments in financial assets
|
517,315 | 508,823 |
19.
|
Derivative Financial Instruments
|
September 30,
2014
|
June 30,
2014
|
|||||||
Assets
|
||||||||
Non-current
|
||||||||
Warrants of IDBD
|
5,859 | - | ||||||
Warrants of Supertel (i)
|
5,855 | - | ||||||
Total non-current derivative financial instruments
|
11,714 | - |
Current
|
||||||||
Interest rate swaps
|
- | 684 | ||||||
Foreign currency future contracts
|
- | 1,200 | ||||||
Warrants of IDBD
|
4,104 | - | ||||||
IDBD preemptive rights
|
- | 10,986 | ||||||
Total current derivative financial instruments
|
4,104 | 12,870 | ||||||
Total assets
|
15,818 | 12,870 | ||||||
Liabilities
|
||||||||
Non-current
|
||||||||
Commitment to tender offer shares in IDBD
|
(344,551 | ) | (320,847 | ) | ||||
Total non-current derivative financial instruments
|
(344,551 | ) | (320,847 | ) | ||||
Current
|
||||||||
Interest rate swaps
|
(301 | ) | - | |||||
Foreign currency future contracts (Note 34)
|
- | (14,225 | ) | |||||
Total current derivative financial instruments
|
(301 | ) | (14,225 | ) | ||||
Total liabilities
|
(344,852 | ) | (335,072 | ) |
20.
|
Cash flow information
|
September 30,
2014
|
June 30,
2014
|
|||||||
Cash at bank and on hand
|
1,243,074 | 607,291 | ||||||
Mutual funds
|
2,422 | 2,616 | ||||||
Total cash and cash equivalents
|
1,245,496 | 609,907 |
Note
|
September 30,
2014
|
September 30,
2013
|
||||||||||
Income for the period
|
135,799 | 35,268 | ||||||||||
Adjustments for:
|
||||||||||||
Income tax expense
|
25 | 176,331 | 12,948 | |||||||||
Retirement of obsolete property, plant and equipment
|
11 | - | 77 | |||||||||
Amortization and Depreciation
|
29 | 42,830 | 55,124 | |||||||||
Gain from disposal of investment property
|
10 | (317,486 | ) | - | ||||||||
Dividends received
|
32 | (4,195 | ) | (3,061 | ) | |||||||
Share-based payments
|
33 | 10,064 | 5,932 | |||||||||
Gain from purchase of subsidiaries and joint ventures
|
31 | - | 12 | |||||||||
Gain from derivative financial instruments
|
32 | 32,107 | 5,226 | |||||||||
(Loss) from disposal of associates
|
(8,758 | ) | - | |||||||||
Changes in fair value of investments in financial assets
|
32 | (119,120 | ) | (47,067 | ) | |||||||
Interest expense, net
|
32 | 168,927 | 88,496 | |||||||||
Provisions and allowances
|
22,227 | 21,501 | ||||||||||
Share of profit / (loss) of associates and joint ventures
|
8,9 | 111,650 | (38,991 | ) | ||||||||
Gain on repurchase of Non-Convertible notes
|
32 | - | 14,271 | |||||||||
Unrealized foreign exchange loss, net
|
81,791 | 140,130 | ||||||||||
Changes in operating assets and liabilities:
|
||||||||||||
Increase in inventories
|
(1,170 | ) | 1,083 | |||||||||
Decrease in trading properties
|
736 | 453 | ||||||||||
Decrease in trade and other receivables
|
165 | 84,671 | ||||||||||
Increase / (Decrease) in trade and other payables
|
10,402 | (111,990 | ) | |||||||||
Decrease in salaries and social security liabilities
|
(34,740 | ) | (4,910 | ) | ||||||||
Decrease in provisions
|
(705 | ) | (500 | ) | ||||||||
Net cash generated by operating activities before income tax paid
|
306,855 | 258,673 |
20.
|
Cash flow information (Continued)
|
September 30,
2014
|
September, 30
2013
|
|||||||
Increase in minimum presumed income tax credit through an increase in trade and other payables
|
- | 7,871 | ||||||
Decrease in borrowings through a decrease in equity investments in subsidiaries, associates and joint ventures
|
4,154 | - | ||||||
Increase in trade and other receivables through a decrease in investments in associates and joint ventures
|
111,181 | - | ||||||
Increase in property, plant and equipment through an increase in borrowings
|
458 | - | ||||||
Increase in restricted assets through assets held for sale
|
8,742 | - | ||||||
Increase in investment properties through a decrease in financial assets
|
48,196 | - |
21.
|
Trade and other payables
|
September 30,
2014
|
June 30,
2014
|
|||||||
Non-current
|
||||||||
Admission rights
|
124,503 | 113,617 | ||||||
Sale and rent payments received in advance
|
54,883 | 51,638 | ||||||
Guarantee deposits
|
6,904 | 6,759 | ||||||
Non-current trade payables
|
186,290 | 172,014 | ||||||
Tax payment facilities plan
|
13,789 | 14,813 | ||||||
Deferred income tax
|
7,790 | 7,914 | ||||||
Others
|
7,695 | 7,716 | ||||||
Non-current other payables
|
29,274 | 30,443 | ||||||
Related parties (Note 34)
|
2,820 | 195 | ||||||
Non-current trade and other payables
|
218,384 | 202,652 | ||||||
Current
|
||||||||
Trade payables
|
91,949 | 64,217 | ||||||
Accrued invoices
|
94,119 | 107,982 | ||||||
Guarantee deposits
|
15,107 | 9,985 | ||||||
Admission rights
|
117,968 | 111,024 | ||||||
Sale and rent payments received in advance
|
166,125 | 180,985 | ||||||
Current trade payables
|
485,268 | 474,193 | ||||||
VAT payables
|
29,858 | 28,509 | ||||||
Deferred revenue
|
495 | 495 | ||||||
Other tax payables
|
40,534 | 27,478 | ||||||
Dividends payable to non-controlling shareholders
|
12,347 | 23,940 | ||||||
Others
|
6,520 | 7,449 | ||||||
Current other payables
|
89,754 | 87,871 | ||||||
Related parties (Note 34)
|
69,695 | 116,661 | ||||||
Current trade and other payables
|
644,717 | 678,725 | ||||||
Total trade and other payables
|
863,101 | 881,377 |
|
22.
|
Salaries and social security liabilities
|
September 30,
2014
|
June 30,
2014
|
|||||||
Non-current
|
||||||||
Social security payable
|
3,330 | 3,749 | ||||||
Total non-current salaries and social security liabilities
|
3,330 | 3,749 |
Current
|
||||||||
Provision for vacation, bonuses and others
|
50,164 | 80,577 | ||||||
Social security payable
|
13,827 | 18,098 | ||||||
Others
|
964 | 601 | ||||||
Total current salaries and social security liabilities
|
64,955 | 99,276 | ||||||
Total salaries and social security liabilities
|
68,285 | 103,025 |
|
23.
|
Provisions
|
Labor,
legal and other claims
|
Tax and social security claims
|
Investments
in associates and joint ventures (*)
|
Total
|
|||||||||||||
At July 1st, 2013
|
31,010 | 1,686 | 39,091 | 71,787 | ||||||||||||
Additions
|
23,641 | 478 | 115,359 | 139,478 | ||||||||||||
Recovery
|
(7,529 | ) | (574 | ) | - | (8,103 | ) | |||||||||
Used during the period
|
(2,034 | ) | - | - | (2,034 | ) | ||||||||||
Contributions
|
- | - | (16,667 | ) | (16,667 | ) | ||||||||||
Foreign exchange gain
|
- | - | 39,199 | 39,199 | ||||||||||||
At June 30, 2014
|
45,088 | 1,590 | 176,982 | 223,660 | ||||||||||||
Additions
|
6,565 | 159 | 34,461 | 41,185 | ||||||||||||
Recovery
|
(5,895 | ) | (173 | ) | - | (6,068 | ) | |||||||||
Used during the period
|
(705 | ) | - | - | (705 | ) | ||||||||||
Contributions
|
- | - | (1,467 | ) | (1,467 | ) | ||||||||||
Foreign exchange gain
|
- | - | 6,987 | 6,987 | ||||||||||||
At September 30, 2014
|
45,053 | 1,576 | 216,963 | 263,592 |
(*)
|
Corresponds to equity interests in affiliates with negative equity, principally New Lipstick LLC.
|
23.
|
Provisions (Continued)
|
September 30,
2014
|
June 30,
2014
|
|||||||
Non-current
|
244,117 | 205,228 | ||||||
Current
|
19,475 | 18,432 | ||||||
263,592 | 223,660 |
|
|
|
24.
|
Borrowings
|
Book value
|
|||||||||||||
Secured / unsecured
|
Currency
|
Rate
|
Effective
interest rate %
|
Nominal Value
of share capital
|
September 30,
2014
|
June 30,
2014
|
|||||||
Non-current
|
|||||||||||||
NCN IRSA due 2015
|
Unsecured
|
Ps.
|
Floating
|
Badlar + 395ps
|
209,297
|
-
|
209,297
|
||||||
NCN IRSA due 2017
|
Unsecured
|
US$
|
Fixed
|
8.5%
|
150,000
|
1,254,831
|
1,210,359
|
||||||
NCN IRSA due 2017
|
Unsecured
|
Ps.
|
Floating
|
Badlar + 450ps
|
10,790
|
10,723
|
10,734
|
||||||
NCN APSA due 2017
|
Unsecured
|
US$
|
Fixed
|
7.875%
|
110,000
|
899,086
|
866,549
|
||||||
NCN IRSA due 2020
|
Unsecured
|
US$
|
Fixed
|
11.5%
|
150,000
|
1,152,765
|
1,111,449
|
||||||
Seller financing of plot of land (v)
|
Secured
|
US$
|
Fixed
|
3.5%
|
2,618
|
19,657
|
19,072
|
||||||
Seller financing of Soleil Factory (i)
|
Secured
|
US$
|
Fixed
|
5%
|
12,610
|
-
|
80,126
|
||||||
Seller financing of Zetol S.A. (ii)
|
Secured
|
US$
|
Fixed
|
3.5%
|
4,500
|
44,925
|
22,058
|
||||||
Bank loans
|
Unsecured
|
Ps.
|
Fixed
|
15.25%
|
8,932
|
5,828
|
6,938
|
||||||
Syndicated loan (iii)
|
Unsecured
|
Ps.
|
Fixed
|
(iv)
|
177,339
|
49,731
|
74,964
|
||||||
Banco Provincia de Buenos Aires loan (iv)
|
Unsecured
|
Ps.
|
Fixed
|
(v)
|
19,333
|
3,215
|
6,421
|
||||||
Related parties (Note 34)
|
Secured
|
Ps.
|
Fixed
|
15.25%
|
5,000
|
3,073
|
3,750
|
||||||
Related parties (Note 34)
|
Unsecured
|
Ps.
|
Floating
|
Badlar
|
109,701
|
143,399
|
133,314
|
||||||
Finance leases obligations
|
Secured
|
US$
|
Fixed
|
7.5%
|
306
|
870
|
972
|
||||||
Total Non-current borrowings
|
3,588,103
|
3,756,003
|
|
24.
|
Borrowings (Continued)
|
Book value
|
|||||||||||||
Secured / unsecured
|
Currency
|
Rate
|
Effective
interest rate %
|
Nominal Value
of share capital
|
September 30,
2014
|
June 30,
2014
|
|||||||
Current
|
|||||||||||||
NCN IRSA due 2015
|
Unsecured
|
Ps.
|
Floating
|
Badlar + 395 ps
|
209,398
|
213,016
|
4,325
|
||||||
NCN IRSA due 2017
|
Unsecured
|
US$
|
Fixed
|
8.5%
|
150,000
|
16,327
|
41,472
|
||||||
NCN IRSA due 2017
|
Unsecured
|
Ps.
|
Floating
|
Badlar + 450 ps
|
10,790
|
234
|
255
|
||||||
NCN APSA due 2017
|
Unsecured
|
US$
|
Fixed
|
7.875%
|
110,000
|
27,283
|
8,968
|
||||||
NCN IRSA due 2020
|
Unsecured
|
US$
|
Fixed
|
11.5%
|
150,000
|
25,590
|
57,281
|
||||||
Short-term loans
|
Unsecured
|
Ps.
|
Fixed
|
28.25%
|
117,432
|
114,625
|
2,873
|
||||||
Bank overdrafts
|
Unsecured
|
Ps.
|
Floating
|
-
|
-
|
576,630
|
401,963
|
||||||
Syndicated loan (iii)
|
Unsecured
|
Ps.
|
Fixed
|
(iv)
|
177,339
|
101,431
|
101,339
|
||||||
Banco Provincia de Buenos Aires loan (iv)
|
Unsecured
|
Ps.
|
Fixed
|
(v)
|
19,333
|
12,894
|
12,886
|
||||||
Seller financing of plot of land (v)
|
Secured
|
US$
|
Fixed
|
3.5%
|
2,618
|
2,407
|
2,335
|
||||||
Seller financing of Soleil Factory (i)
|
Secured
|
US$
|
Fixed
|
5%
|
12,610
|
-
|
5,128
|
||||||
Seller financing of Zetol S.A. (ii)
|
Secured
|
US$
|
Fixed
|
3.5%
|
4,500
|
-
|
21,207
|
||||||
Other borrowings
|
Unsecured
|
-
|
-
|
-
|
-
|
56,834
|
74,344
|
||||||
Related parties (Note 34)
|
Unsecured
|
Ps.
|
Floating
|
Badlar + 300bps
|
4,635
|
4,794
|
71
|
||||||
Related parties (Note 34)
|
Unsecured
|
Ps.
|
Fixed
|
15.25%
|
5,000
|
1,833
|
1,250
|
||||||
Finance leases obligations
|
Secured
|
US$
|
Fixed
|
7.5%
|
325
|
1,830
|
1,780
|
||||||
Total Current borrowings
|
1,155,728
|
737,477
|
|||||||||||
Total borrowings
|
4,743,831
|
4,493,480
|
(i)
|
Seller financing of Soleil Factory (investment properties): Mortgage financing of US$ 20.7 million with a fixed 5% interest rate due in June 2017. As of the date of these financial statements, the mentioned capital is fully canceled.
|
(ii)
|
Seller financing of Zetol S.A. (trading properties): Mortgage financing of US$ 7 million with a fixed 3.5% interest rate. The balance is payable, by choice of the seller, in money or with the delivery of units in buildings to be built representative of 12% of the total marketable square meters built.
|
(iii)
|
On November 16, 2012, the Company subscribed a syndicated loan for Ps. 118,000. Principal will be payable in 9 quarterly consecutive installments and shall accrue interest at rate of 15.01%. On June 12, 2013 the Company subscribes a new syndicated loan for Ps. 111,000. Principal will be payable in 9 quarterly consecutive installments and shall accrue interest at rate of 15.25%. Both loans have been entered into with various banking institutions, one of which is Banco Hipotecario (Note 34).
|
(iv)
|
On December 12, 2012, the Group subscribed a loan with Banco Provincia de Buenos Aires for Ps. 29 million. Principal will be repaid in 9 quarterly consecutive installments beginning in December 2013. Additionally, on February 3, 2014 a new loan has been subscribed for Ps. 20 million. As of the date of these financial statements, the mentioned capital is fully canceled.
|
(v)
|
Seller financing of plot of land - Vista al Muelle S.A. in Canelones, Uruguay (Trading properties).
|
|
|
25.
|
Taxes
|
September 30,
2014
|
September 30,
2013
|
|||||||
Current income tax
|
261,384 | (73,016 | ) | |||||
Minimum Presumed Income tax (MPIT)
|
807 | - | ||||||
Deferred income tax
|
(85,860 | ) | 60,068 | |||||
Income tax
|
176,331 | (12,948 | ) |
September 30,
2014
|
June 30,
2014
|
|||||||
Beginning of the period / year
|
23,034 | (310,700 | ) | |||||
Cumulative translation adjustment
|
(1,233 | ) | (17,948 | ) | ||||
Reclassified to assets held for sale
|
(33,346 | ) | 33,346 | |||||
Income tax expense and deferred income tax
|
85,860 | 318,336 | ||||||
End of period / year
|
74,315 | 23,034 |
September 30,
2014
|
September 30,
2013
|
||
Tax calculated at the tax rates applicable to profits in the respective countries
|
126,052
|
17,735
|
|
Permanent differences:
|
|||
Share of profit of associates and joint ventures
|
56,694
|
(13,647)
|
|
Unrecognized tax losses
|
2,113
|
-
|
|
Non taxable income
|
(1,894)
|
7,291
|
|
Others
|
(7,441)
|
1,569
|
|
Income tax
|
175,524
|
12,948
|
|
Minimum Presumed Income tax (MPIT)
|
807
|
-
|
26.
|
Shareholders’ equity
|
27.
|
Revenues
|
September 30,
2014
|
September 30,
2013
|
|||||||
Base rent
|
304,460 | 239,807 | ||||||
Contingent rent
|
86,610 | 71,744 | ||||||
Admission rights
|
34,600 | 28,508 | ||||||
Averaging scheduled rent escalation
|
9,663 | 7,541 | ||||||
Parking fees
|
24,844 | 19,653 | ||||||
Letting fees
|
14,135 | 8,330 | ||||||
Service charges
|
204,300 | 160,908 | ||||||
Property management fee
|
7,483 | 6,365 | ||||||
Others
|
2,344 | 1,194 | ||||||
Total rental and service income
|
688,439 | 544,050 | ||||||
Sale of trading properties
|
4,748 | 4,286 | ||||||
Revenue from hotel operations
|
96,827 | 72,927 | ||||||
Consumer financing
|
55 | 184 | ||||||
Total other revenue
|
101,630 | 77,397 | ||||||
Total revenues
|
790,069 | 621,447 |
28.
|
Costs
|
September 30,
2014
|
September 30,
2013
|
|||||||
Costs of rental and services costs
|
284,463 | 240,945 | ||||||
Cost of sale and development
|
2,666 | 3,111 | ||||||
Costs from hotel operations
|
66,291 | 49,548 | ||||||
Costs from consumer financing
|
74 | 96 | ||||||
Total costs
|
353,494 | 293,700 |
29.
|
Expenses by nature
|
|
29.
|
Expenses by nature (Continued)
|
Group Costs
|
||||||||||||||||||||||||||||
Cost of sale and development
|
Costs of rental and services
|
Costs from consumer financing
|
Costs from hotel operations
|
General and administrative expenses
|
Selling expenses
|
Total
|
||||||||||||||||||||||
Salaries, social security costs and other personnel expenses
|
165 | 91,333 | - | 37,264 | 24,872 | 6,723 | 160,357 | |||||||||||||||||||||
Maintenance, security, cleaning, repair and others
|
912 | 76,220 | - | 8,306 | 5,138 | 237 | 90,813 | |||||||||||||||||||||
Taxes, rates and contributions
|
684 | 25,638 | - | - | 2,287 | 20,130 | 48,739 | |||||||||||||||||||||
Amortization and Depreciation
|
208 | 38,585 | - | 2,838 | 1,136 | 63 | 42,830 | |||||||||||||||||||||
Advertising and others selling expenses
|
- | 31,889 | - | 1,540 | - | 4,530 | 37,959 | |||||||||||||||||||||
Other expenses
|
12 | 8,408 | 9 | 141 | 5,734 | 238 | 14,542 | |||||||||||||||||||||
Fees and payments for services
|
5 | 7,992 | 65 | 402 | 18,169 | 1,710 | 28,343 | |||||||||||||||||||||
Director´s fees
|
- | - | - | - | 19,377 | - | 19,377 | |||||||||||||||||||||
Food, beverage and other lodging expenses
|
- | - | - | 15,550 | 1,887 | 1,297 | 18,734 | |||||||||||||||||||||
Leases and service charges
|
93 | 4,398 | - | 250 | 789 | 300 | 5,830 | |||||||||||||||||||||
Allowance for trade and other receivables, net
|
- | - | - | - | - | 2,194 | 2,194 | |||||||||||||||||||||
Cost of sales of properties
|
587 | - | - | - | - | - | 587 | |||||||||||||||||||||
Total expenses by nature
|
2,666 | 284,463 | 74 | 66,291 | 79,389 | 37,422 | 470,305 |
29.
|
Expenses by nature (Continued)
|
Group Costs
|
||||||||||||||||||||||||||||
Cost of sale and development
|
Costs of rental and services
|
Costs from consumer financing
|
Costs from hotel operations
|
General and administrative expenses
|
Selling expenses
|
Total
|
||||||||||||||||||||||
Salaries, social security costs and other personnel expenses
|
38 | 71,686 | - | 28,168 | 23,353 | 5,517 | 128,762 | |||||||||||||||||||||
Maintenance, security, cleaning, repair and others
|
847 | 58,212 | - | 6,221 | 3,377 | 134 | 68,791 | |||||||||||||||||||||
Taxes, rates and contributions
|
805 | 18,520 | - | 106 | 1,692 | 15,601 | 36,724 | |||||||||||||||||||||
Amortization and Depreciation
|
143 | 50,978 | - | 2,729 | 1,220 | 54 | 55,124 | |||||||||||||||||||||
Advertising and others selling expenses
|
1 | 26,152 | - | 925 | 320 | 3,654 | 31,052 | |||||||||||||||||||||
Other expenses
|
5 | 4,549 | 3 | 95 | 2,685 | 124 | 7,461 | |||||||||||||||||||||
Fees and payments for services
|
13 | 7,059 | 93 | 209 | 7,585 | 1,212 | 16,171 | |||||||||||||||||||||
Directors fees
|
- | - | - | - | 15,138 | - | 15,138 | |||||||||||||||||||||
Food, beverage and other lodging expenses
|
- | - | - | 10,889 | 1,422 | 772 | 13,083 | |||||||||||||||||||||
Leases and service charges
|
363 | 3,789 | - | 206 | 1,657 | 221 | 6,236 | |||||||||||||||||||||
Allowance for trade and other receivables, net
|
- | - | - | - | 29 | 3,397 | 3,426 | |||||||||||||||||||||
Cost of sales of properties
|
896 | - | - | - | - | - | 896 | |||||||||||||||||||||
Total expenses by nature
|
3,111 | 240,945 | 96 | 49,548 | 58,478 | 30,686 | 382,864 |
30.
|
Employee costs
|
September 30, 2014
|
September 30, 2013
|
|||||||
Salaries, bonuses and social security expenses
|
137,404 | 110,120 | ||||||
Costs of equity incentive plan and defined contribution plan
|
12,503 | 6,862 | ||||||
Other employee costs and benefits
|
10,450 | 11,780 | ||||||
Total employee costs
|
160,357 | 128,762 |
31.
|
Other operating results, net
|
September 30, 2014
|
September 30, 2013
|
|||||||
Gain (Loss) from disposal of equity interest in associate
|
8,758 | - | ||||||
Tax on shareholders’ personal assets
|
(508 | ) | (1,634 | ) | ||||
Donations
|
(3,731 | ) | (2,758 | ) | ||||
Judgments and other contingencies (1)
|
(759 | ) | (3,367 | ) | ||||
Others
|
(942 | ) | (1,773 | ) | ||||
Total other operating results, net
|
2,818 | (9,532 | ) |
(1)
|
Includes legal expenses.
|
32.
|
Financial results, net
|
September 30,
2014
|
September 30, 2013
|
|||||||
Finance income:
|
||||||||
- Interest income
|
9,503 | 12,767 | ||||||
- Foreign exchange
|
10,127 | 30,706 | ||||||
- Dividends income
|
4,195 | 3,061 | ||||||
Total finance income
|
23,825 | 46,534 | ||||||
Finance costs:
|
||||||||
- Interest expense
|
(178,430 | ) | (101,263 | ) | ||||
- Foreign exchange
|
(129,140 | ) | (186,593 | ) | ||||
- Other finance costs
|
(21,590 | ) | (12,464 | ) | ||||
Subtotal finance costs
|
(329,160 | ) | (300,320 | ) | ||||
Less: Capitalized finance costs
|
2,034 | 6,390 | ||||||
Total finance costs
|
(327,126 | ) | (293,930 | ) | ||||
Other financial results:
|
||||||||
- Fair value gain of financial assets at fair value through profit or loss, net
|
119,120 | 47,067 | ||||||
- Loss on derivative financial instruments, net
|
(32,107 | ) | (5,226 | ) | ||||
- Loss on repurchase of Non-Convertible Notes
|
- | (14,271 | ) | |||||
Total other financial results
|
87,013 | 27,570 | ||||||
Total financial results, net
|
(216,288 | ) | (219,826 | ) |
33.
|
Share-based payments
|
34.
|
Related party transactions
|
|
-
|
An entity, individual or close relative of such individual or legal entity 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 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
|
|||||||||||||||||||||
Parent Company
|
|||||||||||||||||||||||||||||
Cresud S.A.C.I.F. y A.
|
Reimbursement of expenses
|
- | - | 604 | - | (1,259 | ) | - | - | ||||||||||||||||||||
Corporate services
|
- | - | - | - | (18,265 | ) | - | - | |||||||||||||||||||||
Sale of good and/or services
|
- | - | 216 | - | - | - | - | ||||||||||||||||||||||
Transfer of VAT
|
- | - | - | - | (63 | ) | - | - | |||||||||||||||||||||
Leases and/or rights of use
|
- | - | 106 | - | - | - | - | ||||||||||||||||||||||
Non-Convertible Notes
|
14,078 | - | - | - | - | (59,052 | ) | (1,504 | ) | ||||||||||||||||||||
Long-term incentive plan
|
- | - | - | - | (14,124 | ) | - | - | |||||||||||||||||||||
Share-based payments
|
- | - | - | - | (4,214 | ) | - | - | |||||||||||||||||||||
Total Parent Company
|
14,078 | - | 926 | - | (37,925 | ) | (59,052 | ) | (1,504 | ) | |||||||||||||||||||
Associates
|
|||||||||||||||||||||||||||||
Banco Hipotecario S.A.
|
Reimbursement of expenses
|
- | - | 139 | - | (406 | ) | - | - | ||||||||||||||||||||
Borrowings
|
- | - | - | - | - | (10,559 | ) | (20,208 | ) | ||||||||||||||||||||
Leases and/or rights of use
|
- | - | 114 | - | - | - | - | ||||||||||||||||||||||
Commissions per stands
|
- | - | 59 | - | - | - | - | ||||||||||||||||||||||
Lipstick Management LLC
|
Reimbursement of expenses
|
- | - | 793 | - | - | - | - | |||||||||||||||||||||
Manibil S.A.
|
Contributions to be paid in
|
7,350 | |||||||||||||||||||||||||||
New Lipstick LLC
|
Reimbursement of expenses
|
- | - | 2,382 | - | - | - | - | |||||||||||||||||||||
Banco de crédito y securitización
|
Leases and/or rights of use
|
- | - | 47 | - | - | - | - | |||||||||||||||||||||
Tarshop S.A.
|
Leases and/or rights of use
|
- | - | - | (62 | ) | (654 | ) | - | - | |||||||||||||||||||
Reimbursement of expenses
|
- | - | 698 | - | (642 | ) | - | - | |||||||||||||||||||||
Total Associates
|
- | - | 11,582 | (62 | ) | (1,702 | ) | (10,559 | ) | (20,208 | ) |
34.
|
Related party transactions (Continued)
|
Related party
|
Description
of
transaction
|
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
|
|||||||||||||||||||||
Joint ventures
|
|||||||||||||||||||||||||||||
Baicom Networks S.A.
|
Contributions to be paid in
|
- | - | 10 | - | - | - | - | |||||||||||||||||||||
Management fees
|
- | - | 5 | - | - | - | - | ||||||||||||||||||||||
Borrowings
|
- | 1,187 | - | - | - | - | - | ||||||||||||||||||||||
Reimbursement of expenses
|
- | - | 350 | - | - | - | - | ||||||||||||||||||||||
Entertainment Holding S.A.
|
Reimbursement of expenses
|
- | - | 201 | - | - | - | - | |||||||||||||||||||||
Borrowings
|
- | - | 63 | - | - | - | - | ||||||||||||||||||||||
Entretenimiento Universal S.A.
|
Reimbursement of expenses
|
- | - | 123 | - | - | - | - | |||||||||||||||||||||
Borrowings
|
- | - | 71 | - | - | - | - | ||||||||||||||||||||||
Boulevard Norte S.A.
|
Reimbursement of expenses
|
- | - | 894 | - | - | - | - | |||||||||||||||||||||
Borrowings
|
- | - | 4 | - | - | - | - | ||||||||||||||||||||||
Cyrsa S.A.
|
Borrowings
|
- | - | - | - | - | (143,399 | ) | - | ||||||||||||||||||||
Proceeds from leasing
|
- | - | 302 | - | - | - | - | ||||||||||||||||||||||
Other receivables
|
- | - | 110,860 | - | - | - | - | ||||||||||||||||||||||
Reimbursement of expenses
|
- | - | 6 | - | (13 | ) | - | - | |||||||||||||||||||||
Nuevo Puerto Santa Fe S.A.
|
Reimbursement of expenses
|
- | - | 191 | - | - | - | - | |||||||||||||||||||||
Proceeds from leasing
|
- | - | 86 | - | (4 | ) | - | - | |||||||||||||||||||||
Leases and/or rights of use
|
- | - | - | - | (848 | ) | - | - | |||||||||||||||||||||
Management fees
|
- | - | 1,581 | - | - | - | - | ||||||||||||||||||||||
Share-based payments
|
- | - | 366 | - | - | - | - | ||||||||||||||||||||||
Borrowings
|
- | - | - | - | - | - | (4,794 | ) | |||||||||||||||||||||
Puerto Retiro S.A.
|
Borrowings
|
- | - | 1,862 | - | - | - | - | |||||||||||||||||||||
Reimbursement of expenses
|
- | - | 216 | - | - | - | - | ||||||||||||||||||||||
Quality Invest S.A.
|
Management fees
|
- | - | 22 | - | (45 | ) | - | - | ||||||||||||||||||||
Reimbursement of expenses
|
- | - | 95 | - | - | - | - | ||||||||||||||||||||||
Total Joint Ventures
|
- | 1,187 | 117,308 | - | (910 | ) | (143,399 | ) | (4,794 | ) |
34.
|
Related party transactions (Continued)
|
Related party
|
Description
of
transaction
|
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
|
|||||||||||||||||||||
Subsidiaries of the parent company
|
|||||||||||||||||||||||||||||
Exportaciones Agroindustriales
|
Borrowings
|
- | - | 1,884 | - | - | - | - | |||||||||||||||||||||
Other liabilities
|
- | - | - | - | (2,334 | ) | - | - | |||||||||||||||||||||
Futuros y Opciones.com S.A.
|
Reimbursement of expenses
|
- | - | 164 | - | (29 | ) | - | - | ||||||||||||||||||||
FyO Trading S.A.
|
Reimbursement of expenses
|
- | - | 1 | - | - | - | - | |||||||||||||||||||||
Total Subsidiaries of the parent company
|
- | - | 2,049 | - | (2,363 | ) | - | - | |||||||||||||||||||||
Other related parties
|
|||||||||||||||||||||||||||||
Consultores Asset Management S.A.
|
Reimbursement of expenses
|
- | - | 3,048 | - | (145 | ) | - | - | ||||||||||||||||||||
Estudio Zang, Bergel y Viñes
|
Advances
|
- | - | 4 | - | - | - | - | |||||||||||||||||||||
Legal services
|
- | - | 25 | - | (65 | ) | - | - | |||||||||||||||||||||
Austral Gold
|
Reimbursement of expenses
|
- | - | 3 | - | (1 | ) | - | - | ||||||||||||||||||||
Ogden Argentina S.A.
|
Reimbursement of expenses
|
- | - | 278 | - | - | - | - | |||||||||||||||||||||
Borrowings
|
- | - | 4 | - | - | - | - | ||||||||||||||||||||||
EMP
|
Management fees
|
- | - | - | (32 | ) | - | - | |||||||||||||||||||||
Fundación IRSA
|
Reimbursement of expenses
|
- | - | 79 | - | - | - | - | |||||||||||||||||||||
IRSA Real Estate Strategies LP
|
Capital contribution
|
- | - | - | (8 | ) | - | - | |||||||||||||||||||||
Inversiones Financieras del Sur S.A.
|
Borrowings
|
- | - | - | - | (5 | ) | - | - | ||||||||||||||||||||
IRSA Developments LP
|
Capital contributions
|
- | - | - | - | (13 | ) | - | - | ||||||||||||||||||||
Museo de los niños
|
Reimbursement of expenses
|
- | - | - | - | (178 | ) | - | - | ||||||||||||||||||||
Leases and/or rights of use
|
- | - | 795 | - | - | - | - | ||||||||||||||||||||||
Total other related parties
|
- | - | 4,236 | - | (447 | ) | - | - |
|
34.
|
Related party transactions (Continued)
|
Related party
|
Description
of
transaction
|
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
|
|||||||||||||||||||||
Directors and Senior Management
|
|||||||||||||||||||||||||||||
Directors
|
Fees
|
- | - | - | (2,750 | ) | (26,338 | ) | - | - | |||||||||||||||||||
Reimbursement of expenses
|
- | - | 301 | - | (10 | ) | - | - | |||||||||||||||||||||
Guarantee deposits
|
- | - | - | (8 | ) | - | - | - | |||||||||||||||||||||
Total Directors and Senior Management
|
- | - | 301 | (2,758 | ) | (26,348 | ) | - | - | ||||||||||||||||||||
Total
|
14,078 | 1,187 | 136,402 | (2,820 | ) | (69,695 | ) | (213,010 | ) | (26,506 | ) |
34.
|
Related party transactions (Continued)
|
Related party
|
Description
of
transaction
|
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
|
||||||||||||||||||||||||
Parent Company
|
|||||||||||||||||||||||||||||||||
Cresud S.A.C.I.F. y A.
|
Reimbursement of expenses
|
- | - | 16 | - | (3,723 | ) | - | - | - | |||||||||||||||||||||||
Corporate services
|
- | - | - | - | (33,710 | ) | - | - | - | ||||||||||||||||||||||||
Sale of good and/or services
|
- | - | 701 | - | - | - | - | - | |||||||||||||||||||||||||
Dividends payable
|
- | - | - | - | (36,462 | ) | - | - | - | ||||||||||||||||||||||||
Leases and/or rights of use
|
- | - | 1,598 | - | - | - | - | - | |||||||||||||||||||||||||
Non-Convertible Notes
|
14,079 | - | - | - | - | (56,972 | ) | (2,023 | ) | - | |||||||||||||||||||||||
Long-term incentive plan
|
- | - | - | - | (10,557 | ) | - | - | - | ||||||||||||||||||||||||
Share-based payments
|
- | - | - | - | (3,673 | ) | - | - | - | ||||||||||||||||||||||||
Total Parent Company
|
14,079 | - | 2,315 | - | (88,125 | ) | (56,972 | ) | (2,023 | ) | - | ||||||||||||||||||||||
Associates
|
|||||||||||||||||||||||||||||||||
Banco Hipotecario S.A.
|
Reimbursement of expenses
|
- | - | - | - | (1,547 | ) | - | - | ||||||||||||||||||||||||
Borrowings
|
- | - | - | - | - | (17,781 | ) | (23,285 | ) | ||||||||||||||||||||||||
Derivatives
|
- | - | - | - | - | - | - | (5,225 | ) | ||||||||||||||||||||||||
Leases and/or rights of use
|
- | - | 200 | - | - | - | - | - | |||||||||||||||||||||||||
Commissions per stands
|
- | - | 59 | - | - | - | - | - | |||||||||||||||||||||||||
Lipstick Management LLC
|
Reimbursement of expenses
|
- | - | 765 | - | - | - | - | - | ||||||||||||||||||||||||
New Lipstick LLC
|
Reimbursement of expenses
|
- | - | 2,297 | - | - | - | - | - | ||||||||||||||||||||||||
Banco de crédito y securitización
|
Leases and/or rights of use
|
- | - | 19 | - | (80 | ) | - | - | - | |||||||||||||||||||||||
Tarshop S.A.
|
Leases and/or rights of use
|
- | - | - | (175 | ) | (677 | ) | - | - | - | ||||||||||||||||||||||
Reimbursement of expenses
|
- | - | 687 | - | - | - | - | - | |||||||||||||||||||||||||
Commissions per stands
|
- | - | 19 | - | - | - | - | - | |||||||||||||||||||||||||
Total Associates
|
- | - | 4,046 | (175 | ) | (2,304 | ) | (17,781 | ) | (23,285 | ) | (5,225 | ) |
34.
|
Related party transactions (Continued)
|
Related party
|
Description
of
transaction
|
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
|
||||||||||||||||||||||||
Joint Ventures
|
|||||||||||||||||||||||||||||||||
Contributions to be paid in
|
- | - | 10 | - | - | - | - | - | |||||||||||||||||||||||||
Baicom Networks S.A.
|
Management fees
|
- | - | 2 | - | - | - | - | - | ||||||||||||||||||||||||
Borrowings
|
- | 1,143 | - | - | - | - | - | - | |||||||||||||||||||||||||
Reimbursement of expenses
|
- | - | 193 | - | - | - | - | - | |||||||||||||||||||||||||
Entertainment Holding S.A.
|
Reimbursement of expenses
|
- | - | 165 | - | - | - | - | - | ||||||||||||||||||||||||
Borrowings
|
- | - | 20 | - | - | - | - | - | |||||||||||||||||||||||||
Entertainment Universal S.A.
|
Reimbursement of expenses
|
- | - | 103 | - | - | - | - | - | ||||||||||||||||||||||||
Borrowings
|
- | - | 68 | - | - | - | - | - | |||||||||||||||||||||||||
Boulevard Norte S.A.
|
Reimbursement of expenses
|
- | - | 864 | - | - | - | - | - | ||||||||||||||||||||||||
Borrowings
|
- | - | 4 | - | - | - | - | - | |||||||||||||||||||||||||
Cyrsa S.A.
|
Borrowings
|
- | - | - | - | - | (133,314 | ) | - | - | |||||||||||||||||||||||
Reimbursement of expenses
|
- | - | 66 | - | (9 | ) | - | - | - | ||||||||||||||||||||||||
Nuevo Puerto Santa Fe S.A.
|
Reimbursement of expenses
|
- | - | 223 | - | (72 | ) | - | - | - | |||||||||||||||||||||||
Proceeds from leasing
|
- | - | - | - | (18 | ) | - | - | - | ||||||||||||||||||||||||
Leases and/or rights of use
|
- | - | - | - | (630 | ) | - | - | - | ||||||||||||||||||||||||
Management fees
|
- | - | 1,338 | - | - | - | - | - | |||||||||||||||||||||||||
Share-based payments
|
- | - | 304 | - | - | - | - | - | |||||||||||||||||||||||||
Borrowings
|
- | - | - | - | - | - | (71 | ) | - | ||||||||||||||||||||||||
Puerto Retiro S.A.
|
Contributions to be paid in
|
- | - | 160 | - | - | - | - | - | ||||||||||||||||||||||||
Borrowings
|
- | - | 3,230 | - | - | - | - | - | |||||||||||||||||||||||||
Reimbursement of expenses
|
- | - | 213 | - | - | - | - | - | |||||||||||||||||||||||||
Quality Invest S.A.
|
Management fees
|
- | - | 22 | - | (45 | ) | - | - | - | |||||||||||||||||||||||
Reimbursement of expenses
|
- | - | 64 | - | - | - | - | - | |||||||||||||||||||||||||
Total Joint Ventures
|
- | 1,143 | 7,049 | - | (774 | ) | (133,314 | ) | (71 | ) | - |
34.
|
Related party transactions (Continued)
|
Related party
|
Description
of
transaction
|
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 | - | (515 | ) | - | - | - | |||||||||||||||||||||||
Exportaciones Agroindustriales
|
Borrowings
|
- | - | 2,134 | - | - | - | - | - | ||||||||||||||||||||||||
Futuros y Opciones.com S.A.
|
Reimbursement of expenses
|
- | - | 138 | - | (29 | ) | - | - | - | |||||||||||||||||||||||
FyO Trading S.A.
|
Reimbursement of expenses
|
- | - | 1 | - | - | - | - | - | ||||||||||||||||||||||||
Total Subsidiaries of the parent company
|
- | - | 2,275 | - | (544 | ) | - | - | - | ||||||||||||||||||||||||
Other related parties
|
|||||||||||||||||||||||||||||||||
Consultores Asset Management S.A.
|
Reimbursement of expenses
|
- | - | 14,378 | - | (11,099 | ) | - | - | - | |||||||||||||||||||||||
Estudio Zang, Bergel y Viñes
|
Advances
|
- | - | 4 | - | - | - | - | - | ||||||||||||||||||||||||
Legal services
|
- | - | - | - | (513 | ) | - | - | - | ||||||||||||||||||||||||
Austral Gold
|
Reimbursement of expenses
|
- | - | 8 | - | (1 | ) | - | - | - | |||||||||||||||||||||||
Ogden Argentina S.A.
|
Reimbursement of expenses
|
- | - | 228 | - | - | - | - | - | ||||||||||||||||||||||||
Borrowings
|
- | - | 4 | - | - | - | - | - | |||||||||||||||||||||||||
EMP
|
Management fees
|
- | - | - | - | (31 | ) | - | - | - | |||||||||||||||||||||||
Fundación IRSA
|
Reimbursement of expenses
|
- | - | 72 | - | - | - | - | - | ||||||||||||||||||||||||
IRSA Real Estate Strategies LP
|
Capital contribution
|
- | - | - | - | (8 | ) | - | - | - | |||||||||||||||||||||||
Inversiones Financieras del Sur S.A.
|
Borrowings
|
- | - | 378 | - | (5 | ) | - | - | - | |||||||||||||||||||||||
IRSA Developments LP
|
Capital contribution
|
- | - | - | - | (13 | ) | - | - | - | |||||||||||||||||||||||
Museo de los niños
|
Reimbursement of expenses
|
- | - | 767 | - | (9 | ) | - | - | - | |||||||||||||||||||||||
Total other related parties
|
- | - | 15,839 | - | (11,679 | ) | - | - | - |
34.
|
Related party transactions (Continued)
|
Related party
|
Description
of
transaction
|
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
|
||||||||||||||||||||||||
Directors and Senior Management
|
|||||||||||||||||||||||||||||||||
Directors
|
Fees
|
- | - | 301 | - | (13,225 | ) | - | - | - | |||||||||||||||||||||||
Reimbursement of expenses
|
- | - | - | - | (10 | ) | - | - | - | ||||||||||||||||||||||||
Tenant deposits
|
- | - | - | (20 | ) | - | - | - | - | ||||||||||||||||||||||||
Total Directors and Senior Management
|
- | - | 301 | (20 | ) | (13,235 | ) | - | - | - | |||||||||||||||||||||||
Total
|
14,079 | 1,143 | 31,825 | (195 | ) | (116,661 | ) | (208,067 | ) | (25,379 | ) | (5,225 | ) |
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.
|
616 | - | (21,451 | ) | - | (2,678 | ) | - | - | |||||||||||||||||||
Total Parent Company
|
616 | - | (21,451 | ) | - | (2,678 | ) | - | - | |||||||||||||||||||
Associates
|
||||||||||||||||||||||||||||
Banco Hipotecario S.A.
|
148 | - | - | - | (549 | ) | - | - | ||||||||||||||||||||
Banco de crédito y securitización
|
915 | - | - | - | - | - | - | |||||||||||||||||||||
Tarshop S.A.
|
2,219 | - | - | - | - | - | - | |||||||||||||||||||||
Total Associates
|
3,282 | - | - | - | (549 | ) | - | - | ||||||||||||||||||||
Joint Ventures
|
||||||||||||||||||||||||||||
Baicom Networks S.A.
|
- | 3 | - | - | 34 | - | - | |||||||||||||||||||||
Cyrsa S.A.
|
- | - | - | - | (5,606 | ) | - | - | ||||||||||||||||||||
Nuevo Puerto Santa Fe S.A.
|
(239 | ) | 310 | - | - | (300 | ) | - | - | |||||||||||||||||||
Puerto Retiro S.A.
|
- | - | - | - | 277 | - | - | |||||||||||||||||||||
Quality Invest S.A.
|
- | 54 | - | - | - | - | - | |||||||||||||||||||||
Total Joint Ventures
|
(239 | ) | 367 | - | - | (5,595 | ) | - | - | |||||||||||||||||||
Other related parties
|
||||||||||||||||||||||||||||
Estudio Zang, Bergel & Viñes
|
- | - | - | (808 | ) | - | - | - | ||||||||||||||||||||
Fundación IRSA
|
- | - | - | - | - | (1,159 | ) | - | ||||||||||||||||||||
Isaac Elsztain e Hijos S.C.A.
|
(158 | ) | - | - | - | - | - | - | ||||||||||||||||||||
Consultores Asset Management S.A.
|
- | 79 | - | - | - | - | - | |||||||||||||||||||||
Hamonet S.A.
|
(82 | ) | - | - | - | - | - | - | ||||||||||||||||||||
Inversiones Financieras del Sur S.A.
|
- | - | - | - | 52 | - | - | |||||||||||||||||||||
Total Other related parties
|
(240 | ) | 79 | - | (808 | ) | 52 | (1,159 | ) | - | ||||||||||||||||||
Directors and Senior Management
|
||||||||||||||||||||||||||||
Senior Management
|
- | - | - | - | - | - | (2,333 | ) | ||||||||||||||||||||
Directors
|
- | - | - | - | - | - | (16,731 | ) | ||||||||||||||||||||
Total Directors and Senior Management
|
- | - | - | - | - | - | (19,064 | ) | ||||||||||||||||||||
Total
|
3,419 | 446 | (21,451 | ) | (808 | ) | (8,770 | ) | (1,159 | ) | (19,064 | ) |
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.
|
316 | - | (27,851 | ) | - | 1,768 | - | - | ||||||||||||||||||||
Total Parent Company
|
316 | - | (27,851 | ) | - | 1,768 | - | - | ||||||||||||||||||||
Associates
|
||||||||||||||||||||||||||||
Banco Hipotecario S.A.
|
120 | - | - | - | (676 | ) | - | - | ||||||||||||||||||||
Tarshop S.A.
|
1,597 | - | - | - | - | - | - | |||||||||||||||||||||
Total Associates
|
1,717 | - | - | - | (676 | ) | - | - | ||||||||||||||||||||
Joint Ventures
|
||||||||||||||||||||||||||||
Baicom Networks S.A.
|
- | 3 | - | - | 28 | - | - | |||||||||||||||||||||
Cyrsa S.A.
|
- | - | - | - | (4,027 | ) | - | - | ||||||||||||||||||||
Nuevo Puerto Santa Fe S.A.
|
(126 | ) | 117 | - | - | - | - | - | ||||||||||||||||||||
Puerto Retiro S.A.
|
- | - | - | - | 231 | - | - | |||||||||||||||||||||
Quality Invest S.A.
|
- | 54 | - | - | - | - | - | |||||||||||||||||||||
Total Joint Ventures
|
(126 | ) | 174 | - | - | (3,768 | ) | - | - | |||||||||||||||||||
Other related parties
|
||||||||||||||||||||||||||||
Estudio Zang, Bergel & Viñes
|
- | - | - | (700 | ) | - | - | - | ||||||||||||||||||||
Fundación IRSA
|
- | - | - | - | - | (550 | ) | - | ||||||||||||||||||||
Isaac Elsztain e Hijos S.C.A.
|
(105 | ) | - | - | - | - | - | - | ||||||||||||||||||||
Hamonet S.A.
|
(55 | ) | - | - | - | - | - | - | ||||||||||||||||||||
Inversiones Financieras del Sur S.A.
|
- | - | - | - | 61 | - | - | |||||||||||||||||||||
Total Other related parties
|
(160 | ) | - | - | (700 | ) | 61 | (550 | ) | - | ||||||||||||||||||
Directors and Senior Management
|
||||||||||||||||||||||||||||
Senior Management
|
- | - | - | - | - | - | (1,514 | ) | ||||||||||||||||||||
Directors
|
- | - | - | - | - | - | (13,624 | ) | ||||||||||||||||||||
Total Directors and Senior Management
|
- | - | - | - | - | - | (15,138 | ) | ||||||||||||||||||||
Total
|
1,747 | 174 | (27,851 | ) | (700 | ) | (2,615 | ) | (550 | ) | (15,138 | ) |
35.
|
CNV General Ruling N° 629/14 – Storage of documentation
|
Storage of documentation
|
Location
|
|
Iron Mountain Argentina S.A.
|
Av. Amancio Alcorta 2482, C.A.B.A.
|
|
Iron Mountain Argentina S.A.
|
Pedro de Mendoza 2143, C.A.B.A.
|
|
Iron Mountain Argentina S.A.
|
Saraza 6135, C.A.B.A.
|
|
Iron Mountain Argentina S.A.
|
Azara 1245, C.A.B.A. (i)
|
|
Iron Mountain Argentina S.A.
|
Polígono Industrial Spegazzini, Au. Ezeiza-Cañuelas KM 45
|
|
Iron Mountain Argentina S.A.
|
Cañada de Gomez 3825 – C.A.B.A.
|
36.
|
CNV General Resolution N°. 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 12 Trading properties
|
Exhibit G - Foreign currency assets and liabilities
|
Note 38 Foreign currency assets and liabilities
|
37.
|
Equity investments
|
Issuer and type of securities
|
Class / Items
|
Amount
|
Value recorded as of 09.30.14
|
Value recorded as of 06.30.14
|
Market value as of 09.30.14
|
Issuer's information
|
Interest in common stock
|
|||||
Main activity
|
Registered office
|
Last financial statements issued
|
||||||||||
Date
|
Common stock (nominal value)
|
Profit (loss) for the period
|
Shareholders' Equity
|
|||||||||
Joint Ventures
|
||||||||||||
Baicom Networks S.A.
|
Common shares 1 vote
|
4,701,455
|
3,122
|
2,950
|
Not publicly traded
|
Real estate
|
Argentina
|
09.30.14
|
9,403
|
(334)
|
6,245
|
50.00%
|
Irrevocable contributions
|
-
|
340
|
||||||||||
Higher value
|
276
|
276
|
||||||||||
Cyrsa S.A.
|
Common shares 1 vote
|
8,748,269
|
43,436
|
152,229
|
Not publicly traded
|
Real estate
|
Argentina
|
09.30.14
|
17,497
|
7,833
|
86,871
|
50.00%
|
Entertainment Holdings S.A.
|
Common shares 1 vote
|
22,395,574
|
24,414
|
19,092
|
Not publicly traded
|
Investment
|
Argentina
|
09.30.14
|
44,791
|
10,802
|
48,904
|
50.00%
|
Irrevocable contributions
|
40
|
721
|
||||||||||
Lower / Higher value
|
(23,192)
|
(23,192)
|
||||||||||
Goodwill
|
26,647
|
26,647
|
||||||||||
Entretenimiento Universal S.A.
|
Common shares 1 vote
|
300
|
(41)
|
(59)
|
Not publicly traded
|
Event organization and others
|
Argentina
|
09.30.14
|
(1) 12
|
679
|
(1,548)
|
50.00%
|
Nuevo Puerto Santa Fe S.A.
|
Common shares 1 vote
|
138,750
|
20,179
|
21,566
|
Not publicly traded
|
Commercial real estate
|
Argentina
|
09.30.14
|
27,750
|
2,476
|
40,359
|
50.00%
|
Higher value
|
3,936
|
3,980
|
||||||||||
Goodwill
|
1,323
|
1,323
|
37.
|
Equity investments (Continued)
|
Issuer and type of securities
|
Class / Items
|
Amount
|
Value recorded as of 09.30.14
|
Value recorded as of 06.30.14
|
Market value as of 09.30.14
|
Issuer's information
|
Interest in common stock
|
|||||
Main activity
|
Registered office
|
Last financial statements issued
|
||||||||||
Date
|
Common stock (nominal value)
|
Profit (loss) for the period
|
Shareholders' Equity
|
|||||||||
Puerto Retiro S.A.
|
Common shares 1 vote
|
23,067,250
|
15,192
|
13,868
|
Not publicly traded
|
Real estate
|
Argentina
|
09.30.14
|
46,135
|
(906)
|
33,930
|
50.00%
|
Irrevocable contributions
|
1,773
|
1,781
|
||||||||||
Higher value
|
29,209
|
29,209
|
||||||||||
Quality Invest S.A.
|
Common shares 1 vote
|
70,314,342
|
66,471
|
64,402
|
Not publicly traded
|
Real estate
|
Argentina
|
09.30.14
|
140,629
|
3,138
|
132,941
|
50.00%
|
Irrevocable contributions
|
-
|
500
|
||||||||||
Goodwill
|
3,911
|
3,911
|
||||||||||
Higher value
|
(2,887)
|
(2,886)
|
||||||||||
Total Joint Ventures
|
213,809
|
316,658
|
||||||||||
Associates
|
||||||||||||
Avenida Inc
|
Common shares 1 vote
|
4,742,836
|
24,520
|
2,023
|
Not publicly traded
|
Investment
|
United States
|
09.30.14
|
151,384
|
(4,841)
|
138,705
|
17.68%
|
Goodwill
|
5,570
|
9,073
|
||||||||||
Banco de Crédito & Securitización S.A.
|
Common shares 1 vote
|
3,984,375
|
13,780
|
13,610
|
Not publicly traded
|
Financial
|
Argentina
|
09.30.14
|
62,500
|
(1) (2) 50,782
|
235,212
|
6.38%
|
Banco Hipotecario S.A.
|
Common shares 1 vote
|
446,515,208
|
1,256,100
|
1,212,781
|
4.25
|
Financial
|
Argentina
|
09.30.14
|
1,500,000
|
(1) (2) 503,677
|
4,350,612
|
29.77%
|
Higher value
|
(963)
|
(1,156)
|
||||||||||
Bitania 26 S.A.
|
Common shares 1 vote
|
4,724,203
|
12,765
|
12,308
|
Not publicly traded
|
Real estate
|
Argentina
|
09.30.14
|
20,000
|
933
|
26,051
|
49.00%
|
Goodwill
|
1,736
|
1,736
|
||||||||||
Higher value
|
7,973
|
8,085
|
||||||||||
37.
|
Equity investments (Continued)
|
Issuer and type of securities
|
Class / Items
|
Amount
|
Value recorded as of 09.30.14
|
Value recorded as of 06.30.14
|
Market value as of 09.30.14
|
Issuer's information
|
Interest in common stock
|
|||||
Main activity
|
Registered office
|
Last financial statements issued
|
||||||||||
Date
|
Common stock (nominal value)
|
Profit (loss) for the period
|
Shareholders' Equity
|
|||||||||
IDB Development Corporation Ltd
|
Common shares 1 vote
|
76,620,163
|
756,395
|
595,342
|
(3) 4.313
|
Investment
|
Israel
|
09.30.14
|
-
|
-
|
-
|
49.00%
|
Lipstick Management LLC
|
Common shares 1 vote
|
N/A
|
2,031
|
1,689
|
Not publicly traded
|
Management company
|
United States
|
09.30.14
|
-
|
(2) 47
|
(2) 489
|
49.00%
|
Irrevocable contributions
|
50
|
|||||||||||
Manibil S.A.
|
Common shares 1 vote
|
30,397,880
|
39,575
|
38,279
|
Not publicly traded
|
Real estate
|
Argentina
|
09.30.14
|
62,037
|
2,645
|
80,766
|
49.00%
|
Goodwill
|
10
|
10
|
||||||||||
New Lipstick LLC
|
Common shares 1 vote
|
N/A
|
(218,389)
|
(193,590)
|
Not publicly traded
|
Real State
|
United States
|
09.30.14
|
-
|
(2) (8,317)
|
(2) (80,774)
|
49.87%
|
Irrevocable contributions
|
1,467
|
16,667
|
||||||||||
Supertel
|
Common shares 1 vote
|
1,261,723
|
5,017
|
31,577
|
2.23
|
Hotel
|
United States
|
09.30.14
|
(2) 8
|
(2) 959
|
(2) (7,672)
|
49.00%
|
Tarshop S.A.
|
Common shares 1 vote
|
26,759,288
|
19,911
|
23,530
|
Not publicly traded
|
Consumer financing
|
Argentina
|
09.30.14
|
133,796
|
(18,098)
|
98,550
|
20.00%
|
Higher value
|
(4,601)
|
(4,849)
|
||||||||||
Total Associates
|
1,922,897
|
1,767,165
|
||||||||||
Total investments in associates and joint ventures
|
2,136,706
|
2,083,823
|
|
(3)
|
Market value in NIS.
|
38.
|
Foreign currency assets and liabilities
|
Items (3)
|
Amount of foreign currency (1)
|
Prevailing exchange rate (2)
|
Total as of
09.30.14
|
Amount of foreign currency (1)
|
Prevailing exchange rate (2)
|
Total as of
06.30.14
|
||||||||||||||||||
Assets
|
||||||||||||||||||||||||
Restricted assets
|
||||||||||||||||||||||||
US Dollar
|
1,049 | 8.33 | 8,742 | - | - | - | ||||||||||||||||||
Total current restricted assets
|
8,742 | - | ||||||||||||||||||||||
Trade and other receivables
|
||||||||||||||||||||||||
US Dollar
|
9,198 | 8.33 | 76,622 | 7,970 | 8.033 | 64,019 | ||||||||||||||||||
Euros
|
3 | 10.510 | 28 | 2 | 10.991 | 26 | ||||||||||||||||||
Swiss francs
|
28 | 8.720 | 242 | 27 | 9.051 | 242 | ||||||||||||||||||
Uruguayan Pesos
|
743 | 0.361 | 268 | 1,100 | 0.356 | 392 | ||||||||||||||||||
Total trade and other receivables
|
77,160 | 64,679 | ||||||||||||||||||||||
Investments in financial assets
|
||||||||||||||||||||||||
US Dollar
|
41,399 | 8.33 | 344,852 | 35,240 | 8.033 | 283,083 | ||||||||||||||||||
Pounds
|
1,052 | 13.500 | 14,206 | 1,021 | 13.913 | 14,206 | ||||||||||||||||||
New Israel Shekel
|
- | - | - | 5 | 2.377 | 13 | ||||||||||||||||||
Total investments in financial assets
|
359,058 | 297,302 | ||||||||||||||||||||||
Derivative financial instruments
|
||||||||||||||||||||||||
US Dollar
|
703 | 8.33 | 5,856 | 4,622 | 2.377 | 10,986 | ||||||||||||||||||
New Israel Shekel
|
4,407 | 2.261 | 9,963 | - | - | - | ||||||||||||||||||
Total derivative financial instruments
|
15,819 | 10,986 | ||||||||||||||||||||||
Cash and cash equivalents
|
||||||||||||||||||||||||
US Dollar
|
34,660 | 8.33 | 288,720 | 15,147 | 8.033 | 121,674 | ||||||||||||||||||
Euros
|
106 | 10.510 | 1,118 | 116 | 10.991 | 1,278 | ||||||||||||||||||
Brazilian Reais
|
1 | 3.350 | 4 | 2 | 3.550 | 6 | ||||||||||||||||||
Swiss francs
|
- | 9.051 | 1 | |||||||||||||||||||||
Uruguayan Pesos
|
654 | 0.361 | 236 | 90 | 0.356 | 32 | ||||||||||||||||||
New Israel Shekel
|
1,829 | 2.261 | 4,136 | 116,210 | 2.377 | 276,235 | ||||||||||||||||||
Pounds
|
2 | 13.500 | 32 | 2 | 13.913 | 32 | ||||||||||||||||||
Total cash and cash equivalents
|
294,246 | 399,258 | ||||||||||||||||||||||
Total assets as of 09.30.14
|
755,025 | - | ||||||||||||||||||||||
Total assets as of 06.30.14
|
772,225 | |||||||||||||||||||||||
Liabilities
|
||||||||||||||||||||||||
Trade and other payables
|
||||||||||||||||||||||||
US Dollar
|
10,316 | 8.133 | 83,902 | 15,143 | 8.133 | 123,156 | ||||||||||||||||||
Uruguayan Pesos
|
21,034 | 0.382 | 8,035 | 1,486 | 0.382 | 567 | ||||||||||||||||||
Total trade and other payables
|
91,937 | 123,723 | ||||||||||||||||||||||
Borrowings
|
||||||||||||||||||||||||
US Dollar
|
433,248 | 8.133 | 3,523,609 | 426,670 | 8.133 | 3,470,110 | ||||||||||||||||||
Total borrowings
|
3,523,609 | 3,470,110 | ||||||||||||||||||||||
Derivative Financial Instruments
|
||||||||||||||||||||||||
New Israel Shekel
|
152,389 | 2.261 | 344,551 | 134,980 | 2.377 | 320,847 | ||||||||||||||||||
Total derivative financial instruments
|
344,551 | 320,847 | ||||||||||||||||||||||
Provisions
|
||||||||||||||||||||||||
US Dollar
|
207 | 8.133 | 1,686 | 200 | 8.133 | 1,627 | ||||||||||||||||||
Total provisions
|
1,686 | 1,627 | ||||||||||||||||||||||
Total liabilities as of 09.30.14
|
3,961,783 | - | ||||||||||||||||||||||
Total liabilities as of 06.30.14
|
3,916,307 |
39.
|
Group of assets and liabilities held for sale
|
06.30.14
|
|
Investment properties
|
1,098,990
|
Intangible assets – Goodwill
|
77,086
|
Restricted assets
|
163,501
|
Trade and other receivables
|
17,990
|
Derivative financial instruments
|
299
|
Total
|
1,357,866
|
06.30.14
|
|
Trade and other liabilities
|
170,245
|
Deferred income tax liabilities
|
33,346
|
Borrowings
|
603,021
|
Total
|
806,612
|
40.
|
Subsequent events
|
40.
|
Subsequent events (Continued)
|
|
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 comply, as regards those matters that are within our competence, with the provisions set forth in the Commercial Companies Law and in 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 September 30, 2014, the debt of IRSA Inversiones y Representaciones Sociedad Anónima owed in favor of the Argentina Integrated Pension System which arises from accounting records and submissions amounted to Ps. 375,335 which was no 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 (UBA)
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. T° 1 F° 30
José Daniel Abelovich
Public Accountant (U.B.A.)
C.P.C.E.C.A.B.A. T° 102 F° 191
|
Note
|
09.30.2014 | 06.30.2014 | ||||||||||
ASSETS
|
||||||||||||
Non-current Assets
|
||||||||||||
Investment properties
|
6 | 944,273 | 736,865 | |||||||||
Property, plant and equipment
|
7 | 8,377 | 8,164 | |||||||||
Trading properties
|
8 | 8,387 | 8,387 | |||||||||
Intangible assets
|
9 | 57,870 | 57,893 | |||||||||
Investments in subsidiaries, associates and joint ventures
|
5 | 3,445,014 | 3,441,214 | |||||||||
Deferred income tax assets
|
20 | 372,532 | 327,789 | |||||||||
Income tax and minimum presumed income tax credit
|
102,695 | 102,695 | ||||||||||
Trade and other receivables
|
12 | 419,440 | 400,860 | |||||||||
Investments in financial assets
|
13 | 83 | 91 | |||||||||
Total Non-current Assets
|
5,358,671 | 5,083,958 | ||||||||||
Current Assets
|
||||||||||||
Trading properties
|
8 | 2,573 | 2,652 | |||||||||
Inventories
|
10 | 618 | 584 | |||||||||
Trade and other receivables
|
12 | 227,577 | 105,491 | |||||||||
Income tax and minimum presumed income tax ("MPIT") credit
|
14,777 | 14,657 | ||||||||||
Investments in financial assets
|
13 | 9,619 | 54,330 | |||||||||
Derivative financial instruments
|
14 | - | 650 | |||||||||
Cash and cash equivalents
|
15 | 31,483 | 43,440 | |||||||||
Total Current Assets
|
286,647 | 221,804 | ||||||||||
TOTAL ASSETS
|
5,645,318 | 5,305,762 | ||||||||||
SHAREHOLDERS’ EQUITY
|
||||||||||||
Shared capital
|
573,771 | 573,771 | ||||||||||
Treasury stock
|
4,905 | 4,905 | ||||||||||
Inflation adjustment of share capital
|
123,329 | 123,329 | ||||||||||
Share premium
|
793,123 | 793,123 | ||||||||||
Cost of treasury stock
|
(37,906 | ) | (37,906 | ) | ||||||||
Changes in non-controlling interest
|
(16,904 | ) | (21,808 | ) | ||||||||
Reserve for share-based payments
|
63,299 | 53,235 | ||||||||||
Legal reserve
|
116,840 | 116,840 | ||||||||||
Special reserve
|
375,487 | 375,487 | ||||||||||
Reserve for new developments
|
413,206 | 413,206 | ||||||||||
Cumulative translation adjustment
|
435,587 | 398,931 | ||||||||||
Retained earnings
|
(781,611 | ) | (784,869 | ) | ||||||||
TOTAL SHAREHOLDERS’ EQUITY
|
2,063,126 | 2,008,244 | ||||||||||
LIABILITIES
|
||||||||||||
Non-Current Liabilities
|
||||||||||||
Trade and other payables
|
16 | 7,528 | 4,793 | |||||||||
Borrowings
|
19 | 2,706,197 | 2,815,958 | |||||||||
Provisions
|
18 | 3,831 | 4,196 | |||||||||
Total Non-Current Liabilities
|
2,717,556 | 2,824,947 | ||||||||||
Current Liabilities
|
||||||||||||
Trade and other payables
|
16 | 67,535 | 147,948 | |||||||||
Salaries and social security liabilities
|
17 | 4,797 | 6,735 | |||||||||
Borrowings
|
19 | 776,480 | 303,832 | |||||||||
Derivative financial instruments
|
14 | 242 | - | |||||||||
Provisions
|
18 | 15,582 | 14,056 | |||||||||
Total Current Liabilities
|
864,636 | 472,571 | ||||||||||
TOTAL LIABILITIES
|
3,582,192 | 3,297,518 | ||||||||||
TOTAL SHAREHOLDERS’ EQUITY AND LIABILITIES
|
5,645,318 | 5,305,762 |
IRSA Inversiones y Representaciones S.A. | |||
|
By:
|
/s/ Eduardo S. Elsztain | |
President | |||
Note
|
09.30.2014 | 09.30.2013 | ||||||||||
Revenues
|
22 | 89,856 | 71,065 | |||||||||
Costs
|
23 | (25,585 | ) | (25,991 | ) | |||||||
Gross profit
|
64,271 | 45,074 | ||||||||||
Gain from disposal of investment properties
|
6 | 20,977 | - | |||||||||
General and administrative expenses
|
24 | (20,338 | ) | (14,629 | ) | |||||||
Selling expenses
|
24 | (5,031 | ) | (8,758 | ) | |||||||
Other operating results, net
|
26 | (4,288 | ) | (2,710 | ) | |||||||
Profit from operations
|
55,591 | 18,977 | ||||||||||
Share of profit of subsidiaries, associates, and joint ventures
|
5 | 83,154 | 127,768 | |||||||||
Profit from operations before financial results and income tax
|
138,745 | 146,745 | ||||||||||
Finance income
|
27 | 20,942 | 22,884 | |||||||||
Finance cost
|
27 | (200,729 | ) | (209,523 | ) | |||||||
Other financial results
|
27 | (443 | ) | 21,324 | ||||||||
Financial results, net
|
27 | (180,230 | ) | (165,315 | ) | |||||||
Loss before income tax
|
(41,485 | ) | (18,570 | ) | ||||||||
Income tax
|
20 | 44,743 | 50,952 | |||||||||
Profit for the period
|
3,258 | 32,382 | ||||||||||
Profit per share for the period:
|
||||||||||||
Basic
|
0.01 | 0.056 | ||||||||||
Diluted
|
0.01 | 0.056 |
IRSA Inversiones y Representaciones S.A. | |||
|
By:
|
/s/ Eduardo S. Elsztain | |
President | |||
09.30.2014 | 09.30.2013 | |||||||
Profit for the period
|
3,258 | 32,382 | ||||||
Other Comprehensive Income:
|
||||||||
Items that may be reclassified subsequently to profit or loss:
|
||||||||
Currency translation adjustment of subsidiaries, associates, and joint ventures
|
36,656 | 14,911 | ||||||
Other comprehensive income for the period (i)
|
36,656 | 14,911 | ||||||
Total comprehensive income for the period
|
39,914 | 47,293 |
(i)
|
Components of other comprehensive income have no impact on income tax.
|
IRSA Inversiones y Representaciones S.A. | |||
|
By:
|
/s/ Eduardo S. Elsztain | |
President | |||
Share capital
|
Treasury Stock
|
Inflation adjustment of Share Capital and Treasury Stock (2)
|
Share
premium
|
Cost of treasury stock
|
Changes in non-controlling interest
|
Reserve for share-based compensation
|
Legal reserve
|
Special reserve (1)
|
Reserve for new developments
|
Cumulative translation adjustment
|
Retained earnings
|
Total Shareholders’ equity
|
||||||||||||||||||||||||||||||||||||||||
Balance at June 30, 2014
|
573,771 | 4,905 | 123,329 | 793,123 | (37,906 | ) | (21,808 | ) | 53,235 | 116,840 | 375,487 | 413,206 | 398,931 | (784,869 | ) | 2,008,244 | ||||||||||||||||||||||||||||||||||||
Profit for the period
|
- | - | - | - | - | - | - | - | - | - | 3,258 | 3,258 | ||||||||||||||||||||||||||||||||||||||||
Other comprehensive income for the period
|
- | - | - | - | - | - | - | - | - | - | 36,656 | - | 36,656 | |||||||||||||||||||||||||||||||||||||||
Total comprehensive income for the period
|
- | - | - | - | - | - | - | - | - | - | 36,656 | 3,258 | 39,914 | |||||||||||||||||||||||||||||||||||||||
Reserve for share-based compensation
|
- | - | - | - | - | - | 10,064 | - | - | - | - | 10,064 | ||||||||||||||||||||||||||||||||||||||||
Changes in non-controlling interest
|
- | - | - | - | - | 4,904 | - | - | - | - | - | - | 4,904 | |||||||||||||||||||||||||||||||||||||||
Balance at September 30, 2014
|
573,771 | 4,905 | 123,329 | 793,123 | (37,906 | ) | (16,904 | ) | 63,299 | 116,840 | 375,487 | 413,206 | 435,587 | (781,611 | ) | 2,063,126 |
The accompanying notes are an integral part of these Unaudited Condensed Interim Separate Financial Statements
|
IRSA Inversiones y Representaciones S.A. | |||
|
By:
|
/s/ Eduardo S. Elsztain | |
President | |||
Share capital
|
Treasury Stock
|
Inflation adjustment of Share Capital and Treasury Stock (2)
|
Share
premium
|
Cost of treasury stock
|
Changes in non-controlling interest
|
Reserve for share-based compensation
|
Legal reserve
|
Special reserve (1)
|
Reserve for new developments
|
Cumulative translation adjustment
|
Retained earnings
|
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 | ||||||||||||||||||||||||||||||||||||||
Profit for the period
|
- | - | - | - | - | - | - | - | - | - | - | 32,382 | 32,382 | |||||||||||||||||||||||||||||||||||||||
Other comprehensive income for the period
|
- | - | - | - | - | - | - | - | - | - | 14,911 | - | 14,911 | |||||||||||||||||||||||||||||||||||||||
Total comprehensive income for the period
|
- | - | - | - | - | - | - | - | - | - | 14,911 | 32,382 | 47,293 | |||||||||||||||||||||||||||||||||||||||
Reserve for share-based compensation
|
- | - | - | - | - | - | 5,730 | - | - | - | - | 5,730 | ||||||||||||||||||||||||||||||||||||||||
Purchase of Treasury stock
|
(170 | ) | 170 | - | - | (1,182 | ) | - | - | - | - | - | - | (1,182 | ) | |||||||||||||||||||||||||||||||||||||
Balance at September 30, 2013
|
578,506 | 170 | 123,329 | 793,123 | (1,182 | ) | (20,782 | ) | 13,988 | 85,140 | 395,249 | 492,441 | 65,687 | 271,710 | 2,797,379 |
(1)
|
Related to CNV General Resolution No. 609/12. See Note 21.
|
(2)
|
Includes Ps. 36 of inflation adjustment of Treasury Stock. See Note 21.
|
IRSA Inversiones y Representaciones S.A. | |||
|
By:
|
/s/ Eduardo S. Elsztain | |
President | |||
Note
|
09.30.2014 | 09.30.2013 | ||||||||||
Operating activities:
|
||||||||||||
Cash generated from the operations
|
15 | 6,585 | 20,396 | |||||||||
Income tax paid
|
- | (6,454 | ) | |||||||||
Net cash generated by operating activities
|
6,585 | 13,942 | ||||||||||
Investing activities:
|
||||||||||||
Capital contributions to subsidiaries, associates and joint ventures
|
5 | (2,916 | ) | (873 | ) | |||||||
Additions of investment properties
|
6 | (168,499 | ) | (830 | ) | |||||||
Proceeds from sale of investment properties
|
6 | 23,864 | 118,936 | |||||||||
Proceeds from sale of joint ventures
|
9 | - | 7,736 | |||||||||
Additions of property, plant and equipment
|
7 | (380 | ) | (383 | ) | |||||||
Purchase of intangible assets
|
9 | (28 | ) | - | ||||||||
Additions of investments in financial assets
|
(141,202 | ) | (98,224 | ) | ||||||||
Proceeds from sale of investments in financial assets
|
138,711 | 17,749 | ||||||||||
Interest received from subsidiaries, associates and joint ventures
|
- | 518 | ||||||||||
Loans granted to subsidiaries, associates and joint ventures
|
(9 | ) | (14,502 | ) | ||||||||
Share-holding increase in equity investees associates
|
(1,094 | ) | - | |||||||||
Dividends received
|
- | 1,536 | ||||||||||
Net cash used / generated by investing activities
|
(151,553 | ) | 31,663 | |||||||||
Financing activities:
|
||||||||||||
Bank overdrafts, net
|
211,144 | 115,694 | ||||||||||
Payment of non-convertible notes
|
- | (97,887 | ) | |||||||||
Interest paid
|
(149,721 | ) | (94,236 | ) | ||||||||
Repurchase of treasury stock
|
- | (1,182 | ) | |||||||||
Proceeds from borrowings
|
110,000 | - | ||||||||||
Acquisition of derivative financial instruments
|
(398 | ) | - | |||||||||
Proceeds from derivative financial instruments
|
29 | - | ||||||||||
Payment of borrowings from subsidiaries, associates and joint ventures
|
(1,375 | ) | - | |||||||||
Proceeds from borrowings from subsidiaries, associates and joint ventures
|
10,689 | 6,536 | ||||||||||
Dividends paid
|
(48,179 | ) | - | |||||||||
Net cash generated / used in financing activities
|
132,189 | (71,075 | ) | |||||||||
Net Decrease in cash and cash equivalents
|
(12,779 | ) | (25,470 | ) | ||||||||
Cash and cash equivalents at the beginning of the year
|
15 | 43,440 | 62,788 | |||||||||
Foreign exchange gain on cash and cash equivalents
|
822 | 1,568 | ||||||||||
Cash and cash equivalents at end of period
|
31,483 | 38,886 |
The accompanying notes are an integral part of these Unaudited Condensed Interim Separate Financial Statements.
|
IRSA Inversiones y Representaciones S.A. | |||
|
By:
|
/s/ Eduardo S. Elsztain | |
President | |||
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
|
September 30,
2014
|
June 30,
2014
|
||
Beginning of the period / year
|
3,441,214
|
3,570,642
|
|
Capital contribution
|
2,916
|
201,276
|
|
Share of profit, net
|
83,154
|
(260,724)
|
|
Translation adjustment
|
36,656
|
348,155
|
|
Cash dividends (i)
|
(1,850)
|
(413,615)
|
|
Reimbursement of expired dividends
|
-
|
1,618
|
|
Capital reduction
|
(123,074)
|
-
|
|
Acquisition of non-controlling interest
|
5,998
|
182
|
|
Reserve for share-based payments
|
-
|
(6,320)
|
|
End of the period / year
|
3,445,014
|
3,441,214
|
|
(i)
|
During the three-month period ended September 30, 2014, Cyrsa distributed dividends for an amount of Ps. 1.9 million. During the year ended June 30, 2014, BHSA, Palermo Invest S.A., Inversora Bolivar S.A., APSA, E-Commerce Latina S.A. and Manibil S.A., distributed dividends for an amount of Ps. 1.5 million, Ps. 6.3 million, Ps. 7.7 million, Ps. 389.5 million, Ps. 7.7 million and Ps. 0.8 million, respectively.
|
Office buildings and other rental properties portfolio
|
Undeveloped parcel of lands
|
Total
|
||||||||||
At July 1st, 2013:
|
||||||||||||
Costs
|
849,280 | 117,556 | 966,836 | |||||||||
Accumulated depreciation
|
(162,048 | ) | - | (162,048 | ) | |||||||
Residual value
|
687,232 | 117,556 | 804,788 | |||||||||
Year ended June 30, 2014:
|
||||||||||||
Additions
|
3,216 | 343 | 3,559 | |||||||||
Disposals
|
(46,977 | ) | - | (46,977 | ) | |||||||
Transfers
|
251 | 1,550 | 1,801 | |||||||||
Depreciation (i)
|
(26,306 | ) | - | (26,306 | ) | |||||||
Residual value at year end
|
617,416 | 119,449 | 736,865 | |||||||||
At June 30, 2014:
|
||||||||||||
Costs
|
802,835 | 119,449 | 922,284 | |||||||||
Accumulated depreciation
|
(185,419 | ) | - | (185,419 | ) | |||||||
Residual value
|
617,416 | 119,449 | 736,865 | |||||||||
Period ended September 30, 2014:
|
||||||||||||
Additions
|
2,101 | 214,594 | 216,695 | |||||||||
Disposals
|
(2,887 | ) | - | (2,887 | ) | |||||||
Depreciation charge (i)
|
(6,400 | ) | - | (6,400 | ) | |||||||
Residual value at period end
|
610,230 | 334,043 | 944,273 | |||||||||
At September 30, 2014:
|
||||||||||||
Costs
|
801,530 | 334,043 | 1,135,573 | |||||||||
Accumulated depreciation
|
(191,300 | ) | - | (191,300 | ) | |||||||
Residual value
|
610,230 | 334,043 | 944,273 |
September 30,
2014
|
September 30,
2013
|
|||||||
Rental and service income
|
88,750 | 66,779 | ||||||
Direct operating expenses
|
(24,714 | ) | (24,179 | ) | ||||
Gain from disposal of investment property
|
20,977 | - |
Buildings
and facilities
|
Furniture
and fixtures
|
Machinery and equipment
|
Vehicles
|
Total
|
||||||||||||||||
At July 1st, 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 | |||||||||||||||
Year ended June 30, 2014:
|
||||||||||||||||||||
Additions
|
108 | 14 | 545 | - | 667 | |||||||||||||||
Depreciation (i)
|
(598 | ) | (63 | ) | (523 | ) | - | (1,184 | ) | |||||||||||
Residual value at year end
|
6,753 | 393 | 1,018 | - | 8,164 | |||||||||||||||
At June 30, 2014
|
||||||||||||||||||||
Costs
|
19,364 | 3,124 | 12,254 | 221 | 34,963 | |||||||||||||||
Accumulated depreciation
|
(12,611 | ) | (2,731 | ) | (11,236 | ) | (221 | ) | (26,799 | ) | ||||||||||
Residual value
|
6,753 | 393 | 1,018 | - | 8,164 | |||||||||||||||
Period ended September 30, 2014:
|
||||||||||||||||||||
Additions
|
120 | 8 | 252 | - | 380 | |||||||||||||||
Depreciation (i)
|
(4 | ) | (16 | ) | (147 | ) | - | (167 | ) | |||||||||||
Residual value at period end
|
6,869 | 385 | 1,123 | - | 8,377 | |||||||||||||||
At September 30, 2014:
|
||||||||||||||||||||
Costs
|
19,484 | 3,132 | 12,506 | 221 | 35,343 | |||||||||||||||
Accumulated depreciation
|
(12,615 | ) | (2,747 | ) | (11,383 | ) | (221 | ) | (26,966 | ) | ||||||||||
Residual value
|
6,869 | 385 | 1,123 | - | 8,377 |
Completed properties
|
Properties under development
|
Under developed sites
|
Total
|
|||||||||||||
At July 1st, 2013
|
4,708 | 8,200 | 1,550 | 14,458 | ||||||||||||
Disposals (i)
|
(1,618 | ) | - | - | (1,618 | ) | ||||||||||
Transfers
|
(251 | ) | - | (1,550 | ) | (1,801 | ) | |||||||||
At June 30, 2014
|
2,839 | 8,200 | - | 11,039 | ||||||||||||
Disposals (i)
|
(79 | ) | - | - | (79 | ) | ||||||||||
At September 30, 2014
|
2,760 | 8,200 | - | 10,960 |
Goodwill
|
Computer Software
|
Units to be received from barters
|
Total
|
|||||||||||||
At July 1st, 2013:
|
||||||||||||||||
Costs
|
5,481 | 1,825 | 52,205 | 59,511 | ||||||||||||
Accumulated depreciation
|
- | (1,368 | ) | - | (1,368 | ) | ||||||||||
Residual value
|
5,481 | 457 | 52,205 | 58,143 | ||||||||||||
Year ended June 30, 2014:
|
||||||||||||||||
Additions
|
- | 17 | - | 17 | ||||||||||||
Disposals
|
- | (46 | ) | - | (46 | ) | ||||||||||
Amortization charges (i)
|
- | (221 | ) | - | (221 | ) | ||||||||||
Residual value at year end
|
5,481 | 207 | 52,205 | 57,893 | ||||||||||||
At June 30, 2014:
|
||||||||||||||||
Costs
|
5,481 | 1,775 | 52,205 | 59,461 | ||||||||||||
Accumulated depreciation
|
- | (1,568 | ) | - | (1,568 | ) | ||||||||||
Residual value
|
5,481 | 207 | 52,205 | 57,893 | ||||||||||||
Period ended September 30, 2014:
|
||||||||||||||||
Additions
|
- | 28 | - | 28 | ||||||||||||
Amortization charges (i)
|
- | (51 | ) | - | (51 | ) | ||||||||||
Residual value at period end
|
5,481 | 184 | 52,205 | 57,870 | ||||||||||||
At September 30, 2014:
|
||||||||||||||||
Costs
|
5,481 | 1,803 | 52,205 | 59,489 | ||||||||||||
Accumulated depreciation
|
- | (1,619 | ) | - | (1,619 | ) | ||||||||||
Residual value
|
5,481 | 184 | 52,205 | 57,870 |
September 30,
2014
|
June 30,
2014
|
|||||||
Current
|
||||||||
Materials and other inventories (i)
|
618 | 584 | ||||||
Current inventories
|
618 | 584 | ||||||
Total inventories
|
618 | 584 |
|
(i)
|
The cost of inventories is recorded in “Costs” in the statement of income (Note 24).
|
11.
|
Financial instruments by category
|
September 30, 2014
|
||||||||||||||||
Level 1
|
Level 2
|
Level 3
|
Total
|
|||||||||||||
Assets
|
||||||||||||||||
Financial assets at fair value through profit or loss:
|
||||||||||||||||
- Investment in equity securities in TGLT
|
83 | - | - | 83 | ||||||||||||
- Mutual funds
|
4,441 | - | - | 4,441 | ||||||||||||
- Other investments
|
5,178 | - | - | 5,178 | ||||||||||||
Cash and cash equivalents
|
||||||||||||||||
- Mutual funds
|
104 | - | - | 104 | ||||||||||||
Total assets
|
9,806 | - | - | 9,806 | ||||||||||||
Liabilities
|
||||||||||||||||
Derivative financial instruments:
|
||||||||||||||||
- Interest rate swaps
|
- | 242 | - | 242 | ||||||||||||
Total liabilities
|
- | 242 | - | 242 |
11.
|
Financial instruments by category (Continued)
|
June 30, 2014
|
||||||||||||||||
Level 1
|
Level 2
|
Level 3
|
Total
|
|||||||||||||
Assets
|
||||||||||||||||
Financial assets at fair value through profit or loss:
|
||||||||||||||||
- Investment in equity securities in TGLT
|
91 | - | - | 91 | ||||||||||||
- Mutual funds
|
51,282 | - | - | 51,282 | ||||||||||||
- Other investments
|
3,048 | - | - | 3,048 | ||||||||||||
Derivative financial instruments:
|
||||||||||||||||
- Interest rate swaps
|
- | 650 | - | 650 | ||||||||||||
Cash and cash equivalents
|
||||||||||||||||
- Mutual funds
|
100 | - | - | 100 | ||||||||||||
Total assets
|
54,521 | 650 | - | 55,171 |
Description
|
Pricing model
|
Pricing method
|
Parameters
|
|||
Interest rate swaps
|
Cash flows
|
Theoretical price
|
Interest rate forward contract and cash flows
|
12.
|
Trade and other receivables
|
September 30,
2014
|
June 30,
2014
|
|||||||
Non-current
|
||||||||
Sale, leases and services receivable
|
1,421 | 788 | ||||||
Non-current trade accounts receivables
|
1,421 | 788 | ||||||
Trade accounts receivables of joint venture
|
3,332 | 3,213 | ||||||
Others
|
210 | 210 | ||||||
Non-current other receivables
|
3,542 | 3,423 | ||||||
Related parties (Note 29)
|
414,477 | 396,649 | ||||||
Total non-current trade and other receivables
|
419,440 | 400,860 | ||||||
Current
|
||||||||
Sale, leases and services receivable
|
16,087 | 15,484 | ||||||
Checks to be deposited
|
10 | 129 | ||||||
Overdue debtors and debtors under legal proceedings
|
6,866 | 6,672 | ||||||
Less: Allowance for trade accounts receivables
|
(8,533 | ) | (8,114 | ) | ||||
Trade accounts receivables
|
14,430 | 14,171 | ||||||
Gross sales tax credit
|
878 | 5,818 | ||||||
Other tax receivables
|
3,655 | 1,440 | ||||||
Prepaid expenses
|
4,103 | 5,089 | ||||||
Expenses and services to recover
|
6,250 | 5,084 | ||||||
Advance payments
|
4,169 | 3,670 | ||||||
Others
|
1,094 | 1,422 | ||||||
Current other receivables
|
20,149 | 22,523 | ||||||
Related parties (Note 29)
|
192,998 | 68,797 | ||||||
Current trade and other receivables
|
227,577 | 105,491 | ||||||
Total trade and other receivables
|
647,017 | 506,351 |
12.
|
Trade and other receivables (Continued)
|
September 30,
2014
|
June 30,
2014
|
|||||||
Beginning of the period / year
|
8,114 | 5,382 | ||||||
Charges for the period / year
|
529 | 7,252 | ||||||
Unused amounts reversed
|
(110 | ) | (2,009 | ) | ||||
Used during the period / year
|
- | (2,511 | ) | |||||
End of the period / year
|
8,533 | 8,114 |
September 30,
2014
|
June 30,
2014
|
|||||||
Non-current
|
||||||||
Financial assets at fair value
|
||||||||
Investment in equity securities in TGLT
|
83 | 91 | ||||||
Total Non-current investments in financial assets
|
83 | 91 | ||||||
Current
|
||||||||
Financial assets at fair value
|
||||||||
Mutual funds
|
4,441 | 51,282 | ||||||
Government bonds
|
5,178 | 3,048 | ||||||
Total Current investments in financial assets
|
9,619 | 54,330 | ||||||
Total investments in financial assets
|
9,702 | 54,421 |
14.
|
Derivative financial instruments
|
September 30,
2014
|
June 30,
2014
|
|||||||
Assets
|
||||||||
Current
|
||||||||
Interest rate swaps (i)
|
- | 650 | ||||||
Total current
|
- | 650 | ||||||
Total assets
|
- | 650 |
Liabilities
|
||||||||
Current
|
||||||||
Interest rate swaps (i)
|
242 | - | ||||||
Total current
|
242 | - | ||||||
Total liabilities
|
242 | - |
15.
|
Cash flow information
|
September 30,
2014
|
June 30,
2014
|
|||||||
Cash at bank and on hand
|
31,379 | 43,340 | ||||||
Mutual funds
|
104 | 100 | ||||||
Total cash and cash equivalents
|
31,483 | 43,440 |
15.
|
Cash flow information (Continued)
|
Note
|
September 30,
2014
|
September 30 ,
2013
|
||||||||||
Income for the period
|
3,258 | 32,382 | ||||||||||
Adjustments for:
|
||||||||||||
Income tax
|
20 | (44,743 | ) | (50,952 | ) | |||||||
Depreciation and amortization
|
24 | 6,618 | 7,088 | |||||||||
Gain from disposal of investment properties
|
(20,977 | ) | - | |||||||||
Share-based payments
|
28 | 2,586 | 1,243 | |||||||||
Changes in fair value of investments in financial assets
|
(818 | ) | (21,543 | ) | ||||||||
Gain from derivative financial instruments
|
1,261 | 219 | ||||||||||
Interest expense, net
|
95,822 | 62,119 | ||||||||||
Provisions and allowances
|
3,833 | 7,900 | ||||||||||
Share of (profit) from of subsidiaries, associates and joint ventures
|
(83,154 | ) | (127,768 | ) | ||||||||
Unrealized foreign exchange loss, net
|
78,153 | 119,455 | ||||||||||
Increase in inventories
|
(34 | ) | (45 | ) | ||||||||
Decrease in trading properties
|
79 | 898 | ||||||||||
(Increase) / Decrease in trade and other receivables
|
(788 | ) | 10,798 | |||||||||
Decrease in trade and other payables
|
(31,212 | ) | (19,875 | ) | ||||||||
Decrease in salaries and social security liabilities
|
(1,938 | ) | (1,079 | ) | ||||||||
Decrease in provisions
|
(1,361 | ) | (444 | ) | ||||||||
Net cash generated by operating activities
|
6,585 | 20,396 | ||||||||||
Additional information
|
||||||||||||
09.30.14 | 09.30.13 | |||||||||||
Increase in income tax and minimum presumed income tax credits through an increase in trade and other payables
|
- | 6,370 | ||||||||||
Reserve for share-based payments
|
5 | 7,478 | 4,487 | |||||||||
Cumulative Translation Adjustment
|
36,656 | 14,911 | ||||||||||
Acquisition of non-controlling interest
|
(10,583 | ) | - | |||||||||
Decrease in borrowings through a decrease in equity investments in subsidiaries, associates and joint ventures
|
12,493 | - | ||||||||||
Increase in trade and other receivables through a decrease in investments in associates and joint ventures
|
112,431 | - | ||||||||||
Increase of investment in properties through a decrease in financial assets
|
48,196 | - |
September 30,
2014
|
June 30,
2014
|
|||||||
Non-current
|
||||||||
Sales, rent and services payments received in advance
|
20 | 227 | ||||||
Tenant deposits
|
4,840 | 4,544 | ||||||
Total Non-current trade payables
|
4,860 | 4,771 | ||||||
Related parties (Note 29)
|
2,668 | 22 | ||||||
Total Non-current trade and other payables
|
7,528 | 4,793 | ||||||
Current
|
||||||||
Trade payables
|
4,778 | 5,151 | ||||||
Invoices to be received
|
9,732 | 9,159 | ||||||
Sales, rent and services payments received in advance
|
7,924 | 35,925 | ||||||
Tenant deposits
|
8,645 | 8,128 | ||||||
Total current trade payables
|
31,079 | 58,363 | ||||||
VAT payables
|
3,069 | 3,619 | ||||||
Dividends payable to non-controlling shareholders
|
8,446 | 19,655 | ||||||
Other tax payables
|
2,271 | 2,874 | ||||||
Others
|
1,935 | 2,098 | ||||||
Total Current other payables
|
15,721 | 28,246 | ||||||
Related parties (Note 29)
|
20,735 | 61,339 | ||||||
Total Current trade and other payables
|
67,535 | 147,948 | ||||||
Total trade and other payables
|
75,063 | 152,741 |
|
|
September 30,
2014
|
June 30,
2014
|
|||||||
Current
|
||||||||
Provision for vacation, bonuses and others
|
2,069 | 3,842 | ||||||
Social security payable
|
603 | 768 | ||||||
Salaries payable
|
18 | 18 | ||||||
Others
|
2,107 | 2,107 | ||||||
Total salaries and social security liabilities
|
4,797 | 6,735 |
Labor, legal and other claims
|
||||
At June 30, 2014
|
18,252 | |||
Additions
|
2,522 | |||
Decreases
|
(1,070 | ) | ||
Used during the period
|
(291 | ) | ||
At September 30, 2014
|
19,413 |
September 30,
2014
|
June 30,
2014
|
|||||||
Non-current
|
3,831 | 4,196 | ||||||
Current
|
15,582 | 14,056 | ||||||
19,413 | 18,252 |
|
|
Book value
|
|||||||||||||
Secured/ unsecured
|
Currency
|
Fixed Rate/ floating
|
Effective
interest rate %
|
Nominal value
|
September 30,
2014
|
June 30,
2014
|
|||||||
Non-current
|
|||||||||||||
IRSA NCN due 2017 (Note 34)
|
Unsecured
|
US$
|
Fixed
|
8.50%
|
150,000
|
1,263,260
|
1,218,492
|
||||||
IRSA NCN due 2020
|
Unsecured
|
US$
|
Fixed
|
11.50%
|
150,000
|
1,241,339
|
1,196,902
|
||||||
IRSA NCN due 2017
|
Unsecured
|
Ps.
|
Floating
|
Badlar + 450ps
|
10,790
|
10,723
|
10,734
|
||||||
IRSA NCN due 2015
|
Unsecured
|
Ps.
|
Floating
|
Badlar + 395ps
|
209,297
|
-
|
209,297
|
||||||
Related parties (Note 34)
|
Unsecured
|
Ps.
|
Floating
|
Badlar
|
158,860
|
190,803
|
180,412
|
||||||
Finance lease obligations
|
Secured
|
US$
|
Fixed
|
7.50%
|
9
|
72
|
121
|
||||||
Total non-current borrowings
|
2,706,197
|
2,815,958
|
|||||||||||
Current
|
|||||||||||||
IRSA NCN due 2017 (Note 34)
|
Unsecured
|
US$
|
Fixed
|
8.5%
|
150,000
|
16,442
|
41,756
|
||||||
IRSA NCN due 2020
|
Unsecured
|
US$
|
Fixed
|
11.5%
|
150,000
|
27,571
|
61,649
|
||||||
IRSA NCN due 2017
|
Unsecured
|
Ps.
|
Floating
|
Badlar + 450ps
|
10,790
|
234
|
255
|
||||||
IRSA NCN due 2015
|
Unsecured
|
Ps.
|
Floating
|
Badlar + 395ps
|
209,398
|
213,016
|
4,325
|
||||||
Bank overdrafts
|
Unsecured
|
Ps.
|
Floating
|
-
|
-
|
216,353
|
6,133
|
||||||
Finance lease obligations
|
Secured
|
US$
|
Fixed
|
7.50%
|
28
|
231
|
235
|
||||||
Short-term loans
|
Unsecured
|
Ps.
|
Fixed
|
28.25%
|
110,000
|
110,596
|
-
|
||||||
Related parties (Note 34)
|
Unsecured
|
US$
|
Fixed
|
3.60%
|
120,941
|
122,768
|
117,384
|
||||||
Related parties (Note 34)
|
Unsecured
|
US$
|
Floating
|
Libor 3m+200ps
|
67,542
|
68,183
|
66,140
|
||||||
Related parties (Note 34)
|
Unsecured
|
Ps.
|
Floating
|
Badlar
|
25,585
|
1,086
|
5,955
|
||||||
Total Current borrowings
|
776,480
|
303,832
|
|||||||||||
Total borrowings
|
3,482,677
|
3,119,790
|
|
|
September 30,
2014
|
September 30,
2013
|
|||||||
Deferred income tax
|
(44,743 | ) | (50,952 | ) | ||||
Income tax
|
(44,743 | ) | (50,952 | ) |
September 30,
2014
|
June 30,
2014
|
|||||||
Beginning of the period / year
|
327,789 | 47,144 | ||||||
Income tax
|
44,743 | 280,645 | ||||||
End of period / year
|
372,532 | 327,789 |
September 30,
2014
|
September 30,
2013
|
|||||||
Net income at tax rate
|
(14,520 | ) | (6,500 | ) | ||||
Permanent differences:
|
||||||||
Share of profit / loss from of subsidiaries, associates and joint ventures
|
(29,104 | ) | (44,719 | ) | ||||
Non - deductible items
|
129 | 84 | ||||||
Others
|
(1,248 | ) | 183 | |||||
Income tax expense
|
(44,743 | ) | (50,952 | ) |
September 30,
2014
|
September 30,
2013
|
|||||||
Rental and scheduled rent increases
|
69,065 | 49,838 | ||||||
Expenses
|
17,438 | 15,523 | ||||||
Property management fee
|
1,277 | 1,053 | ||||||
Others
|
970 | 365 | ||||||
Total rental and service income
|
88,750 | 66,779 | ||||||
Sale of trading properties
|
1,106 | 4,286 | ||||||
Total income from sales and developments
|
1,106 | 4,286 | ||||||
Total revenues
|
89,856 | 71,065 |
23.
|
Costs
|
September 30,
2014
|
September 30,
2013
|
|||||||
Leases and services costs
|
24,714 | 24,179 | ||||||
Cost of sales and development
|
871 | 1,812 | ||||||
Total cost of property operations
|
25,585 | 25,991 | ||||||
Total costs
|
25,585 | 25,991 |
24.
|
Expenses by nature
|
Costs
|
||||||||||||||||||||
Cost of rental and services
|
Cost of sale
and development
|
General and administrative expenses
|
Selling expenses
|
Total
|
||||||||||||||||
Salaries, social security costs and other personnel expenses
|
4,140 | 165 | 11,655 | 1,413 | 17,373 | |||||||||||||||
Maintenance, security, cleaning, repairs and others
|
9,095 | 104 | 1,141 | 81 | 10,421 | |||||||||||||||
Depreciation and amortization
|
6,412 | 1 | 182 | 23 | 6,618 | |||||||||||||||
Taxes, rates and contributions
|
3,599 | 428 | 39 | 2,071 | 6,137 | |||||||||||||||
Director’s fees
|
- | - | 3,538 | - | 3,538 | |||||||||||||||
Fees and payments for services
|
713 | 5 | 1,533 | 465 | 2,716 | |||||||||||||||
Other expenses
|
247 | 9 | 1,677 | 86 | 2,019 | |||||||||||||||
Leases and service charges
|
508 | 80 | 573 | 23 | 1,184 | |||||||||||||||
Advertising and others selling expenses
|
- | - | - | 450 | 450 | |||||||||||||||
Allowances for trade and other receivables
|
- | - | - | 419 | 419 | |||||||||||||||
Cost of sale of trading properties
|
- | 79 | - | - | 79 | |||||||||||||||
Total expenses by nature
|
24,714 | 871 | 20,338 | 5,031 | 50,954 |
Costs
|
||||||||||||||||||||
Cost of rental and services
|
Cost of sale and development
|
General and administrative expenses
|
Selling expenses
|
Total
|
||||||||||||||||
Salaries, social security costs and other personnel expenses
|
3,979 | 37 | 8,469 | 2,146 | 14,631 | |||||||||||||||
Maintenance, security, cleaning, repairs and others
|
9,720 | 79 | 535 | 46 | 10,380 | |||||||||||||||
Depreciation and amortization
|
6,831 | - | 231 | 26 | 7,088 | |||||||||||||||
Taxes, rates and contributions
|
1,144 | 651 | 26 | 1,923 | 3,744 | |||||||||||||||
Director’s fees
|
- | - | 2,691 | - | 2,691 | |||||||||||||||
Fees and payments for services
|
993 | 13 | 1,369 | 359 | 2,734 | |||||||||||||||
Other expenses
|
377 | 6 | 1,206 | 40 | 1,629 | |||||||||||||||
Leases and service charges
|
1,135 | 128 | 102 | - | 1,365 | |||||||||||||||
Advertising and others selling expenses
|
- | - | - | 774 | 774 | |||||||||||||||
Allowances for trade and other receivables
|
- | - | - | 3,444 | 3,444 | |||||||||||||||
Cost of sale of trading properties
|
- | 898 | - | - | 898 | |||||||||||||||
Total expenses by nature
|
24,179 | 1,812 | 14,629 | 8,758 | 49,378 |
25.
|
Employee costs
|
September 30,
2014
|
September 30,
2013
|
|||||||
Salaries, bonuses and social security costs
|
13,786 | 12,377 | ||||||
Cost of Equity incentive plan and defined contribution
|
2,553 | 1,376 | ||||||
Other employee costs and benefits
|
1,034 | 878 | ||||||
Total employee costs
|
17,373 | 14,631 |
September 30,
2014
|
September 30,
2013
|
|||||||
Personal assets tax
|
(508 | ) | (733 | ) | ||||
Donations
|
(368 | ) | (244 | ) | ||||
Lawsuits and other contingencies (1)
|
(1,512 | ) | (1,616 | ) | ||||
Others
|
(1,900 | ) | (117 | ) | ||||
Total other operating results, net
|
(4,288 | ) | (2,710 | ) |
|
(1)
|
Includes judicial costs and expenses
|
September 30,
2014
|
September 30,
2013
|
|||||||
Finance income:
|
||||||||
- Interest income
|
3,983 | 2,192 | ||||||
- Foreign exchange gains
|
16,959 | 20,692 | ||||||
Total finance income
|
20,942 | 22,884 | ||||||
Finance costs:
|
||||||||
- Interest expense
|
(99,805 | ) | (64,311 | ) | ||||
- Foreign exchange losses
|
(95,990 | ) | (141,799 | ) | ||||
- Other finance costs
|
(4,934 | ) | (3,413 | ) | ||||
Total finance costs
|
(200,729 | ) | (209,523 | ) | ||||
Other financial results:
|
||||||||
- Fair value gain in financial assets
|
818 | 21,543 | ||||||
- Loss on derivative financial instruments
|
(1,261 | ) | (219 | ) | ||||
Total other financial results
|
(443 | ) | 21,324 | |||||
Total financial results, net
|
(180,230 | ) | (165,315 | ) |
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
|
||||||||||||||||||
Parent Company
|
|||||||||||||||||||||||||
CRESUD S.A.C.I.F. y A.
|
Sale of good and/or services
|
216 | - | - | - | - | - | ||||||||||||||||||
Leases and/or rights of use
|
106 | - | - | - | - | - | |||||||||||||||||||
Corporate services
|
- | - | (7,019 | ) | - | - | - | ||||||||||||||||||
Reimbursement of expenses
|
- | - | (1,226 | ) | - | - | - | ||||||||||||||||||
Share-based payments
|
- | - | (4,214 | ) | - | - | - | ||||||||||||||||||
Non-Convertible Notes
|
- | - | - | - | (811 | ) | (36,249 | ) | |||||||||||||||||
Total Parent company
|
322 | - | (12,459 | ) | - | (811 | ) | (36,249 | ) | ||||||||||||||||
Subsidiaries
|
|||||||||||||||||||||||||
E. Commerce Latina S.A.
|
Management fees
|
2 | - | - | - | - | - | ||||||||||||||||||
Borrowings
|
- | - | - | - | - | (7,516 | ) | ||||||||||||||||||
Alto Palermo S.A.
|
Reimbursement of expenses
|
- | - | (4,483 | ) | - | - | - | |||||||||||||||||
Leases and/or rights of use
|
302 | - | - | - | - | - | |||||||||||||||||||
Non-Convertible Notes
|
- | - | - | - | (772 | ) | (37,783 | ) | |||||||||||||||||
Leases’ collections
|
- | - | (25 | ) | - | - | - | ||||||||||||||||||
Share-based payments
|
41,900 | - | - | - | - | - | |||||||||||||||||||
Borrowings
|
- | - | - | - | (122,768 | ) | - | ||||||||||||||||||
Solares de Santa Maria S.A.
|
Reimbursement of expenses
|
5,590 | - | - | - | - | - | ||||||||||||||||||
Borrowings
|
- | 6 | - | - | - | - | |||||||||||||||||||
Palermo Invest S.A.
|
Reimbursement of expenses
|
46 | - | - | - | - | - | ||||||||||||||||||
Borrowings
|
- | - | - | - | - | (6,567 | ) | ||||||||||||||||||
Ritelco S.A.
|
Borrowings
|
- | - | - | - | (68,183 | ) | (4,789 | ) |
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
|
|||||||||||||||||||||||||
Inversora Bolivar S.A.
|
Reimbursement of expenses
|
54 | - | - | - | - | - | ||||||||||||||||||
Borrowings
|
- | - | - | - | - | (7,956 | ) | ||||||||||||||||||
Hoteles Argentinos S.A.
|
Hotel services
|
104 | - | (1,691 | ) | - | - | - | |||||||||||||||||
Tyrus S.A.
|
Borrowings
|
- | 337,910 | - | - | - | - | ||||||||||||||||||
Reimbursement of expenses
|
280 | - | - | - | - | - | |||||||||||||||||||
Llao Llao Resorts S.A.
|
Hotel services
|
3,166 | - | - | - | - | - | ||||||||||||||||||
Guarantee deposits
|
- | - | - | (14 | ) | - | - | ||||||||||||||||||
Nuevas Fronteras S.A.
|
Reimbursement of expenses
|
- | - | (7 | ) | - | - | - | |||||||||||||||||
Management fees
|
594 | - | - | - | - | - | |||||||||||||||||||
Borrowings
|
- | - | - | - | (1,086 | ) | (20,576 | ) | |||||||||||||||||
Efanur S.A.
|
Borrowings
|
- | 76,552 | - | - | - | - | ||||||||||||||||||
Total Subsidiaries
|
52,038 | 414,468 | (6,206 | ) | (14 | ) | (192,809 | ) | (85,187 | ) | |||||||||||||||
Subsidiaries CRESUD
|
|||||||||||||||||||||||||
Futuros y Opciones.com S.A.
|
Reimbursement of expenses
|
- | - | (29 | ) | - | - | - | |||||||||||||||||
Total Subsidiaries CRESUD
|
- | - | (29 | ) | - | - | - |
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
|
51 | - | - | - | - | - | ||||||||||||||||||
Emprendimientos Recoleta S.A.
|
Reimbursement of expenses
|
57 | - | - | - | - | - | ||||||||||||||||||
Share-based payments
|
329 | - | - | - | - | - | |||||||||||||||||||
Non-Convertible Notes
|
- | - | - | - | (272 | ) | (12,164 | ) | |||||||||||||||||
Fibesa S.A.
|
Reimbursement of expenses
|
15 | - | - | - | - | - | ||||||||||||||||||
Share-based payments
|
8,529 | - | - | - | - | - | |||||||||||||||||||
Leases and/or rights of use
|
195 | - | - | - | - | - | |||||||||||||||||||
Panamerican Mall S.A.
|
Reimbursement of expenses
|
570 | - | - | - | - | - | ||||||||||||||||||
Share-based payments
|
1,011 | - | - | - | - | - | |||||||||||||||||||
Non-Convertible Notes
|
- | - | - | - | (1,052 | ) | (47,056 | ) | |||||||||||||||||
Shopping Neuquén S.A.
|
Reimbursement of expenses
|
1 | - | - | - | - | - | ||||||||||||||||||
Total Subsidiaries APSA
|
10,758 | - | - | - | (1,324 | ) | (59,220 | ) | |||||||||||||||||
Subsidiaries TYRUS
|
|||||||||||||||||||||||||
Irsa International LLC
|
Reimbursement of expenses
|
1,561 | - | (1,126 | ) | - | - | - | |||||||||||||||||
Real Estate Investment Group LP
|
Reimbursement of expenses
|
6 | - | - | - | - | - | ||||||||||||||||||
Zetol S.A.
|
Reimbursement of expenses
|
2 | - | - | - | - | - | ||||||||||||||||||
Vista al Muelle S.A.
|
Reimbursement of expenses
|
2 | - | - | - | - | - | ||||||||||||||||||
Real Estate Investment Group V LP
|
Reimbursement of expenses
|
19 | - | - | - | - | - | ||||||||||||||||||
Real Estate Strategies LP
|
Reimbursement of expenses
|
2,210 | - | - | - | - | - | ||||||||||||||||||
New Lipstick LLC
|
Reimbursement of expenses
|
2,031 | - | - | - | - | - | ||||||||||||||||||
Imadison LLC
|
Reimbursement of expenses
|
1,423 | - | - | - | - | - | ||||||||||||||||||
Total Subsidiaries TYRUS
|
7,254 | - | (1,126 | ) | - | - | - | ||||||||||||||||||
Associates
|
|||||||||||||||||||||||||
Banco de Crédito y Securitización S.A.
|
Leases and/or rights of use
|
47 | - | - | - | - | - | ||||||||||||||||||
Banco Hipotecario S.A.
|
Reimbursement of expenses
|
48 | - | - | - | - | - | ||||||||||||||||||
Total Associates
|
95 | - | - | - | - | - | |||||||||||||||||||
Associates APSA
|
|||||||||||||||||||||||||
Tarshop
|
Leases and/or rights of use
|
16 | - | - | - | - | - | ||||||||||||||||||
Total Associates APSA
|
16 | - | - | - | - | - |
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
|
|||||||||||||||||||
Joint Ventures
|
|||||||||||||||||||||||||
Cyrsa S.A.
|
Reimbursement of expenses
|
6 | - | - | - | - | - | ||||||||||||||||||
Other receivables
|
110,860 | - | - | - | - | - | |||||||||||||||||||
Borrowings
|
- | - | - | - | - | (143,399 | ) | ||||||||||||||||||
Baicom Networks S.A.
|
Reimbursement of expenses
|
348 | - | - | - | - | - | ||||||||||||||||||
Borrowings
|
- | 9 | - | - | - | - | |||||||||||||||||||
Puerto Retiro S.A.
|
Reimbursement of expenses
|
216 | - | - | - | - | - | ||||||||||||||||||
Total Joint Ventures
|
111,430 | 9 | - | - | - | (143,399 | ) | ||||||||||||||||||
Joint Ventures APSA
|
|||||||||||||||||||||||||
Nuevo Puerto Santa Fe S.A.
|
Share-based payments
|
366 | - | - | - | - | - | ||||||||||||||||||
Quality Invest S.A.
|
Reimbursement of expenses
|
91 | - | - | - | - | - | ||||||||||||||||||
Customers advances
|
- | - | (45 | ) | - | - | - | ||||||||||||||||||
Total Joint Ventures APSA
|
457 | - | (45 | ) | - | - | - | ||||||||||||||||||
Other related parties
|
|||||||||||||||||||||||||
Consultores Asset Management S.A.
|
Reimbursement of expenses
|
2,923 | - | (145 | ) | - | - | - | |||||||||||||||||
Manibil
|
Contributions to be paid in
|
7,350 | - | - | - | - | - | ||||||||||||||||||
Austral Gold S.A.
|
Reimbursement of expenses
|
- | - | (1 | ) | - | - | - | |||||||||||||||||
Estudio Zang, Bergel & Viñes
|
Advances
|
4 | - | - | - | - | |||||||||||||||||||
Legal services
|
- | (164 | ) | - | - | - | |||||||||||||||||||
Fundación IRSA
|
Reimbursement of expenses
|
50 | - | - | - | - | |||||||||||||||||||
Total Other related parties
|
10,327 | - | (310 | ) | - | - | - | ||||||||||||||||||
Directors and Senior Management
|
|||||||||||||||||||||||||
Directors
|
Fees
|
- | - | (560 | ) | (2,646 | ) | - | - | ||||||||||||||||
Reimbursement of expenses
|
301 | - | - | - | - | - | |||||||||||||||||||
Guarantee deposits
|
- | - | - | (8 | ) | - | - | ||||||||||||||||||
Total Directors and Senior Management
|
301 | - | (560 | ) | (2,654 | ) | - | - | |||||||||||||||||
Total
|
192,998 | 414,477 | (20,735 | ) | (2,668 | ) | (194,944 | ) | (324,055 | ) |
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
|
||||||||||||||||||
Parent Company
|
|||||||||||||||||||||||||
CRESUD S.A.C.I.F. y A.
|
Sale of good and/or services
|
701 | - | - | - | - | - | ||||||||||||||||||
Leases and/or rights of use
|
1,598 | - | - | - | - | - | |||||||||||||||||||
Corporate services
|
- | - | (12,492 | ) | - | - | - | ||||||||||||||||||
Reimbursement of expenses
|
- | - | (814 | ) | - | - | - | ||||||||||||||||||
Share-based payments
|
- | - | (3,673 | ) | - | - | - | ||||||||||||||||||
Dividends payable
|
- | - | (36,462 | ) | - | - | - | ||||||||||||||||||
Non-Convertible Notes
|
- | - | - | - | (1,787 | ) | (34,972 | ) | |||||||||||||||||
Total Parent company
|
2,299 | - | (53,441 | ) | - | (1,787 | ) | (34,972 | ) | ||||||||||||||||
Subsidiaries
|
|||||||||||||||||||||||||
E. Commerce Latina S.A.
|
Reimbursement of expenses
|
25 | - | - | - | - | - | ||||||||||||||||||
Management fees
|
4 | - | - | - | - | - | |||||||||||||||||||
Borrowings
|
- | - | - | - | - | (7,165 | ) | ||||||||||||||||||
Alto Palermo S.A.
|
Reimbursement of expenses
|
- | - | (3,403 | ) | - | - | - | |||||||||||||||||
Leases and/or rights of use
|
515 | - | - | - | - | - | |||||||||||||||||||
Non-Convertible Notes
|
- | - | - | - | (1,732 | ) | (36,452 | ) | |||||||||||||||||
Share-based payments
|
- | - | (160 | ) | - | - | - | ||||||||||||||||||
Long-term incentive program
|
35,436 | - | - | - | - | - | |||||||||||||||||||
Borrowings
|
- | - | - | - | (117,384 | ) | - | ||||||||||||||||||
Solares de Santa Maria S.A.
|
Reimbursement of expenses
|
5,255 | - | - | - | - | - | ||||||||||||||||||
Borrowings
|
- | 6 | - | - | - | - | |||||||||||||||||||
Palermo Invest S.A.
|
Reimbursement of expenses
|
46 | - | - | - | - | - | ||||||||||||||||||
Borrowings
|
- | - | - | - | - | (1,618 | ) | ||||||||||||||||||
Ritelco S.A.
|
Borrowings
|
- | - | - | - | (66,140 | ) | (4,603 | ) |
29.
|
Related party transactions (Continued)
|
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
|
|||||||||||||||||||||||||
Inversora Bolivar S.A.
|
Reimbursement of expenses
|
54 | - | - | - | - | - | ||||||||||||||||||
Borrowings
|
- | - | - | - | - | (8,127 | ) | ||||||||||||||||||
Hoteles Argentinos S.A.
|
Hotel services
|
105 | - | (1,632 | ) | - | - | - | |||||||||||||||||
Tyrus S.A.
|
Borrowings
|
- | 323,361 | - | - | - | - | ||||||||||||||||||
Reimbursement of expenses
|
2,416 | - | - | - | - | - | |||||||||||||||||||
Llao Llao Resorts S.A.
|
Hotel services
|
3,085 | - | - | - | - | - | ||||||||||||||||||
Guarantee deposits
|
- | - | - | (14 | ) | - | - | ||||||||||||||||||
Nuevas Fronteras S.A.
|
Reimbursement of expenses
|
- | - | (2 | ) | - | - | - | |||||||||||||||||
Management fees
|
970 | - | - | - | - | - | |||||||||||||||||||
Borrowings
|
- | - | - | - | (5,955 | ) | (25,585 | ) | |||||||||||||||||
Efanur S.A.
|
Borrowings
|
- | 73,282 | - | - | - | - | ||||||||||||||||||
Total Subsidiaries
|
47,911 | 396,649 | (5,197 | ) | (14 | ) | (191,211 | ) | (83,550 | ) | |||||||||||||||
Subsidiaries CRESUD
|
|||||||||||||||||||||||||
Futuros y Opciones.com S.A.
|
Reimbursement of expenses
|
- | - | (29 | ) | - | - | - | |||||||||||||||||
Cactus S.A.
|
Reimbursement of expenses
|
- | - | (515 | ) | - | - | - | |||||||||||||||||
Total Subsidiaries CRESUD
|
- | - | (544 | ) | - | - | - | ||||||||||||||||||
Subsidiaries APSA
|
|||||||||||||||||||||||||
Arcos del Gourmet S.A.
|
Reimbursement of expenses
|
46 | - | - | - | - | - | ||||||||||||||||||
Emprendimientos Recoleta S.A.
|
Reimbursement of expenses
|
- | - | (12 | ) | - | - | - | |||||||||||||||||
Long-term incentive program
|
313 | - | - | - | - | - | |||||||||||||||||||
Non-Convertible Notes
|
- | - | - | - | (600 | ) | (11,736 | ) |
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
|
|||||||||||||||||||||||||
Fibesa S.A.
|
Reimbursement of expenses
|
9 | - | - | - | - | - | ||||||||||||||||||
Long-term incentive program
|
7,047 | - | - | - | - | - | |||||||||||||||||||
Leases and/or rights of use
|
151 | - | - | - | - | - | |||||||||||||||||||
Panamerican Mall S.A.
|
Reimbursement of expenses
|
204 | - | - | - | - | - | ||||||||||||||||||
Long-term incentive program
|
944 | - | - | - | - | - | |||||||||||||||||||
Non-Convertible Notes
|
- | - | - | - | (2,320 | ) | (45,398 | ) | |||||||||||||||||
Conil S.A.
|
Reimbursement of expenses
|
154 | - | - | - | - | - | ||||||||||||||||||
Total Subsidiaries APSA
|
8,868 | - | (12 | ) | - | (2,920 | ) | (57,134 | ) | ||||||||||||||||
Subsidiaries TYRUS
|
|||||||||||||||||||||||||
Irsa International LLC
|
Reimbursement of expenses
|
419 | - | - | - | - | - | ||||||||||||||||||
Real Estate Investment Group LP
|
Reimbursement of expenses
|
6 | - | - | - | - | - | ||||||||||||||||||
Real Estate Investment Group V LP
|
Reimbursement of expenses
|
18 | - | - | - | - | - | ||||||||||||||||||
Real Estate Strategies LP
|
Reimbursement of expenses
|
2,132 | - | - | - | - | - | ||||||||||||||||||
New Lipstick LLC
|
Reimbursement of expenses
|
1,959 | - | - | - | - | - | ||||||||||||||||||
Imadison LLC
|
Reimbursement of expenses
|
1,373 | - | - | - | - | - | ||||||||||||||||||
Total Subsidiaries TYRUS
|
5,907 | - | - | - | - | - | |||||||||||||||||||
Associates
|
- | - | - | - | - | ||||||||||||||||||||
Banco de Crédito y Securitización S.A.
|
Reimbursement of expenses
|
- | - | (80 | ) | - | - | - | |||||||||||||||||
Leases and/or rights of use
|
19 | - | - | - | - | - | |||||||||||||||||||
Banco Hipotecario S.A.
|
Reimbursement of expenses
|
- | - | (784 | ) | - | - | - | |||||||||||||||||
Total Associates
|
19 | - | (864 | ) | - | - | - | ||||||||||||||||||
Joint Ventures
|
|||||||||||||||||||||||||
Cyrsa S.A.
|
Reimbursement of expenses
|
- | - | (9 | ) | - | - | - | |||||||||||||||||
Borrowings
|
- | - | - | - | - | (133,314 | ) | ||||||||||||||||||
Baicom Networks S.A.
|
Reimbursement of expenses
|
191 | - | - | - | - | - | ||||||||||||||||||
Puerto Retiro S.A.
|
Reimbursement of expenses
|
211 | - | - | - | - | - | ||||||||||||||||||
Total Joint Ventures
|
402 | - | (9 | ) | - | - | (133,314 | ) |
29.
|
Related party transactions (Continued)
|
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
|
||||||||||||||||||
Joint Ventures APSA
|
|||||||||||||||||||||||||
Nuevo Puerto Santa Fe S.A.
|
Long-term incentive program
|
304 | - | - | - | - | - | ||||||||||||||||||
Reimbursement of expenses
|
3 | - | - | - | - | - | |||||||||||||||||||
Quality Invest S.A.
|
Reimbursement of expenses
|
59 | - | - | - | - | - | ||||||||||||||||||
Customers advances
|
- | - | (45 | ) | - | - | - | ||||||||||||||||||
Total Joint Ventures APSA
|
366 | - | (45 | ) | - | - | - | ||||||||||||||||||
Other related parties
|
|||||||||||||||||||||||||
Consultores Asset Management S.A.
|
Reimbursement of expenses
|
2,672 | - | - | - | - | - | ||||||||||||||||||
Austral Gold S.A.
|
Reimbursement of expenses
|
- | - | (1 | ) | - | - | - | |||||||||||||||||
Estudio Zang, Bergel & Viñes
|
Advances
|
4 | - | - | - | - | - | ||||||||||||||||||
Legal services
|
- | - | (170 | ) | - | - | - | ||||||||||||||||||
Fundación IRSA
|
Reimbursement of expenses
|
48 | - | - | - | - | - | ||||||||||||||||||
Total Other related parties
|
2,724 | - | (171 | ) | - | - | - | ||||||||||||||||||
Directors and Senior Management
|
|||||||||||||||||||||||||
Directors
|
Fees
|
301 | - | (1,056 | ) | - | - | - | |||||||||||||||||
Guarantee deposits
|
- | - | - | (8 | ) | - | - | ||||||||||||||||||
Total Directors and Senior Management
|
301 | - | (1,056 | ) | (8 | ) | - | - | |||||||||||||||||
Total
|
68,797 | 396,649 | (61,339 | ) | (22 | ) | (195,918 | ) | (308,970 | ) |
Related party
|
Commissions
|
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
|
-
|
616
|
-
|
(7,609)
|
-
|
(2,305)
|
-
|
-
|
||||||||
Total Parent company
|
-
|
616
|
-
|
(7,609)
|
-
|
(2,305)
|
-
|
-
|
||||||||
Subsidiaries
|
||||||||||||||||
Alto Palermo S.A.
|
-
|
1,051
|
-
|
-
|
-
|
(6,405)
|
-
|
-
|
||||||||
E-Commerce Latina S.A.
|
-
|
-
|
2
|
-
|
-
|
(351)
|
-
|
-
|
||||||||
Inversora Bolivar S.A.
|
-
|
-
|
-
|
-
|
-
|
(409)
|
-
|
-
|
||||||||
Llao Llao Resorts S.A.
|
-
|
49
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||
Ritelco S.A.
|
-
|
-
|
-
|
-
|
-
|
(2,932)
|
-
|
-
|
||||||||
Hoteles Argentinos S.A.
|
-
|
-
|
-
|
-
|
-
|
(60)
|
-
|
-
|
||||||||
Nuevas Fronteras S.A.
|
-
|
-
|
313
|
-
|
-
|
(1,367)
|
-
|
-
|
||||||||
Efanur S.A.
|
-
|
-
|
-
|
-
|
-
|
3,270
|
-
|
-
|
||||||||
Tyrus S.A.
|
-
|
-
|
-
|
-
|
-
|
14,548
|
-
|
-
|
||||||||
Palermo Invest S.A.
|
-
|
-
|
-
|
-
|
-
|
(329)
|
-
|
-
|
||||||||
Total Subsidiaries
|
-
|
1,100
|
315
|
-
|
-
|
5,965
|
-
|
-
|
||||||||
Subsidiaries APSA
|
||||||||||||||||
Fibesa S.A.
|
-
|
392
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||
Panamerican Mall S.A.
|
-
|
-
|
-
|
-
|
-
|
(1,335)
|
-
|
-
|
||||||||
Emprendimientos Recoleta S.A.
|
-
|
-
|
-
|
-
|
-
|
(345)
|
-
|
-
|
||||||||
Total Subsidiaries APSA
|
-
|
392
|
-
|
-
|
-
|
(1,680)
|
-
|
-
|
29.
|
Related party transactions (Continued)
|
Related party
|
Commissions
|
Leases and/or rights
of use
|
Management fees
|
Corporate services
|
Legal
services
|
Financial operations
|
Donations
|
Fees and salaries
|
||||||||
Associates
|
||||||||||||||||
Banco de Crédito y Securitización S.A.
|
-
|
915
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||
Banco Hipotecario S.A.
|
-
|
336
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||
Total Associates
|
-
|
1,251
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||
Associates APSA
|
||||||||||||||||
Tarshop S.A.
|
-
|
1,582
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||
Total Associates APSA
|
-
|
1,582
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||
Joint Ventures
|
||||||||||||||||
Cyrsa S.A.
|
-
|
-
|
-
|
-
|
-
|
(5,606)
|
-
|
-
|
||||||||
Total Joint Ventures
|
-
|
-
|
-
|
-
|
-
|
(5,606)
|
-
|
-
|
||||||||
Estudio Zang, Bergel & Viñes
|
-
|
-
|
-
|
-
|
(270)
|
-
|
-
|
-
|
||||||||
Consultores Asset Management S.A.
|
-
|
-
|
79
|
-
|
-
|
-
|
-
|
-
|
||||||||
Isaac Elsztain e Hijos S.C.A.
|
-
|
(79)
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||
Hamonet S.A.
|
-
|
(41)
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||
Total Other related parties
|
-
|
(120)
|
79
|
-
|
(270)
|
-
|
-
|
-
|
||||||||
Directors and Senior Management
|
||||||||||||||||
Senior Management
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(908)
|
||||||||
Directors
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(3,538)
|
||||||||
Total Directors and Senior Management
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(4,446)
|
||||||||
Total
|
-
|
4,821
|
394
|
(7,609)
|
(270)
|
(3,626)
|
-
|
(4,446)
|
29.
|
Related party transactions (Continued)
|
Related party
|
Commissions
|
Leases and/or rights of use
|
Management fees
|
Corporate services
|
Legal services
|
Financial operations
|
Donations
|
Fees and salaries
|
||||||||||||||||||||||||
Ultimate Parent Company
|
||||||||||||||||||||||||||||||||
Cresud S.A.C.I.F. y A
|
- | 316 | - | - | - | - | - | - | ||||||||||||||||||||||||
Total Parent company
|
- | 316 | - | - | - | - | - | - | ||||||||||||||||||||||||
Subsidiaries
|
||||||||||||||||||||||||||||||||
Alto Palermo S.A.
|
- | 1,180 | - | - | - | (5,915) | - | - | ||||||||||||||||||||||||
E-Commerce Latina S.A.
|
- | - | - | - | - | (737) | - | - | ||||||||||||||||||||||||
Solares de Santa Maria S.A.
|
- | - | - | - | - | - | - | - | ||||||||||||||||||||||||
Inversora Bolivar S.A.
|
- | - | - | - | - | (881) | - | - | ||||||||||||||||||||||||
Llao Llao Resorts S.A.
|
- | 32 | - | - | - | - | - | - | ||||||||||||||||||||||||
Ritelco S.A.
|
- | - | - | - | - | (3,679) | - | - | ||||||||||||||||||||||||
Nuevas Fronteras S.A.
|
- | - | - | - | - | (1,143) | - | - | ||||||||||||||||||||||||
Efanur S.A.
|
- | - | - | - | - | 3,724 | - | - | ||||||||||||||||||||||||
Tyrus S.A.
|
- | - | - | - | - | 7,162 | - | - | ||||||||||||||||||||||||
Palermo Invest S.A.
|
- | - | - | - | - | (217) | - | - | ||||||||||||||||||||||||
Total Subsidiaries
|
- | 1,212 | - | - | - | (1,686) | - | - | ||||||||||||||||||||||||
Subsidiaries APSA
|
||||||||||||||||||||||||||||||||
Fibesa S.A.
|
- | 275 | - | - | - | - | - | - | ||||||||||||||||||||||||
Panamerican Mall S.A.
|
- | - | - | - | - | (2,357) | - | - | ||||||||||||||||||||||||
Emprendimientos Recoleta S.A.
|
- | - | - | - | - | 789 | - | - | ||||||||||||||||||||||||
Total Subsidiaries APSA
|
- | 275 | - | - | - | (1,568) | - | - |
29.
|
Related party transactions (Continued)
|
Related party
|
Commissions
|
Leases and/or rights of use
|
Management fees
|
Corporate services
|
Legal services
|
Financial operations
|
Donations
|
Fees and salaries
|
||||||||
Associates APSA
|
||||||||||||||||
Tarshop S.A.
|
-
|
782
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||
Total Associates APSA
|
-
|
782
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||
Joint Ventures
|
||||||||||||||||
Canteras Natal Crespo S.A.
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||
Cyrsa S.A.
|
-
|
-
|
-
|
-
|
-
|
(4,027)
|
-
|
-
|
||||||||
Total Joint Ventures
|
-
|
-
|
-
|
-
|
-
|
(4,027)
|
-
|
-
|
||||||||
Other related parties
|
||||||||||||||||
Estudio Zang, Bergel & Viñes
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||
Isaac Elsztain e Hijos S.C.A.
|
-
|
(52)
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||
Hamonet S.A.
|
-
|
(28)
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||
Total Other related parties
|
-
|
(80)
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||
Directors and Senior Management
|
||||||||||||||||
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(549)
|
|||||||||
Directors
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(2,142)
|
||||||||
Total Directors and Senior Management
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(2,691)
|
||||||||
Total
|
-
|
2,505
|
-
|
-
|
-
|
(7,281)
|
-
|
(2,691)
|
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 and type of securities
|
Class / Items
|
Amount
|
Value recorded as of 09.30.14
|
Value recorded as of 06.30.14
|
Market value as of 09.30.14
|
Issuer's information
|
Interest in common stock
|
|||||
Main activity
|
Registered office
|
Last financial statements issued
|
||||||||||
Date
|
Common stock (nominal value)
|
Profit (loss) for the period
|
Shareholders' Equity
|
|||||||||
Alto Palermo S.A.
|
Common shares 1 vote
|
120,500,167
|
919,098
|
777,737
|
80.00
|
Real estate
|
Argentina
|
09.30.14
|
126,014
|
147,672
|
961,160
|
95.62%
|
Higher value
|
430,061
|
427,709
|
||||||||||
Intergroup transactions
|
(38,512)
|
(38,512)
|
||||||||||
Banco Hipotecario S.A. (1)
|
Common shares 1 vote
|
75,000,000
|
210,979
|
203,693
|
4.25
|
Consumer financing
|
Argentina
|
09.30.14
|
1,500,000
|
503,677
|
4,350,612
|
5.13%
|
Banco de Crédito & Securitización S.A. (1)
|
Common shares 1 vote
|
3,984,375
|
13,780
|
13,610
|
Not publicly traded
|
Consumer financing
|
Argentina
|
09.30.14
|
62,500
|
50,782
|
235,212
|
6.38%
|
Cyrsa S.A.
|
Common shares 1 vote
|
8,748,270
|
43,436
|
152,229
|
Not publicly traded
|
Real estate
|
Argentina
|
09.30.14
|
17,497
|
7,833
|
86,871
|
50.00%
|
E-Commerce Latina S.A.
|
Common shares 1 vote
|
83,913,950
|
245,178
|
236,735
|
Not publicly traded
|
Investment
|
Argentina
|
09.30.14
|
86,509
|
7,600
|
252,761
|
97.00%
|
Irrevocable contributions
|
-
|
1,070
|
||||||||||
Goodwill
|
(1,511)
|
(1,511)
|
33.
|
Equity investments (Continued)
|
Issuer and type of securities
|
Class / Items
|
Amount
|
Value recorded as of 09.30.14
|
Value recorded as of 06.30.14
|
Market value as of 09.30.14
|
Issuer's information
|
Interest in common stock
|
|||||
Main activity
|
Registered office
|
Last financial statements issued
|
||||||||||
Date
|
Common stock (nominal value)
|
Profit (loss) for the period
|
Shareholders’ Equity
|
|||||||||
Efanur S.A.
|
Common shares 1 vote
|
213,743,711
|
149,749
|
95,849
|
Not publicly traded
|
Investment
|
Uruguay
|
09.30.14
|
47,420
|
52,937
|
149,749
|
100.00%
|
Irrevocable contributions
|
-
|
221
|
||||||||||
Hoteles Argentinos S.A.
|
Common shares 1 vote
|
15,366,840
|
2,816
|
5,851
|
Not publicly traded
|
Hotel
|
Argentina
|
09.30.14
|
19,209
|
(3,793)
|
3,520
|
80.00%
|
Higher value
|
752
|
785
|
||||||||||
Inversora Bolivar S.A.
|
Common shares 1 vote
|
78,909,867
|
269,489
|
261,218
|
Not publicly traded
|
Investment
|
Argentina
|
09.30.14
|
82,949
|
7,159
|
283,282
|
95.13%
|
Irrevocable contributions
|
-
|
1,461
|
||||||||||
Higher value
|
6,428
|
6,428
|
||||||||||
Llao Llao Resort S.A.
|
Common shares 1 vote
|
73,580,206
|
30,589
|
31,147
|
Not publicly traded
|
Hotel
|
Argentina
|
09.30.14
|
147,160
|
-
|
61,178
|
50.00%
|
Higher value
|
98
|
101
|
||||||||||
Manibil S.A.
|
Common shares 1 vote
|
30,397,880
|
39,575
|
38,279
|
Not publicly traded
|
Real estate
|
Argentina
|
09.30.14
|
62,037
|
2,645
|
80,766
|
49.00%
|
Goodwill
|
10
|
10
|
||||||||||
Nuevas Fronteras S.A.
|
Common shares 1 vote
|
38,068,999
|
38,072
|
50,284
|
Not publicly traded
|
Hotel
|
Argentina
|
09.30.14
|
49,869
|
3
|
49,872
|
76.34%
|
Lower value
|
(15,857)
|
(16,103)
|
33.
|
Equity investments (Continued)
|
Issuer and type of securities
|
Class / Items
|
Amount
|
Value recorded as of 09.30.14
|
Value recorded as of 06.30.14
|
Market value as of 09.30.14
|
Issuer's information
|
Interest in common stock
|
|||||
Main activity
|
Registered office
|
Last financial statements issued
|
||||||||||
Date
|
Common stock (nominal value)
|
Profit (loss) for the period
|
Shareholders’ Equity
|
|||||||||
Palermo Invest S.A.
|
Common shares 1 vote
|
153,283,988
|
221,843
|
214,149
|
Not publicly traded
|
Investment
|
Argentina
|
09.30.14
|
158,025
|
7,437
|
228,705
|
97.00%
|
Irrevocable contributions
|
-
|
475
|
||||||||||
Higher value
|
323
|
323
|
||||||||||
Intergroup transactions
|
(29,987)
|
(29,987)
|
||||||||||
Ritelco S.A.
|
Common shares 1 vote
|
181,016,717
|
325,084
|
325,795
|
Not publicly traded
|
Investment
|
Uruguay
|
09.30.14
|
66,970
|
(1,240)
|
325,084
|
100.00%
|
Irrevocable contributions
|
-
|
34
|
||||||||||
Intergroup transactions
|
(190)
|
(190)
|
||||||||||
Solares Santa María S.A.
|
Common shares 1 vote
|
306,706,975
|
285,209
|
285,078
|
Not publicly traded
|
Real estate
|
Argentina
|
09.30.14
|
338,693
|
(826)
|
315,372
|
90.57%
|
Intergroup transactions
|
(166,521)
|
(166,521)
|
||||||||||
Irrevocable contributions
|
408
|
880
|
||||||||||
Tyrus S.A.
|
Common shares 1 vote
|
3,761,514,117
|
435,675
|
339,468
|
Not publicly traded
|
Investment
|
Uruguay
|
09.30.14
|
792,521
|
(141,939)
|
438,146
|
100.00%
|
Irrevocable contributions
|
2,471
|
196,884
|
33.
|
Equity investments (Continued)
|
Issuer and type of securities
|
Class / Items
|
Amount
|
Value recorded as of 09.30.14
|
Value recorded as of 06.30.14
|
Market value as of 09.30.14
|
Issuer's information
|
Interest in common stock
|
|||||
Main activity
|
Registered office
|
Last financial statements issued
|
||||||||||
Date
|
Common stock (nominal value)
|
Profit (loss) for the period
|
Shareholders’ Equity
|
|||||||||
Unicity S.A.
|
Common shares 1 vote
|
36,850,012
|
26,433
|
26,284
|
Not publicly traded
|
Investment
|
Argentina
|
09.30.14
|
41,588
|
(116)
|
29,868
|
88.62%
|
Irrevocable contributions
|
36
|
251
|
||||||||||
Total investments in subsidiaries, associates and joint ventures as of 09.30.14
|
3,445,014
|
|||||||||||
Total investments in subsidiaries, associates and joint ventures as of 06.30.14
|
3,441,214
|
34.
|
Foreign currency assets and liabilities
|
Items
|
Amount of foreign currency (1)
|
Prevailing exchange rate (2)
|
Total as of
09.30.14
|
Amount of foreign currency (1)
|
Prevailing exchange rate (2)
|
Total as of
06.30.14
|
||||||||||||||||||
Assets
|
||||||||||||||||||||||||
Trade and other receivables
|
||||||||||||||||||||||||
US Dollar
|
52,801 | 8.33 | 439,829 | 52,698 | 8.033 | 423,322 | ||||||||||||||||||
Swiss Francs
|
28 | 8.72 | 242 | 27 | 9.051 | 242 | ||||||||||||||||||
Total trade and other receivables
|
440,071 | 423,564 | ||||||||||||||||||||||
Investments in financial assets
|
||||||||||||||||||||||||
US Dollar
|
1,167 | 8.33 | 9,723 | 925 | 8.033 | 7,430 | ||||||||||||||||||
Total investments in financial assets
|
9,723 | 7,430 | ||||||||||||||||||||||
Cash and cash equivalents
|
||||||||||||||||||||||||
US Dollar
|
3,045 | 8.33 | 25,365 | 3,717 | 8.033 | 29,861 | ||||||||||||||||||
Euros
|
75 | 10.51 | 787 | 85 | 10.991 | 936 | ||||||||||||||||||
Brazilian Reais
|
- | - | - | 1 | 3.55 | 2 | ||||||||||||||||||
Swiss Francs
|
- | - | - | - | 9.051 | 1 | ||||||||||||||||||
Pounds
|
1 | 13.50 | 11 | 1 | 13.736 | 11 | ||||||||||||||||||
Total cash and cash equivalents
|
26,163 | 30,811 | ||||||||||||||||||||||
Total assets as of 09.30.14
|
475,957 | |||||||||||||||||||||||
Total assets as of 06.30.14
|
461,805 | |||||||||||||||||||||||
Liabilities
|
||||||||||||||||||||||||
Trade and other payables
|
||||||||||||||||||||||||
US Dollar
|
2,028 | 8.43 | 17,095 | 6,121 | 8.133 | 49,785 | ||||||||||||||||||
Total trade and other payables
|
17,095 | 49,785 | ||||||||||||||||||||||
Borrowings
|
||||||||||||||||||||||||
US Dollar
|
325,745 | 8.43 | 2,746,028 | 333,117 | 8.133 | 2,709,237 | ||||||||||||||||||
Total borrowings
|
2,746,028 | 2,709,237 | ||||||||||||||||||||||
Total liabilities as of 09.30.14
|
2,763,123 | |||||||||||||||||||||||
Total liabilities as of 06.30.14
|
2,759,022 |
35.
|
CNV General Ruling N° 629/14 – Storage of documentation
|
Storage of documentation
|
Location
|
|
Iron Mountain Argentina S.A.
|
Av. Amancio Alcorta 2482, C.A.B.A.
|
|
Iron Mountain Argentina S.A.
|
Pedro de Mendoza 2143, C.A.B.A.
|
|
Iron Mountain Argentina S.A.
|
Saraza 6135, C.A.B.A.
|
|
Iron Mountain Argentina S.A.
|
Azara 1245, C.A.B.A. (i)
|
|
Iron Mountain Argentina S.A.
|
Polígono Industrial Spegazzini, Au. Ezeiza-Cañuelas KM 45
|
|
Iron Mountain Argentina S.A.
|
Cañada de Gomez 3825 – C.A.B.A.
|
36.
|
Subsequent Events
|
Items
|
Falling due
(Point 3.a.)
|
Without term (Point 3.b)
|
Without term (Point 3.b)
|
To be due (Point 3.c.)
|
Total
|
||||||||
09.30.14
|
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
|
|||
Account
receivables
|
Trade and other receivables
|
74,710
|
2,516
|
315
|
149,525
|
938
|
(56)
|
(56)
|
(108)
|
4,753
|
-
|
414,480
|
647,017
|
Total
|
74,710
|
2,516
|
315
|
149,525
|
938
|
(56)
|
(56)
|
(108)
|
4,753
|
-
|
414,480
|
647,017
|
|
Liabilities
|
Trade and other payables
|
21,208
|
-
|
8
|
44,165
|
955
|
851
|
356
|
6,935
|
-
|
436
|
149
|
75,063
|
Borrowings
|
-
|
-
|
-
|
660,763
|
18,138
|
68,745
|
28,834
|
168,805
|
1,294,381
|
(836)
|
1,243,847
|
3,482,677
|
|
Salaries and social security liabilities
|
53
|
-
|
-
|
3,101
|
1,100
|
543
|
-
|
-
|
-
|
-
|
-
|
4,797
|
|
Provisions
|
-
|
15,582
|
3,831
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
19,413
|
|
Total
|
21,261
|
15,582
|
3,839
|
708,029
|
20,193
|
70,139
|
29,190
|
175,740
|
1,294,381
|
(400)
|
1,243,996
|
3,581,950
|
Items
|
Current
|
Non-current
|
Totals
|
|||||||
Local currency
|
Foreign currency
|
Total
|
Local currency
|
Foreign currency
|
Total
|
Local currency
|
Foreign currency
|
Total
|
||
Account
|
Trade and other receivables
|
201,432
|
26,145
|
227,577
|
5,514
|
413,926
|
419,44
|
206,946
|
440,071
|
647,017
|
receivables
|
Total
|
201,432
|
26,145
|
227,577
|
5,514
|
413,926
|
419,44
|
206,946
|
440,071
|
647,017
|
Liabilities
|
Trade and other payables
|
55,134
|
12,401
|
67,535
|
2,834
|
4,694
|
7,528
|
57,968
|
17,095
|
75,063
|
Borrowings
|
539,708
|
236,772
|
776,48
|
196,941
|
2,509,256
|
2,706,197
|
736,649
|
2,746,028
|
3,482,677
|
|
Salaries and social security liabilities
|
4,797
|
-
|
4,797
|
-
|
-
|
-
|
4,797
|
-
|
4,797
|
|
Provisions
|
15,582
|
-
|
15,582
|
3,831
|
-
|
3,831
|
19,413
|
-
|
19,413
|
|
Total
|
615,221
|
249,173
|
864,394
|
203,606
|
2,513,950
|
2,717,556
|
818,827
|
2,763,123
|
3,581,950
|
|
4.b.
|
Breakdown of accounts receivable and liabilities by adjustment clause.
|
Items
|
Current
|
Non-current
|
Accruing interest
|
Non-
accruing interest
|
Total
|
||||||||
Accruing interest
|
Non-accruing interest
|
Total
|
Accruing interest
|
Non-accruing interest
|
Total
|
||||||||
Fixed rate
|
Floating rate
|
Fixed rate
|
Floating rate
|
Fixed rate
|
Floating rate
|
||||||||
Accounts
receivables
|
Trade and other receivables
|
-
|
-
|
227,577
|
227,577
|
400,838
|
-
|
18,602
|
419,440
|
400,838
|
-
|
246,179
|
647,017
|
Total
|
-
|
-
|
227,577
|
227,577
|
400,838
|
-
|
18,602
|
419,440
|
400,838
|
-
|
246,179
|
647,017
|
|
Liabilities
|
Trade and other payables
|
-
|
-
|
67,536
|
67,536
|
-
|
-
|
7,527
|
7,527
|
-
|
-
|
75,063
|
75,063
|
Borrowings
|
190,950
|
215,570
|
369,960
|
776,480
|
2,504,532
|
164,716
|
36,949
|
2,706,197
|
2,695,482
|
380,286
|
406,909
|
3,482,677
|
|
Salaries and social security liabilities
|
-
|
-
|
4,797
|
4,797
|
-
|
-
|
-
|
-
|
-
|
-
|
4,797
|
4,797
|
|
Provisions
|
-
|
-
|
15,582
|
15,582
|
-
|
-
|
3,831
|
3,831
|
-
|
-
|
19,413
|
19,413
|
|
Total
|
190,950
|
215,570
|
457,875
|
864,395
|
2,504,532
|
164,716
|
48,307
|
2,717,555
|
2,695,482
|
380,286
|
506,182
|
3,581,950
|
|
a.
|
Interest in related parties: See Note 33 to the Unaudited Condensed Interim Separate Financial Statements.
|
|
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
|
199,134
|
All operational risk with additional coverage and minor risks
|
BOUCHARD 551
|
63,303
|
60,489
|
All operational risk with additional coverage and minor risks
|
MORENO 877
|
49,508
|
60,416
|
All operational risk with additional coverage and minor risks
|
BOUCHARD 710
|
39,587
|
61,047
|
All operational risk with additional coverage and minor risks
|
MAIPU 1300
|
25,787
|
20,690
|
All operational risk with additional coverage and minor risks
|
SUIPACHA 652
|
17,041
|
8,232
|
All operational risk with additional coverage and minor risks
|
LIBERTADOR 498
|
3,423
|
3,575
|
All operational risk with additional coverage and minor risks
|
DIQUE IV
|
3,056
|
54,286
|
All operational risk with additional coverage and minor risks
|
RIVADAVIA 2768
|
369
|
353
|
All operational risk with additional coverage and minor risks
|
MADERO 1020
|
216
|
129
|
All operational risk with additional coverage and minor risks
|
CONSTITUCIÓN 1111
|
191
|
715
|
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
|
312,595
|
580,916
|
|
SINGLE POLICY
|
15,000
|
-
|
Third party liability
|
|
(1)
|
The insured amounts are in thousands of U.S. dollars.
|
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.
|
|
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 in 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 aspects in conformity with the applicable legal provisions;
|
|
c)
|
we have read the additional information to the notes to the unaudited condensed interim separate statements required by section 68 of the listing regulations of the Buenos Aires Stock Exchange and by section 12 of Chapter III Title IV of the text of the National Securities Commission, on which, as regards those matters that are within our competence, we have no observations to make;
|
|
d)
|
at of September 30, 2014, the debt of IRSA Inversiones y Representaciones Sociedad Anónima owed in favor of the Argentina Integrated Pension System which arises from accounting records and submissions amounted to Ps. 375,335 which was no 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 (UBA)
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. T° 1 F° 30
José Daniel Abelovich
Public Accountant (U.B.A.)
C.P.C.E.C.A.B.A. T° 102 F° 191
|
In millions of ARS
|
IQ 15
|
IQ 14
|
Var (ARS)
|
Var (%)
|
||||||||||||
Revenues
|
790.1 | 621.4 | 168.7 | 27.1 | % | |||||||||||
Operating Income
|
640.1 | 229.1 | 411.0 | 179.4 | % | |||||||||||
Depreciation and Amortization
|
42.8 | 55.1 | (12.3 | ) | (22.3 | )% | ||||||||||
EBITDA
|
682.9 | 284.2 | 398.7 | 140.3 | % | |||||||||||
Net Income
|
135.8 | 35.3 | 100.5 | 284.7 | % | |||||||||||
Attributable to the parent company’s shareholders
|
3.3 | 32.4 | (29.1 | ) | (89.9 | )% | ||||||||||
Attributable to non-controlling interest
|
132.5 | 2.9 | 129.6 | - |
Shopping Centers (in millions of ARS)
|
IQ 15
|
IQ 14
|
% Var
|
|||||||||
Revenues
|
568.9 | 456.4 | 24.6 | % | ||||||||
Operating Income
|
270.9 | 206.6 | 31.1 | % | ||||||||
Depreciation and Amortization
|
31.1 | 36.9 | (15.7 | )% | ||||||||
EBITDA
|
302.0 | 243.4 | 24.1 | % |
Shopping Centers Operating Indicators
|
IQ 15
|
IVQ 14
|
IIIQ 14
|
IIQ 14
|
IQ 14
|
|||||||||||||||
Total Leaseable Area (sqm)[1] [2]
|
310,255 | 311,261 | 310,257 | 310,304 | 307,720 | |||||||||||||||
Tenants’ Sales (3-month cumulative, ARS million)
|
4,557.3 | 4,560.7 | 3,488.9 | 4,496.8 | 3,586.3 | |||||||||||||||
Occupancy [1]
|
98.5 | % | 98.4 | % | 98.8 | % | 98.8 | % | 98.6 | % |
[1]
|
Percentage over total leaseable area as of period end.
|
[2]
|
Excludes Museo de los niños in Abasto Shopping and Alto Rosario Shopping.
|
Shopping Center
|
Date of Acquisition
|
GLA (sqm)[1]
|
Stores
|
Occupancy % [2]
|
APSA’s Interest [3]
|
Book Value (ARS thousand) [4]
|
Alto Palermo
|
Nov-97
|
18,899
|
146
|
97.4%
|
100.0%
|
254,843
|
Abasto Shopping [4]
|
Jul-94
|
36,809
|
171
|
99.6%
|
100.0%
|
270,041
|
Alto Avellaneda
|
Nov-97
|
36,670
|
140
|
98.9%
|
100.0%
|
133,127
|
Alcorta Shopping
|
Jun-97
|
15,220
|
107
|
99.8%
|
100.0%
|
102,860
|
Patio Bullrich
|
Oct-98
|
11,813
|
86
|
95.1%
|
100.0%
|
115,158
|
Buenos Aires Design
|
Nov-97
|
13,888
|
63
|
93.7%
|
53.7%
|
15,305
|
Dot Baires Shopping
|
May-09
|
49,847
|
156
|
99.8%
|
80.0%
|
392,581
|
Soleil
|
Jul-10
|
13,995
|
78
|
100.0%
|
100.0%
|
87,533
|
Alto Noa Shopping
|
Mar-95
|
19,073
|
89
|
100.0%
|
100.0%
|
30,966
|
Alto Rosario Shopping [5]
|
Nov-04
|
28,321
|
144
|
96.8%
|
100.0%
|
118,281
|
Mendoza Plaza Shopping
|
Dec-94
|
42,132
|
145
|
98.1%
|
100.0%
|
106,301
|
Córdoba Shopping
|
Dec-06
|
15,276
|
106
|
99.8%
|
100.0%
|
63,861
|
La Ribera Shopping
|
Aug-11
|
8,312
|
50
|
95.7%
|
50.0%
|
16,876
|
Total
|
310,255
|
1,481
|
98.5%
|
1,707,733
|
[1] 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. Excludes works in progress.
[4] Excludes Museo de los Niños (3,732 sqm).
[5] Excludes Museo de los Niños (1,261 sqm.).
|
|||||
Shopping Center
|
1Q 15 | 1Q 14 |
% Var
|
|||||||||
Alto Palermo
|
606.9 | 466.1 | 30.2 | % | ||||||||
Abasto
|
710.4 | 561.5 | 26.5 | % | ||||||||
Alto Avellaneda
|
616.0 | 519.2 | 18.6 | % | ||||||||
Alcorta Shopping
|
313.5 | 235.4 | 33.2 | % | ||||||||
Patio Bullrich
|
197.7 | 149.4 | 32.3 | % | ||||||||
Buenos Aires Design
|
75.4 | 67.0 | 12.5 | % | ||||||||
Dot Baires
|
547.8 | 436.9 | 25.4 | % | ||||||||
Soleil
|
201.5 | 144.6 | 39.3 | % | ||||||||
Alto Noa
|
225.8 | 168.6 | 33.9 | % | ||||||||
Alto Rosario
|
402.2 | 300.4 | 33.9 | % | ||||||||
Mendoza Plaza Shopping
|
423.8 | 349.3 | 21.3 | % | ||||||||
Córdoba Shopping
|
152.3 | 121.8 | 25.0 | % | ||||||||
La Ribera Shopping
|
84.0 | 66.1 | 27.1 | % | ||||||||
Total
|
4,557.3 | 3,586.3 | 27.1 | % |
Revenues
|
IQ 15
|
IQ 14
|
% Var
|
|||||||||
Base Rent
|
215,441 | 175,268 | 22.9 | % | ||||||||
Percentage Rent
|
88,253 | 73,008 | 20.9 | % | ||||||||
Total Rent
|
303,694 | 248,276 | 22.3 | % | ||||||||
Admission rights
|
34,634 | 28,540 | 21.4 | % | ||||||||
Letting Fees
|
14,135 | 8,330 | 69.7 | % | ||||||||
Parking
|
24,799 | 19,653 | 26.2 | % | ||||||||
Other
|
7,536 | 6,109 | 23.4 | % | ||||||||
Total revenues before common maintenance
expenses and common promotional fund
|
384,798 | 310,908 | 23.8 | % | ||||||||
Common maintenance expenses and common
promotional fund
|
184,118 | 145,450 | 26.6 | % | ||||||||
Total Revenues
|
568,916 | 456,358 | 24.6 | % |
In ARS MM
|
IQ 15
|
IQ 14
|
% Var
|
||
Revenues
|
100.8
|
74.6
|
35.1%
|
||
Operating income
|
54.2
|
30.5
|
77.7%
|
||
Depreciation and amortization
|
8.7
|
8.5
|
.2.4%
|
||
EBITDA
|
62.8
|
39.0
|
61.0%
|
||
IQ 15
|
IVQ 14
|
IIIQ 14
|
IIQ 14
|
IQ 14
|
|
Leaseable area
|
121,38
|
122,47
|
127,239
|
131,014
|
131,115
|
Occupancy
|
97.9%
|
97.5%
|
98.7%
|
98.7%
|
96.7%
|
Monthly Rent (ARS/leased sqm)
|
214.3
|
176.2
|
163.8
|
148.9
|
146.0
|
Monthly Rent (USD/leased sqm)
|
26.0
|
26.1
|
26.1
|
26.0
|
26.6
|
Date of Acquisition
|
Leaseable Area sqm (1)
|
Occupancy Rate (2)
|
IRSA’s Effective Interest
|
Book Value (3)
|
||||||||||||||||
Offices
|
||||||||||||||||||||
Edificio República
|
04/28/08
|
19,884 | 96.8 | % | 100 | % | 199,134 | |||||||||||||
Torre Bankboston
|
08/27/07
|
14,873 | 100.0 | % | 100 | % | 141,070 | |||||||||||||
Bouchard 551
|
03/15/07
|
7,592 | 100.0 | % | 100 | % | 60,489 | |||||||||||||
Intercontinental Plaza
|
11/18/97
|
22,535 | 100.0 | % | 100 | % | 66,184 | |||||||||||||
Bouchard 710
|
06/01/05
|
15,044 | 99.8 | % | 100 | % | 61,047 | |||||||||||||
Dique IV, Juana Manso 295 (8)
|
12/02/97
|
11,298 | 99.5 | % | 100 | % | 54,286 | |||||||||||||
Maipú 1300
|
09/28/95
|
6,565 | 93.4 | % | 100 | % | 20,953 | |||||||||||||
Libertador 498
|
12/20/95
|
620 | 100.0 | % | 100 | % | 3,575 | |||||||||||||
Suipacha 652/64
|
11/22/91
|
11,453 | 89.9 | % | 100 | % | 8,232 | |||||||||||||
Madero 1020
|
12/21/95
|
- | - | 100 | % | 129 | ||||||||||||||
Dot Building (7)
|
11/28/06
|
11,242 | 100.0 | % | 96 | % | 123,059 | |||||||||||||
Other Offices (4)
|
N/A | 274 | - | N/A | 11,431 | |||||||||||||||
Subtotal Offices
|
121,380 | 97.9 | % | N/A | 749,589 | |||||||||||||||
Other Properties
|
||||||||||||||||||||
Commercial properties (5)
|
N/A | 312 | - | N/A | 715 | |||||||||||||||
Santa María del Plata S.A.
|
07/10/97
|
96,100 | 100.0 | % | 100 | % | 12,511 | |||||||||||||
Nobleza Picardo (8)
|
05/31/11
|
98,610 | 100.0 | % | 50 | % | 7,931 | |||||||||||||
Other Properties (6)
|
N/A | 40,855 | 52.0 | % | N/A | 55,539 | ||||||||||||||
Subtotal Other Properties
|
235,877 | 91.6 | % | N/A | 76,696 | |||||||||||||||
TOTAL OFFICES AND OTHER
|
357,257 | 93.7 | % | N/A | 826,285 | |||||||||||||||
Notes:
|
||||||||||||||||||||
(1) Total leaseable area for each property as of September 30, 2014. Excludes common areas and parking.
|
||||||||||||||||||||
(2) Calculated dividing occupied square meters by leaseable area as of September 30, 2014.
(3) Cost of acquisition, plus improvements, less accumulated depreciation, plus adjustment for inflation, less allowance for impairment.
|
||||||||||||||||||||
(4) Includes the following properties: Rivadavia 2774 and Abasto Offices.
|
||||||||||||||||||||
(5) Includes the following properties: Constitución 1111, Casona de Abril and other.
|
||||||||||||||||||||
(6) Includes the following properties: Ocampo parking spaces, Ferro, Plot adjoining Dot, Pto. Retiro, Anchorena 665 and Chanta IV.
|
||||||||||||||||||||
(7) Through Alto Palermo S.A.
|
||||||||||||||||||||
(8) Through Quality Invest S.A.
|
||||||||||||||||||||
Sales and Developments in millions of ARS
|
IQ 15
|
IQ 14
|
% Var
|
|||||||||
Revenues
|
4.8 | 16.1 | (70.2 | %) | ||||||||
Operating income
|
9.7 | (6.7 | ) | (244.8 | %) | |||||||
Depreciation and amortization
|
- | - | - | |||||||||
EBITDA
|
9.7 | (6.7 | ) | (244.8 | %) |
DEVELOPMENT
|
IQ 15
|
IQ 14
|
% Var
|
|||||||||
Residential apartments
|
||||||||||||
Condominios I and II (1)
|
3,642 | - | 100 | % | ||||||||
Libertador 1703 & 1755 (Horizons) (2)
|
55 | 11,774 | (99.5 | )% | ||||||||
Other residential apartments (3)
|
- | 44 | (100 | )% | ||||||||
Subtotal Residential Apartments
|
3,697 | 11,818 | (68.7 | )% | ||||||||
Residential Communities
|
||||||||||||
Abril/Baldovinos (4)
|
646 | 1,750 | (63.1 | )% | ||||||||
El Encuentro
|
461 | 2,492 | (81.5 | )% | ||||||||
Subtotal Residential Communities
|
1,107 | 4,242 | (73.9 | )% | ||||||||
TOTAL
|
4,804 | 16,060 | (70.1 | )% |
|
(1)
|
Through Alto Palermo S.A.
|
|
(2)
|
Owned by CYRSA S.A.
|
|
(3)
|
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 Martín de Tours, Rivadavia 2768, Alto Palermo Park (fully sold), Minetti D (fully sold), Dorrego 1916 (fully sold), Padilla 902 (fully sold), Terreno Caballito and Lotes Pereiraola through IRSA.
|
|
(4)
|
Includes sale of shares in Abril.
|
Development
|
Company
|
Interest
|
Date of Acquisition
|
Land Area sqm
|
Saleable area sqm
|
Buildable area sqm
|
Sold
|
Title Deed Executed
|
Location
|
Accumulated revenues as of September 2014
|
Accumulated revenues as of September 2013
|
Book Value
|
Residential Properties
|
||||||||||||
Available for sale
|
||||||||||||
Condominios del Alto I (1)
|
APSA
|
100%
|
04/30/1999
|
-
|
2,233
|
-
|
65%
|
67%
|
Santa Fe
|
3,642
|
-
|
972
|
Condominios del Alto II
|
APSA
|
100%
|
04/30/1999
|
-
|
5,009
|
-
|
96%
|
93%
|
Santa Fe
|
-
|
-
|
387
|
Caballito Nuevo
|
IRSA
|
100%
|
11/03/1997
|
-
|
67
|
-
|
99.07%
|
98%
|
CABA
|
-
|
-
|
279
|
Barrio Chico
|
IRSA
|
100%
|
03/01/2003
|
-
|
3,492
|
-
|
99%
|
99%
|
CABA
|
-
|
-
|
124
|
El Encuentro
|
IRSA
|
100%
|
11/18/1997
|
-
|
5,335
|
-
|
90%
|
100%
|
Buenos Aires
|
461
|
2,492
|
-
|
Abril Club de Campo – Plots
|
IRSA
|
100%
|
01/03/1995
|
-
|
5,137
|
-
|
99.50%
|
100%
|
Buenos Aires
|
646
|
1,750
|
2,357
|
Abril Club de Campo – Manor House
|
IRSA
|
100%
|
01/03/1995
|
31,224
|
34,605
|
-
|
-
|
-
|
Buenos Aires
|
-
|
-
|
-
|
Torres Jardín
|
IRSA
|
100%
|
07/18/1996
|
-
|
-
|
-
|
-
|
-
|
CABA
|
-
|
44
|
-
|
Entre Rios 465/9 Apartment
|
APSA
|
100%
|
-
|
-
|
-
|
-
|
-
|
Buenos Aires
|
-
|
-
|
1,400
|
|
Alto Palermo Park
|
APSA
|
100%
|
11/18/1997
|
-
|
-
|
-
|
-
|
-
|
CABA
|
-
|
-
|
-
|
Horizons
|
IRSA
|
50%
|
01/16/2007
|
-
|
71,512
|
-
|
99.6%
|
98%
|
Buenos Aires
|
55
|
11,774
|
5,889
|
Pereiraola (Greenville)
|
IRSA
|
100%
|
04/21/2010
|
-
|
39,634
|
-
|
-
|
-
|
Buenos Aires
|
-
|
-
|
8,200
|
Intangible – Receivable units
|
||||||||||||
Beruti (Astor Palermo)
|
APSA
|
100%
|
06/24/2008
|
-
|
2,632
|
-
|
-
|
-
|
CABA
|
-
|
-
|
32,872
|
Caballito Manzana 35
|
IRSA
|
100%
|
10/22/1998
|
-
|
8,258
|
-
|
-
|
-
|
CABA
|
-
|
-
|
52,205
|
Subtotal Residential Properties
|
31,224
|
176,866
|
4,804
|
16,060
|
104,685
|
|||||||
Land Reserves
|
||||||||||||
CONIL - Güemes 836 - Mz 99 & Güemes 902 - Mz 95
|
APSA
|
100%
|
07/19/1996
|
2,398
|
-
|
5,994
|
-
|
-
|
Buenos Aires
|
-
|
-
|
1,681
|
Neuquén –Hotel Parcel
|
APSA
|
100%
|
07/06/1999
|
3,000
|
-
|
10,000
|
100%
|
100%
|
Neuquén
|
,-
|
-
|
-
|
Isla Sirgadero
|
IRSA
|
100%
|
02/16/2007
|
8,360,000
|
-
|
no data
|
-
|
-
|
Santa Fe
|
-
|
-
|
2,895
|
Pilar R8 Km 53
|
IRSA
|
100%
|
05/29/1997
|
74,828
|
-
|
-
|
-
|
-
|
Buenos Aires
|
-
|
-
|
1,550
|
Pontevedra
|
IRSA
|
100%
|
02/28/1998
|
730,994
|
-
|
-
|
-
|
-
|
Buenos Aires
|
-
|
-
|
918
|
Mariano Acosta
|
IRSA
|
100%
|
02/28/1998
|
967,290
|
-
|
-
|
-
|
-
|
Buenos Aires
|
-
|
-
|
804
|
Merlo
|
IRSA
|
100%
|
02/28/1998
|
1,004,987
|
-
|
-
|
-
|
-
|
Buenos Aires
|
-
|
-
|
639
|
Terreno Rosario
|
APSA
|
100%
|
04/30/1999
|
-
|
-
|
-
|
100%
|
100%
|
Santa Fe
|
-
|
-
|
-
|
Zelaya 3102
|
IRSA
|
10%
|
07/01/2005
|
-
|
-
|
-
|
-
|
-
|
CABA
|
-
|
-
|
1,722
|
Terreno San Luis
|
IRSA
|
50%
|
03/31/2008
|
3,250,523
|
-
|
-
|
-
|
-
|
San Luis
|
-
|
-
|
1,584
|
Subtotal Land Reserves
|
14,394,020
|
-
|
15,994
|
-
|
-
|
11,793
|
||||||
Future Developments
|
||||||||||||
Mixed uses
|
||||||||||||
UOM Lujan
|
APSA
|
100%
|
05/31/2008
|
1,160,000
|
-
|
no data
|
N/A
|
N/A
|
Buenos Aires
|
-
|
-
|
33,905
|
Canteras Natal Crespo (2 commercial parcels)
|
IRSA
|
50%
|
07/27/2005
|
39,546
|
-
|
59,319
|
N/A
|
N/A
|
Cordoba
|
-
|
-
|
-
|
Nobleza Picardo
|
APSA
|
50%
|
05/31/2011
|
159,995
|
-
|
127,996
|
N/A
|
N/A
|
Buenos Aires
|
-
|
-
|
-
|
Puerto Retiro
|
IRSA
|
50%
|
05/18/1997
|
82,051
|
-
|
no data
|
N/A
|
N/A
|
CABA
|
-
|
-
|
51,337
|
Solares Santa María
|
IRSA
|
100%
|
07/10/1997
|
716,058
|
-
|
no data
|
N/A
|
N/A
|
CABA
|
-
|
-
|
158,951
|
Residential
|
||||||||||||
Coto Abasto Air Space
|
APSA
|
100%
|
09/24/1997
|
-
|
-
|
21,536
|
N/A
|
N/A
|
CABA
|
-
|
-
|
8,946
|
Neuquén – Housing Parcel
|
APSA
|
100%
|
07/06/1999
|
13,000
|
-
|
18,000
|
N/A
|
N/A
|
Neuquen
|
-
|
-
|
803
|
Uruguay Zetol
|
IRSA
|
90%
|
06/01/2009
|
152,977
|
62,756
|
-
|
N/A
|
N/A
|
Uruguay
|
-
|
-
|
61,685
|
Uruguay Vista al Muelle
|
IRSA
|
90%
|
06/01/2009
|
102,216
|
62,737
|
-
|
N/A
|
N/A
|
Uruguay
|
-
|
-
|
44,577
|
Retail
|
||||||||||||
Caballito Shopping Plot
|
APSA
|
100%
|
-
|
23,791
|
-
|
no data
|
N/A
|
N/A
|
CABA
|
-
|
-
|
-
|
Dot Potential Expansion
|
APSA
|
80%
|
-
|
15,881
|
-
|
47,643
|
N/A
|
N/A
|
CABA
|
-
|
-
|
-
|
Offices
|
||||||||||||
Philips Adjoining plots - Offices 1 & 2
|
APSA
|
80%
|
11/28/2006
|
12,800
|
-
|
38,400
|
N/A
|
N/A
|
CABA
|
-
|
-
|
25,332
|
Baicom
|
IRSA
|
50%
|
12/23/2009
|
6,905
|
-
|
34,500
|
N/A
|
N/A
|
CABA
|
-
|
-
|
4,459
|
Intercontinental Plaza II
|
IRSA
|
100%
|
02/28/1998
|
6,135
|
-
|
19,598
|
N/A
|
N/A
|
CABA
|
-
|
-
|
1,564
|
Catalinas Norte Plot
|
IRSA
|
100%
|
12/17/2009
|
3,649
|
-
|
35,300
|
N/A
|
N/A
|
CABA
|
-
|
-
|
109,493
|
Subtotal Future Developments
|
2,495,004
|
125,493
|
402,292
|
-
|
-
|
467,147
|
||||||
Total Land Reserves
|
16,920,248
|
302,359
|
418,286
|
4,804
|
16,060
|
583,625
|
V.
|
Hotels
|
Hotels (in millions of ARS)
|
IQ 15
|
IQ 14
|
% Var
|
||
Revenues
|
96.8
|
72.9
|
32.8%
|
||
Operating income
|
(0.2)
|
0.5
|
(140.0%)
|
||
Depreciation and amortization
|
3.7
|
3.6
|
2.8%
|
||
EBITDA
|
3.5
|
4.1
|
(14.6)%
|
||
IQ 15
|
IVQ 14
|
IIIQ 14
|
IIQ 14
|
IQ 14
|
|
Average Occupancy
|
65.0%
|
68.7%
|
71.4%
|
72.0%
|
68.4%
|
Average Rate per Room (ARS/night)
|
1,565
|
1,23
|
1,077
|
1,206
|
1,049
|
Average Rate per Room (USD/night)
|
188
|
180
|
183
|
185
|
185
|
Hotels
|
Date of
Acquisition
|
IRSA’s
Interest
|
Number
of Rooms
|
Average
Occupancy (1)
|
Average
Rate (2)
|
Book Value
(in thousands of ARS)
|
|||||||||||||||
Intercontinental (3)
|
11/01/97
|
76.34 | % | 309 | 67.9 | % | 1,238 | 45,599 | |||||||||||||
Sheraton Libertador (4)
|
03/01/98
|
80.00 | % | 200 | 72.1 | % | 1,070 | 34,519 | |||||||||||||
Llao Llao (5)
|
06/01/97
|
50.00 | % | 205 | 53.6 | % | 2,833 | 83,869 | |||||||||||||
Total
|
714 | 65.0 | % | 1,565 | 163,987 |
Notes:
|
|||
1) Cumulative average for the 3-month period.
|
|||
2) Cumulative average for the 3-month period.
|
|||
3) Through Nuevas Fronteras S.A. (IRSA’s subsidiary).
|
|||
4) Through Hoteles Argentinos S.A.
|
|||
5) Through Llao Llao Resorts S.A.
|
Hotels
|
IQ 15
|
IQ 14
|
% Var
|
|||||||||
Intercontinental (3)
|
34,860 | 24,834 | 40.4 | % | ||||||||
Sheraton Libertador (4)
|
20,832 | 17,269 | 20.6 | % | ||||||||
Llao Llao (5)
|
41,135 | 30,824 | 33.5 | % | ||||||||
Total
|
96,827 | 72,927 | 32.8 | % |
VI.
|
International
|
Lipstick
|
Sep-14
|
Sep-13
|
% Var
|
Gross Leaseable Area (sqm)
|
58,019
|
58,019
|
-
|
Occupancy
|
92,69%
|
86.1%
|
6.59 pp.
|
Rental price (USD/sqm)
|
65.3
|
63.8
|
2.4%
|
3M 15
|
Shopping Centers
|
Offices
|
Sales and Developments
|
Hotels
|
International
|
Financial Transactions and Other
|
Total
|
Operating income / (loss)
|
270.9
|
54.2
|
9.7
|
(0.2)
|
299.3
|
8.4
|
642.4
|
Depreciation and Amortization
|
31.1
|
8.7
|
-
|
3.7
|
0.1
|
-
|
43.5
|
EBITDA
|
302.0
|
62.8
|
9.7
|
3.5
|
299.4
|
8.4
|
685.9
|
3M 14
|
Shopping Centers
|
Offices
|
Sales and Developments
|
Hotels
|
International
|
Financial Transactions and Other
|
Total
|
Operating income / (loss)
|
206.6
|
30.5
|
(6.7)
|
0.5
|
3.2
|
(1.6)
|
232.4
|
Depreciation and Amortization
|
36.8
|
8.5
|
-
|
3.6
|
7.0
|
-
|
55.9
|
EBITDA
|
243.4
|
39.0
|
(6.7)
|
4.1
|
10.2
|
(1.6)
|
288.3
|
EBITDA Var
|
24.1%
|
61.0%
|
(243.8)%
|
(13.4)%
|
-
|
(612.9)%
|
137.9%
|
Total Segment
|
Joint Ventures*
|
Inter-segment deletions
|
Income Statement
|
|||||||||||||
Revenues
|
799.6 | (7.7 | ) | (1.8 | ) | 790.1 | ||||||||||
Costs
|
(359.3 | ) | 4.4 | 1.4 | (353.5 | ) | ||||||||||
Gross Profit /(Loss)
|
440.3 | (3.3 | ) | (0.4 | ) | 436.6 | ||||||||||
Result from sale of investment properties
|
317.5 | - | - | 317.5 | ||||||||||||
General and administrative expenses
|
(80.3 | ) | 0.2 | 0.7 | (79.4 | ) | ||||||||||
Selling expenses
|
(38.1 | ) | 0.5 | 0.1 | (37.4 | ) | ||||||||||
Other operating income, net
|
2.9 | 0.2 | (0.3 | ) | 2.8 | |||||||||||
Operating Income
|
642.4 | (2.3 | ) | - | 640.1 | |||||||||||
Income / (loss) from interests in equity investees and joint businesses
|
(117.7 | ) | 6.1 | - | (111.7 | ) | ||||||||||
Income before financial income / (loss) and income tax
|
524.7 | 3.7 | - | 528.4 |
Type of Debt
|
Currency
|
Amount (USD MM)1
|
Interest Rate
|
Maturity
|
Bank Overdraft
|
ARS
|
44.9
|
Variable
|
< 180 days
|
IRSA’s Tranche I Series I Notes
|
USD
|
150.0
|
8.50%
|
Feb-17
|
IRSA’s Tranche II Series II Notes
|
USD
|
150.0
|
11.50%
|
Jul-20
|
IRSA‘s Tranche III Series VI Notes
|
ARS
|
1.3
|
Badlar + 450 bps
|
Feb-17
|
IRSA’s Tranche III Series V Notes
|
ARS
|
24.8
|
Badlar + 395 bps
|
Aug-15
|
Other Debt
|
ARS
|
1.1
|
15.25%
|
Dec-16
|
IRSA’s Total Debt
|
372.1
|
|||
APSA’s 2017 Series I Notes (int.)
|
USD
|
120.0
|
7.88%
|
May-17
|
Short Term Debt
|
ARS
|
37.2
|
Variable
|
-
|
Syndicated Loan - Arcos
|
ARS
|
7.8
|
15.01%
|
Nov-15
|
Syndicated Loan - Neuquén
|
ARS
|
10.2
|
15.25%
|
Jun-16
|
Com. 5319 Loan
|
ARS
|
1.9
|
15.01%
|
Dec-15
|
Other Debt
|
ARS
|
1.9
|
15.25%
|
Dec-16
|
APSA’s Total Debt
|
USD
|
179.0
|
||
Total Consolidated Debt
|
551.1
|
|||
Consolidated Cash
|
147.7
|
|||
Debt Repurchase
|
23.2
|
|||
Net Consolidated Debt
|
380.2
|
(1) Principal face value in USD at an exchange rate of 8.43 ARS = 1 USD, without considering elimination of balances with subsidiaries.
|
09.30.14 | 09.30.13 | 09.30.12 | ||||||||||
Current assets
|
2,253,462 | 1,301,673 | 1,063,544 | |||||||||
Non-current assets
|
7,349,645 | 7,096,268 | 6,000,517 | |||||||||
Total
|
9,603,107 | 8,397,941 | 7,064,061 | |||||||||
Current liabilities
|
2,060,732 | 1,351,138 | 1,296,277 | |||||||||
Non-current liabilities
|
4,799,458 | 3,853,168 | 2,673,818 | |||||||||
Sub-total
|
6,860,190 | 5,204,306 | 3,970,095 | |||||||||
Minority interest
|
679,791 | 396,256 | 391,659 | |||||||||
Shareholders’ Equity
|
2,063,126 | 2,797,379 | 2,702,307 | |||||||||
Total
|
9,603,107 | 8,397,941 | 7,064,061 |
09.30.14 | 09.30.13 | 09.30.12 | ||||||||||
Operating income
|
640,068 | 229,051 | 197,942 | |||||||||
Income from interest in equity investees and joint ventures
|
-111,650 | 38,991 | 16,731 | |||||||||
Income before financial income / (loss) and income tax
|
528,418 | 268,042 | 214,673 | |||||||||
Financial income
|
23,825 | 46,534 | 38,723 | |||||||||
Financial expenses
|
-327,126 | -293,930 | -180,977 | |||||||||
Other financial income
|
87,013 | 27,570 | 16,017 | |||||||||
Financial income / (loss), net
|
-216,288 | -219,826 | -126,237 | |||||||||
Income before income tax
|
312,130 | 48,216 | 88,436 | |||||||||
Income tax
|
-176,331 | -12,948 | -37,626 | |||||||||
Net income
|
135,799 | 35,268 | 50,810 | |||||||||
Attributable to:
|
||||||||||||
Controlling company’s shareholders
|
3,258 | 32,382 | 41,142 | |||||||||
Non-controlling interest
|
132,541 | 2,886 | 9,668 |
09.30.14 | 09.30.13 | 09.30.12 | ||||||||||
Net cash provided by operating activities
|
252,094 | 203,441 | 264,604 | |||||||||
Net cash provided by / (used in) investment activities
|
1,068,630 | -493,797 | -90,573 | |||||||||
Net cash used in financing activities
|
-711,352 | -246,189 | -153,759 | |||||||||
Net (decrease) / increase in cash and cash equivalents
|
609,372 | -536,545 | 20,272 | |||||||||
Cash and cash equivalents at the beginning of the fiscal year
|
609,907 | 796,902 | 259,169 | |||||||||
Gain from Exchange rate differences of cash and cash equivalents
|
26,217 | 20,831 | 1,901 | |||||||||
Cash and cash equivalents at the end of the period
|
1,245,496 | 281,188 | 281,342 |
09.30.2014
|
09.30.2013
|
09.30.2012
|
||||
Liquidity
|
||||||
CURRENT ASSETS
|
2,253,462
|
1.09
|
1,301,673
|
0.96
|
1,063,544
|
0.82
|
CURRENT LIABILITIES
|
2,060,732
|
1,351,138
|
1,296,277
|
|||
Indebtedness
|
||||||
TOTAL LIABILITIES
|
6,860,190
|
2.50
|
5,204,306
|
1.63
|
3,970,095
|
1.28
|
SHAREHOLDERS’ EQUITY
|
2,742,917
|
3,193,635
|
3,093,966
|
|||
Solvency
|
||||||
SHAREHOLDERS’ EQUITY
|
2,742,917
|
0.40
|
3,193,635
|
0.61
|
3,093,966
|
0.78
|
TOTAL LIABILITIES
|
6,860,190
|
5,204,306
|
3,970,095
|
|||
Restricted Assets
|
||||||
NON-CURRENT ASSETS
|
7,349,645
|
0.77
|
7,096,268
|
0.85
|
6,000,517
|
0.85
|
TOTAL ASSETS
|
9,603,107
|
8,397,941
|
7,064,061
|
IRSA Inversiones y Representaciones S.A. | |||
|
By:
|
/s/ Saúl Zang | |
Saúl Zang | |||
Responsible for the relationship with the markets | |||