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
|
09.30.2013 | 06.30.2013 | |||||||
ASSETS
|
|||||||||
Non- Current Assets
|
|||||||||
Investment properties
|
9
|
4,071,267 | 3,992,530 | ||||||
Property, plant and equipment
|
10
|
210,614 | 212,673 | ||||||
Trading properties
|
11
|
178,818 | 178,425 | ||||||
Intangible assets
|
12
|
83,351 | 79,653 | ||||||
Investments in associates and joint ventures
|
7,8
|
1,491,681 | 1,423,936 | ||||||
Deferred income tax assets
|
24
|
131,962 | 85,236 | ||||||
Restricted assets
|
15
|
14,018 | 10,881 | ||||||
Income tax and Minimum Presumed Income tax ("MPIT") credit
|
132,805 | 130,086 | |||||||
Trade and other receivables
|
16
|
87,564 | 85,126 | ||||||
Investments in financial assets
|
17
|
678,915 | 267,455 | ||||||
Derivative financial instruments
|
18
|
15,273 | 21,208 | ||||||
Total Non-Current Assets
|
7,096,268 | 6,487,209 | |||||||
Current Assets
|
|||||||||
Trading properties
|
11
|
10,813 | 11,689 | ||||||
Inventories
|
13
|
15,238 | 16,321 | ||||||
Restricted assets
|
15
|
1,179 | 1,022 | ||||||
Trade and other receivables
|
16
|
578,014 | 769,333 | ||||||
Investments in financial assets
|
17
|
413,174 | 244,053 | ||||||
Derivative financial instruments
|
18
|
2,067 | - | ||||||
Cash and cash equivalents
|
19
|
281,188 | 796,902 | ||||||
Total Current Assets
|
1,301,673 | 1,839,320 | |||||||
TOTAL ASSETS
|
8,397,941 | 8,326,529 | |||||||
SHAREHOLDERS' EQUITY
|
|||||||||
Capital and reserves attributable to equity holders of the parent
|
|||||||||
Share capital
|
578,506 | 578,676 | |||||||
Treasury stock
|
170 | - | |||||||
Inflation adjustment of share capital and treasury stock
|
123,329 | 123,329 | |||||||
Share premium
|
793,123 | 793,123 | |||||||
Cost of treasury stock
|
(1,182 | ) | - | ||||||
Acquisition of additional interest in subsidiaries
|
(20,782 | ) | (20,782 | ) | |||||
Cumulative translation adjustment
|
65,687 | 50,776 | |||||||
Reserve for share-based compensation
|
32
|
13,988 | 8,258 | ||||||
Legal reserve
|
85,140 | 85,140 | |||||||
Reserve for new developments
|
492,441 | 492,441 | |||||||
Special reserve
|
395,249 | 395,249 | |||||||
Retained earnings
|
271,710 | 239,328 | |||||||
Total capital and reserves attributable to equity holders of the parent
|
2,797,379 | 2,745,538 | |||||||
Non-controlling interest
|
396,256 | 385,151 | |||||||
TOTAL SHAREHOLDERS' EQUITY
|
3,193,635 | 3,130,689 | |||||||
LIABILITIES
|
|||||||||
Non-Current Liabilities
|
|||||||||
Trade and other payables
|
20
|
233,164 | 211,118 | ||||||
Borrowings
|
23
|
3,073,406 | 2,922,642 | ||||||
Income tax liabilities
|
66,979 | - | |||||||
Deferred income tax liabilities
|
24
|
386,072 | 395,936 | ||||||
Salaries and social security liabilities
|
21
|
4,692 | 3,160 | ||||||
Provisions
|
22
|
88,855 | 57,737 | ||||||
Total Non-Current Liabilities
|
3,853,168 | 3,590,593 | |||||||
Current Liabilities
|
|||||||||
Trade and other payables
|
20
|
565,319 | 688,861 | ||||||
Income tax liabilities
|
31,172 | 79,065 | |||||||
Salaries and social security liabilities
|
21
|
42,568 | 49,010 | ||||||
Derivative financial instruments
|
18
|
819 | 1,732 | ||||||
Borrowings
|
23
|
698,502 | 772,529 | ||||||
Provisions
|
22
|
12,758 | 14,050 | ||||||
Total Current Liabilities
|
1,351,138 | 1,605,247 | |||||||
TOTAL LIABILITIES
|
5,204,306 | 5,195,840 | |||||||
TOTAL SHAREHOLDERS' EQUITY AND LIABILITIES
|
8,397,941 | 8,326,529 |
IRSA Inversiones y Representaciones Sociedead Anónima | |||
|
By:
|
/s/ Eduardo S. Elsztain | |
Eduardo S. Elsztain | |||
President | |||
Note
|
09.30.2013 | 09.30.2012 | |||||||
Revenues
|
26
|
621,447 | 483,047 | ||||||
Costs
|
27
|
(293,700 | ) | (239,878 | ) | ||||
Gross Profit
|
327,747 | 243,169 | |||||||
Gain from disposal of investment properties
|
9
|
- | 31,069 | ||||||
General and administrative expenses
|
28
|
(58,478 | ) | (43,533 | ) | ||||
Selling expenses
|
28
|
(30,686 | ) | (23,637 | ) | ||||
Other operating results, net
|
30
|
(9,532 | ) | (9,126 | ) | ||||
Profit from operations
|
229,051 | 197,942 | |||||||
Share of profit of associates and joint ventures
|
7,8
|
38,991 | 16,731 | ||||||
Profit before financial results and income tax
|
268,042 | 214,673 | |||||||
Finance income
|
31
|
46,534 | 38,723 | ||||||
Finance cost
|
31
|
(308,201 | ) | (180,977 | ) | ||||
Other financial results
|
31
|
41,841 | 16,017 | ||||||
Financial results, net
|
31
|
(219,826 | ) | (126,237 | ) | ||||
Profit before income tax
|
48,216 | 88,436 | |||||||
Income tax
|
24
|
(12,948 | ) | (37,626 | ) | ||||
Profit for the period
|
35,268 | 50,810 | |||||||
Attributable to:
|
|||||||||
Equity holders of the parent
|
32,382 | 41,142 | |||||||
Non-controlling interest
|
2,886 | 9,668 | |||||||
Profit per share attributable to equity holders of the parent during the period:
|
|||||||||
Basic
|
0.06 | 0.07 | |||||||
Diluted
|
0.06 | 0.07 |
IRSA Inversiones y Representaciones Sociedad Anónima | |||
|
By:
|
/s/ Eduardo S. Elsztain | |
Eduardo S. Elsztain | |||
President | |||
09.30.2013 | 09.30.2012 | |||||||
Profit for the period
|
35,268 | 50,810 | ||||||
Other comprehensive income:
|
||||||||
Items that may be reclassified subsequently to profit or loss:
|
||||||||
Currency translation adjustment
|
23,293 | 10,490 | ||||||
Other comprehensive income for the period (i)
|
23,293 | 10,490 | ||||||
Total comprehensive income for the period
|
58,561 | 61,300 | ||||||
Attributable to:
|
||||||||
Equity holders of the parent
|
47,293 | 51,632 | ||||||
Non-controlling interest
|
11,268 | 9,668 |
IRSA Inversiones y Representaciones Sociedad Anónima | |||
|
By:
|
/s/ Eduardo S. Elsztain | |
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
|
Acquisition of additional interest in subsidiaries
|
Cumulative translation adjustment
|
Reserve
for share-based compensation
|
Legal reserve
|
Reserve for new developments
|
Special reserve (1)
|
Retained earnings
|
Subtotal
|
Non-controlling interest
|
Total shareholders' equity
|
||||||||||||||||||||||||||||||||||||||||||||||
Balance at July 1st, 2013
|
578,676 | - | 123,329 | 793,123 | - | (20,782 | ) | 50,776 | 8,258 | 85,140 | 492,441 | 395,249 | 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 32)
|
- | - | - | - | - | - | - | 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 | ) | 65,687 | 13,988 | 85,140 | 492,441 | 395,249 | 271,710 | 2,797,379 | 396,256 | 3,193,635 |
The accompanying notes are an integral part of these Unaudited Condensed Interim Consolidated Financial Statements.
|
(1)
|
Related to CNV General Resolution No. 609/12. See Note 25.
|
(2)
|
Includes Ps. 36 of Inflation adjustment treasury stock. See Note 25.
|
IRSA Inversiones y Representaciones Sociedad Anónima | |||
|
By:
|
/s/ Eduardo S. Elsztain | |
Eduardo S. Elsztain | |||
President | |||
Attributable to equity holders of the parent
|
||||||||||||||||||||||||||||||||||||||||||||||||
Share capital
|
Inflation
adjustment
of share capital
|
Share premium
|
Acquisition of additional interest in subsidiaries
|
Cumulative translation adjustment
|
Reserve for share-based compensation
|
Legal reserve
|
Reserve for new developments
|
Retained earnings
|
Subtotal
|
Non-
controlling interest
|
Total
shareholders' equity
|
|||||||||||||||||||||||||||||||||||||
Balance at July 1st, 2012
|
578,676 | 274,387 | 793,123 | (15,714 | ) | 14,502 | 2,595 | 71,136 | 419,783 | 510,853 | 2,649,341 | 390,428 | 3,039,769 | |||||||||||||||||||||||||||||||||||
Profit for the period
|
- | - | - | - | - | - | - | - | 41,142 | 41,142 | 9,668 | 50,810 | ||||||||||||||||||||||||||||||||||||
Other comprehensive income for the period
|
- | - | - | - | 10,490 | - | - | - | - | 10,490 | - | 10,490 | ||||||||||||||||||||||||||||||||||||
Total comprehensive income for the period
|
- | - | - | - | 10,490 | - | - | - | 41,142 | 51,632 | 9,668 | 61,300 | ||||||||||||||||||||||||||||||||||||
Reserve for share-based compensation (Note 32)
|
- | - | - | - | - | 1,668 | - | - | - | 1,668 | 61 | 1,729 | ||||||||||||||||||||||||||||||||||||
Acquisition of subsidiaries
|
- | - | - | (334 | ) | - | - | - | - | - | (334 | ) | - | (334 | ) | |||||||||||||||||||||||||||||||||
Dividends distributed by subsidiaries
|
- | - | - | - | - | - | - | - | - | - | (10,215 | ) | (10,215 | ) | ||||||||||||||||||||||||||||||||||
Capital contribution of non-controlling interest
|
- | - | - | - | - | - | - | - | - | - | 1,717 | 1,717 | ||||||||||||||||||||||||||||||||||||
Balance at September 30, 2012
|
578,676 | 274,387 | 793,123 | (16,048 | ) | 24,992 | 4,263 | 71,136 | 419,783 | 551,995 | 2,702,307 | 391,659 | 3,093,966 |
IRSA Inversiones y Representaciones Sociedad Anónima | |||
|
By:
|
/s/ Eduardo S. Elsztain | |
Eduardo S. Elsztain | |||
President | |||
Note
|
09.30.2013 | 09.30.2012 | |||||||
Operating activities:
|
|||||||||
Cash generated by operations
|
19
|
252,219 | 290,535 | ||||||
Income tax paid
|
(48,778 | ) | (25,931 | ) | |||||
Net cash generated by operating activities
|
203,441 | 264,604 | |||||||
Investing activities:
|
|||||||||
Capital contributions in associates and joint ventures
|
7
|
(1,221 | ) | - | |||||
Purchases of associates and joint ventures
|
3,7,8
|
(13,057 | ) | (7,570 | ) | ||||
Purchases of investment properties
|
9
|
(70,820 | ) | (36,767 | ) | ||||
Proceeds from sale of investment properties
|
118,936 | 53,299 | |||||||
Purchases of property, plant and equipment
|
10
|
(4,152 | ) | (5,832 | ) | ||||
Purchases of intangible assets
|
12
|
(139 | ) | (253 | ) | ||||
Purchase of investments in financial assets
|
(775,782 | ) | (126,340 | ) | |||||
Proceeds from sale of investments in financial assets
|
245,124 | 46,433 | |||||||
Advanced payments
|
(13,120 | ) | (18,496 | ) | |||||
Acquisition of derivative financial instruments
|
(2,000 | ) | - | ||||||
Proceeds from sale of joint ventures
|
7,736 | - | |||||||
Dividends received
|
14,698 | 4,953 | |||||||
Net cash used in investing activities
|
(493,797 | ) | (90,573 | ) | |||||
Financing activities:
|
|||||||||
Proceeds from borrowings
|
118,401 | 24,624 | |||||||
Repayments of borrowings
|
(141,218 | ) | (80,266 | ) | |||||
Payment of non-convertible notes
|
(97,887 | ) | - | ||||||
Payment of seller financing
|
(390 | ) | (2,000 | ) | |||||
Dividends paid
|
(6,060 | ) | (38,684 | ) | |||||
Capital contribution of non-controlling interest
|
347 | 1,717 | |||||||
Interest paid
|
(117,848 | ) | (96,116 | ) | |||||
Capital reduction of subsidiaries
|
(712 | ) | (10,215 | ) | |||||
Loans from associates and joint ventures, net
|
2,000 | 47,181 | |||||||
Repurchase of Treasury stock.
|
(1,182 | ) | - | ||||||
Payment of seller financing of shares
|
(1,640 | ) | - | ||||||
Net cash used in financing activities
|
(246,189 | ) | (153,759 | ) | |||||
Net (decrease) / increase in cash and cash equivalents
|
(536,545 | ) | 20,272 | ||||||
Cash and cash equivalents at beginning of year
|
19
|
796,902 | 259,169 | ||||||
Foreign exchange gain on cash and cash equivalents
|
20,831 | 1,901 | |||||||
Cash and cash equivalents at end of period
|
281,188 | 281,342 |
IRSA Inversiones y Representaciones Sociedad Anónima | |||
|
By:
|
/s/ Eduardo S. Elsztain | |
Eduardo S. Elsztain | |||
Partner | |||
1.
|
The Group’s business and general information
|
2.
|
Basis of preparation of the Unaudited Condensed Interim Consolidated Financial Statements
|
2.1
|
Basis of preparation
|
2.3.
|
Use of estimates
|
2.
|
Basis of preparation of the Unaudited Condensed Interim Consolidated Financial Statements (Continued)
|
2.4.
|
Comparative Information
|
3.
|
Acquisitions and disposals
|
3.
|
Acquisitions and disposals (Continued)
|
5.
|
Segment information
|
September 30, 2013
|
||||||||||||||||||||||||||||
Shopping Center
|
Offices
and others
|
Sales and developments
|
Hotels
|
International
|
Financial operations and others
|
Total
|
||||||||||||||||||||||
Revenues
|
455,839 | 74,004 | 16,060 | 72,927 | 19,361 | 184 | 638,375 | |||||||||||||||||||||
Costs
|
(203,747 | ) | (28,304 | ) | (11,800 | ) | (49,548 | ) | (11,745 | ) | (96 | ) | (305,240 | ) | ||||||||||||||
Gross Profit
|
252,092 | 45,700 | 4,260 | 23,379 | 7,616 | 88 | 333,135 | |||||||||||||||||||||
General and administrative expenses
|
(24,994 | ) | (8,134 | ) | (7,325 | ) | (13,867 | ) | (4,323 | ) | (55 | ) | (58,698 | ) | ||||||||||||||
Selling expenses
|
(14,044 | ) | (6,968 | ) | (2,532 | ) | (8,674 | ) | - | 397 | (31,821 | ) | ||||||||||||||||
Other operating results, net
|
(5,909 | ) | (868 | ) | (1,147 | ) | (106 | ) | (135 | ) | (2,072 | ) | (10,237 | ) | ||||||||||||||
Profit / (loss) from operations
|
207,145 | 29,730 | (6,744 | ) | 732 | 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) before financial results and income tax
|
207,145 | 30,903 | (6,112 | ) | 861 | (20,279 | ) | 53,750 | 266,268 | |||||||||||||||||||
Investment properties
|
2,280,038 | 790,274 | 367,574 | - | 794,211 | - | 4,232,097 | |||||||||||||||||||||
Property, plant and equipment
|
18,723 | 22,127 | 4,010 | 165,660 | 204 | - | 210,724 | |||||||||||||||||||||
Trading properties
|
- | - | 120,097 | - | 81,018 | - | 201,115 | |||||||||||||||||||||
Goodwill
|
1,667 | 9,392 | - | - | 54,908 | - | 65,967 | |||||||||||||||||||||
Inventories
|
8,101 | - | 508 | 6,752 | - | - | 15,361 | |||||||||||||||||||||
Investments in associates
|
- | 25,268 | 33,391 | 21,468 | 974 | 1,140,493 | 1,221,594 | |||||||||||||||||||||
Operating assets
|
2,308,529 | 847,061 | 525,580 | 193,880 | 931,315 | 1,140,493 | 5,946,858 |
5.
|
Segment information (Continued)
|
September 30, 2012
|
||||||||||||||||||||||||||||
Shopping Center
|
Offices
|
Sales and developments
|
Hotels
|
International
|
Financial operations and others
|
Total
|
||||||||||||||||||||||
Revenues
|
355,578 | 70,328 | 52,503 | 53,793 | - | 693 | 532,895 | |||||||||||||||||||||
Costs
|
(169,416 | ) | (28,646 | ) | (39,113 | ) | (40,529 | ) | - | (258 | ) | (277,962 | ) | |||||||||||||||
Gross Profit
|
186,162 | 41,682 | 13,390 | 13,264 | - | 435 | 254,933 | |||||||||||||||||||||
Gain from disposal of investment properties
|
- | - | 31,069 | - | - | - | 31,069 | |||||||||||||||||||||
General and administrative expenses
|
(14,408 | ) | (6,958 | ) | (6,981 | ) | (12,348 | ) | (3,241 | ) | (256 | ) | (44,192 | ) | ||||||||||||||
Selling expenses
|
(11,902 | ) | (2,852 | ) | (5,044 | ) | (6,990 | ) | - | (546 | ) | (27,334 | ) | |||||||||||||||
Other operating results, net
|
(5,902 | ) | (819 | ) | (1,675 | ) | 185 | (2,084 | ) | 916 | (9,379 | ) | ||||||||||||||||
Profit / (Loss) from operations
|
153,950 | 31,053 | 30,759 | (5,889 | ) | (5,325 | ) | 549 | 205,097 | |||||||||||||||||||
Share of profit / (loss) of associates
|
- | - | 564 | 43 | (18,335 | ) | 30,932 | 13,204 | ||||||||||||||||||||
Segment profit / (loss) before financial results and income tax
|
153,950 | 31,053 | 31,323 | (5,846 | ) | (23,660 | ) | 31,481 | 218,301 | |||||||||||||||||||
Investment properties
|
2,021,496 | 905,081 | 474,655 | - | - | - | 3,401,232 | |||||||||||||||||||||
Property, plant and equipment
|
14,613 | 29,617 | 3,761 | 178,629 | 199 | - | 226,819 | |||||||||||||||||||||
Trading properties
|
- | - | 185,588 | - | 66,591 | - | 252,179 | |||||||||||||||||||||
Goodwill
|
343 | 5,481 | - | - | - | - | 5,824 | |||||||||||||||||||||
Inventories
|
11,312 | - | 484 | 5,932 | - | - | 17,728 | |||||||||||||||||||||
Investments in associates
|
- | - | 25,958 | 21,299 | 104,192 | 1,056,204 | 1,207,653 | |||||||||||||||||||||
Operating assets
|
2,047,764 | 940,179 | 690,446 | 205,860 | 170,982 | 1,056,204 | 5,111,435 |
5.
|
Segment information (Continued)
|
September 30, 2013
|
||||||||||||
Total segment information
|
Adjustment for share of profit / (loss) of
joint ventures
|
As per statements
of income
|
||||||||||
Revenues
|
638,375 | (16,928 | ) | 621,447 | ||||||||
Costs
|
(305,240 | ) | 11,540 | (293,700 | ) | |||||||
Gross Profit
|
333,135 | (5,388 | ) | 327,747 | ||||||||
General and administrative expenses
|
(58,698 | ) | 220 | (58,478 | ) | |||||||
Selling expenses
|
(31,821 | ) | 1,135 | (30,686 | ) | |||||||
Other operating results, net
|
(10,237 | ) | 705 | (9,532 | ) | |||||||
Profit from operations
|
232,379 | (3,328 | ) | 229,051 | ||||||||
Share of profit of associates and joint ventures
|
33,889 | 5,102 | 38,991 | |||||||||
Segment profit before financial results and income tax
|
266,268 | 1,774 | 268,042 |
September 30, 2012
|
||||||||||||
Total segment information
|
Adjustment for share of profit / (loss) of
joint ventures
|
As per statements
of income
|
||||||||||
Revenues
|
532,895 | (49,848 | ) | 483,047 | ||||||||
Costs
|
(277,962 | ) | 38,084 | (239,878 | ) | |||||||
Gross profit
|
254,933 | (11,764 | ) | 243,169 | ||||||||
Gain from disposal of investment properties
|
31,069 | - | 31,069 | |||||||||
General and administrative expenses
|
(44,192 | ) | 659 | (43,533 | ) | |||||||
Selling expenses
|
(27,334 | ) | 3,697 | (23,637 | ) | |||||||
Other operating results, net
|
(9,379 | ) | 253 | (9,126 | ) | |||||||
Profit from operations
|
205,097 | (7,155 | ) | 197,942 | ||||||||
Share of profit of associates
|
13,204 | 3,527 | 16,731 | |||||||||
Profit before financial results and income tax
|
218,301 | (3,628 | ) | 214,673 |
September 30, 2013
|
||||
Total reportable assets as per segment information
|
5,946,858 | |||
Investment properties
|
(160,830 | ) | ||
Property, plant and equipment
|
(110 | ) | ||
Trading properties
|
(11,484 | ) | ||
Goodwill
|
(5,235 | ) | ||
Inventories
|
(123 | ) | ||
Investments in associates and joint venture
|
270,087 | |||
Total assets as per the statements of financial position
|
6,039,163 |
6.
|
Information about main subsidiaries
|
Panamerican Mall S.A. (“PAMSA”)
|
Rigby
|
|||||||||||||||
September 30, 2013
|
June 30, 2013
|
September 30, 2013
|
June 30, 2013
|
|||||||||||||
ASSETS
|
||||||||||||||||
Total non-current assets
|
643,636 | 623,986 | 814,737 | 761,997 | ||||||||||||
Total current assets
|
203,814 | 191,869 | 19,841 | 18,088 | ||||||||||||
TOTAL ASSETS
|
847,450 | 815,855 | 834,578 | 780,085 | ||||||||||||
LIABILITIES
|
||||||||||||||||
Total non-current liabilities
|
37,789 | 23,062 | 474,742 | 439,432 | ||||||||||||
Total current liabilities
|
47,478 | 58,723 | 3,317 | 5,961 | ||||||||||||
TOTAL LIABILITIES
|
85,267 | 81,785 | 478,059 | 445,393 | ||||||||||||
NET ASSETS
|
762,183 | 734,070 | 356,519 | 334,692 |
6.
|
Information about main subsidiaries (Continued)
|
PAMSA
|
Rigby
|
|||||||||||||||
September 30, 2013
|
September 30, 2012
|
September 30, 2013
|
September 30, 2012
|
|||||||||||||
Revenues
|
56,637 | 44,757 | 19,361 | - | ||||||||||||
Profit before income tax
|
43,791 | 20,416 | 5,639 | - | ||||||||||||
Income tax expense
|
(15,565 | ) | (7,813 | ) | - | - | ||||||||||
Profit for the period
|
28,226 | 12,603 | (419 | ) | - | |||||||||||
Total comprehensive income for the period
|
28,226 | 12,603 | (419 | ) | - | |||||||||||
Profit attributable to non-controlling interest
|
5,645 | 2,521 | (107 | ) | - | |||||||||||
Dividends paid to non-controlling interest
|
4,170 | - | 739 | - |
PAMSA
|
Rigby
|
|||||||||||||||
September 30, 2013
|
September 30, 2012
|
September 30, 2013
|
September 30, 2012
|
|||||||||||||
Net cash generated by operating activities
|
35,339 | 38,539 | 232 | - | ||||||||||||
Net cash used in investing activities
|
(41,715 | ) | (48,080 | ) | (52 | ) | - | |||||||||
Net cash used in financing activities
|
2,803 | (137 | ) | (89 | ) | - | ||||||||||
Net increase in cash and cash equivalents
|
(3,573 | ) | (9,678 | ) | 91 | - | ||||||||||
Foreign exchange gain on cash and cash equivalents
|
167 | 718 | (27 | ) | - | |||||||||||
Cash and cash equivalents at beginning of period
|
11,416 | 29,885 | 392 | - | ||||||||||||
Cash and cash equivalents at end of period
|
8,010 | 20,925 | 456 | - |
7.
|
Interests in joint ventures
|
September 30, 2013
|
June 30, 2013
|
|||||||
Beginning of period / year
|
287,846 | 228,970 | ||||||
Acquisition of joint ventures (ii)
|
(12 | ) | 25,899 | |||||
Capital contributions
|
1,221 | 29,828 | ||||||
Sale of joint ventures
|
- | (5,774 | ) | |||||
Cash dividends
|
- | (1,250 | ) | |||||
Share of profit
|
6,276 | 10,173 | ||||||
End of period / year
|
(i) 295,331
|
287,846 |
|
(i)
|
Includes a balance of Ps. (22) reflecting interests in companies with negative equity as of September 30, 2013 which are disclosed in “Provisions” (see Note 22).
|
|
(ii)
|
Corresponds to the acquisition of ENUSA (see Note 3).
|
8.
|
Interests in associates
|
September 30, 2013
|
June 30, 2013
|
|||||||
Beginning of the period / year
|
1,096,999 | 1,216,845 | ||||||
Acquisition of associates
|
13,057 | - | ||||||
Capital contributions
|
- | 37,610 | ||||||
Share of profit / (loss)
|
32,715 | (17,564 | ) | |||||
Currency translation adjustment
|
(3,755 | ) | (1,300 | ) | ||||
Cash dividends (ii)
|
(9,144 | ) | (35,277 | ) | ||||
Decrease for the taking over
|
- | (103,315 | ) | |||||
End of the period/year (i)
|
1,129,872 | 1,096,999 |
9.
|
Investment properties
|
September 30, 2013
|
June 30, 2013
|
|||||||
Beginning of the period / year
|
3,992,530 | 3,275,226 | ||||||
Additions
|
70,820 | 210,456 | ||||||
Currency translation adjustment
|
56,611 | 77,769 | ||||||
Acquisition of subsidiaries
|
- | 679,219 | ||||||
Disposals
|
(62,857 | ) | ||||||
Depreciation charge (i) (Note 28)
|
(48,694 | ) | (187,283 | ) | ||||
End of the period / year
|
4,071,267 | 3,992,530 |
September 30, 2013
|
September 30, 2012
|
|||||||
Rental and service income
|
549,204 | 425,906 | ||||||
Direct operating expenses
|
(243,796 | ) | (198,062 | ) | ||||
Gain from disposal of investment properties
|
- | 31,069 |
10.
|
Property, plant and equipment
|
September 30, 2013
|
June 30, 2013
|
|||||||
Beginning of the period / year
|
212,673 | 228,033 | ||||||
Additions
|
4,152 | 15,419 | ||||||
Currency translation adjustment
|
15 | 959 | ||||||
Disposals of unused assets
|
(77 | ) | (605 | ) | ||||
Depreciation charge (i) (Note 28)
|
(6,149 | ) | (31,133 | ) | ||||
End of the period / year
|
210,614 | 212,673 |
11.
|
Trading properties
|
September 30, 2013
|
June 30, 2013
|
|||||||
Beginning of the period / year
|
190,114 | 176,823 | ||||||
Additions
|
588 | 1,482 | ||||||
Currency translation adjustment
|
(30 | ) | 17,757 | |||||
Disposals
|
(1,041 | ) | (5,948 | ) | ||||
End of the period / year
|
189,631 | 190,114 |
12.
|
Intangible assets
|
September 30, 2013
|
June 30, 2013
|
|||||||
Beginning of the period / year
|
79,653 | 29,389 | ||||||
Additions
|
139 | 800 | ||||||
Acquisition of subsidiary (goodwill)
|
- | 45,723 | ||||||
Currency translation adjustment
|
3,840 | 5,346 | ||||||
Amortization charge (i) (Note 28)
|
(281 | ) | (1,605 | ) | ||||
End of the period / year
|
83,351 | 79,653 |
13.
|
Inventories
|
September 30, 2013
|
June 30, 2013
|
|||||||
Current
|
||||||||
Hotel supplies
|
6,752 | 5,962 | ||||||
Materials and others items of inventories
|
8,486 | 10,359 | ||||||
Current inventories
|
15,238 | 16,321 | ||||||
Total inventories
|
15,238 | 16,321 |
14.
|
Financial instruments by category
|
September 30, 2013
|
||||||||||||||||
Level 1
|
Level 2
|
Level 3
|
Total
|
|||||||||||||
Assets
|
||||||||||||||||
Financial assets at fair value through profit or loss:
|
||||||||||||||||
- Investment in equity securities in TGLT
|
54,517 | - | - | 54,517 | ||||||||||||
- Investment in equity securities in Hersha
|
32,159 | - | - | 32,159 | ||||||||||||
- Investment in equity securities in Supertel
|
- | - | 121,426 | 121,426 | ||||||||||||
- Mutual funds
|
526,647 | - | - | 526,647 | ||||||||||||
- Mortgage bonds
|
594 | - | - | 594 | ||||||||||||
- Banco Macro bonds
|
851 | - | - | 851 | ||||||||||||
- Government Non-Convertible Notes
|
25,680 | - | - | 25,680 | ||||||||||||
- Don Mario S.G.R.
|
12,213 | - | - | 12,213 | ||||||||||||
- Others
|
32 | - | - | 32 | ||||||||||||
- Governments Bonds
|
290,081 | - | - | 290,081 | ||||||||||||
Derivative financial instruments:
|
||||||||||||||||
- Foreign currency-contracts
|
- | 2,067 | - | 2,067 | ||||||||||||
- Stock call option for the shares of Arcos del Gourmet S.A.
|
- | - | 2,000 | 2,000 | ||||||||||||
- Interest rate swap
|
- | 3,223 | - | 3,223 | ||||||||||||
- Warrants of Supertel
|
- | - | 10,050 | 10,050 | ||||||||||||
Cash and cash equivalents:
|
||||||||||||||||
- Mutual funds
|
9,136 | - | - | 9,136 | ||||||||||||
Total assets
|
951,910 | 5,290 | 133,476 | 1,090,676 |
June 30, 2013
|
||||||||||||||||
Level 1
|
Level 2
|
Level 3
|
Total
|
|||||||||||||
Assets
|
||||||||||||||||
Financial assets at fair value through profit or loss:
|
||||||||||||||||
- Investment in equity securities in TGLT
|
56,859 | - | - | 56,859 | ||||||||||||
- Investment in equity securities in Hersha
|
30,163 | - | - | 30,163 | ||||||||||||
- Investment in equity securities in Supertel
|
- | - | 139,120 | 139,120 | ||||||||||||
- Mutual funds
|
74,957 | - | - | 74,957 | ||||||||||||
- Mortgage bonds
|
540 | - | - | 540 | ||||||||||||
- Non- Convertible Notes related parties (Note 33)
|
5,136 | - | - | 5,136 | ||||||||||||
- Banco Macro bonds
|
781 | - | - | 781 | ||||||||||||
- Government Non-Convertible Notes
|
4,477 | - | - | 4,477 | ||||||||||||
- Don Mario S.G.R.
|
11,691 | - | - | 11,691 | ||||||||||||
- Others
|
3 | - | - | 3 | ||||||||||||
- Government Bond
|
157,125 | - | - | 157,125 | ||||||||||||
Derivative financial instruments:
|
||||||||||||||||
- Interest rate swaps
|
- | 4,259 | - | 4,259 | ||||||||||||
- Warrants of Supertel
|
- | - | 16,949 | 16,949 | ||||||||||||
Cash and cash equivalents:
|
||||||||||||||||
- Mutual funds
|
5,289 | - | - | 5,289 | ||||||||||||
Total assets
|
347,021 | 4,259 | 156,069 | 507,349 |
September 30, 2013
|
||||||||||||||||
Level 1
|
Level 2
|
Level 3
|
Total
|
|||||||||||||
Liabilities
|
||||||||||||||||
Derivative financial instruments:
|
||||||||||||||||
- Interest rate swaps
|
- | 219 | - | 219 | ||||||||||||
- Foreign currency-contracts
|
- | 600 | - | 600 | ||||||||||||
Total liabilities
|
- | 819 | - | 819 |
June 30, 2013
|
||||||||||||||||
Level 1
|
Level 2
|
Level 3
|
Total
|
|||||||||||||
Liabilities
|
||||||||||||||||
Derivative financial instruments:
|
||||||||||||||||
- Foreign currency-contracts
|
- | 1,732 | - | 1,732 | ||||||||||||
Total liabilities
|
- | 1,732 | - | 1,732 |
Shares of Supertel
|
Warrants of Supertel
|
Call option of Arcos del Gourmet
|
Total
|
|||||||||||||
Balance at June 30, 2013
|
139,120 | 16,949 | - | 156,069 | ||||||||||||
Acquisitions
|
- | - | 2,000 | 2,000 | ||||||||||||
Total losses for the period (i)
|
(17,694 | ) | (6,899 | ) | - | (24,593 | ) | |||||||||
Balance at September 30, 2013
|
121,426 | 10,050 | 2,000 | 133,476 |
Description
|
Pricing model
|
Pricing method
|
Parameters
|
Foreign currency-contracts
|
Present value method
|
Theoretical price
|
Money market interest-rate curve; Foreign exchange curve.
|
Interest rate swaps
|
Cash flow
|
Theoretical price
|
Interest rate forward contract
|
Shares of Supertel
|
Binomial tree
|
Theoretical price
|
Underlying asset price (Market price); share price volatility (historical) and money market interest-rate curve (Libor rate).
|
Warrants of Supertel
|
Black-Scholes
|
Theoretical price
|
Underlying asset price (Market price); share price volatility (historical) and money market interest-rate curve (Libor rate).
|
Call option of Arcos del Gourmet
|
Cost
|
-
|
-
|
15.
|
Restricted assets
|
September 30, 2013
|
June 30, 2013
|
|||||||
Non-current
|
||||||||
Deposit in escrow
|
14,018 | 10,881 | ||||||
Total non-current restricted assets
|
14,018 | 10,881 | ||||||
Current
|
||||||||
Deposit in escrow
|
1,179 | 1,022 | ||||||
Total current restricted assets
|
1,179 | 1,022 | ||||||
Total restricted assets
|
15,197 | 11,903 |
16.
|
Trade and other receivables
|
September 30, 2013
|
June 30, 2013
|
|||||||
Non-current
|
||||||||
Trade, leases and services receivables
|
59,926 | 58,783 | ||||||
Consumer financing receivables
|
- | 214 | ||||||
Less: allowance for trade receivables
|
(2,208 | ) | (2,266 | ) | ||||
Total Non-current trade receivables
|
57,718 | 56,731 | ||||||
Trade receivables of joint venture
|
2,317 | 2,147 | ||||||
VAT receivables
|
19,572 | 19,345 | ||||||
Other tax receivables
|
54 | 159 | ||||||
Loans granted
|
1,667 | - | ||||||
Prepaid expenses
|
4,624 | 5,210 | ||||||
Others
|
578 | 527 | ||||||
Total Non-current other receivables
|
28,812 | 27,388 | ||||||
Related parties (Note 33)
|
1,034 | 1,007 | ||||||
Total non-current trade and other receivables
|
87,564 | 85,126 | ||||||
16.
|
Trade and other receivables (Continued)
|
September 30, 2013
|
June 30, 2013
|
|||||||
Current
|
||||||||
Consumer financing receivables
|
15,681 | 15,735 | ||||||
Leases and services receivables
|
214,297 | 327,698 | ||||||
Receivables from hotel operations
|
32,134 | 26,201 | ||||||
Checks to be deposited
|
163,376 | 196,599 | ||||||
Trade and lease debtors under legal proceedings
|
52,680 | 50,145 | ||||||
Less: allowance for trade receivables
|
(78,105 | ) | (76,684 | ) | ||||
Total current trade receivables
|
400,063 | 539,694 | ||||||
Joint ventures receivables
|
13,894 | 20,555 | ||||||
VAT receivables
|
12,309 | 19,656 | ||||||
Other tax receivables
|
10,680 | 13,426 | ||||||
Loans granted
|
6,975 | 47,274 | ||||||
Prepaid expenses
|
41,934 | 49,271 | ||||||
Advance to vendors
|
53,614 | 40,710 | ||||||
Dividends received
|
345 | 2,828 | ||||||
Others
|
14,532 | 11,672 | ||||||
Less: allowance for other receivables
|
(198 | ) | (198 | ) | ||||
Total current other receivables
|
154,085 | 205,194 | ||||||
Related parties (Note 33)
|
23,866 | 24,445 | ||||||
Total current trade and other receivables
|
578,014 | 769,333 | ||||||
Total trade and other receivables
|
665,578 | 854,459 |
September 30, 2013
|
June 30, 2013
|
|||||||
Beginning of the period / year
|
79,148 | 68,107 | ||||||
Additions
|
7,910 | 18,792 | ||||||
Unused amounts reversed
|
(4,484 | ) | (5,967 | ) | ||||
Used during the period/ year
|
(2,063 | ) | (1,549 | ) | ||||
Receivables written off
|
- | (235 | ) | |||||
End of the period / year
|
80,511 | 79,148 |
17.
|
Investments in financial assets
|
September 30, 2013
|
June 30, 2013
|
|||||||
Non-current
|
||||||||
Financial assets at fair value
|
||||||||
Investment in equity securities in TGLT S.A.
|
54,517 | 56,859 | ||||||
Investment in equity securities in Hersha
|
32,159 | 30,163 | ||||||
Investment in equity securities in Supertel
|
121,426 | 139,120 | ||||||
Don Mario S.G.R.
|
10,060 | 10,060 | ||||||
Mutual funds (Note 33) (i)
|
446,753 | 17,249 | ||||||
Government bonds
|
- | 3 | ||||||
Financial assets at amortized cost
|
||||||||
Non-Convertible Notes related parties and others (Note 33)
|
14,000 | 14,001 | ||||||
Total investments in non-current financial assets
|
678,915 | 267,455 | ||||||
Current
|
||||||||
Financial assets at fair value
|
||||||||
Mutual funds
|
79,894 | 57,708 | ||||||
Mortgage bonds (Note 33)
|
594 | 540 | ||||||
Banco Macro bonds
|
851 | 781 | ||||||
G.C.B.A. Non-Convertible Notes
|
25,680 | 4,477 | ||||||
Don Mario S.G.R.
|
2,153 | 1,631 | ||||||
Non-Convertible Notes related parties and others (Note 33)
|
- | 5,136 | ||||||
Government bonds
|
290,113 | 157,125 | ||||||
Financial assets at amortized cost
|
||||||||
Non-Convertible Notes related parties and others (Note 33)
|
13,889 | 16,655 | ||||||
Total investments in current financial assets
|
413,174 | 244,053 | ||||||
Total investments in financial assets.
|
1,092,089 | 511,508 |
18.
|
Derivative Financial instruments
|
September 30, 2013
|
June 30, 2013
|
|||||||
Assets
|
||||||||
Non-current
|
||||||||
Interest rate swaps
|
3,223 | 4,259 | ||||||
Call option of Arcos del Gourmet S.A. (Note 3)
|
2,000 | - | ||||||
Warrants of Supertel
|
10,050 | 16,949 | ||||||
Total non-current derivative financial instruments
|
15,273 | 21,208 |
Current
|
||||||||
Foreign currency-contracts
|
2,067 | - | ||||||
Total current derivative financial instruments
|
2,067 | - | ||||||
Liabilities
|
||||||||
Current
|
||||||||
Interest rate swaps
|
(219 | ) | - | |||||
Foreign currency-contracts
|
(600 | ) | (1,732 | ) | ||||
Total current derivative financial instruments
|
(819 | ) | (1,732 | ) | ||||
Total derivative financial instruments
|
16,521 | 19,476 |
19.
|
Cash flow information
|
September 30, 2013
|
June 30, 2013
|
|||||||
Cash at bank and on hand
|
148,724 | 725,220 | ||||||
Time deposits in local currency
|
123,328 | 66,393 | ||||||
Mutual funds
|
9,136 | 5,289 | ||||||
Total cash and cash equivalents
|
281,188 | 796,902 |
19.
|
Cash flow information (continued)
|
Note
|
September 30, 2013
|
September 30, 2012
|
|||||||
Profit for the period
|
35,268 | 50,810 | |||||||
Adjustments for:
|
|||||||||
Income tax expense
|
24
|
12,948 | 37,626 | ||||||
Retirement of obsolete properties, plant and equipment
|
10
|
77 | 243 | ||||||
Amortization and depreciation
|
28
|
55,124 | 50,447 | ||||||
Gain from disposal of investment properties
|
9
|
- | (31,069 | ) | |||||
Dividends earned
|
31
|
(3,061 | ) | (6,657 | ) | ||||
Share-based payments
|
32
|
5,932 | 1,729 | ||||||
Loss from purchase of companies
|
7
|
12 | - | ||||||
(Gain) / loss on derivative financial instruments
|
31
|
5,226 | (1,430 | ) | |||||
Changes in fair value of investments in financial assets
|
31
|
(47,067 | ) | (14,587 | ) | ||||
Interest expense, net
|
31
|
88,496 | 76,649 | ||||||
Provisions and allowances
|
21,501 | 25,389 | |||||||
Share of profit of associates and joint ventures
|
7,8
|
(38,991 | ) | (16,731 | ) | ||||
Loss / (gain) on repurchase of Non-Convertible notes
|
31
|
14,271 | (42 | ) | |||||
Unrealized foreign exchange loss, net
|
140,130 | 74,321 | |||||||
Changes in operating assets and liabilities:
|
|||||||||
Decrease / (Increase) in inventories
|
1,083 | (2,069 | ) | ||||||
Decrease in trading properties
|
453 | 56 | |||||||
Decrease / (Increase) in trade and other receivables
|
84,671 | (31,605 | ) | ||||||
(Decrease) / Increase in trade and other payables
|
(118,444 | ) | 83,499 | ||||||
Decrease in salaries and social security liabilities
|
(4,910 | ) | (5,227 | ) | |||||
Decrease in provisions
|
(500 | ) | (817 | ) | |||||
Net cash generated by operating activities before income tax paid
|
252,219 | 290,535 |
09.30.2013 | 09.30.2012 | |||||||
Increase in Minimum presumed income tax credit through an increase in trade and other payables
|
7,871 | - |
20.
|
Trade and other payables
|
September 30, 2013
|
June 30, 2013
|
|||||||
Non-current
|
||||||||
Admission rights
|
115,408 | 112,655 | ||||||
Sale and rent payments received in advance
|
52,982 | 53,301 | ||||||
Guarantee deposits
|
17,966 | 17,350 | ||||||
Non-current trade payables
|
186,356 | 183,306 | ||||||
MPIT payable
|
7,450 | - | ||||||
Tax payment facilities plan
|
15,408 | 15,640 | ||||||
Deferred income tax
|
8,571 | 8,637 | ||||||
Others
|
3,779 | 3,515 | ||||||
Non-current other payables
|
35,208 | 27,792 | ||||||
Related parties (Note 33)
|
11,600 | 20 | ||||||
Non-current trade and other payables
|
233,164 | 211,118 | ||||||
Current
|
||||||||
Trade payables
|
60,213 | 59,637 | ||||||
Accrued invoices
|
78,243 | 76,339 | ||||||
Guarantee deposits
|
7,247 | 5,974 | ||||||
Admission rights
|
102,864 | 98,656 | ||||||
Sale and rent payments received in advance
|
203,278 | 191,478 | ||||||
Current trade payables
|
451,845 | 432,084 | ||||||
VAT payables
|
22,924 | 26,718 | ||||||
MPIT payables
|
4,225 | 11,851 | ||||||
Deferred revenue
|
266 | 1,087 | ||||||
Other tax liabilities
|
26,908 | 30,889 | ||||||
Dividends payable to non-controlling shareholders
|
2,502 | 8,562 | ||||||
Others
|
7,776 | 6,399 | ||||||
Current other payables
|
64,601 | 85,506 | ||||||
Related parties (Note 33)
|
48,873 | 171,271 | ||||||
Current trade and other payables
|
565,319 | 688,861 | ||||||
Total trade and other payables
|
798,483 | 899,979 |
21.
|
Salaries and social security liabilities
|
September 30, 2013
|
June 30, 2013
|
|||||||
Non-Current
|
||||||||
Social security payable
|
4,692 | 3,160 | ||||||
Non-Current salaries and social security liabilities
|
4,692 | 3,160 |
Current
|
||||||||
Provision for vacation, bonuses and others
|
24,840 | 32,080 | ||||||
Social security payable
|
17,033 | 16,628 | ||||||
Others
|
695 | 302 | ||||||
Current salaries and social security liabilities
|
42,568 | 49,010 | ||||||
Total salaries and social security liabilities
|
47,260 | 52,170 |
22.
|
Provisions
|
Labor, legal and other claims
|
Tax and social security
|
Investments
in associates and joint ventures (*)
|
Total
|
|||||||||||||
At June 30, 2013
|
31,010 | 1,686 | 39,091 | 71,787 | ||||||||||||
Additions
|
3,649 | 224 | 23,571 | 27,444 | ||||||||||||
Recovery
|
(799 | ) | (135 | ) | - | (934 | ) | |||||||||
Used during the period
|
(500 | ) | - | - | (500 | ) | ||||||||||
Currency translation adjustment
|
- | - | 3,816 | 3,816 | ||||||||||||
At September 30, 2013
|
33,360 | 1,775 | 66,478 | 101,613 |
(*)
|
Corresponds to equity interests with negative equity.
|
September 30, 2013
|
June 30, 2013
|
|||||||
Non-current
|
88,855 | 57,737 | ||||||
Current
|
12,758 | 14,050 | ||||||
101,613 | 71,787 |
23.
|
Borrowings
|
Book value
|
|||||||||||||||||||
Secured / unsecured
|
Currency
|
Rate
|
Effective
interest rate %
|
Nominal Value
|
September 30, 2013
|
June 30,
2013
|
|||||||||||||
Non-current
|
|||||||||||||||||||
NCN IRSA due 2017
|
Unsecured
|
US$
|
Fixed
|
8.5 | % | 150,000 | 815,886 | 784,855 | |||||||||||
APSA NCN due 2017
|
Unsecured
|
US$
|
Fixed
|
7.875 | % | 120,000 | 620,425 | 575,705 | |||||||||||
NCN IRSA due 2020
|
Unsecured
|
US$
|
Fixed
|
11.5 | % | 150,000 | 849,752 | 789,655 | |||||||||||
Seller financing of plot of land (vi)
|
Secured
|
US$
|
Fixed
|
3.5 | % | 1,800 | 15,315 | 14,900 | |||||||||||
Seller financing of Soleil Factory (i)
|
Secured
|
US$
|
Fixed
|
5 | % | 12,610 | 54,044 | 49,327 | |||||||||||
Seller financing of Zetol S.A (iii)
|
Secured
|
US$
|
Fixed
|
3.5 | % | 2,618 | 15,791 | 14,144 | |||||||||||
Syndicated loan (iv)
|
Unsecured
|
Ps.
|
Fixed
|
- | 229,000 | 150,602 | 175,604 | ||||||||||||
Banco Provincia de Buenos Aires loan (v)
|
Unsecured
|
Ps.
|
Fixed
|
15.01 | % | 29,000 | 15,990 | 19,163 | |||||||||||
Banco M&T loan
|
Secured
|
US$
|
Fixed
|
1.673 | % | 75,000 | 429,975 | 399,691 | |||||||||||
Related party (Note 33)
|
104,356 | 98,328 | |||||||||||||||||
Finance lease obligations
|
Secured
|
US$
|
Fixed
|
7.5 | % | 792 | 1,270 | 1,270 | |||||||||||
Total Non-current borrowings
|
3,073,406 | 2,922,642 |
23.
|
Borrowings (Continued)
|
Book value
|
|||||||||||||||||||
Secured / unsecured
|
Currency
|
Rate
|
Effective interest rate %
|
Nominal value
|
September 30, 2013
|
June 30, 2013
|
|||||||||||||
Current
|
|||||||||||||||||||
NCN IRSA due 2017
|
Unsecured
|
US$
|
Fixed
|
8.5 | % | 150,000 | 10,344 | 26,675 | |||||||||||
APSA NCN due 2017
|
Unsecured
|
US$
|
Fixed
|
7.875 | % | 120,000 | 19,012 | 5,499 | |||||||||||
NCN IRSA due 2020
|
Unsecured
|
US$
|
Fixed
|
11.5 | % | 150,000 | 18,726 | 40,604 | |||||||||||
NCN IRSA due 2013
|
Unsecured
|
Ps.
|
Floating
|
Badlar + 2.49
|
% | 153,152 | - | 52,240 | |||||||||||
NCN IRSA due 2014
|
Unsecured
|
US$
|
Fixed
|
7.45 | % | 16,917 | 98,838 | 137,750 | |||||||||||
Bank overdrafts
|
Unsecured
|
Ps.
|
Floating
|
434,768 | 418,730 | ||||||||||||||
Syndicated loan (iv)
|
Unsecured
|
Ps.
|
Fixed
|
- | 229,000 | 76,597 | 51,005 | ||||||||||||
Banco Provincia de Buenos Aires loan (v)
|
Unsecured
|
Ps.
|
Fixed
|
15.01 | % | 29,000 | 12,865 | 9,625 | |||||||||||
Seller financing of plot of land (vi)
|
Secured
|
US$
|
Fixed
|
3.5 | % | 1,800 | 11 | 12,809 | |||||||||||
Seller financing of Soleil Factory (i)
|
Secured
|
US$
|
Fixed
|
5 | % | 12,610 | 921 | 3,397 | |||||||||||
Seller financing of Arcos del Gourmet S.A. (ii)
|
Unsecured
|
US$
|
Fixed
|
11.69 | % | 1,700 | 10,502 | 11,408 | |||||||||||
Seller financing of Zetol S.A. (iii)
|
Secured
|
US$
|
Fixed
|
3.5 | % | 283 | 14,491 | 1,544 | |||||||||||
Finance lease obligations
|
Secured
|
US$
|
Fixed
|
7.5 | % | 792 | 1,427 | 1,243 | |||||||||||
Current borrowings
|
698,502 | 772,529 | |||||||||||||||||
Total borrowings
|
3,771,908 | 3,695,171 |
23.
|
Borrowings (Continued)
|
24.
|
Tax
|
September 30, 2013
|
September 30, 2012
|
|||||||
Current income tax
|
(73,016 | ) | (67,709 | ) | ||||
Deferred income tax
|
60,068 | 30,083 | ||||||
Income tax gain
|
(12,948 | ) | (37,626 | ) |
September 30, 2013
|
June 30, 2013
|
|||||||
Beginning of the period / year
|
(310,700 | ) | (376,977 | ) | ||||
Acquisition of subsidiary
|
- | (26,103 | ) | |||||
Currency translation adjustment
|
(3,478 | ) | (4,068 | ) | ||||
Income tax and deferred income tax
|
60,068 | 96,448 | ||||||
End of the period / year
|
(254,110 | ) | (310,700 | ) |
24.
|
Tax (Continued)
|
September 30, 2013
|
September 30, 2012
|
|||||||
Tax calculated at the tax rates applicable to profits in the respective countries
|
17,735 | 32,253 | ||||||
Permanent differences:
|
||||||||
Share of loss of associates and joint ventures
|
(13,647 | ) | (5,856 | ) | ||||
Non-taxable income
|
7,291 | (4,638 | ) | |||||
Others
|
1,569 | 15,867 | ||||||
Income tax gain
|
12,948 | 37,626 |
25.
|
Shareholders´ Equity
|
25.
|
Shareholders’ equity (Continued)
|
26.
|
Revenues
|
September 30, 2013
|
September 30, 2012
|
|||||||
Base rent
|
239,807 | 180,997 | ||||||
Contingent rent
|
71,744 | 55,668 | ||||||
Admission rights
|
28,508 | 24,232 | ||||||
Averaging scheduled rent escalation
|
7,541 | 4,671 | ||||||
Parking fees
|
19,653 | 15,090 | ||||||
Letting fees
|
8,330 | 4,195 | ||||||
Service charges
|
160,908 | 126,979 | ||||||
Property management fee
|
6,365 | 8,255 | ||||||
Others
|
1,194 | 848 | ||||||
Total rental and service income
|
544,050 | 420,935 | ||||||
Sale of trading properties
|
4,286 | 7,626 | ||||||
Revenue from hotel operations
|
72,927 | 53,793 | ||||||
Consumer financing
|
184 | 693 | ||||||
Total other revenues
|
77,397 | 62,112 | ||||||
Total revenues
|
621,447 | 483,047 |
27.
|
Cost
|
September 30, 2013
|
September 30, 2012
|
|||||||
Costs of rental and services
|
240,945 | 195,836 | ||||||
Costs of sale and development
|
3,111 | 3,255 | ||||||
Costs from hotel operations
|
49,548 | 40,529 | ||||||
Costs from consumer financing
|
96 | 258 | ||||||
Total costs
|
293,700 | 239,878 |
28.
|
Expenses by nature
|
28.
|
Expenses by nature (Continued)
|
Group Costs
|
||||||||||||||||||||||||||||
Cost of sale and development
|
Cost of rental and services
|
Cost from consumer financing
|
Cost from hotel operations
|
General and administrative expenses
|
Selling expenses
|
Total
|
||||||||||||||||||||||
Leases and expenses
|
363 | 3,789 | - | 206 | 1,657 | 221 | 6,236 | |||||||||||||||||||||
Depreciation and amortization
|
143 | 50,978 | - | 2,729 | 1,220 | 54 | 55,124 | |||||||||||||||||||||
Allowance for trade and other receivables (charge and recovery)
|
- | - | - | - | 29 | 3,397 | 3,426 | |||||||||||||||||||||
Advertising and other selling expenses
|
1 | 26,152 | - | 925 | 320 | 3,654 | 31,052 | |||||||||||||||||||||
Taxes, rates and contributions
|
805 | 18,520 | - | 106 | 1,692 | 15,601 | 36,724 | |||||||||||||||||||||
Maintenance, security, cleaning, repairs and others
|
847 | 58,212 | - | 6,221 | 3,377 | 134 | 68,791 | |||||||||||||||||||||
Fees and payments for services
|
13 | 7,059 | 93 | 209 | 7,585 | 1,212 | 16,171 | |||||||||||||||||||||
Director´s fees
|
- | - | - | - | 15,138 | - | 15,138 | |||||||||||||||||||||
Salaries, social security costs and other personnel expenses
|
38 | 71,686 | - | 28,168 | 23,353 | 5,517 | 128,762 | |||||||||||||||||||||
Cost of sale of properties
|
896 | - | - | 2,713 | - | - | 3,609 | |||||||||||||||||||||
Food, beverage and other lodging expenses
|
- | - | - | 8,176 | 1,422 | 772 | 10,370 | |||||||||||||||||||||
Others
|
5 | 4,549 | 3 | 95 | 2,685 | 124 | 7,461 | |||||||||||||||||||||
Total expenses by nature
|
3,111 | 240,945 | 96 | 49,548 | 58,478 | 30,686 | 382,864 |
28.
|
Expenses by nature (Continued)
|
Group costs
|
||||||||||||||||||||||||||||
Cost of
sale and development
|
Cost of rental and services
|
Cost from consumer financing
|
Cost from hotel operations
|
General and administrative expenses
|
Selling expenses
|
Total
|
||||||||||||||||||||||
Leases and expenses
|
498 | 4,756 | - | 136 | - | 230 | 5,620 | |||||||||||||||||||||
Depreciation and amortization.
|
- | 45,403 | - | 3,304 | 1,678 | 62 | 50,447 | |||||||||||||||||||||
Allowance for trade and other receivables (charge and recovery)
|
- | - | - | - | - | 2,983 | 2,983 | |||||||||||||||||||||
Advertising and other selling expenses
|
- | 18,907 | - | 993 | 1 | 4,313 | 24,214 | |||||||||||||||||||||
Taxes, sales and contributions
|
300 | 13,632 | - | 73 | 1,465 | 11,031 | 26,501 | |||||||||||||||||||||
Maintenance, security, cleaning, repair and others
|
509 | 50,432 | 22 | 6,084 | 2,001 | 188 | 59,236 | |||||||||||||||||||||
Fees and payments for services
|
19 | 6,617 | 234 | 178 | 6,298 | 736 | 14,082 | |||||||||||||||||||||
Director’s fees
|
- | - | - | - | 13,591 | - | 13,591 | |||||||||||||||||||||
Salaries, social security costs and other personnel expenses
|
62 | 53,735 | 2 | 22,048 | 14,797 | 3,646 | 94,290 | |||||||||||||||||||||
Cost of sale of properties
|
1,857 | - | - | - | - | - | 1,857 | |||||||||||||||||||||
Food, beverage and other lodging expenses
|
- | - | - | 7,365 | 589 | 155 | 8,109 | |||||||||||||||||||||
Others
|
10 | 2,354 | - | 348 | 3,113 | 293 | 6,118 | |||||||||||||||||||||
Total expenses by nature
|
3,255 | 195,836 | 258 | 40,529 | 43,533 | 23,637 | 307,048 |
29.
|
Employee costs
|
September 30, 2013
|
September 30, 2012
|
|||||||
Salaries, bonuses and social security expenses
|
121,999 | 92,293 | ||||||
Equity incentive plan cost
|
5,932 | 1,729 | ||||||
Defined contribution plan cost
|
831 | 268 | ||||||
Total employee costs
|
128,762 | 94,290 |
30.
|
Other operating results, net
|
September 30, 2013
|
September 30, 2012
|
|||||||
Tax on shareholders´ personal assets
|
(1,634 | ) | (1,209 | ) | ||||
Donations
|
(2,758 | ) | (1,057 | ) | ||||
Judgments and other contingencies (1)
|
(3,367 | ) | (3,792 | ) | ||||
Others
|
(1,773 | ) | (3,068 | ) | ||||
Total other operating results, net
|
(9,532 | ) | (9,126 | ) |
(1)
|
Includes legal expenses.
|
31.
|
Financial results, net
|
September 30, 2013
|
September 30, 2012
|
|||||||
Finance income:
|
||||||||
- Interest income
|
12,767 | 5,952 | ||||||
- Foreign exchange
|
30,706 | 26,072 | ||||||
- Dividends income
|
3,061 | 6,657 | ||||||
- Gain from repurchase of non-convertible Notes
|
- | 42 | ||||||
Total finance income
|
46,534 | 38,723 | ||||||
Finance costs:
|
||||||||
- Interest expense
|
(101,263 | ) | (82,201 | ) | ||||
- Foreign exchange
|
(186,593 | ) | (89,991 | ) | ||||
- Less from repurchase of non-convertible Notes
|
(14,271 | ) | - | |||||
- Other finance costs
|
(12,464 | ) | (9,560 | ) | ||||
Subtotal finance costs
|
(314,591 | ) | (181,752 | ) | ||||
Less: Finance costs capitalized
|
6,390 | 775 | ||||||
Total finance costs
|
(308,201 | ) | (180,977 | ) | ||||
Other finance costs:
|
||||||||
- Fair value gain of financial assets at fair value through profit or loss
|
47,067 | 14,587 | ||||||
- (Loss) / gain on derivative financial instruments
|
(5,226 | ) | 1,430 | |||||
Total other finance costs
|
41,841 | 16,017 | ||||||
Total financial results, net
|
(219,826 | ) | (126,237 | ) |
32.
|
Shared-based payments
|
33.
|
Related party transactions
|
-
|
An entity, individual or close relative of such individual exercises control, or joint control, or significant influence over the reporting entity, or is a member of the Board of Directors or the Senior Management of the entity or its controlling company.
|
-
|
An entity is a subsidiary, associate or joint venture of the entity or its controlling or controlled company.
|
33.
|
Related party transactions (Continued)
|
Related party
|
Description of transaction
|
Investments in financial assets
|
Investments in financial assets
|
Trade and other receivables
|
Trade and other receivables current
|
Trade and other payables
|
Trade and other payables
|
Borrowings non-current
|
Borrowings current
|
Derivative financial instruments
|
|||||||||||||||||||||||||||
non-current
|
current
|
non-current
|
non-current
|
current
|
|||||||||||||||||||||||||||||||||
Parent Company
|
|||||||||||||||||||||||||||||||||||||
Cresud S.A.C.I.F. y A.
|
Reimbursement of expenses
|
- | - | - | 7 | - | (12,423 | ) | - | - | - | ||||||||||||||||||||||||||
Corporate services
|
- | - | - | - | - | (22,461 | ) | - | - | - | |||||||||||||||||||||||||||
Sale of goods and services
|
- | - | - | 701 | - | - | - | - | - | ||||||||||||||||||||||||||||
Non-Convertible Notes
|
14,000 | 13,889 | - | - | - | - | - | - | - | ||||||||||||||||||||||||||||
Shared-based payments
|
- | - | - | 1,117 | - | - | - | - | - | ||||||||||||||||||||||||||||
Total Parent Company
|
14,000 | 13,889 | - | 1,825 | - | (34,884 | ) | - | - | - | |||||||||||||||||||||||||||
Associates
|
|||||||||||||||||||||||||||||||||||||
Banco Hipotecario S.A.
|
Reimbursement of expenses
|
- | - | - | - | - | (242 | ) | - | - | - | ||||||||||||||||||||||||||
Borrowings
|
- | - | - | - | - | - | (30,557 | ) | (14,746 | ) | - | ||||||||||||||||||||||||||
Foreign-currency contracts
|
- | - | - | - | - | - | - | - | (600 | ) | |||||||||||||||||||||||||||
Leases and/or rights
|
- | - | - | 1,855 | - | - | - | - | - | ||||||||||||||||||||||||||||
of use
|
|||||||||||||||||||||||||||||||||||||
Mortgage bonds
|
- | 594 | - | - | - | - | - | - | - | ||||||||||||||||||||||||||||
Lipstick Management LLC
|
Reimbursement of expenses
|
- | - | - | 545 | - | - | - | - | - | |||||||||||||||||||||||||||
Manibil S.A.
|
Other liabilities
|
- | - | - | - | - | (781 | ) | - | - | - | ||||||||||||||||||||||||||
New Lipstick LLC
|
Reimbursement of expenses
|
- | - | - | 1,636 | - | - | - | - | - | |||||||||||||||||||||||||||
Leases and/or rights of use
|
- | - | - | - | (237 | ) | (153 | ) | - | - | - | ||||||||||||||||||||||||||
Tarshop S.A.
|
Reimbursement of expenses
|
- | - | - | 1,693 | - | (1 | ) | - | - | |||||||||||||||||||||||||||
Total Associates
|
- | 594 | - | 5,729 | (237 | ) | (1,177 | ) | (30,557 | ) | (14,746 | ) | (600 | ) |
33.
|
Related party transactions (Continued)
|
Related party
|
Description of
transaction
|
Investments in financial assets
|
Investments in financial assets
|
Trade and other receivables
|
Trade and other receivables
|
Trade and other payables
|
Trade and other payables
|
Borrowings
|
Borrowings
|
Derivative financial instruments
|
|||||||||||||||||||||||||||
non-current
|
current |
non-current
|
current |
non-current
|
current |
non-current
|
current | ||||||||||||||||||||||||||||||
Joint ventures
|
|||||||||||||||||||||||||||||||||||||
Contributions to be paid in
|
- | - | - | 60 | - | - | - | - | - | ||||||||||||||||||||||||||||
Baicom Networks S.A.
|
Management fees
|
- | - | - | 5 | - | - | - | - | - | |||||||||||||||||||||||||||
Borrowings
|
- | - | 1,034 | - | - | - | - | - | - | ||||||||||||||||||||||||||||
Reimbursement of expenses
|
- | - | - | 17 | - | (2 | ) | - | - | - | |||||||||||||||||||||||||||
Boulevard Norte S.A.
|
Reimbursement of expenses
|
- | - | - | 42 | - | - | - | - | ||||||||||||||||||||||||||||
- | |||||||||||||||||||||||||||||||||||||
Cyrsa S.A.
|
Borrowings
|
- | - | - | - | - | - | (104,356 | ) | - | - | ||||||||||||||||||||||||||
Reimbursement of expenses
|
- | - | - | 55 | - | (185 | ) | - | - | ||||||||||||||||||||||||||||
- | |||||||||||||||||||||||||||||||||||||
Nuevo Puerto Santa Fe S.A.
|
Reimbursement of expenses
|
- | - | - | 204 | - | (50 | ) | - | - | |||||||||||||||||||||||||||
- | |||||||||||||||||||||||||||||||||||||
Proceeds from leasing
|
- | - | - | - | - | (16 | ) | - | - | - | |||||||||||||||||||||||||||
Leases and/or rights of use
|
- | - | - | - | - | (197 | ) | - | - | - | |||||||||||||||||||||||||||
Management fees
|
- | - | - | 690 | - | - | - | - | - | ||||||||||||||||||||||||||||
Puerto Retiro S.A.
|
Contributions to be paid in
|
- | - | - | 101 | - | - | - | - | - | |||||||||||||||||||||||||||
Borrowings
|
- | - | - | 4,147 | - | - | - | - | - | ||||||||||||||||||||||||||||
Reimbursement of expenses
|
- | - | - | 188 | - | - | - | - | - | ||||||||||||||||||||||||||||
Quality Invest S.A.
|
Management fees
|
- | - | - | 23 | - | (45 | ) | - | - | - | ||||||||||||||||||||||||||
Reimbursement of expenses
|
- | - | - | 81 | - | - | - | - | - | ||||||||||||||||||||||||||||
Borrowings
|
- | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||||||
Total Joint Ventures
|
- | - | 1,034 | 5,613 | - | (495 | ) | (104,356 | ) | - | - |
33.
|
Related party transactions (Continued)
|
Related party
|
Description of
|
Investments in financial assets non-current
|
Investments in financial assets current
|
Trade and other receivables
|
Trade and other receivables current
|
Trade and other payables
|
Trade and other payables current
|
Borrowings non-current
|
Borrowings current
|
Derivative financial instruments
|
|||||||||||||||||||||||||||
transaction
|
non-current
|
non-current
|
|||||||||||||||||||||||||||||||||||
Subsidiaries of the parent company
|
|||||||||||||||||||||||||||||||||||||
Cactus Argentina S.A.
|
Reimbursement of expenses
|
- | - | - | - | - | -7 | - | - | - | |||||||||||||||||||||||||||
Helmir S.A.
|
Reimbursement of expenses
|
- | - | - | 1 | - | - | - | - | - | |||||||||||||||||||||||||||
Alafox S.A.
|
Reimbursement of expenses
|
- | - | - | 63 | - | - | - | - | - | |||||||||||||||||||||||||||
Doneldon S.A.
|
Reimbursement of expenses
|
- | - | - | 50 | - | - | - | - | - | |||||||||||||||||||||||||||
Futuros y Opciones.com S.A.
|
Reimbursement of expenses
|
- | - | - | 94 | - | (38 | ) | - | - | - | ||||||||||||||||||||||||||
Sedelor S.A.
|
Reimbursement of expenses
|
- | - | - | 50 | - | - | - | - | - | |||||||||||||||||||||||||||
Codalis S.A.
|
Reimbursement of expenses
|
- | - | - | 60 | - | - | - | - | - | |||||||||||||||||||||||||||
FyO Trading S.A.
|
Reimbursement of expenses
|
- | - | - | 2 | - | - | - | - | - | |||||||||||||||||||||||||||
Total Subsidiaries of the parent company
|
- | - | - | 320 | - | (45 | ) | - | - | - | |||||||||||||||||||||||||||
Other related parties
|
|||||||||||||||||||||||||||||||||||||
Consultores Asset Management S.A. (CAMSA)
|
Reimbursement of expenses
|
- | - | - | 2,632 | - | (41 | ) | - | - | - | ||||||||||||||||||||||||||
Estudio Zang Bergel y Viñes
|
Advances
|
- | - | - | 7 | - | - | - | - | - | |||||||||||||||||||||||||||
Legal services
|
- | - | - | 10 | - | (599 | ) | - | - | - | |||||||||||||||||||||||||||
Dolphin Fund PLC
|
Contributions
|
446,753 | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||||
Reimbursement of expenses
|
- | - | - | 133 | - | - | - | - | - | ||||||||||||||||||||||||||||
Elsztain Managing Partners
|
Reimbursement of expenses
|
- | - | - | - | - | (22 | ) | - | - | - | ||||||||||||||||||||||||||
Fundación IRSA
|
Reimbursement of expenses
|
- | - | - | 52 | - | (1 | ) | - | - | - | ||||||||||||||||||||||||||
Inversiones Financieras del Sur S.A.
|
Borrowings
|
- | - | - | 344 | - | (4 | ) | - | - | - | ||||||||||||||||||||||||||
Capital contributions
|
- | - | - | - | - | (6 | ) | - | - | - | |||||||||||||||||||||||||||
IRSA Developments LP
|
Reimbursement of expenses
|
- | - | - | 2 | - | - | - | - | - | |||||||||||||||||||||||||||
Museo de los niños
|
Reimbursement of expenses
|
- | - | - | 113 | - | (5 | ) | - | - | - | ||||||||||||||||||||||||||
Leases and/or rights of use
|
- | - | - | 885 | - | (3 | ) | - | - | - | |||||||||||||||||||||||||||
Total Other related parties
|
446,753 | - | - | 4,178 | - | (681 | ) | - | - | - |
33.
|
Related party transactions (Continued)
|
Related party
|
Description of
transaction
|
Investments in financial assets non-current
|
Investments in financial assets current
|
Trade and other receivables
|
Trade and other receivables current
|
Trade and other payables
|
Trade and other payables current
|
Borrowings non-current
|
Borrowings current
|
Derivative financial instruments
|
|||||||||||||||||||||||||||
non-current
|
non-current
|
||||||||||||||||||||||||||||||||||||
Directors and Senior Management
|
|||||||||||||||||||||||||||||||||||||
Directors
|
Fees
|
- | - | - | 5,955 | (11,343 | ) | (11,486 | ) | - | - | - | |||||||||||||||||||||||||
Reimbursement of expenses
|
- | - | - | 246 | - | (105 | ) | - | - | - | |||||||||||||||||||||||||||
Guarantee deposits
|
- | - | - | - | (20 | ) | - | - | - | - | |||||||||||||||||||||||||||
Total Directors and Senior Management
|
- | - | - | 6,201 | (11,363 | (11,591 | ) | - | - | - | |||||||||||||||||||||||||||
Total
|
460,753 | 14,483 | 1,034 | 23,866 | (11,600 | ) | (48,873 | ) | (134,913 | ) | (14,746 | ) | (600 | ) |
33.
|
Related party transactions (Continued)
|
Related party
|
Description of
|
Investments in financial assets
|
Investments in financial assets current
|
Trade and other receivables
|
Trade and other receivables current
|
Trade and other payables
|
Trade and other payables current
|
Borrowings
|
Borrowings current
|
||||||||||||||||||||||||
transaction
|
non-current
|
non-current
|
non-current
|
non-current
|
|||||||||||||||||||||||||||||
Parent company
|
|||||||||||||||||||||||||||||||||
Cresud S.A.C.I.F. y A.
|
Reimbursement of expenses
|
- | - | - | 480 | - | (10,565 | ) | - | - | |||||||||||||||||||||||
Corporate services
|
- | - | - | - | - | (33,927 | ) | - | - | ||||||||||||||||||||||||
Sale of real estate property
|
- | - | - | 701 | - | - | - | - | |||||||||||||||||||||||||
Non-Convertible Notes
|
14,001 | 16,655 | - | - | - | - | - | - | |||||||||||||||||||||||||
Shared-based payments
|
- | - | - | 1,331 | - | - | - | - | |||||||||||||||||||||||||
Total Parent company
|
14,001 | 16,655 | - | 2,512 | - | (44,492 | ) | - | - | ||||||||||||||||||||||||
Associates
|
|||||||||||||||||||||||||||||||||
Banco Hipotecario S.A.
|
Reimbursement of expenses
|
- | - | - | 298 | - | (372 | ) | - | - | |||||||||||||||||||||||
Borrowings
|
- | - | - | - | - | - | (35,557 | ) | (9,738 | ) | |||||||||||||||||||||||
Non-Convertible Notes
|
- | 5,136 | - | - | - | - | - | - | |||||||||||||||||||||||||
Mortgage bonds
|
- | 540 | - | - | - | - | - | - | |||||||||||||||||||||||||
Leases and/or rights
|
- | - | - | 11 | - | - | - | - | |||||||||||||||||||||||||
of use
|
|||||||||||||||||||||||||||||||||
Lipstick Management LLC
|
Reimbursement of expenses
|
- | - | - | 507 | - | - | - | - | ||||||||||||||||||||||||
Manibil S.A.
|
Other liabilities
|
- | - | - | - | - | (781 | ) | - | - | |||||||||||||||||||||||
New Lipstick LLC
|
Reimbursement of expenses
|
- | - | - | 1,525 | - | - | - | - | ||||||||||||||||||||||||
Tarshop S.A.
|
Reimbursement of expenses
|
- | - | - | 1,759 | - | (1 | ) | - | - | |||||||||||||||||||||||
Total Associates
|
- | 5,676 | - | 4,100 | - | (1,154 | ) | (35,557 | ) | (9,738 | ) |
33.
|
Related party transactions (Continued)
|
Related party
|
Description of
|
Investments in financial assets
|
Investments in financial assets current
|
Trade and other receivables
|
Trade and other receivables current
|
Trade and other payables
|
Trade and other payables current
|
Borrowings
|
Borrowings current
|
||||||||||||||||||||||||
transaction
|
non-current
|
non-current
|
non-current
|
non-current
|
|||||||||||||||||||||||||||||
Joint Ventures
|
|||||||||||||||||||||||||||||||||
Baicom Networks S.A.
|
Management fees
|
- | - | 1,007 | 1 | - | - | - | - | ||||||||||||||||||||||||
Reimbursement of expenses
|
- | - | - | 18 | - | (2 | ) | - | - | ||||||||||||||||||||||||
Boulevard Norte S.A.
|
Reimbursement of expenses
|
- | - | - | 29 | - | - | - | - | ||||||||||||||||||||||||
Cyrsa S.A.
|
Borrowings
|
- | - | - | - | - | - | (98,328 | ) | - | |||||||||||||||||||||||
Reimbursement of expenses
|
- | - | - | 84 | - | (254 | ) | - | - | ||||||||||||||||||||||||
Nuevo Puerto Santa Fe S.A.
|
Reimbursement of expenses
|
- | - | - | 275 | - | (141 | ) | - | - | |||||||||||||||||||||||
Proceeds from leasing
|
- | - | - | 11 | - | (13 | ) | - | - | ||||||||||||||||||||||||
Leases and/or rights of use
|
- | - | - | - | - | (248 | ) | - | - | ||||||||||||||||||||||||
Management fees
|
- | - | - | 629 | - | - | - | - | |||||||||||||||||||||||||
Puerto Retiro S.A.
|
Contributions to be paid in
|
- | - | - | 101 | - | - | - | - | ||||||||||||||||||||||||
Borrowings
|
- | - | - | 3,916 | - | - | - | - | |||||||||||||||||||||||||
Reimbursement of expenses
|
- | - | - | 180 | - | - | - | - | |||||||||||||||||||||||||
Quality Invest S.A.
|
Management fees
|
- | - | - | 46 | - | (45 | ) | - | - | |||||||||||||||||||||||
Reimbursement of expenses
|
- | - | - | 77 | - | - | - | - | |||||||||||||||||||||||||
Borrowings
|
- | - | - | 500 | - | - | - | - | |||||||||||||||||||||||||
Total Joint Ventures
|
- | - | 1,007 | 5,867 | - | (703 | ) | (98,328 | ) | - |
33.
|
Related party transactions (Continued)
|
Related party
|
Description of
|
Investments in financial assets
|
Investments in financial assets current
|
Trade and other receivables
|
Trade and other receivables current
|
Trade and other payables
|
Trade and other payables current
|
Borrowings non-current
|
Borrowings current
|
||||||||||||||||||||||||
transaction
|
non-current
|
non-current
|
non-current
|
||||||||||||||||||||||||||||||
Subsidiaries of the parent company
|
|||||||||||||||||||||||||||||||||
Helmir S.A.
|
Reimbursement of expenses
|
- | - | - | 1 | - | - | - | - | ||||||||||||||||||||||||
Alafox S.A.
|
Reimbursement of expenses
|
- | - | - | 49 | - | - | - | - | ||||||||||||||||||||||||
Doneldon S.A.
|
Reimbursement of expenses
|
- | - | - | 39 | - | - | - | - | ||||||||||||||||||||||||
Futuros y Opciones.com S.A.
|
Reimbursement of expenses
|
- | - | - | 40 | - | (8 | ) | - | - | |||||||||||||||||||||||
Sedelor S.A.
|
Reimbursement of expenses
|
- | - | - | 38 | - | - | - | - | ||||||||||||||||||||||||
Codalis S.A.
|
Reimbursement of expenses
|
- | - | - | 47 | - | - | - | - | ||||||||||||||||||||||||
FyO Trading S.A.
|
Reimbursement of expenses
|
- | - | - | 9 | - | - | - | - | ||||||||||||||||||||||||
Total Subsidiaries of the parent company
|
- | - | - | 223 | - | (8 | ) | - | - | ||||||||||||||||||||||||
Other related parties
|
|||||||||||||||||||||||||||||||||
Consultores Asset Management S.A. (CAMSA)
|
Reimbursement of expenses
|
- | - | - | 2,570 | - | (41 | ) | - | - | |||||||||||||||||||||||
Estudio Zang Bergel y Viñes
|
Advances
|
- | - | - | 14 | - | - | - | - | ||||||||||||||||||||||||
Legal services
|
- | - | - | 22 | - | (979 | ) | - | - | ||||||||||||||||||||||||
Dolphin Fund PLC
|
Contributions
|
17,249 | - | - | - | - | - | - | - | ||||||||||||||||||||||||
Reimbursement of expenses
|
- | - | - | 133 | - | - | - | - | |||||||||||||||||||||||||
Elsztain Realty Partners
|
Reimbursement of capital
|
- | - | - | - | - | (105,325 | ) | - | - | |||||||||||||||||||||||
Decater
|
Reimbursement of capital
|
- | - | - | - | - | (6,661 | ) | - | - | |||||||||||||||||||||||
Elsztain Managing Partners
|
Reimbursement of expenses
|
- | - | - | - | - | (61 | ) | - | - | |||||||||||||||||||||||
Fundación IRSA
|
Reimbursement of expenses
|
- | - | - | 51 | - | (2 | ) | - | - | |||||||||||||||||||||||
Inversiones Financieras del Sur S.A.
|
Reimbursement of expenses
|
- | - | - | 261 | - | (3 | ) | - | - | |||||||||||||||||||||||
IRSA Developments LP
|
Reimbursement of expenses
|
- | - | - | 32 | - | (5 | ) | - | - | |||||||||||||||||||||||
Museo de los niños
|
Reimbursement of expenses
|
- | - | - | 133 | - | (11 | ) | - | - | |||||||||||||||||||||||
Leases and/or rights of use
|
- | - | - | 928 | - | (3 | ) | - | - | ||||||||||||||||||||||||
Total Other related parties
|
17,249 | - | - | 4,144 | - | (113,091 | ) | - | - |
33.
|
Related party transactions (Continued)
|
Related party
|
Description of
|
Investments in financial assets
|
Investments in financial assets current
|
Trade and other receivables
|
Trade and other receivables current
|
Trade and other payables non-current
|
Trade and other payables current
|
Borrowings non-current
|
Borrowings current
|
||||||||||||||||||||||||
transaction
|
non-current
|
non-current
|
|||||||||||||||||||||||||||||||
Directors and Senior Management
|
|||||||||||||||||||||||||||||||||
Directors
|
Management fees
|
- | - | - | 7,599 | - | (11,754 | ) | - | - | |||||||||||||||||||||||
Reimbursement of expenses
|
- | - | - | - | - | (69 | ) | - | - | ||||||||||||||||||||||||
Guarantee deposits
|
- | - | - | - | (20 | ) | - | - | - | ||||||||||||||||||||||||
Total Directors and Senior Management
|
- | - | - | 7,599 | (20 | ) | (11,823 | ) | - | - | |||||||||||||||||||||||
Total
|
31,250 | 22,331 | 1,007 | 24,445 | (20 | ) | (171,271 | ) | (133,885 | ) | (9,738 | ) |
33.
|
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 | ) | - | - | ||||||||||||||||||||
Join 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 Join Ventures
|
(126 | ) | 174 | - | - | (3,768 | ) | - | - | |||||||||||||||||||
Other related parties
|
||||||||||||||||||||||||||||
Estudio Zang, Bergel & Viñes
|
- | - | - | (700 | ) | - | - | - | ||||||||||||||||||||
Fundación IRSA
|
- | - | - | - | - | (550 | ) | - | ||||||||||||||||||||
Isaac Elsztain e hijos S.C.A.
|
(105 | ) | - | - | - | - | - | - | ||||||||||||||||||||
Dolphin Fund PLC
|
- | - | - | - | 14,296 | - | - | |||||||||||||||||||||
Hamonet S.A.
|
(55 | ) | - | - | - | - | - | - | ||||||||||||||||||||
Inversiones Financieras del Sur S.A.
|
- | - | - | - | 61 | - | - | |||||||||||||||||||||
Total Other related parties
|
(160 | ) | - | - | (700 | ) | 14,357 | (550 | ) | - | ||||||||||||||||||
Directors and Senior Management
|
||||||||||||||||||||||||||||
Directors
|
- | - | - | - | - | - | (15,138 | ) | ||||||||||||||||||||
Total Directors and Senior Management
|
- | - | - | - | - | - | (15,138 | ) | ||||||||||||||||||||
Total
|
1,747 | 174 | (27,851 | ) | (700 | ) | 11,681 | (550 | ) | (15,138 | ) |
33.
|
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.
|
272 | - | (22,642 | ) | - | 1,693 | - | - | ||||||||||||||||||||
Total Parent company
|
272 | - | (22,642 | ) | - | 1,693 | - | - | ||||||||||||||||||||
Associates
|
||||||||||||||||||||||||||||
Banco Hipotecario S.A.
|
98 | - | - | - | 22 | - | - | |||||||||||||||||||||
Tarshop S.A.
|
840 | - | - | - | - | - | - | |||||||||||||||||||||
Total Associates
|
938 | - | - | - | 22 | - | - | |||||||||||||||||||||
Join Ventures
|
||||||||||||||||||||||||||||
Baicom Networks S.A.
|
- | 3 | - | - | 22 | - | - | |||||||||||||||||||||
Canteras Natal Crespo S.A.
|
- | 24 | - | - | 3 | - | - | |||||||||||||||||||||
Cyrsa S.A.
|
- | - | - | - | (608 | ) | - | - | ||||||||||||||||||||
Nuevo Puerto Santa Fe S.A.
|
- | 86 | - | - | - | - | - | |||||||||||||||||||||
Puerto Retiro S.A.
|
- | - | - | - | 82 | - | - | |||||||||||||||||||||
Quality Invest S.A.
|
- | 54 | - | - | 25 | - | - | |||||||||||||||||||||
Total Join Ventures
|
- | 167 | - | - | (476 | ) | - | - | ||||||||||||||||||||
Other related parties
|
||||||||||||||||||||||||||||
Estudio Zang, Bergel & Viñes
|
- | - | - | (501 | ) | - | - | - | ||||||||||||||||||||
Fundación IRSA
|
- | - | - | - | - | (384 | ) | - | ||||||||||||||||||||
Isaac Elsztain e hijos S.C.A.
|
(88 | ) | - | - | - | - | - | - | ||||||||||||||||||||
Hamonet S.A.
|
(46 | ) | - | - | - | - | - | - | ||||||||||||||||||||
Inversiones Financieras del Sur S.A.
|
- | - | - | - | 73 | - | - | |||||||||||||||||||||
Total Other related parties
|
(134 | ) | - | - | (501 | ) | 73 | (384 | ) | - | ||||||||||||||||||
Directors and Senior Management
|
||||||||||||||||||||||||||||
Directors
|
- | - | - | - | - | - | (13,393 | ) | ||||||||||||||||||||
Total Directors and Senior Management
|
- | - | - | - | - | - | (13,393 | ) | ||||||||||||||||||||
Total
|
1,076 | 167 | (22,642 | ) | (501 | ) | 1,312 | (384 | ) | (13,393 | ) |
34.
|
Negative working capital
|
35.
|
Subsequent events
|
Buyer
|
Seller
|
Asset
|
Amount
|
Term Price
|
Date of Execution
|
Settlement
|
|||
Alto Palermo S.A.
|
Banco Hipotecario S.A.
|
USD
|
5.0 million
|
6.420 |
10/01/2013
|
01/31/2014
|
|||
Alto Palermo S.A.
|
Banco Hipotecario S.A.
|
USD
|
5.0 million
|
6.418 |
10/01/2013
|
01/31/2014
|
35.
|
Subsequent events (Continued)
|
1.
|
We have reviewed the accompanying unaudited condensed interim consolidated statement of financial position of IRSA Inversiones y Representaciones Sociedad Anónima and its subsidiaries as of September 30, 2013, and the related unaudited condensed interim consolidated statements of income and comprehensive income for three-month period ended September 30, 2013, and the unaudited condensed interim consolidated statements of changes of shareholders’ equity and cash flows for the three-month period then ended and selected explanatory notes. The balances and other information corresponding to the fiscal year ended June 30, 2013 and the interim periods within that fiscal year are an integral part of these financial statements and, therefore, they should be considered in relation to these financial statements.
|
2.
|
The Board of Directors of the Company is responsible for the preparation and presentation of these unaudited condensed interim consolidated financial statements in accordance with International Financial Reporting Standards (IFRS). The IFRS as issued by the International Accounting Standard Board were adopted as accounting standards by the Argentine Federation of Professional Councils in Economic Sciences and incorporated by the National Securities Commission to its regulations. Therefore, the Board of Directors of the Company is responsible for the preparation and presentation of these unaudited condensed interim consolidated financial statements in accordance with International Accounting Standard 34 "Interim Financial Reporting" (IAS 34). Our responsibility is to express a conclusion based on the review that we have performed with the scope detailed in paragraph 3.
|
3.
|
We conducted our review in accordance with Technical Resolution No. 7 issued by the Argentine Federation of Professional Councils in Economic Sciences for a review of interim financial statements. A review of interim financial statements consists principally of applying analytical procedures and making inquiries of persons responsible for financial and accounting matters. It is substantially less in scope than an audit, the objective of which is to express an opinion regarding the financial statements taken as a whole. Accordingly, we do not express such an opinion.
|
4.
|
Nothing came to our attention as a result of our review that caused us to believe that these unaudited condensed interim consolidated financial statements have not been prepared in all material respects in accordance with IAS 34.
|
5.
|
In accordance with current regulations, we hereby inform that:
|
a)
|
the unaudited condensed interim consolidated financial statements of IRSA Inversiones y Representaciones Sociedad Anónima are recorded in the "Inventory and Balance Sheet Book" and comply, as regards those matters that are within our competence, with the provisions set forth in the Commercial Companies Law and the corresponding resolutions of the National Securities Commission;
|
b)
|
the unaudited condensed interim consolidated financial statements of IRSA Inversiones y Representaciones Sociedad Anónima arise from accounting records carried in all formal respects in accordance with applicable legal requirements;
|
c)
|
we have read the Business Summary (“Reseña Informativa”) and the additional information required by Article 68 of the Buenos Aires Stock Exchange Regulations, on which, as regards these matters that are within our competence, we have no observations to make;
|
d)
|
at September 30, 2013, the debt of IRSA Inversiones y Representaciones Sociedad Anónima owed in favor of the Argentine Integrated Pension System which arises from accounting records and submissions amounted to Ps. 906,732, which was not callable at that date.
|
PRICE WATERHOUSE & Co. S.R.L.
(Partner)
C.P.C.E.C.A.B.A. Tº 1 Fº 17
Eduardo A. Loiácono
Public Accountant (U.B.A.)
C.P.C.E.C.A.B.A. Tº 326 Fº 94
|
ABELOVICH, POLANO & ASOCIADOS S.R.L.
(Partner)
C.P.C.E.C.A.B.A. Tº 1 Fº 30
Marcelo Héctor Fuxman
Public Accountant (U.B.A.)
C.P.C.E.C.A.B.A. Tº 134 Fº 85
|
Note
|
09.30.2013 | 06.30.2013 | |||||||
ASSETS
|
|||||||||
Non-current Assets
|
|||||||||
Investment properties
|
6
|
798,887 | 804,788 | ||||||
Property, plant and equipment
|
7
|
8,763 | 8,681 | ||||||
Trading properties
|
8
|
62,762 | 62,762 | ||||||
Intangible assets
|
9
|
5,882 | 5,938 | ||||||
Investments in subsidiaries, associates and joint ventures
|
5
|
3,717,145 | 3,570,642 | ||||||
Deferred income tax assets
|
20
|
98,096 | 47,144 | ||||||
Income tax and minimum presumed income tax credit
|
108,747 | 102,375 | |||||||
Trade and other receivables
|
12
|
106,995 | 85,862 | ||||||
Investments in financial assets
|
13
|
80 | 87 | ||||||
Total Non-current Assets
|
4,907,357 | 4,688,279 | |||||||
Current Assets
|
|||||||||
Trading properties
|
8
|
3,003 | 3,901 | ||||||
Inventories
|
10
|
508 | 463 | ||||||
Trade and other receivables
|
12
|
123,113 | 251,678 | ||||||
Investments in financial assets
|
13
|
174,956 | 72,713 | ||||||
Cash and cash equivalents
|
15
|
38,886 | 62,788 | ||||||
Total Current Assets
|
340,466 | 391,543 | |||||||
TOTAL ASSETS
|
5,247,823 | 5,079,822 | |||||||
SHAREHOLDERS’ EQUITY
|
|||||||||
Shared capital
|
578,506 | 578,676 | |||||||
Treasury stock
|
170 | - | |||||||
Inflation adjustment of share capital
|
123,329 | 123,329 | |||||||
Share premium
|
793,123 | 793,123 | |||||||
Cost of treasury stock
|
(1,182 | ) | - | ||||||
Reserve for share-based payments
|
13,988 | 8,258 | |||||||
Legal reserve…
|
85,140 | 85,140 | |||||||
Special reserve
|
395,249 | 395,249 | |||||||
Reserve for new developments
|
492,441 | 492,441 | |||||||
Cumulative translation adjustment
|
65,687 | 50,776 | |||||||
Acquisition of additional interest in subsidiaries
|
(20,782 | ) | (20,782 | ) | |||||
Retained earnings
|
271,710 | 239,328 | |||||||
TOTAL SHAREHOLDERS’ EQUITY
|
2,797,379 | 2,745,538 | |||||||
LIABILITIES
|
|||||||||
Non-Current Liabilities
|
|||||||||
Trade and other payables
|
16
|
11,627 | 7,054 | ||||||
Borrowings
|
19
|
1,933,448 | 1,796,521 | ||||||
Provisions
|
18
|
8,857 | 6,877 | ||||||
Total Non-Current Liabilities
|
1,953,932 | 1,810,452 | |||||||
Current Liabilities
|
|||||||||
Trade and other payables
|
16
|
66,877 | 88,242 | ||||||
Salaries and social security liabilities
|
17
|
4,411 | 5,490 | ||||||
Borrowings
|
19
|
419,399 | 423,835 | ||||||
Derivative financial instruments
|
14
|
219 | - | ||||||
Provisions
|
18
|
5,606 | 6,265 | ||||||
Total Current Liabilities
|
496,512 | 523,832 | |||||||
TOTAL LIABILITIES
|
2,450,444 | 2,334,284 | |||||||
TOTAL SHAREHOLDERS’ EQUITY AND LIABILITIES
|
5,247,823 | 5,079,822 |
IRSA Inversiones y Representaciones Sociedad Anónima | |||
|
By:
|
/s/ Eduardo S. Elsztain | |
Eduardo S. Elsztain | |||
President | |||
Note
|
09.30.2013 | 09.30.2012 | |||||||
Revenues
|
22
|
71,065 | 69,521 | ||||||
Costs
|
23
|
(25,991 | ) | (27,511 | ) | ||||
Gross profit
|
45,074 | 42,010 | |||||||
Gain from disposal of investment properties
|
6
|
- | 31,069 | ||||||
General and administrative expenses
|
24
|
(14,629 | ) | (12,892 | ) | ||||
Selling expenses
|
24
|
(8,758 | ) | (3,757 | ) | ||||
Other operating results, net
|
26
|
(2,710 | ) | (3,974 | ) | ||||
Profit from operations
|
18,977 | 52,456 | |||||||
Share of profit of subsidiaries, associates, and joint ventures
|
5
|
127,768 | 66,341 | ||||||
Profit from operations before financial results and income tax
|
146,745 | 118,797 | |||||||
Finance income
|
27
|
22,884 | 20,363 | ||||||
Finance cost
|
27
|
(209,523 | ) | (125,500 | ) | ||||
Other financial results
|
27
|
21,324 | 5,621 | ||||||
Financial results, net
|
27
|
(165,315 | ) | (99,516 | ) | ||||
(Loss) / Profit before income tax
|
(18,570 | ) | 19,281 | ||||||
Income tax
|
20
|
50,952 | 21,861 | ||||||
Profit for the period
|
32,382 | 41,142 | |||||||
Profit per share for the period:
|
|||||||||
Basic
|
0.056 | 0.071 | |||||||
Diluted
|
0.056 | 0.071 |
IRSA Inversiones y Representaciones Sociedad Anónima | |||
|
By:
|
/s/ Eduardo S. Elsztain | |
Eduardo S. Elsztain | |||
President | |||
09.30.2013 | 09.30.2012 | |||||||
Profit for the period
|
32,382 | 41,142 | ||||||
Other Comprehensive Income:
|
||||||||
Items that may be reclassified subsequently to profit or loss:
|
||||||||
Currency translation adjustment of subsidiaries, associates, and joint ventures
|
14,911 | 10,490 | ||||||
Other comprehensive income for the period (i)
|
14,911 | 10,490 | ||||||
Total comprehensive income for the period
|
47,293 | 51,632 |
IRSA Inversiones y Representaciones Sociedad Anónima | |||
|
By:
|
/s/ Eduardo S. Elsztain | |
Eduardo S. Elsztain | |||
President | |||
Share capital
|
Treasury Stock
|
Inflation adjustment of Share Capital and Treasury Stock (2)
|
Share
premium
|
Cost of treasury stock
|
Acquisition of additional
interest in subsidiaries
|
Cumulative translation adjustment
|
Reserve for share-based compensation
|
Legal reserve
|
Reserve for new developments
|
Special reserve
(1)
|
Retained earnings
|
Total Shareholders’ equity
|
||||||||||||||||||||||||||||||||||||||||
Balance at June 30, 2013
|
578,676 | - | 123,329 | 793,123 | - | (20,782 | ) | 50,776 | 8,258 | 85,140 | 492,441 | 395,249 | 239,328 | 2,745,538 | ||||||||||||||||||||||||||||||||||||||
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 | ) | 65,687 | 13,988 | 85,140 | 492,441 | 395,249 | 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 Sociedad Anónima | |||
|
By:
|
/s/ Eduardo S. Elsztain | |
Eduardo S. Elsztain | |||
President | |||
Share capital
|
Inflation adjustment of share capital
|
Share
premium
|
Reserve for acquisition of additional
interest in subsidiaries
|
Cumulative translation adjustment
|
Reserve for share-based compensation
|
Legal reserve
|
Reserve for new developments
|
Retained earnings
|
Total Shareholders’ equity
|
|||||||||||||||||||||||||||||||
Balance at July 1st, 2012
|
578,676 | 274,387 | 793,123 | (15,714 | ) | 14,502 | 2,595 | 71,136 | 419,783 | 510,853 | 2,649,341 | |||||||||||||||||||||||||||||
Profit for the period
|
- | - | - | - | - | - | - | - | 41,142 | 41,142 | ||||||||||||||||||||||||||||||
Other comprehensive income for the period
|
- | - | - | - | 10,490 | - | - | - | - | 10,490 | ||||||||||||||||||||||||||||||
Total comprehensive income for the period
|
- | - | - | - | 10,490 | - | - | - | 41,142 | 51,632 | ||||||||||||||||||||||||||||||
Acquisition of non-controlling interest
|
- | - | - | (334 | ) | - | - | - | - | - | (334 | ) | ||||||||||||||||||||||||||||
Reserve for share-based compensation
|
- | - | - | - | - | 1,668 | - | - | - | 1,668 | ||||||||||||||||||||||||||||||
Balance at September 30, 2012
|
578,676 | 274,387 | 793,123 | (16,048 | ) | 24,992 | 4,263 | 71,136 | 419,783 | 551,995 | 2,702,307 |
IRSA Inversiones y Representaciones Sociedad Anónima | |||
|
By:
|
/s/ Eduardo S. Elsztain | |
Eduardo S. Elsztain | |||
President | |||
Note
|
09.30.2013 | 09.30.2012 | |||||||
Operating activities:
|
|||||||||
Cash generated from the operations
|
15
|
13,942 | 61,749 | ||||||
Net cash generated by operating activities
|
13,942 | 61,749 | |||||||
Investing activities:
|
|||||||||
Capital contributions to subsidiaries, associates and joint ventures
|
5
|
(873 | ) | (1,410 | ) | ||||
Additions of investment properties
|
6
|
(830 | ) | (1,088 | ) | ||||
Proceeds from sale of investment properties
|
6
|
118,936 | 53,732 | ||||||
Proceed from sale of joint ventures
|
7,736 | - | |||||||
Additions of property, plant and equipment
|
7
|
(383 | ) | (57 | ) | ||||
Additions of intangible assets
|
9
|
- | (52 | ) | |||||
Additions of investments in financial assets
|
(98,224 | ) | (1,724 | ) | |||||
Proceeds from sale of investments in financial assets
|
17,749 | 18,885 | |||||||
Interest received from subsidiaries, associates and joint ventures
|
518 | 7,599 | |||||||
Loans granted to subsidiaries, associates and joint ventures
|
(14,502 | ) | (23,225 | ) | |||||
Loans repayments received from subsidiaries, associates and joint ventures
|
- | 10,287 | |||||||
Dividends received
|
1,536 | 156 | |||||||
Net cash generated by investing activities
|
31,663 | 63,103 | |||||||
Financing activities:
|
|||||||||
Bank overdrafts, net
|
115,694 | 24,617 | |||||||
Repayments of borrowings
|
- | (30,000 | ) | ||||||
Payment of non-convertible notes
|
(97,887 | ) | - | ||||||
Dividends paid
|
21
|
- | (35,703 | ) | |||||
Interest paid
|
(94,236 | ) | (94,442 | ) | |||||
Repurchase of Treasury stock
|
(1,182 | ) | - | ||||||
Proceeds from borrowings from subsidiaries, associates and joint ventures
|
6,536 | 49,094 | |||||||
Net cash used in financing activities
|
(71,075 | ) | (86,434 | ) | |||||
Net increase in cash and cash equivalents
|
(25,470 | ) | 38,418 | ||||||
Cash and cash equivalents at the beginning of the year
|
15
|
62,788 | 76,872 | ||||||
Foreign exchange gain on cash and cash equivalents
|
1,568 | 1,629 | |||||||
Cash and cash equivalents at end of period
|
38,886 | 116,919 |
The accompanying notes are an integral part of these Unaudited Condensed Interim Separate Financial Statements.
|
IRSA Inversiones y Representaciones Sociedad Anónima | |||
|
By:
|
/s/ Eduardo S. Elsztain | |
Eduardo S. Elsztain | |||
President | |||
1.
|
General information and company’s business
|
2.
|
Basis of preparation of the Unaudited Condensed Interim Separate Financial Statements
|
2.1.
|
Basis of preparation
|
2.
|
Basis of preparation of the Unaudited Condensed Interim Separate Financial Statements (Continued)
|
5.
|
Information about principal subsidiaries, associates and joint ventures
|
September 30, 2013
|
June 30, 2013
|
|||||||
Beginning of period/year
|
3,570,642 | 3,357,430 | ||||||
Capital contribution
|
873 | 143,634 | ||||||
Disposal of subsidiaries
|
- | (5,436 | ) | |||||
Share of profit, net
|
127,768 | 346,772 | ||||||
Translation adjustment
|
14,911 | 36,274 | ||||||
Cash dividends (i)
|
(1,536 | ) | (308,479 | ) | ||||
Reimbursement of expired dividends
|
- | 591 | ||||||
Acquisition of non-controlling interest
|
- | (4,420 | ) | |||||
Reserve for share-based payment
|
4,487 | 4,276 | ||||||
End of the period/year
|
3,717,145 | 3,570,642 |
September 30, 2013
|
June 30, 2013
|
|||||||
Beginning of period / year
|
804,788 | 890,433 | ||||||
Additions
|
830 | 4,793 | ||||||
Sales
|
- | (62,700 | ) | |||||
Depreciation charge (i)
|
(6,731 | ) | (27,738 | ) | ||||
End of period / year
|
798,887 | 804,788 |
September 30, 2013
|
September 30, 2012
|
|||||||
Rental and service income
|
66,779 | 63,847 | ||||||
Direct operating expenses
|
(24,179 | ) | (25,505 | ) | ||||
Gain from disposal of investment properties
|
- | 31,069 |
September 30, 2013
|
June 30, 2013
|
|||||||
Beginning of period / year
|
8,681 | 8,765 | ||||||
Additions
|
383 | 1,707 | ||||||
Disposals of unused property, plant and equipment
|
- | (602 | ) | |||||
Depreciation charge (i)
|
(301 | ) | (1,189 | ) | ||||
End of period / year
|
8,763 | 8,681 |
September 30, 2013
|
June 30, 2013
|
|||||||
Beginning of period / year
|
66,663 | 71,117 | ||||||
Dispositions
|
(898 | ) | (4,454 | ) | ||||
End of period / year
|
65,765 | 66,663 |
September 30, 2013
|
June 30, 2013
|
|||||||
Beginning of period / year
|
5,938 | 5,987 | ||||||
Additions
|
- | 224 | ||||||
Amortization charge (i)
|
(56 | ) | (273 | ) | ||||
End of period / year
|
5,882 | 5,938 |
September 30, 2013
|
June 30, 2013
|
|||||||
Current
|
||||||||
Materials and other inventories (i)
|
508 | 463 | ||||||
Current inventories
|
508 | 463 | ||||||
Total inventories
|
508 | 463 |
(i)
|
The cost of inventories is recorded in “Costs” in the statement of income (Note 24).
|
September 30, 2013
|
||||||||||||||||
Level 1
|
Level 2
|
Level 3
|
Total
|
|||||||||||||
Assets
|
||||||||||||||||
Financial assets at fair value through profit or loss:
|
||||||||||||||||
- Investment in equity securities of TGLT
|
80 | - | - | 80 | ||||||||||||
- Mutual funds
|
45,431 | - | - | 45,431 | ||||||||||||
- Bonds
|
129,597 | - | - | 129,597 | ||||||||||||
Total assets
|
175,108 | - | - | 175,108 |
Level 1
|
Level 2
|
Level 3
|
Total
|
|||||||||||||
Liabilities
|
||||||||||||||||
Derivative financial instruments:
|
||||||||||||||||
- Interest rate swaps
|
- | 219 | - | 219 | ||||||||||||
Total liabilities
|
- | 219 | - | 219 |
June 30, 2013
|
||||||||||||||||
Level 1
|
Level 2
|
Level 3
|
Total
|
|||||||||||||
Assets
|
||||||||||||||||
Financial assets at fair value through profit or loss:
|
||||||||||||||||
- Investment in equity securities of TGLT
|
84 | - | - | 84 | ||||||||||||
- Mutual funds
|
2,918 | - | - | 2,918 | ||||||||||||
- Bonds
|
69,865 | - | - | 69,865 | ||||||||||||
Total assets
|
72,867 | - | - | 72,867 |
12.
|
Trade and other receivables
|
September 30, 2013
|
June 30, 2013
|
|||||||
Non-current
|
||||||||
Sale, leases and services receivable
|
1,327 | 1,702 | ||||||
Total non-current trade receivables
|
1,327 | 1,702 | ||||||
Trade receivables of joint ventures
|
2,317 | 2,147 | ||||||
Others
|
578 | 527 | ||||||
Total non-current other receivables
|
2,895 | 2,674 | ||||||
Related parties (Note 29)
|
102,773 | 81,486 | ||||||
Total non-current trade and other receivables
|
106,995 | 85,862 | ||||||
Current
|
||||||||
Sale, leases and services receivable
|
24,818 | 143,831 | ||||||
Checks to be deposited
|
- | 85 | ||||||
Debtors under legal proceedings
|
7,641 | 6,01 | ||||||
Less: allowance for trade receivables
|
-8,803 | -5,359 | ||||||
Total trade receivables
|
23,656 | 144,567 | ||||||
Trade receivables of joint ventures
|
13,894 | 20,555 | ||||||
Gross sales tax credit
|
52 | 1,165 | ||||||
Other tax receivables
|
1,205 | 2,182 | ||||||
Prepaid expenses
|
2,705 | 3,07 | ||||||
Expenses and services to recover
|
2,464 | 2,077 | ||||||
Advance payments
|
2,825 | 2,973 | ||||||
Others
|
675 | 668 | ||||||
Less: allowance for other receivables
|
-23 | -23 | ||||||
Total current other receivables
|
23,797 | 32,667 | ||||||
Related parties (Note 29)
|
75,66 | 74,444 | ||||||
Total current trade and other receivables
|
123,113 | 251,678 | ||||||
Total trade and other receivables
|
230,108 | 337,54 |
September 30, 2013
|
June 30, 2013
|
|||||||
Beginning of period / year
|
5,382 | 4,783 | ||||||
Additions of the period / year
|
4,195 | 1,491 | ||||||
Unused amounts reversed
|
(751 | ) | (892 | ) | ||||
End of period / year
|
8,826 | 5,382 |
September 30, 2013
|
June 30, 2013
|
|||||||
Non-current
|
||||||||
Financial assets at fair value
|
||||||||
Investment in equity securities in TGLT
|
80 | 84 | ||||||
Government bonds
|
- | 3 | ||||||
Total non-current investments in financial assets
|
80 | 87 | ||||||
Current
|
||||||||
Financial assets at fair value
|
||||||||
Mutual funds
|
45,359 | 2,851 | ||||||
Government bonds
|
129,597 | 69,862 | ||||||
Total current investments in financial assets
|
174,956 | 72,713 | ||||||
Total investments in financial assets
|
175,036 | 72,800 |
14.
|
Derivative financial instruments
|
September 30, 2013
|
June 30, 2013
|
|||||||
Liabilities
|
||||||||
Current
|
||||||||
Interest rate swaps (i)
|
219 | - | ||||||
Total current derivative financial instruments
|
219 | - | ||||||
Total derivative financial instruments
|
219 | - |
15.
|
Cash flow information
|
September 30, 2013
|
June 30, 2013
|
|||||||
Cash at bank and on hand
|
38,814 | 62,721 | ||||||
Mutual funds
|
72 | 67 | ||||||
Total cash and cash equivalents
|
38,886 | 62,788 |
Note
|
September 30, 2013
|
September 30, 2012
|
|||||||
Profit for the period
|
32,382 | 41,142 | |||||||
Adjustments for:
|
|||||||||
Income tax expense
|
20
|
(50,952 | ) | (21,861 | ) | ||||
Amortization and Depreciation
|
24
|
7,088 | 7,731 | ||||||
Gain from disposal of investment properties
|
6
|
- | (31,069 | ) | |||||
Share-based payments
|
25, 28
|
1,243 | 360 | ||||||
Changes in fair value of investments in financial assets
|
27
|
(21,543 | ) | (5,621 | ) | ||||
Loss on derivative financial instruments
|
219 | - | |||||||
Interest expense, net
|
62,119 | 58,405 | |||||||
Provisions
|
7,900 | 8,594 | |||||||
Share of profit of subsidiaries, associates and joint ventures
|
(127,768 | ) | (66,341 | ) | |||||
Unrealized foreign exchange loss, net
|
119,455 | 43,967 | |||||||
Increase in inventories
|
(45 | ) | (10 | ) | |||||
Decrease in trading properties
|
898 | 1,478 | |||||||
Decrease / (Increase) in trade and other receivables
|
10,798 | (14,426 | ) | ||||||
(Decrease) / Increase in trade and other payables
|
(26,329 | ) | 42,555 | ||||||
Decrease in salaries and social security liabilities
|
(1,079 | ) | (3,006 | ) | |||||
Decrease in provisions
|
(444 | ) | (149 | ) | |||||
Net cash generated by operating activities
|
13,942 | 61,749 |
Additional information
|
|||||||||
09.30.2013 | 09.30.2012 | ||||||||
Increase in income tax and minimum presumed income tax credits through an increase in trade and other payables
|
6,370 | - | |||||||
Reserve for share-based payment
|
5
|
4,487 | 1,308 | ||||||
Cumulative translation adjustment
|
14,911 | 10,490 |
September 30, 2013
|
June 30, 2013
|
|||||||
Non-current
|
||||||||
Sales, rent and services payments received in advance
|
643 | 2,027 | ||||||
Guarantee deposits
|
4,390 | 4,768 | ||||||
Total non-current trade payables
|
5,033 | 6,795 | ||||||
Minimum presumed income tax payable
|
6,370 | - | ||||||
Others
|
206 | 242 | ||||||
Total non-current other payables
|
6,576 | 242 | ||||||
Related parties (Note 29)
|
18 | 17 | ||||||
Total non-current trade and other payables
|
11,627 | 7,054 | ||||||
Current
|
||||||||
Trade payables
|
3,779 | 8,401 | ||||||
Accrued invoices
|
10,732 | 13,220 | ||||||
Sales, rent and services payments received in advance
|
23,414 | 22,707 | ||||||
Guarantee deposits
|
4,829 | 3,779 | ||||||
Total current trade payables
|
42,754 | 48,107 | ||||||
VAT payables
|
2,514 | 7,974 | ||||||
Other tax payables
|
7,467 | 13,786 | ||||||
Others
|
4,716 | 6,352 | ||||||
Total current other payables
|
14,697 | 28,112 | ||||||
Related parties (Note 29)
|
9,426 | 12,023 | ||||||
Total current trade and other payables
|
66,877 | 88,242 | ||||||
Total trade and other payables
|
78,504 | 95,296 |
September 30, 2013
|
June 30, 2013
|
|||||||
Current
|
||||||||
Provision for vacation and bonuses
|
2,339 | 4,505 | ||||||
Social security payable
|
2,054 | 967 | ||||||
Salaries payable
|
18 | 18 | ||||||
Total salaries and social security liabilities
|
4,411 | 5,490 |
Labor, legal and other claims
|
||||
At June 30, 2013
|
13,142 | |||
Additions
|
1,765 | |||
Used during period
|
(444 | ) | ||
At September 30, 2013
|
14,463 |
September 30, 2013
|
June 30, 2013
|
|||||||
Non-current
|
8,857 | 6,877 | ||||||
Current
|
5,606 | 6,265 | ||||||
14,463 | 13,142 |
Book value
|
||||||||||||||||
Secured/ unsecured
|
Currency
|
Fixed/ floating
|
Effective
interest rate %
|
Nominal value
|
September 30, 2013
|
June 30,
2013
|
||||||||||
Non-current
|
||||||||||||||||
IRSA NCN due 2017 (Note 29)
|
Unsecured
|
US$
|
Fixed
|
8.50%
|
150,000 | 866,836 | 805,868 | |||||||||
IRSA NCN due 2020
|
Unsecured
|
US$
|
Fixed
|
11.50%
|
150,000 | 849,752 | 789,655 | |||||||||
Related parties (Note 29)
|
Unsecured
|
Ps.
|
Floating
|
Badlar
|
13,532 | 129,941 | 123,914 | |||||||||
Related parties (Note 29)
|
Unsecured
|
US$
|
Floating
|
Libor 3m +200
|
8,012 | 46,414 | 43,169 | |||||||||
Related parties (Note 29)
|
Unsecured
|
US$
|
Fixed
|
7.50%
|
2,224 | 21,396 | 18,428 | |||||||||
Related parties (Note 29)
|
Unsecured
|
Ps.
|
Floating
|
Badlar+15.23%
|
6,000 | 18,925 | 15,469 | |||||||||
Finance lease obligations
|
Secured
|
US$
|
Fixed
|
7.50%
|
126 | 184 | 18 | |||||||||
Total non-current borrowings
|
1,933,448 | 1,796,521 | ||||||||||||||
Current
|
||||||||||||||||
IRSA NCN due 2013
|
Unsecured
|
Ps.
|
Floating
|
Badlar +2.49%
|
153,152 | - | 52,240 | |||||||||
IRSA NCN due 2014
|
Unsecured
|
US$
|
Fixed
|
7.45%
|
33,832 | 98,838 | 137,750 | |||||||||
IRSA NCN due 2017 (Note 29)
|
Unsecured
|
US$
|
Fixed
|
8.5%
|
150,000 | 11,436 | 27,749 | |||||||||
IRSA NCN due 2020
|
Unsecured
|
US$
|
Fixed
|
11.5%
|
150,000 | 18,726 | 40,604 | |||||||||
Bank overdrafts
|
Unsecured
|
Ps.
|
Floating
|
-
|
- | 217,781 | 100,214 | |||||||||
Finance lease obligations
|
Secured
|
US$
|
Fixed
|
7.50%
|
126 | 228 | 105 | |||||||||
Related parties (Note 29)
|
Unsecured
|
Ps.
|
Floating
|
Badlar
|
67,369 | 8 | 8 | |||||||||
Related parties (Note 29)
|
Unsecured
|
Ps.
|
Fixed
|
7.50%
|
6,000 | 70,328 | 64,533 | |||||||||
Related parties (Note 29)
|
Unsecured
|
US$
|
Floating
|
Libor 3m +200
|
8,012 | 449 | 170 | |||||||||
Related parties (Note 29)
|
Unsecured
|
US$
|
Fixed
|
5%
|
5,950 | 1,605 | 462 | |||||||||
Total Current borrowings
|
419,399 | 423,835 | ||||||||||||||
Total borrowings
|
2,352,847 | 2,220,356 |
September 30, 2013
|
September 30, 2012
|
|||||||
Current income tax
|
- | - | ||||||
Deferred income tax
|
50,952 | 21,861 | ||||||
Income tax
|
50,952 | 21,861 |
September 30, 2013
|
June 30, 2013
|
|||||||
Beginning of period / year
|
47,144 | (19,179 | ) | |||||
Income tax gain
|
50,952 | 66,323 | ||||||
End of period / year
|
98,096 | 47,144 |
September 30, 2013
|
September 30, 2012
|
|||||||
Net income at tax rate
|
(6,500 | ) | 6,748 | |||||
Permanent differences:
|
||||||||
Share of loss from subsidiaries, associates and joint ventures
|
(44,719 | ) | (23,219 | ) | ||||
Non-deductible items
|
84 | (27 | ) | |||||
Others
|
183 | (5,363 | ) | |||||
Income tax expense
|
(50,952 | ) | (21,861 | ) |
September 30, 2013
|
September 30, 2012
|
|||||||
Rental and scheduled rent increases
|
49,838 | 45,288 | ||||||
Expenses
|
15,523 | 17,484 | ||||||
Property management fee
|
1,053 | 935 | ||||||
Others
|
365 | 140 | ||||||
Total rental and service income
|
66,779 | 63,847 | ||||||
Sale of trading properties
|
4,286 | 5,674 | ||||||
Total other revenue
|
4,286 | 5,674 | ||||||
Total revenues
|
71,065 | 69,521 |
23.
|
Costs
|
September 30, 2013
|
September 30, 2012
|
|||||||
Leases and services costs
|
24,179 | 25,505 | ||||||
Cost of sales and development
|
1,812 | 2,006 | ||||||
Total cost of property operations
|
25,991 | 27,511 | ||||||
Total costs
|
25,991 | 27,511 |
Costs
|
||||||||||||||||||||
Cost
of rental and services
|
Cost of sale
and development
|
General and administrative expenses
|
Selling expenses
|
Total
|
||||||||||||||||
Leases and service charges
|
1,135 | 128 | 102 | - | 1,365 | |||||||||||||||
Depreciation and amortization
|
6,831 | - | 231 | 26 | 7,088 | |||||||||||||||
Allowances for trade and other receivables
|
- | - | - | 3,444 | 3,444 | |||||||||||||||
Salaries, social security costs and other personnel expenses
|
3,979 | 37 | 8,469 | 2,146 | 14,631 | |||||||||||||||
Directors’ fees
|
- | - | 2,691 | - | 2,691 | |||||||||||||||
Fees and payments for services
|
993 | 13 | 1,369 | 359 | 2,734 | |||||||||||||||
Maintenance, security, cleaning, repairs and others
|
9,720 | 79 | 535 | 46 | 10,380 | |||||||||||||||
Taxes, rates and contributions
|
1,144 | 651 | 26 | 1,923 | 3,744 | |||||||||||||||
Advertising and other selling expenses
|
- | - | - | 774 | 774 | |||||||||||||||
Cost of sale of trading properties ……………………………….………….
|
- | 898 | - | - | 898 | |||||||||||||||
Others
|
377 | 6 | 1,206 | 40 | 1,629 | |||||||||||||||
Total expenses by nature
|
24,179 | 1,812 | 14,629 | 8,758 | 49,378 |
Costs
|
||||||||||||||||||||
Cost
of rental and services
|
Cost of sale
and development
|
General and administrative expenses
|
Selling expenses
|
Total
|
||||||||||||||||
Leases and service charges
|
800 | 284 | 41 | - | 1,125 | |||||||||||||||
Depreciation and amortization
|
7,479 | - | 243 | 9 | 7,731 | |||||||||||||||
Allowances for trade and other receivables
|
- | - | - | 406 | 406 | |||||||||||||||
Salaries, social security costs and other personnel expenses
|
2,579 | 29 | 6,246 | 804 | 9,658 | |||||||||||||||
Directors’ fees
|
- | - | 3,668 | - | 3,668 | |||||||||||||||
Fees and payments for services
|
546 | - | 1,275 | 279 | 2,100 | |||||||||||||||
Maintenance, security, cleaning, repairs and others
|
11,305 | 15 | 589 | 38 | 11,947 | |||||||||||||||
Taxes, rates and contributions
|
2,353 | 195 | 92 | 1,576 | 4,216 | |||||||||||||||
Advertising and other selling expenses
|
- | - | - | 582 | 582 | |||||||||||||||
Cost of sale of trading properties
|
- | 1,478 | - | - | 1,478 | |||||||||||||||
Others
|
443 | 5 | 738 | 63 | 1,249 | |||||||||||||||
Total expenses by nature
|
25,505 | 2,006 | 12,892 | 3,757 | 44,160 |
September 30, 2013
|
September 30, 2012
|
|||||||
Salaries and social security costs
|
12,377 | 8,722 | ||||||
Share-based compensation
|
1,243 | 360 | ||||||
Pension costs – defined contribution plan
|
133 | 268 | ||||||
Other expenses and benefits
|
878 | 308 | ||||||
Total employee costs
|
14,631 | 9,658 |
September 30, 2013
|
September 30, 2012
|
|||||||
Donations
|
(244 | ) | (78 | ) | ||||
Lawsuits and other contingencies (1)
|
(1,616 | ) | (2,040 | ) | ||||
Others
|
(850 | ) | (1,856 | ) | ||||
Total other operating results, net
|
(2,710 | ) | (3,974 | ) |
(1)
|
Includes judicial costs and expenses.
|
September 30, 2013
|
September 30, 2012
|
|||||||
Finance income:
|
||||||||
- Interest income
|
2,192 | 4,701 | ||||||
- Foreign exchange gains
|
20,692 | 15,662 | ||||||
Total finance income
|
22,884 | 20,363 | ||||||
Finance costs:
|
||||||||
- Interest expense
|
(64,311 | ) | (63,106 | ) | ||||
- Foreign exchange losses
|
(141,799 | ) | (59,912 | ) | ||||
- Other finance costs
|
(3,413 | ) | (2,482 | ) | ||||
Total finance costs
|
(209,523 | ) | (125,500 | ) | ||||
Other financial results:
|
||||||||
- Fair value gain of investments in financial assets
|
21,543 | 5,621 | ||||||
- Loss on derivatives financial instruments
|
(219 | ) | - | |||||
Total other financial results
|
21,324 | 5,621 | ||||||
Total financial results, net
|
(165,315 | ) | (99,516 | ) |
Related party
|
Description of
Transaction
|
Investments in financial assets current
|
Investments in financial assets non-current
|
Trade and other receivables current
|
Trade and other receivables non-current
|
Trade and other liabilities current
|
Trade and other liabilities non-current
|
Borrowings current
|
Borrowings non-current
|
||||||||||||||||||||||||
Parent Company
|
|||||||||||||||||||||||||||||||||
CRESUD S.A.C.I.F. y A.
|
Sale of good and/or services
|
- | - | 701 | - | - | - | - | - | ||||||||||||||||||||||||
Corporate services
|
- | - | - | - | (4,712 | ) | - | - | - | ||||||||||||||||||||||||
Reimbursement of expenses
|
- | - | - | - | (1,537 | ) | - | - | - | ||||||||||||||||||||||||
Share-based payments
|
- | - | 559 | - | - | - | - | - | |||||||||||||||||||||||||
Total Parent Company
|
- | - | 1,260 | - | (6,249 | ) | - | - | - | ||||||||||||||||||||||||
Subsidiaries
|
|||||||||||||||||||||||||||||||||
E. Commerce Latina S.A.
|
Reimbursement of expenses
|
- | - | 20 | - | - | - | - | - | ||||||||||||||||||||||||
Management fees
|
- | - | 2 | - | - | - | - | - | |||||||||||||||||||||||||
Borrowings
|
- | - | - | - | - | - | - | (13,475 | ) | ||||||||||||||||||||||||
Alto Palermo S.A.
|
Reimbursement of expenses
|
- | - | 3,344 | - | - | - | - | - | ||||||||||||||||||||||||
Non-Convertible Notes
|
- | - | - | - | - | - | (182 | ) | (10,254 | ) | |||||||||||||||||||||||
Share-based payments
|
- | - | - | - | (72 | ) | - | - | - | ||||||||||||||||||||||||
Borrowings
|
- | - | - | - | - | - | (70,328 | ) | - | ||||||||||||||||||||||||
Solares de Santa Maria S.A.
|
Reimbursement of expenses
|
- | - | 4,213 | - | - | - | - | - | ||||||||||||||||||||||||
Borrowings
|
- | - | - | 5 | - | - | - | - | |||||||||||||||||||||||||
Palermo Invest S.A.
|
Reimbursement of expenses
|
- | - | 30 | - | - | - | - | - | ||||||||||||||||||||||||
Borrowings
|
- | - | 89 | - | - | - | (8 | ) | (7,119 | ) | |||||||||||||||||||||||
Unicity S.A.
|
Reimbursement of expenses
|
- | - | 10 | - | - | - | - | - | ||||||||||||||||||||||||
Ritelco S.A.
|
Reimbursement of expenses
|
- | - | 31 | - | (15 | ) | - | - | - | |||||||||||||||||||||||
Borrowings
|
- | - | - | - | - | - | (449 | ) | (50,437 | ) |
Related party
|
Description of
transaction
|
Investments in financial assets current
|
Investments in financial assets non-current
|
Trade and other receivables current
|
Trade and other receivables non-current
|
Trade and other liabilities current
|
Trade and other liabilities non-current
|
Borrowings current
|
Borrowings non-current
|
||||||||||||||||||||||||
Subsidiaries
|
|||||||||||||||||||||||||||||||||
Inversora Bolivar S.A.
|
Reimbursement of expenses
|
- | - | 40 | - | - | - | - | - | ||||||||||||||||||||||||
Borrowings
|
- | - | 1,479 | - | - | - | - | (15,704 | ) | ||||||||||||||||||||||||
Hoteles Argentinos S.A.
|
Hotel services
|
- | - | 84 | - | (1,162 | ) | - | - | - | |||||||||||||||||||||||
Tyrus S.A.
|
Reimbursement of expenses
|
- | - | 379 | - | - | - | - | - | ||||||||||||||||||||||||
Borrowings
|
- | - | - | 102,768 | - | - | - | - | |||||||||||||||||||||||||
Llao Llao Resorts S.A.
|
Hotel services
|
- | - | 2,524 | - | (41 | ) | - | - | - | |||||||||||||||||||||||
Management fees
|
- | - | 553 | - | - | - | - | - | |||||||||||||||||||||||||
Guarantee deposits
|
- | - | - | - | - | (10 | ) | - | - | ||||||||||||||||||||||||
Nuevas Fronteras S.A.
|
Reimbursement of expenses
|
- | - | 12 | - | (6 | ) | - | - | - | |||||||||||||||||||||||
Management fees
|
- | - | 55 | - | - | - | - | - | |||||||||||||||||||||||||
Borrowings
|
- | - | - | - | - | - | (1,605 | ) | (25,585 | ) | |||||||||||||||||||||||
Efanur S.A.
|
Reimbursement of expenses
|
- | - | 80 | - | - | - | - | - | ||||||||||||||||||||||||
Borrowings
|
- | - | 48,154 | - | - | - | - | - | |||||||||||||||||||||||||
Total Subsidiaries
|
- | - | 61,099 | 102,773 | (1,296 | ) | (10 | ) | (72,572 | ) | (122,574 | ) | |||||||||||||||||||||
Subsidiaries CRESUD
|
|||||||||||||||||||||||||||||||||
Futuros y Opciones.com S.A.
|
Reimbursement of expenses
|
- | - | - | - | (29 | ) | - | - | - | |||||||||||||||||||||||
Cactus S.A.
|
Reimbursement of expenses
|
- | - | - | - | (7 | ) | - | - | - | |||||||||||||||||||||||
Alafox S.A.
|
Reimbursement of expenses
|
- | - | 50 | - | - | - | - | - | ||||||||||||||||||||||||
Helmir S.A.
|
Reimbursement of expenses
|
- | - | 2 | - | - | - | - | - | ||||||||||||||||||||||||
Doneldon S.A.
|
Reimbursement of expenses
|
- | - | 38 | - | - | - | - | - | ||||||||||||||||||||||||
Sedelor S.A.
|
Reimbursement of expenses
|
- | - | 38 | - | - | - | - | - | ||||||||||||||||||||||||
Codalis S.A.
|
Reimbursement of expenses
|
- | - | 47 | - | - | - | - | - | ||||||||||||||||||||||||
Total Subsidiaries CRESUD
|
- | - | 175 | - | (36 | ) | - | - | - |
Related party
|
Description of
transaction
|
Investments in financial assets current
|
Investments in financial assets non-current
|
Trade and other receivables current
|
Trade and other receivables non-current
|
Trade and other liabilities current
|
Trade and other liabilities non-current
|
Borrowings current
|
Borrowings non-current
|
||||||||||||||||||||||||
Subsidiaries APSA
|
|||||||||||||||||||||||||||||||||
Arcos del Gourmet S.A.
|
Reimbursement of expenses
|
- | - | 19 | - | - | - | - | |||||||||||||||||||||||||
Emprendimientos Recoleta S.A.
|
Reimbursement of expenses
|
- | - | - | - | (8 | ) | - | - | - | |||||||||||||||||||||||
Non-Convertible Notes
|
- | - | - | - | - | - | (187 | ) | (8,359 | ) | |||||||||||||||||||||||
Fibesa S.A.
|
Reimbursement of expenses
|
- | - | 26 | - | - | - | - | - | ||||||||||||||||||||||||
Share-based payments
|
- | - | 63 | - | - | - | - | - | |||||||||||||||||||||||||
Panamerican Mall S.A.
|
Reimbursement of expenses
|
- | - | 55 | - | - | - | - | - | ||||||||||||||||||||||||
Non-Convertible Notes
|
- | - | - | - | - | - | (723 | ) | (32,337 | ) | |||||||||||||||||||||||
Shopping Neuquén S.A.
|
Reimbursement of expenses
|
- | - | 2 | - | - | - | - | - | ||||||||||||||||||||||||
Torodur S.A.
|
Reimbursement of expenses
|
- | - | 172 | - | - | - | - | - | ||||||||||||||||||||||||
Conil S.A
|
Reimbursement of expenses
|
- | - | 35 | - | - | - | - | - | ||||||||||||||||||||||||
Total Subsidiaries APSA
|
- | - | 372 | - | (8 | ) | - | (910 | ) | (40,696 | ) | ||||||||||||||||||||||
Subsidiaries TYRUS
|
|||||||||||||||||||||||||||||||||
Irsa International LLC
|
Reimbursement of expenses
|
- | - | 980 | - | (774 | ) | - | - | - | |||||||||||||||||||||||
Real Estate Investment Group LP I
|
Reimbursement of expenses
|
- | - | 41 | - | (31 | ) | - | - | - | |||||||||||||||||||||||
Real Estate Investment Group V
|
Reimbursement of expenses
|
- | - | 13 | - | - | - | - | - | ||||||||||||||||||||||||
Irsa Development LP
|
Reimbursement of expenses
|
- | - | - | - | - | - | - | - | ||||||||||||||||||||||||
Real Estate Strategies LP
|
Reimbursement of expenses
|
- | - | - | - | - | - | - | - | ||||||||||||||||||||||||
New Lipstick LLC
|
Reimbursement of expenses
|
- | - | 1,395 | - | - | - | - | - | ||||||||||||||||||||||||
Imadison LLC
|
Reimbursement of expenses
|
- | - | 978 | - | - | - | - | - | ||||||||||||||||||||||||
Jiwin S.A.
|
Reimbursement of expenses
|
- | - | 3 | - | - | - | - | - | ||||||||||||||||||||||||
Zetol S.A.
|
Reimbursement of expenses
|
- | - | 160 | - | - | - | - | - | ||||||||||||||||||||||||
Total Subsidiaries TYRUS
|
- | - | 3,57 | - | (805 | ) | - | - | - | ||||||||||||||||||||||||
Associates
|
|||||||||||||||||||||||||||||||||
Manibil S.A.
|
Other liabilities
|
- | - | - | - | (781 | ) | - | - | - | |||||||||||||||||||||||
Banco Hipotecario S.A.
|
Reimbursement of expenses
|
- | - | - | - | (9 | ) | - | - | - | |||||||||||||||||||||||
Total Associates
|
- | - | - | (790 | ) | - | - | - | |||||||||||||||||||||||||
Associates APSA
|
|||||||||||||||||||||||||||||||||
Tarshop S.A.
|
Reimbursement of expenses
|
- | - | - | - | (1 | ) | - | - | - | |||||||||||||||||||||||
Total Associates APSA
|
- | - | - | - | (1 | ) | - | - | - |
Related party
|
Description of transactions
|
Investments in financial assets current
|
Investments in financial assets non-current
|
Trade and other receivables current
|
Trade and other receivables non-current
|
Trade and other liabilities current
|
Trade and other liabilities non-current
|
Borrowings current
|
Borrowings non-current
|
||||||||||||||||||||||||
Joint Ventures
|
|||||||||||||||||||||||||||||||||
Cyrsa S.A.
|
Reimbursement of expenses
|
- | - | 5 | - | - | - | - | - | ||||||||||||||||||||||||
Borrowings
|
- | - | - | - | - | - | - | (104,356 | ) | ||||||||||||||||||||||||
Baicom Networks S.A.
|
Reimbursement of expenses
|
- | - | 17 | - | (2 | ) | - | - | - | |||||||||||||||||||||||
Puerto Retiro S.A.
|
Reimbursement of expenses
|
- | - | 188 | - | - | - | - | - | ||||||||||||||||||||||||
Total Joint Ventures
|
- | - | 210 | - | (2 | ) | - | - | (104,356 | ) | |||||||||||||||||||||||
Joint Ventures APSA
|
- | - | |||||||||||||||||||||||||||||||
Nuevo Puerto Santa Fé S.A.
|
Reimbursement of expenses
|
- | - | 4 | - | - | - | - | |||||||||||||||||||||||||
Quality Invest S.A.
|
Reimbursement of expenses
|
- | - | 31 | - | - | - | - | - | ||||||||||||||||||||||||
Management fees
|
- | - | - | - | (45 | ) | - | - | - | ||||||||||||||||||||||||
Total Joint Ventures APSA
|
- | - | 35 | - | (45 | ) | - | - | - | ||||||||||||||||||||||||
Other related parties
|
|||||||||||||||||||||||||||||||||
Consultores Asset Management S.A. (CAMSA)
|
Reimbursement of expenses
|
- | - | 2,547 | - | (36 | ) | - | - | - | |||||||||||||||||||||||
Austral Gold S.A.
|
Reimbursement of expenses
|
- | - | 2 | - | (1 | ) | - | - | - | |||||||||||||||||||||||
Dolphin Fund PLC
|
Reimbursement of expenses
|
- | - | 133 | - | - | - | - | - | ||||||||||||||||||||||||
Estudio Zang, Bergel & Viñes
|
Advances
|
- | - | 4 | - | - | - | - | - | ||||||||||||||||||||||||
Legal services
|
- | - | - | - | (153 | ) | - | - | - | ||||||||||||||||||||||||
Museo de los Niños
|
Leases and/or rights of use
|
- | - | 14 | - | (3 | ) | - | - | - | |||||||||||||||||||||||
Fundación IRSA
|
Reimbursement of expenses
|
- | - | 38 | - | (1 | ) | - | - | - | |||||||||||||||||||||||
Total Other related parties
|
- | - | 2,738 | - | (194 | ) | - | - | - | ||||||||||||||||||||||||
Directors and Senior Management
|
|||||||||||||||||||||||||||||||||
Directors
|
Fees
|
- | - | 5,955 | - | - | - | - | - | ||||||||||||||||||||||||
Reimbursement of expenses
|
- | - | 246 | - | - | - | - | - | |||||||||||||||||||||||||
Guarantee deposits
|
- | - | - | - | - | (8 | ) | - | - | ||||||||||||||||||||||||
Total Directors and Senior Management
|
- | - | 6,201 | - | - | (8 | ) | - | - | ||||||||||||||||||||||||
Total
|
- | - | 75,660 | 102,773 | (9,426 | ) | (18 | ) | (73,482 | ) | (267,626 | ) |
Related party
|
Description of
transaction
|
Investments in financial assets current
|
Investments in financial assets non-current
|
Trade and other receivables current
|
Trade and other receivables non-current
|
Trade and other liabilities current
|
Trade and other liabilities non-current
|
Borrowings current
|
Borrowings non-current
|
||||||||||||||||||||||||
Parent Company
|
|||||||||||||||||||||||||||||||||
CRESUD S.A.C.I.F. y A.
|
Sale of real estate property
|
- | - | 701 | - | - | - | - | - | ||||||||||||||||||||||||
Corporate services
|
- | - | - | - | (8,503 | ) | - | - | - | ||||||||||||||||||||||||
Reimbursement of expenses
|
- | - | 471 | - | - | - | - | - | |||||||||||||||||||||||||
Share-based payments
|
- | - | 559 | - | - | - | - | - | |||||||||||||||||||||||||
Total Parent Company
|
- | - | 1,731 | - | (8,503 | ) | - | - | - | ||||||||||||||||||||||||
Subsidiaries
|
|||||||||||||||||||||||||||||||||
E. Commerce Latina S.A.
|
Reimbursement of expenses
|
- | - | 17 | - | - | - | - | - | ||||||||||||||||||||||||
Management fees
|
- | - | 1 | - | - | - | - | - | |||||||||||||||||||||||||
Borrowings
|
- | - | - | - | - | - | - | (11,371 | ) | ||||||||||||||||||||||||
Alto Palermo S.A.
|
Reimbursement of expenses
|
- | - | 2,183 | - | - | - | - | - | ||||||||||||||||||||||||
Leases and/or rights of use
|
- | - | - | - | (311 | ) | - | - | - | ||||||||||||||||||||||||
Corporate services
|
- | - | 2,257 | - | - | - | - | - | |||||||||||||||||||||||||
Share-based payments
|
- | - | - | - | (72 | ) | - | - | - | ||||||||||||||||||||||||
Borrowings
|
- | - | - | - | - | - | (64,533 | ) | - | ||||||||||||||||||||||||
Solares de Santa Maria S.A.
|
Reimbursement of expenses
|
- | - | 3,925 | - | - | - | - | - | ||||||||||||||||||||||||
Borrowings
|
- | - | - | 5 | - | - | - | - | |||||||||||||||||||||||||
Palermo Invest S.A.
|
Reimbursement of expenses
|
- | - | 19 | - | - | - | - | - | ||||||||||||||||||||||||
Borrowings
|
- | - | 86 | - | - | - | (8 | ) | (5,431 | ) | |||||||||||||||||||||||
Unicity S.A.
|
Reimbursement of expenses
|
- | - | 7 | - | - | - | - | - | ||||||||||||||||||||||||
Ritelco S.A.
|
Reimbursement of expenses
|
- | - | 10 | - | (15 | ) | - | - | - | |||||||||||||||||||||||
Borrowings
|
- | - | - | - | - | - | (170 | ) | (47,036 | ) |
29.
|
Related party transactions (Continued)
|
Related party
|
Description of
transaction
|
Investments in financial assets current
|
Investments in financial assets non-current
|
Trade and other receivables current
|
Trade and other receivables non-current
|
Trade and other liabilities current
|
Trade and other liabilities non-current
|
Borrowings current
|
Borrowings non-current
|
||||||||||||||||||||||||
Subsidiaries
|
|||||||||||||||||||||||||||||||||
Inversora Bolivar S.A.
|
Reimbursement of expenses
|
- | - | 27 | - | - | - | - | - | ||||||||||||||||||||||||
Borrowings
|
- | - | 1,42 | - | - | - | - | (13,228 | ) | ||||||||||||||||||||||||
Hoteles Argentinos S.A.
|
Hotel services
|
- | - | 53 | - | (1,081 | ) | - | - | - | |||||||||||||||||||||||
Tyrus S.A.
|
Reimbursement of expenses
|
- | - | 120 | - | - | - | - | - | ||||||||||||||||||||||||
Borrowings
|
- | - | - | 81,481 | - | - | - | - | |||||||||||||||||||||||||
Llao Llao Resorts S.A.
|
Hotel services
|
- | - | 1,472 | - | - | - | - | - | ||||||||||||||||||||||||
Management fees
|
- | - | 553 | - | - | - | - | - | |||||||||||||||||||||||||
Guarantee deposits
|
- | - | - | - | - | (9 | ) | - | - | ||||||||||||||||||||||||
Nuevas Fronteras S.A.
|
Reimbursement of expenses
|
- | - | 1 | - | - | - | - | - | ||||||||||||||||||||||||
Management fees
|
- | - | 159 | - | (8 | ) | - | - | - | ||||||||||||||||||||||||
Borrowings
|
- | - | - | - | - | - | (462 | ) | (25,585 | ) | |||||||||||||||||||||||
Efanur S.A.
|
Reimbursement of expenses
|
- | - | 75 | - | - | - | - | - | ||||||||||||||||||||||||
Borrowings
|
- | - | 44,43 | - | - | - | - | - | |||||||||||||||||||||||||
Total Subsidiaries
|
- | - | 56,815 | 81,486 | (1,487 | ) | (9 | ) | (65,173 | ) | (102,651 | ) | |||||||||||||||||||||
Subsidiaries CRESUD
|
|||||||||||||||||||||||||||||||||
Futuros y Opciones.com S.A.
|
Reimbursement of expenses
|
- | - | - | - | (2 | ) | - | - | - | |||||||||||||||||||||||
Alafox S.A.
|
Reimbursement of expenses
|
- | - | 46 | - | - | - | - | - | ||||||||||||||||||||||||
Codalis S.A.
|
Reimbursement of expenses
|
- | - | 44 | - | - | - | - | - | ||||||||||||||||||||||||
Helmir S.A.
|
Reimbursement of expenses
|
- | - | 1 | - | - | - | - | - | ||||||||||||||||||||||||
Doneldon S.A.
|
Reimbursement of expenses
|
- | - | 36 | - | - | - | - | - | ||||||||||||||||||||||||
Sedelor S.A.
|
Reimbursement of expenses
|
- | - | 35 | - | - | - | - | |||||||||||||||||||||||||
Total Subsidiaries CRESUD
|
- | - | 162 | - | (2 | ) | - | - | - |
29.
|
Related party transactions (Continued)
|
Related party
|
Description of
transaction
|
Investments in financial assets current
|
Investments in financial assets non-current
|
Trade and other receivables current
|
Trade and other receivables non-current
|
Trade and other liabilities current
|
Trade and other liabilities non-current
|
Borrowings current
|
Borrowings non-current
|
||||||||||||||||||||||||
Subsidiaries APSA
|
|||||||||||||||||||||||||||||||||
Arcos del Gourmet S.A.
|
Reimbursement of expenses
|
- | - | 13 | - | - | - | - | - | ||||||||||||||||||||||||
Emprendimientos Recoleta S.A.
|
Reimbursement of expenses
|
- | - | - | - | (1 | ) | - | - | - | |||||||||||||||||||||||
Non-Convertible Notes
|
- | - | - | - | - | (446 | ) | (7,077 | ) | ||||||||||||||||||||||||
Fibesa S.A.
|
Reimbursement of expenses
|
- | - | 128 | - | - | - | - | - | ||||||||||||||||||||||||
Share-based payments
|
- | - | 63 | - | - | - | - | - | |||||||||||||||||||||||||
Panamerican Mall S.A.
|
Reimbursement of expenses
|
- | - | 78 | - | - | - | - | - | ||||||||||||||||||||||||
Non-Convertible Notes
|
- | - | - | - | - | - | (764 | ) | (12,050 | ) | |||||||||||||||||||||||
Shopping Neuquén S.A.
|
Reimbursement of expenses
|
- | - | 1 | - | - | - | - | - | ||||||||||||||||||||||||
Torodur S.A.
|
Reimbursement of expenses
|
- | - | 162 | - | - | - | - | - | ||||||||||||||||||||||||
Total Subsidiaries APSA
|
- | - | 445 | - | (1 | ) | - | (1,210 | ) | (19,127 | ) | ||||||||||||||||||||||
Subsidiaries TYRUS
|
|||||||||||||||||||||||||||||||||
Irsa International LLC
|
Reimbursement of expenses
|
- | - | 995 | - | (720 | ) | - | - | - | |||||||||||||||||||||||
Real Estate Investment Group LP I
|
Reimbursement of expenses
|
- | - | 38 | - | (28 | ) | - | - | - | |||||||||||||||||||||||
Real Estate Investment Group. V
|
Reimbursement of expenses
|
- | - | 12 | - | - | - | - | - | ||||||||||||||||||||||||
Irsa Development LP
|
Reimbursement of expenses
|
- | - | 2 | - | - | - | - | - | ||||||||||||||||||||||||
Real Estate Strategies LP
|
Reimbursement of expenses
|
- | - | 1,350 | - | - | - | - | - | ||||||||||||||||||||||||
New Lipstick LLC
|
Reimbursement of expenses
|
- | - | 1,301 | - | - | - | - | - | ||||||||||||||||||||||||
Imadison LLC
|
Reimbursement of expenses
|
- | - | 909 | - | - | - | - | - | ||||||||||||||||||||||||
Jiwin S.A.
|
Reimbursement of expenses
|
- | - | 3 | - | - | - | - | - | ||||||||||||||||||||||||
Zetol S.A.
|
Reimbursement of expenses
|
- | - | 149 | - | - | - | - | - | ||||||||||||||||||||||||
Total Subsidiaries TYRUS
|
- | - | 4,759 | - | (748 | ) | - | - | - | ||||||||||||||||||||||||
Associates
|
|||||||||||||||||||||||||||||||||
Manibil S.A.
|
Other liabilities
|
- | - | - | - | (781 | ) | - | - | - | |||||||||||||||||||||||
Banco Hipotecario S.A.
|
Reimbursement of expenses
|
- | - | - | - | (90 | ) | - | - | - | |||||||||||||||||||||||
Total Associates
|
- | - | - | - | (871 | ) | - | - | - | ||||||||||||||||||||||||
Associates APSA
|
|||||||||||||||||||||||||||||||||
Tarshop S.A.
|
Reimbursement of expenses
|
- | - | 8 | - | - | - | - | - | ||||||||||||||||||||||||
Total Associates APSA
|
- | - | 8 | - | - | - | - | - |
29.
|
Related party transactions (Continued)
|
Related party
|
Description of
transaction
|
Investments in financial assets current
|
Investments in financial assets non-current
|
Trade and other receivables current
|
Trade and other receivables non-current
|
Trade and other liabilities current
|
Trade and other liabilities non-current
|
Borrowings current
|
Borrowings non-current
|
||||||||||||||||||||||||
Joint Ventures
|
|||||||||||||||||||||||||||||||||
Cyrsa S.A.
|
Reimbursement of expenses
|
- | - | - | - | (10 | ) | - | - | - | |||||||||||||||||||||||
Borrowings
|
- | - | - | - | - | - | - | (98,328 | ) | ||||||||||||||||||||||||
Baicom Networks S.A.
|
Reimbursement of expenses
|
- | - | 16 | - | (2 | ) | - | - | - | |||||||||||||||||||||||
Puerto Retiro S.A.
|
Reimbursement of expenses
|
- | - | 178 | - | - | - | - | - | ||||||||||||||||||||||||
Total Joint Ventures
|
- | - | 194 | - | (12 | ) | - | - | (98,328 | ) | |||||||||||||||||||||||
Joint Ventures APSA
|
|||||||||||||||||||||||||||||||||
Nuevo Puerto Santa Fé S.A.
|
Reimbursement of expenses
|
- | - | 3 | - | - | - | - | - | ||||||||||||||||||||||||
Quality Invest S.A.
|
Reimbursement of expenses
|
- | - | 26 | - | - | - | - | - | ||||||||||||||||||||||||
Management fees
|
- | - | - | - | (45 | ) | - | - | - | ||||||||||||||||||||||||
Total Joint Ventures APSA
|
- | - | 29 | - | (45 | ) | - | - | - | ||||||||||||||||||||||||
Other related parties
|
|||||||||||||||||||||||||||||||||
Consultores Asset Management S.A. (CAMSA)
|
Reimbursement of expenses
|
- | - | 2,482 | - | (36 | ) | - | - | - | |||||||||||||||||||||||
Dolphin Fund PLC
|
Reimbursement of expenses
|
- | - | 133 | - | - | - | - | - | ||||||||||||||||||||||||
Estudio Zang, Bergel & Viñes
|
Advances
|
- | - | 11 | - | - | - | - | - | ||||||||||||||||||||||||
Legal services
|
- | - | 12 | - | (314 | ) | - | - | - | ||||||||||||||||||||||||
Museo de los Niños
|
Leases and/or rights of use
|
- | - | 26 | - | (3 | ) | - | - | - | |||||||||||||||||||||||
Fundación IRSA
|
Reimbursement of expenses
|
- | - | 38 | - | (1 | ) | - | - | - | |||||||||||||||||||||||
Total Other related parties
|
- | - | 2,702 | - | (354 | ) | - | - | - | ||||||||||||||||||||||||
Directors and Senior Management
|
|||||||||||||||||||||||||||||||||
Directors
|
Fees
|
- | - | 7,599 | - | - | - | - | - | ||||||||||||||||||||||||
Guarantee deposits
|
- | - | - | - | - | (8 | ) | - | - | ||||||||||||||||||||||||
Total Directors and Senior Management
|
- | - | 7,599 | - | - | (8 | ) | - | - | ||||||||||||||||||||||||
Total
|
- | - | 74,444 | 81,486 | (12,023 | ) | (17 | ) | (66,383 | ) | (220,106 | ) |
Related party
|
Commissions
|
Leases and/or rights of use
|
Management fees
|
Corporate services
|
Legal services
|
Financial operations
|
Donations
|
Fees and Salaries
|
||||||||||||||||||||||||
Last Parent Company
|
||||||||||||||||||||||||||||||||
Cresud S.A.C.I.F. y A
|
- | 316 | - | - | - | - | - | - | ||||||||||||||||||||||||
Total Parent Company
|
- | 316 | - | - | - | - | - | - | ||||||||||||||||||||||||
Subsidiaries
|
||||||||||||||||||||||||||||||||
Alto Palermo S.A.
|
- | 1,18 | - | - | - | (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
|
||||||||||||||||||||||||||||||||
Directors
|
- | - | - | - | - | - | - | (2,691 | ) | |||||||||||||||||||||||
Total Directors and Senior Management
|
- | - | - | - | - | - | - | (2,691 | ) | |||||||||||||||||||||||
Total
|
- | 2,505 | - | - | - | (7,281 | ) | - | (2,691 | ) |
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
|
||||||||||||||||||||||||
Last Parent Company
|
||||||||||||||||||||||||||||||||
Cresud S.A.C.I.F. y A
|
- | 272 | - | - | - | - | - | - | ||||||||||||||||||||||||
Total Parent Company
|
- | 272 | - | - | - | - | - | - | ||||||||||||||||||||||||
Subsidiaries
|
||||||||||||||||||||||||||||||||
Alto Palermo S.A.
|
- | 1,384 | - | - | - | 9,022 | - | - | ||||||||||||||||||||||||
E-Commerce Latina S.A.
|
- | - | - | - | (296 | ) | - | - | ||||||||||||||||||||||||
Inversora Bolivar S.A.
|
- | - | - | - | - | (309 | ) | - | - | |||||||||||||||||||||||
Ritelco S.A.
|
- | - | - | - | - | (1,211 | ) | |||||||||||||||||||||||||
Llao Llao Resorts S.A.
|
- | 25 | - | - | - | 44 | - | - | ||||||||||||||||||||||||
Nuevas Fronteras S.A.
|
- | - | - | - | - | (1,354 | ) | - | - | |||||||||||||||||||||||
Efanur S.A.
|
- | - | - | - | - | - | - | - | ||||||||||||||||||||||||
Tyrus S.A.
|
- | - | - | - | - | 323 | - | - | ||||||||||||||||||||||||
Palermo Invest S.A.
|
- | - | - | - | - | 9 | - | - | ||||||||||||||||||||||||
Total Subsidiaries
|
- | 1,409 | - | - | - | 6,228 | - | - | ||||||||||||||||||||||||
Subsidiaries APSA
|
||||||||||||||||||||||||||||||||
Fibesa S.A.
|
- | 235 | - | - | - | - | - | - | ||||||||||||||||||||||||
Panamerican Mall S.A.
|
- | - | - | - | - | (53 | ) | - | - | |||||||||||||||||||||||
Emprendimientos Recoleta S.A.
|
- | - | - | - | - | (31 | ) | - | - | |||||||||||||||||||||||
Total Subsidiaries APSA
|
- | 235 | - | - | - | (84 | ) | - | - |
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.
|
- | 651 | - | - | - | - | - | - | ||||||||||||||||||||||||
Total Associates APSA
|
- | 651 | - | - | - | - | - | - | ||||||||||||||||||||||||
Joint Ventures
|
||||||||||||||||||||||||||||||||
Canteras Natal Crespo S.A.
|
- | - | - | - | - | 3 | - | - | ||||||||||||||||||||||||
Cyrsa S.A.
|
- | - | - | - | - | (608 | ) | - | - | |||||||||||||||||||||||
Total Joint Ventures
|
- | - | - | - | - | (605 | ) | - | - | |||||||||||||||||||||||
Other related parties
|
||||||||||||||||||||||||||||||||
Estudio Zang, Bergel & Viñes
|
- | - | - | - | - | - | - | - | ||||||||||||||||||||||||
Isaac Elsztain e Hijos S.C.A.
|
- | (44 | ) | - | - | - | - | - | - | |||||||||||||||||||||||
Hamonet S.A.
|
- | (23 | ) | - | - | - | - | - | - | |||||||||||||||||||||||
Total Other related parties
|
- | (67 | ) | - | - | - | - | - | - | |||||||||||||||||||||||
Directors and Senior Management
|
||||||||||||||||||||||||||||||||
Directors
|
- | - | (3,668 | ) | - | - | - | - | - | |||||||||||||||||||||||
Total Directors and Senior Management
|
- | - | (3,668 | ) | - | - | - | - | - | |||||||||||||||||||||||
Total
|
2,500 | (3,668 | ) | - | - | 5,539 | - | - |
32.
|
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
|
||||||||||||||||||||||||||||||||||||||||||||
09.30.13 |
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 months
|
From 2 to 3 years
|
From 3 to 4 years
|
From 4 years on
|
|||||||||||||||||||||||||||||||||||||||
Accounts receivable
|
Trade and other receivables
|
60 | 113 | - | 42,237 | 20,78 | 59,923 | - | 1,336 | - | 2,317 | 103,342 | 230,108 | ||||||||||||||||||||||||||||||||||||
Total
|
60 | 113 | - | 42,237 | 20,78 | 59,923 | - | 1,336 | - | 2,317 | 103,342 | 230,108 | |||||||||||||||||||||||||||||||||||||
Liabilities
|
Trade and other payables
|
1,26 | - | - | 53,126 | 3,61 | 5,66 | 3,177 | 10,97 | 387 | 61 | 253 | 78,504 | ||||||||||||||||||||||||||||||||||||
Borrowings
|
- | - | - | 337,898 | 80,352 | 1,267 | -118 | 149,44 | 38,807 | 893,019 | 852,182 | 2,352,847 | |||||||||||||||||||||||||||||||||||||
Salaries and social security liabilities
|
- | - | - | 4,411 | - | - | - | - | - | - | - | 4,411 | |||||||||||||||||||||||||||||||||||||
Provisions
|
- | 5,606 | - | - | - | - | - | 8,857 | - | - | - | 14,463 | |||||||||||||||||||||||||||||||||||||
Total
|
1,26 | 5,606 | - | 395,435 | 83,962 | 6,927 | 3,059 | 169,267 | 39,194 | 893,08 | 852,435 | 2,450,225 |
Items
|
Current
|
Non-current
|
Totals
|
||||||||||||||||||||||||||||||||||
Local currency
|
Foreign currency
|
Total
|
Local currency
|
Foreign currency
|
Total
|
Local currency
|
Foreign currency
|
Total
|
|||||||||||||||||||||||||||||
Accounts receivables
|
Trade and other receivables
|
38,1 | 85,013 | 123,113 | 84 | 106,911 | 106,995 | 38,184 | 191,924 | 230,108 | |||||||||||||||||||||||||||
Total
|
38,1 | 85,013 | 123,113 | 84 | 106,911 | 106,995 | 38,184 | 191,924 | 230,108 | ||||||||||||||||||||||||||||
Liabilities
|
Trade and other payables
|
46,688 | 20,145 | 66,833 | 7,523 | 4,148 | 11,671 | 54,211 | 24,293 | 78,504 | |||||||||||||||||||||||||||
Borrowings
|
217,718 | 201,681 | 419,399 | 150,153 | 1,783,295 | 1,933,448 | 367,871 | 1,984,976 | 2,352,847 | ||||||||||||||||||||||||||||
Salaries and social security liabilities
|
4,411 | - | 4,411 | - | - | - | 4,411 | - | 4,411 | ||||||||||||||||||||||||||||
Provisions
|
5,606 | - | 5,606 | 8,857 | - | 8,857 | 14,463 | - | 14,463 | ||||||||||||||||||||||||||||
Total
|
274,423 | 221,826 | 496,249 | 166,533 | 1,787,443 | 1,953,976 | 440,956 | 2,009,269 | 2,450,225 |
4.b.
|
Breakdown of accounts receivable and liabilities by adjustment clause.
|
Current
|
Non-current
|
Accruing interest
|
|||||||||||||||||||||||||||||||||||||||||||||||
Accruing interest
|
Non-accruing interest
|
Total
|
Accruing interest
|
Non-accruing interest
|
Total
|
Non
accruing interest |
Total
|
||||||||||||||||||||||||||||||||||||||||||
Item |
Fixed rate
|
Floating rate
|
Fixed rate
|
Floating rate
|
Fixed rate
|
Floating rate
|
|||||||||||||||||||||||||||||||||||||||||||
Accounts receivable
|
Trade and other receivables
|
48,594 | 1,568 | 72,951 | 123,113 | 102,768 | 5 | 4,222 | 106,995 | 151,362 | 1,573 | 77,173 | 230,108 | ||||||||||||||||||||||||||||||||||||
Total
|
48,594 | 1,568 | 72,951 | 123,113 | 102,768 | 5 | 4,222 | 106,995 | 151,362 | 1,573 | 77,173 | 230,108 | |||||||||||||||||||||||||||||||||||||
Liabilities
|
Trade and other payables
|
- | - | 66,833 | 66,833 | 13 | - | 11,658 | 11,671 | 13 | - | 78,491 | 78,504 | ||||||||||||||||||||||||||||||||||||
Borrowings
|
166,121 | 215,199 | 38,079 | 419,399 | 1,732,000 | 187,263 | 14,185 | 1,933,448 | 1,898,121 | 402,462 | 52,264 | 2,352,847 | |||||||||||||||||||||||||||||||||||||
Salaries and social security liabilities
|
- | - | 4,411 | 4,411 | - | - | - | - | - | - | 4,411 | 4,411 | |||||||||||||||||||||||||||||||||||||
Provisions
|
- | - | 5,606 | 5,606 | - | - | 8,857 | 8,857 | - | - | 14,463 | 14,463 | |||||||||||||||||||||||||||||||||||||
Total
|
166,121 | 215,199 | 114,929 | 496,249 | 1,732,013 | 187,263 | 34,7 | 1,953,976 | 1,898,134 | 402,462 | 149,629 | 2,450,225 |
a.
|
Interest in related parties:
|
Name of the entity
|
% of ownership interest held by the Company
|
|||
Direct Controlling interest of IRSA:
|
||||
Alafox S.A.
|
100.00 | % | ||
APSA
|
95.68 | % | ||
Codalis S.A.
|
100.00 | % | ||
Doneldon S.A.
|
100.00 | % | ||
E-Commerce Latina S.A.
|
100.00 | % | ||
Efanur S.A.
|
100.00 | % | ||
Hoteles Argentinos S.A.
|
80.00 | % | ||
Inversora Bolívar S.A.
|
100.00 | % | ||
Llao Llao Resorts S.A.
|
50.00 | % | ||
Nuevas Fronteras S.A.
|
76.34 | % | ||
Palermo Invest S.A.
|
100.00 | % | ||
Ritelco S.A.
|
100.00 | % | ||
Sedelor S.A.
|
100.00 | % | ||
Solares de Santa María S.A.
|
100.00 | % | ||
Tyrus S.A.
|
100.00 | % | ||
Unicity S.A.
|
100.00 | % |
b.
|
Related parties debit/credit balances. See Note 27 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 | 206,691 |
All operational risk with additional coverage and minor risks
|
||||||
BOUCHARD 551
|
63,303 | 90,383 |
All operational risk with additional coverage and minor risks
|
||||||
MORENO 877
|
49,508 | 70,314 |
All operational risk with additional coverage and minor risks
|
||||||
BOUCHARD 710
|
39,587 | 62,657 |
All operational risk with additional coverage and minor risks
|
||||||
MAIPU 1300
|
25,787 | 32,221 |
All operational risk with additional coverage and minor risks
|
||||||
SUIPACHA 652
|
17,041 | 9,207 |
All operational risk with additional coverage and minor risks
|
||||||
AVDA. DE MAYO 595
|
5,148 | 3,511 |
All operational risk with additional coverage and minor risks
|
||||||
LIBERTADOR 498
|
3,423 | 3,584 |
All operational risk with additional coverage and minor risks
|
||||||
DIQUE IV
|
3,056 | 57,189 |
All operational risk with additional coverage and minor risks
|
||||||
RIVADAVIA 2768
|
369 | 139 |
All operational risk with additional coverage and minor risks
|
||||||
MADERO 1020
|
216 | 155 |
All operational risk with additional coverage and minor risks
|
||||||
CONSTITUCIÓN 1159
|
191 | 8,762 |
All operational risk with additional coverage and minor risks
|
||||||
SUBTOTAL
|
303,990 | 544,813 | |||||||
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.
|
1.
|
Brief comments on the Company’s activities during the period, including references to significant events occurred after the end of the period.
|
2.
|
Comparative summarized consolidated shareholders’ equity structure
|
09.30.13 | 06.30.13 | |||||||
Non- Current Assets
|
7,096,268 | 6,487,209 | ||||||
Current Assets
|
1,301,673 | 1,839,320 | ||||||
Total Assets
|
8,397,941 | 8,326,529 | ||||||
Non-Current Liabilities
|
3,853,168 | 3,590,593 | ||||||
Current Liabilities
|
1,351,138 | 1,605,247 | ||||||
Total Liabilities
|
5,204,306 | 5,195,840 | ||||||
Non-controlling interest
|
396,256 | 385,151 | ||||||
Shareholders’ Equity
|
2,797,379 | 2,745,538 | ||||||
Total
|
8,397,941 | 8,326,529 |
3.
|
Comparative summarized consolidated income structure
|
09.30.13 | 09.30.12 | |||||||
Operating result
|
229,051 | 197,942 | ||||||
Share of profit of associates and joint ventures
|
38,991 | 16,731 | ||||||
Profit before financial results and income tax
|
268,042 | 214,673 | ||||||
Finance income
|
46,534 | 38,723 | ||||||
Finance cost
|
(308,201 | ) | (180,977 | ) | ||||
Other financial results
|
41,841 | 16,017 | ||||||
Financial loss, net
|
(219,826 | ) | (126,237 | ) | ||||
Profit Before Income Tax
|
48,216 | 88,436 | ||||||
Income tax
|
(12,948 | ) | (37,626 | ) | ||||
Profit for the period
|
35,268 | 50,810 | ||||||
Attributable to:
|
||||||||
Equity holders of the parent
|
||||||||
Non-controlling interest
|
32,382 | 41,142 | ||||||
2,886 | 9,668 |
4.
|
Statistical data as compared with the same period of previous year.
|
09.30.13 | 09.30.12 | |||||||
Apartments & Loft Buildings
|
||||||||
Torres Jardín
|
44 | - | ||||||
Torres de Rosario
|
- | 1,925 | ||||||
Libertador 1703 and 1755 (Horizons)
|
11,774 | 44,886 | ||||||
Others
|
- | 811 | ||||||
Residential Communities
|
||||||||
Abril / Baldovinos (2)
|
1,750 | 1,113 | ||||||
El Encuentro
|
2,492 | 3,750 | ||||||
Undeveloped plots of land
|
||||||||
Canteras Natal Crespo
|
- | 18 | ||||||
16,060 | 52,503 |
5.
|
Key ratios as compared.
|
09.30.13 | 06.30.13 | |||||||||
Liquidity
|
||||||||||
Current assets
|
1,301,673 |
=0.96
|
1,839,320 |
=1.15
|
||||||
Current liabilities
|
1,351,138 | 1,605,247 | ||||||||
Debt
|
||||||||||
Total liabilities
|
5,204,306 |
=1.86
|
5,195,840 |
=1.89
|
||||||
Shareholders’ Equity
|
2,797,379 | 2,745,538 | ||||||||
Solvency
|
||||||||||
Shareholders’ Equity
|
2,797,379 |
=0.54
|
2,745,538 |
=0.53
|
||||||
Total liabilities
|
5,204,306 | 5,195,840 | ||||||||
Non-Current Assets to total Assets
|
||||||||||
Non- Current assets
|
7,096,268 |
=0.85
|
6,487,209 |
=0.78
|
||||||
Total assets
|
8,397,941 | 8,326,529 | ||||||||
1.
|
We have reviewed the accompanying unaudited condensed interim separate statement of financial position of IRSA Inversiones y Representaciones Sociedad Anónima as of September 30, 2013, and the related unaudited condensed interim separate statements of income and comprehensive income for the three-month period ended September 30, 2013, and the unaudited condensed interim separate statements of changes of shareholders’ equity and cash flows for the three-month period then ended and selected explanatory notes. The balances and other information corresponding to the fiscal year ended June 30, 2013 and the interim periods within that fiscal year are an integral part of these financial statements and, therefore, they should be considered in relation to these financial statements.
|
2.
|
The Board of Directors of the Company is responsible for the preparation and presentation of these unaudited condensed interim separate financial statements in accordance with professional accounting standards of Technical Resolution No. 26 of the Argentine Federation of Professional Councils in Economic Sciences added by the National Securities Commission to its regulations. Those standards differ from the International Financial Reporting Standards and, especially, from the International Accounting Standard No 34 "Interim Financial Reporting" (IAS 34) approved by the International Accounting Standard Board and used for the preparation of the unaudited condensed interim consolidated financial statements of IRSA Inversiones y Representaciones Sociedad Anónima. Our responsibility is to express a conclusion based on the review that we have performed with the scope detailed in paragraph 3.
|
3.
|
We conducted our review in accordance with Technical Resolution No. 7 issued by the Argentine Federation of Professional Councils in Economic Sciences for a review of interim financial statements. A review of interim financial statements consists principally of applying analytical procedures and making inquiries of persons responsible for financial and accounting matters. It is substantially less in scope than an audit, the objective of which is to express an opinion regarding the financial statements taken as a whole. Accordingly, we do not express such an opinion.
|
4.
|
Nothing came to our attention as a result of our review that caused us to believe that these unaudited condensed interim separate financial statements have not been prepared in all material respects in accordance with Technical Resolution No. 26 of the Argentine Federation of Professional Councils in Economic Sciences for separate financial statements of a parent company.
|
5.
|
In accordance with current regulations, we hereby inform that:
|
a)
|
the unaudited condensed interim separate financial statements of IRSA Inversiones y Representaciones Sociedad Anónima are recorded in the "Inventory and Balance Sheet Book" and comply, as regards those matters that are within our competence, with the provisions set forth in the Commercial Companies Law and the corresponding resolutions of the National Securities Commission;
|
b)
|
the unaudited condensed interim separate financial statements of IRSA Inversiones y Representaciones Sociedad Anónima arise from accounting records carried in all formal respects in accordance with applicable legal requirements;
|
c)
|
we have read the additional information to the unaudited condensed interim separate financial statements required by Article 68 of the Buenos Aires Stock Exchange Regulations, on which, as regards those matters that are within our competence, we have no observations to make;
|
d)
|
at September 30, 2013, the debt of IRSA Inversiones y Representaciones Sociedad Anónima owed in favor of the Argentine Integrated Pension System which arises from accounting records and submissions amounted to Ps. 906,732 which was not callable at that date.
|
PRICE WATERHOUSE & Co. S.R.L.
(Partner)
C.P.C.E.C.A.B.A. Tº 1 Fº 17
Eduardo A. Loiácono
Public Accountant (U.B.A.)
C.P.C.E.C.A.B.A. Tº 326 Fº 94
|
ABELOVICH, POLANO & ASOCIADOS S.R.L.
(Partner)
C.P.C.E.C.A.B.A. Tº 1 Fº 30
Marcelo Héctor Fuxman
Public Accountant (U.B.A.)
C.P.C.E.C.A.B.A. Tº 134 Fº 85
|
In millions of ARS
|
IQ 14
|
IQ 13
|
Var (ARS)
|
var (%)
|
||||||||||||
Revenues
|
621.4 | 483.0 | 138.4 | 28.7 | % | |||||||||||
Operating Income / (Loss)
|
229.1 | 197.9 | 31.2 | 15.8 | % | |||||||||||
Depreciation and Amortization
|
55.1 | 50.4 | 4.7 | 9.3 | % | |||||||||||
EBITDA1
|
284.2 | 248.3 | 35.9 | 14.5 | % | |||||||||||
Net Income for the period
|
35.3 | 50.8 | (15.5 | ) | (30.5 | )% | ||||||||||
Attributable to the parent company’s shareholders
|
32.4 | 41.1 | (8.7 | ) | (21.2 | )% | ||||||||||
Attributable to non-controlling interest
|
2.9 | 9.7 | (6.8 | ) | (70.1 | )% |
„
|
Revenues and EBITDA for the first quarter of 2014 were 28.7% and 14.5% higher than in the first quarter of 2013, mainly explained by an increase in revenues from the “Shopping Centers”, “Offices and other” and “Hotels” segments, offset by lower revenues in the “Sales and Developments” and “Financial Transactions and Other” segments.
|
„
|
Net income for the first 3-month period of fiscal year 2014 was ARS 35.3 million, 30.5% lower than in the same period of 2013 mainly due to lower financial results and exchange rate differences.
|
Shopping Centers (in millions of ARS)
|
IQ 14
|
IQ 13
|
% Var
|
|||||||||
Revenues
|
455.8 | 355.6 | 28.2 | % | ||||||||
Operating Income
|
207.1 | 154.0 | 34.6 | % | ||||||||
Depreciation and Amortization
|
36.8 | 38.0 | (3.2 | )% | ||||||||
EBITDA
|
244.0 | 192.0 | 27.1 | % |
Shopping Centers Operating Indicators
|
IQ 14
|
IVQ 13
|
IIIQ 13
|
IIQ 13
|
IQ 13
|
|||||||||||||||
Total Leaseable Area (sqm2)[1]
|
307,721 | 308,793 | 308,793 | 309,021 | 309,021 | |||||||||||||||
Tenants’ Sales (12-month cumulative, ARS million)
|
13,276.8 | 12,479.2 | 11,749.4 | 11,148.2 | 10,469.1 | |||||||||||||||
Occupancy [1]
|
98.6 | % | 99.1 | % | 98.7 | % | 99.8 | % | 98.4 | % |
[1]
|
Percentage over gross leaseable area as of period end.
|
„
|
During the first quarter of fiscal year 2014, tenants’ sales of our shopping centers reached ARS 3,586.8 million (a 28.5% increase compared to the same period of the previous fiscal year). This increase reflects the good performance of all the Company’s Shopping Centers.
|
„
|
The EBITDA/revenue margin for the first quarter of fiscal year 2014, excluding revenues from common maintenance expenses and commercial advertising fund, reached 78.6%, in line with the previous fiscal year.
|
„
|
The portfolio’s occupancy rate stood at 98.6%, showing a slight decrease compared to the last quarter due to a lower occupancy rate in two of our shopping centers located in the interior of the country caused by the refurbishment of some stores. As of the end of the fiscal year, although Alto Rosario had 1,130 sqm vacant, it had already closed a new lease agreement for the next quarter, and while Mendoza Plaza Shopping had 1,092 sqm vacant it had a new tenants’ proposal for the next quarter.
|
Shopping Center
|
Date of Acquisition
|
GLA (sqm)[1]
|
Stores
|
Occupancy % [2]
|
APSA’s Interest [3]
|
Book Value (ARS thousand) [4]
|
|||||||||||||||
Alto Palermo
|
Nov-97
|
18,122 | 144 | 99.6 | % | 100.0 | % | 234,433 | |||||||||||||
Abasto Shopping [4]
|
Jul-94
|
37,022 | 171 | 100.0 | % | 100.0 | % | 288,767 | |||||||||||||
Alto Avellaneda
|
Nov-97
|
36,494 | 139 | 99.7 | % | 100.0 | % | 140,463 | |||||||||||||
Paseo Alcorta
|
Jun-97
|
13,666 | 107 | 100.0 | % | 100.0 | % | 122,885 | |||||||||||||
Patio Bullrich
|
Oct-98
|
11,617 | 86 | 100.0 | % | 100.0 | % | 121,811 | |||||||||||||
Buenos Aires Design
|
Nov-97
|
13,354 | 62 | 95.9 | % | 53.7 | % | 17,108 | |||||||||||||
Dot Baires Shopping
|
May-09
|
48,646 | 152 | 99.9 | % | 80.0 | % | 459,872 | |||||||||||||
Soleil
|
Jul-10
|
15,190 | 78 | 100.0 | % | 100.0 | % | 92,992 | |||||||||||||
Alto Noa Shopping
|
Mar-95
|
19,084 | 88 | 100.0 | % | 100.0 | % | 33,209 | |||||||||||||
Alto Rosario Shopping [5]
|
Nov-04
|
28,306 | 145 | 94.4 | % | 100.0 | % | 125,409 | |||||||||||||
Mendoza Plaza Shopping
|
Dec-94
|
42,272 | 146 | 96.0 | % | 100.0 | % | 112,260 | |||||||||||||
Córdoba Shopping
|
Dec-06
|
15,679 | 105 | 100.0 | % | 100.0 | % | 69,552 | |||||||||||||
La Ribera Shopping
|
Aug-11
|
8,269 | 49 | 97.4 | % | 50.0 | % | 17,855 | |||||||||||||
Total
|
307,721 | 1,472 | 98.6 | % | 1,836,616 |
[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] APSA’s effective interest in each of its business units. IRSA holds a 95.68% interest in APSA.
|
|||||
[4] 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.
|
|||||
[5] Excludes Museo de los Niños (3,732 sqm in Abasto and 1,261 in Alto Rosario).
|
Shopping Center
|
1Q 14 | 1Q 13 |
% Var
|
|||||||||
Alto Palermo
|
466.1 | 355.3 | 31.2 | % | ||||||||
Abasto Shopping
|
561.0 | 439.0 | 27.8 | % | ||||||||
Alto Avellaneda
|
518.6 | 423.0 | 22.6 | % | ||||||||
Paseo Alcorta
|
235.6 | 175.1 | 34.6 | % | ||||||||
Patio Bullrich
|
149.4 | 123.4 | 21.1 | % | ||||||||
Buenos Aires Design
|
66.6 | 57.2 | 16.4 | % | ||||||||
Dot Baires Shopping
|
438.1 | 345.9 | 26.7 | % | ||||||||
Soleil
|
144.4 | 70.2 | 105.7 | % | ||||||||
Alto Noa Shopping
|
168.8 | 140.2 | 20.4 | % | ||||||||
Alto Rosario Shopping
|
300.8 | 243.1 | 23.7 | % | ||||||||
Mendoza Plaza Shopping
|
349.3 | 269.4 | 29.7 | % | ||||||||
Córdoba Shopping
|
122.0 | 95.9 | 27.2 | % | ||||||||
La Ribera Shopping
|
66.1 | 53.4 | 23.8 | % | ||||||||
Total
|
3,586.8 | 2,791.2 | 28.5 | % |
Detailed Revenues
|
IQ14
|
IQ13
|
% Var
|
|||||||||
Base Rent
|
174.7 | 137.8 | 26.8 | % | ||||||||
Percentage Rent
|
73.0 | 56.7 | 28.8 | % | ||||||||
Total Rent
|
247.8 | 194.5 | 27.4 | % | ||||||||
Admission rights
|
28.5 | 24.1 | 18.4 | % | ||||||||
Fees
|
8.2 | 4.2 | 95.9 | % | ||||||||
Parking
|
19.7 | 15.1 | 30.2 | % | ||||||||
Management fees
|
5.3 | 4.1 | 29.5 | % | ||||||||
Other
|
0.9 | 0.4 | 128.1 | % | ||||||||
Total revenues before common maintenance expenses and common promotional fund
|
310.4 | 242.4 | 28.1 | % | ||||||||
Common maintenance expenses and common promotional fund
|
145.5 | 113.2 | 28.5 | % | ||||||||
Total Revenues
|
455.8 | 355.6 | 28.2 | % |
In ARS MM
|
IQ 14
|
IQ 13
|
% Var
|
|||||||||
Revenues
|
74.0 | 70.3 | 5.3 | % | ||||||||
Operating income
|
29.7 | 31.1 | (4.5 | )% | ||||||||
Depreciation and amortization
|
8.5 | 8.8 | (3.4 | )% | ||||||||
EBITDA
|
38.2 | 39.9 | (4.3 | )% |
IQ 14
|
IVQ 13
|
IIIQ 13
|
IIQ 13
|
IQ 13
|
||||||||||||||||
Occupancy
|
97.3 | % | 97.1 | % | 97.3 | % | 96.5 | % | 96.8 | % | ||||||||||
Monthly Rent (ARS/leased sqm)
|
148.5 | 138.7 | 128.8 | 123.1 | 118.3 | |||||||||||||||
Monthly Rent (USD/leased sqm)
|
25.6 | 25.7 | 25.1 | 25.0 | 25.3 |
„
|
Revenues from the Offices segment increased by 5.3% in the first quarter of fiscal year 2014 whereas operating income decreased by 4.5%. It should be highlighted that the portfolio’s gross leaseable area dropped by 8% as a result of the sale of 13,154 sqm corresponding to 3 floors of “La Nación” building and 5 floors of “El Rulero” building during fiscal year 2013.
|
„
|
The portfolio occupancy rate reached 97.3% and the monthly rent per square meter in premium spaces reached ARS 148.5, with dollar prices remaining in line with market figures.
|
„
|
The EBITDA/Revenue margin, excluding revenues from common maintenance expenses, was 60.9% in the first quarter of 2014, around 10% below the value recorded during the same quarter of fiscal year 2013 due to the reduction in gross leaseable area and common maintenance expense deficit.
|
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 | 88.2 | % | 100 | % | 205,569 | |||||||||||||
Torre Bankboston
|
08/27/07
|
14,873 | 100.0 | % | 100 | % | 145,403 | |||||||||||||
Bouchard 551
|
03/15/07
|
12,081 | 100.0 | % | 100 | % | 89,791 | |||||||||||||
Intercontinental Plaza
|
11/18/97
|
22,535 | 100.0 | % | 100 | % | 69,064 | |||||||||||||
Bouchard 710
|
06/01/05
|
15,044 | 100.0 | % | 100 | % | 62,343 | |||||||||||||
Dique IV, Juana Manso 295 (8)
|
12/02/97
|
11,298 | 94.4 | % | 100 | % | 60,648 | |||||||||||||
Maipú 1300
|
09/28/95
|
9,399 | 97.3 | % | 100 | % | 31,665 | |||||||||||||
Libertador 498
|
12/20/95
|
620 | 100.0 | % | 100 | % | 3,525 | |||||||||||||
Suipacha 652/64
|
11/22/91
|
11,453 | 100.0 | % | 100 | % | 9,008 | |||||||||||||
Madero 1020
|
12/21/95
|
101 | 100.0 | % | 100 | % | 150 | |||||||||||||
Dot Building (9)
|
11/28/06
|
11,242 | 100.0 | % | 76 | % | 101,095 | |||||||||||||
Other Offices (4)
|
N/A | 2,585 | 89.4 | % | N/A | 532 | ||||||||||||||
Subtotal Offices
|
131,115 | 97.3 | % | N/A | 778,803 | |||||||||||||||
Other Properties
|
||||||||||||||||||||
Commercial Properties (5)
|
N/A | 312 | - | N/A | 758 | |||||||||||||||
Santa María del Plata S.A.
|
07/10/97
|
60,100 | - | 100 | % | 12,516 | ||||||||||||||
Nobleza Piccardo
|
05/31/11
|
48,590 | 100.0 | % | 50 | % | 10,480 | |||||||||||||
Other Properties (6)
|
N/A | 3,996 | 100.0 | % | N/A | 8,762 | ||||||||||||||
Subtotal Other Properties
|
112,998 | 99.7 | % | N/A | 32,516 | |||||||||||||||
TOTAL OFFICES AND OTHER (7)
|
244,113 | 98.4 | % | N/A | 811,319 |
Notes:
|
(1) Total leaseable area for each property as of September 30, 2013. Excludes common areas and parking.
|
(2) Calculated dividing occupied square meters by leaseable area as of September 30, 2013.
|
(3) Cost of acquisition, plus improvements, less accumulated depreciation, plus adjustment for inflation, less allowance for impairment.
|
(4) Includes the following properties: Madero 492 (fully sold), Av. de Mayo 595, Av. Libertador 602 (fully sold), Rivadavia 2774, Sarmiento 517, Dock del Plata (fully sold),
|
Edificio Costeros (fully sold), Laminar (fully sold) and Reconquista 823/41 (fully sold).
|
(5) Includes the following properties: Constitución 1111, Crucero I (fully sold), Locales de Abril (fully assigned) and Casona de Abril.
|
(6) Includes the following properties: Constitución 1159, Dique III (fully sold) and Canteras.
|
(7) Corresponds to the “Offices and Other” business unit mentioned in Note 5 to the Consolidated Financial Statements.
|
(8) The building was occupied in May 2009.
|
(9) Through Alto Palermo S.A. – The building has revenues since August 2010.
|
Sales and Developments in millions of ARS
|
IQ 14
|
IQ 13
|
% Var
|
|||||||||
Revenues
|
16.1 | 52.5 | (69.4 | )% | ||||||||
Operating income
|
(6.7 | ) | 30.8 | - | ||||||||
Depreciation and amortization
|
- | - | - | |||||||||
EBITDA
|
(6.7 | ) | 30.8 | - |
„
|
During the first quarter of fiscal year 2014, sales totaled ARS 16.1 million, explained by the recognition of revenues from projects developed in previous fiscal years. The segment reflects a 69.4% drop compared to the same quarter of 2013 mainly due to the fact that in the previous fiscal year revenues for ARS 44.9 million derived from the sale of lots of the Horizons project had been recorded.
|
DEVELOPMENT
|
IQ 14
|
IQ 13
|
% Var
|
|||||||||
Residential apartments
|
||||||||||||
Torres de Rosario (1)
|
- | 1,953 | - | |||||||||
Libertador 1703 y 1755 (Horizons) (2)
|
11,774 | 44,858 | (73.8 | )% | ||||||||
Other residential apartments (3)
|
44 | 811 | (94.6 | )% | ||||||||
Subtotal Residential Apartments
|
11,818 | 47,622 | (75.2 | )% | ||||||||
Residential Communities
|
||||||||||||
Abril/Baldovinos (4)
|
1,750 | 1,113 | 57.2 | % | ||||||||
El Encuentro
|
2,492 | 3,750 | (33.5 | )% | ||||||||
Subtotal Residential Communities
|
4,242 | 4,863 | (12.8 | )% | ||||||||
Land Reserves
|
||||||||||||
Canteras Natal Crespo
|
- | 18 | - | |||||||||
Subtotal Land Reserves
|
- | 18 | ||||||||||
TOTAL
|
16,060 | 52,503 | (69.4 | )% |
(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 by 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
|
Date of Acquisition
|
Area intended for sale
(sqm) (1)
|
Total Units / Lots (2)
|
IRSA’s Effective Interest
|
Percentage Built
|
Percentage Sold (3)
|
Book Value (in thousands of ARS) (4)
|
||||||||||||||||||
Residential Apartments
|
|||||||||||||||||||||||||
Caballito Nuevo
|
Nov-97
|
67 | 1 | 100.0 | % | 100.0 | % | 99.1 | % | 313 | |||||||||||||||
Torres de Rosario(5)
|
Apr-99
|
2,661 | 17 | 95.7 | % | 100.0 | % | 60.0 | % | 2,083 | |||||||||||||||
Horizons (9)
|
Jan-07
|
44,648 | 467 | 50.0 | % | 100.0 | % | 100.0 | % | 11,484 | |||||||||||||||
Other Residential apartments (6)
|
-
|
138,520 | 1,438 | 76,189 | |||||||||||||||||||||
Subtotal Residential Apartments
|
185,896 | 1,923 | 90,069 | ||||||||||||||||||||||
Residential Communities
|
|||||||||||||||||||||||||
Abril/Baldovinos (7)
|
Jan-95
|
5,137 | 4 | 100.0 | % | 100.0 | % | 99.5 | % | 2,357 | |||||||||||||||
El Encuentro
|
Nov-97
|
13,690 | 9 | 100.0 | % | 100.0 | % | 85.0 | % | 765 | |||||||||||||||
Subtotal Residential Communities
|
18,827 | 13 | 3,122 | ||||||||||||||||||||||
Land Reserves
|
|||||||||||||||||||||||||
Puerto Retiro
|
May-97
|
82,051 | 50.0 | % | 0.0 | % | 0.0 | % | 51,337 | ||||||||||||||||
Santa María del Plata
|
Jul-97
|
715,951 | 100.0 | % | 0.0 | % | 10.0 | % | 158,951 | ||||||||||||||||
Pereiraola
|
Dec-96
|
1,299,630 | 100.0 | % | 0.0 | % | 100.0 | % | 8,200 | ||||||||||||||||
Terreno Rosario (5)
|
Apr-99
|
31,000 | 95.7 | % | 0.0 | % | 100.0 | % | 8,353 | ||||||||||||||||
Terreno Baicom
|
Dec-09
|
34,500 | 1 | 50.0 | % | 0.0 | % | 0.0 | % | 4,459 | |||||||||||||||
UOM Luján
|
May-08
|
1,176,000 | 95,7 | % | 0.0 | % | 100.0 | % | 33,905 | ||||||||||||||||
Terreno Catalinas Norte
|
Dec-09
|
42,625 | 100.0 | % | 0.0 | % | 100.0 | % | 109,154 | ||||||||||||||||
Pilar
|
May-97
|
740,237 | 100.0 | % | 0.0 | % | 0.0 | % | 1,550 | ||||||||||||||||
Coto Air Space (5)
|
Sep-97
|
16,167 | 284 | 95.7 | % | 0.0 | % | 0.0 | % | 8,946 | |||||||||||||||
Other Land Reserves(8)
|
-
|
13,680,711 | 1 | 10,090 | |||||||||||||||||||||
Subtotal Land Reserves
|
17,818,872 | 286 | 394,480 | ||||||||||||||||||||||
TOTAL
|
18,023,595 | 2,222 | 487,671 |
Notes:
|
(1) Total property area intended for sale upon completion of the development or acquisition and before sale of any of the units (including parking and storage spaces, but excluding common areas). In the case of Land Reserves, the land area was considered.
|
(2) Represents the total units or plots upon completion of the development or acquisition (excludes parking and storage spaces).
|
(3) The percentage sold is calculated dividing the square meters sold by the total saleable square meters.
|
(4) Company’s total consolidated sales.
|
(5) Through Alto Palermo S.A.
|
(6) Includes the following properties: Torres de Abasto through APSA (fully sold), units to be received by Beruti through APSA, Torres Jardín, Edificios Cruceros (fully sold), San Martin de Tours, Rivadavia 2768, Alto Palermo Park (fully sold), Minetti D (fully sold), Dorrego 1916 (fully sold), Padilla 902 (fully sold), Terreno Caballito and Pereiraola plots through IRSA.
|
(7) Includes sales of shares in Abril.
|
(8) Includes the following land reserves: Terreno Pontevedra, Isla Sirgadero, Terreno San Luis, Mariano Acosta, Merlo and Intercontinental Plaza II through IRSA, Zetol and Vista al Muelle through Liveck and C.Gardel 3134 (fully sold), C.Gardel 3128 (fully sold), Aguero 596 (fully sold), República Arabe Siria (fully sold), Terreno Mendoza (fully sold), Zelaya 3102, Conil, Soleil air space and Others APSA (through APSA).-
|
(9) Owned by CYRSA S.A.
|
V.
|
Hotels
|
Hotels (in millions of ARS)
|
IQ 14
|
IQ 13
|
% Var
|
|||||||||
Revenues
|
72.9 | 53.8 | 35.5 | % | ||||||||
Operating income
|
0.7 | (5.9 | ) | - | ||||||||
Depreciation and amortization
|
3.6 | 4.6 | (21.7 | )% | ||||||||
EBITDA
|
4.3 | (1.3 | ) | - |
IQ 14
|
IVQ 13
|
IIIQ 13
|
IIQ 13
|
IQ 13
|
||||||||||||||||
Average Occupancy
|
68.1 | % | 65.8 | % | 67.2 | % | 65.9 | % | 62.4 | % | ||||||||||
Average Rate per Room (ARS/night)
|
1,061 | 876 | 892 | 872 | 862 | |||||||||||||||
Average Rate per Room (USD/night)
|
197 | 163 | 174 | 177 | 184 |
►
|
During the first quarter of fiscal year 2014, the hotel segment recorded an increase in revenues of around 35.5% and operating income showed a positive result of ARS 0.7 million compared to the ARS 5.8 million loss recorded in the same period of the previous year.
|
Hotels
|
Date of
Acquisition
|
IRSA’s
Interest
|
Number
of Rooms
|
Average
Occupancy (1)
|
Average
Rate
|
Book Value
(in thousands of ARS)
|
|||||||||||||||
Intercontinental (3)
|
11/01/97
|
76.34 | % | 309 | 65.6 | % | 857 | 47,578 | |||||||||||||
Sheraton Libertador (4)
|
03/01/98
|
80.00 | % | 200 | 81.5 | % | 772 | 32,561 | |||||||||||||
Llao Llao (5)
|
06/01/97
|
50.00 | % | 201 | 60.0 | % | 1,781 | 85,522 | |||||||||||||
Total
|
710 | 68.4 | % | 1,061 | 165,661 |
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 14
|
IQ 13
|
% Var
|
|||||||||
Intercontinental (3)
|
24,834 | 18,666 | 33.0 | % | ||||||||
Sheraton Libertador (4)
|
17,269 | 11,670 | 48.0 | % | ||||||||
Llao Llao (5)
|
30,824 | 23,457 | 31.4 | % | ||||||||
Total
|
72,927 | 53,793 | 35.6 | % |
VI.
|
International
|
Lipstick
|
Sep-14
|
Sep-13
|
% Var
|
|||||||||
Gross Leaseable Area (sqm)
|
58,019 | 58,019 | - | |||||||||
Occupancy
|
85.5 | % | 86.1 | % | (0.6 | )% | ||||||
Rental price (USD/sqm)
|
65.3 | 63.8 | 2.4 | % |
Madison 183
|
Sep-14
|
Sep-13
|
% Var
|
|||||||||
Gross Leaseable Area (sqm)
|
23,489 | 23,489 | - | |||||||||
Occupancy
|
98.5 | % | 94.5 | % | 4.3 | % | ||||||
Rental price (USD/sqm)
|
40.5 | 39.1 | 3.4 | % |
3M 14
|
Shopping Centers
|
Offices
|
Sales and Developments
|
Hotels
|
International
|
Financial Transactions and Other
|
Total
|
|||||||||||||||||||||
Operating income / (loss)
|
207.1 | 29.7 | -6.7 | 0.7 | 3.2 | -1.6 | 232.4 | |||||||||||||||||||||
Depreciation and Amortization
|
36.8 | 8.5 | - | 3.6 | 7.0 | - | 55.9 | |||||||||||||||||||||
EBITDA
|
244.0 | 38.2 | -6.7 | 4.3 | 10.2 | -1.6 | 288.3 | |||||||||||||||||||||
3M 13
|
Shopping Centers
|
Offices
|
Sales and Developments
|
Hotels
|
International
|
Financial Transactions and Other
|
Total
|
|||||||||||||||||||||
Operating income / (loss)
|
154.0 | 31.1 | 30.8 | -5.9 | -5.3 | 0.5 | 205.1 | |||||||||||||||||||||
Depreciation and Amortization
|
38.0 | 8.8 | - | 4.6 | - | - | 51.5 | |||||||||||||||||||||
EBITDA
|
192.0 | 39.9 | 30.8 | -1.3 | -5.3 | 0.5 | 256.6 | |||||||||||||||||||||
EBITDA Var
|
27.1 | % | (4.3 | )% | - | - | - | - | 12.4 | % |
Total Segment
|
Joint Businesses*
|
Income Statement
|
||||||||||
Revenues
|
638.4 | (16.9 | ) | 621.4 | ||||||||
Costs
|
(305.2 | ) | 11.5 | (293.7 | ) | |||||||
Gross Profit /(Loss)
|
333.1 | (5.4 | ) | 327.7 | ||||||||
General and administrative expenses
|
(58.7 | ) | 0.2 | (58.5 | ) | |||||||
Selling expenses
|
(31.8 | ) | 1.1 | (30.7 | ) | |||||||
Other operating income, net
|
(10.2 | ) | 0.7 | (9.5 | ) | |||||||
Operating Income
|
232.4 | (3.3 | ) | 229.1 | ||||||||
Income / (loss) from interests in equity investees and joint businesses
|
33.9 | 5.1 | 39.0 | |||||||||
Income before financial income / (loss) and income tax
|
266.3 | 1.8 | 268.0 |
Description
|
Currency
|
Amount (USD MM) (1)
|
Interest Rate
|
Maturity
|
|||||||||
Bank Overdraft
|
ARS
|
46.8 |
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 IV Notes
|
USD
|
16.9 | 7.45 | % |
Feb-14
|
||||||||
Madison 183 Building Mortgage
|
USD
|
75.0 | 4.22 | % |
Aug-17
|
||||||||
IRSA’s Total Debt
|
438.7 | ||||||||||||
APSA’s Series I Notes due 2017(int.)
|
USD
|
120.0 | 7.88 | % |
May-17
|
||||||||
Soleil / Tucumán
|
USD
|
13.9 | 5.00 | % |
Jul-17
|
||||||||
Arcos syndicated loan
|
ARS
|
20.4 | 15.0 | % |
Nov-15
|
||||||||
Neuquén syndicated loan
|
ARS
|
19.2 | 15.3 | % |
Jun-16
|
||||||||
Other Debt
|
ARS
|
35.0 | - | - | |||||||||
APSA’s Total Debt
|
USD
|
208.5 | |||||||||||
Total Consolidated Debt
|
647.2 | ||||||||||||
Consolidated Cash
|
48.5 | ||||||||||||
Repurchase of Debt
|
19.1 | ||||||||||||
Net Consolidated Debt
|
579.6 |
(1) Principal face value in USD at an exchange rate of 5.793 ARS = 1 USD, without considering accrued interest or elimination of balances with subsidiaries.
|
* APSA excludes Convertible Notes due 2014. Outstanding principal amount: USD 31,746,502
|
IRSA Inversiones y Representaciones Sociedad Anónima | |||
By: | /S/ Saúl Zang | ||
Saúl Zang | |||
Responsible for the Relationship with the Markets |