Type of stock
|
CAPITAL STATUS
|
|
Authorized for Public Offer of Shares (*)
|
Subscribed, Issued and Paid up (in thousands of Pesos)
|
|
Common stock with a face value of Ps.1 per share and entitled to 1 vote each
|
578,676,460
|
578,676
|
Note
|
03.31.2014 | 06.30.2013 | |||||||
ASSETS
|
|||||||||
Non- Current Assets
|
|||||||||
Investment properties
|
10
|
4,362,072 | 3,992,530 | ||||||
Property, plant and equipment
|
11
|
202,165 | 212,673 | ||||||
Trading properties
|
12
|
204,064 | 178,425 | ||||||
Intangible assets
|
13
|
115,178 | 79,653 | ||||||
Investments in associates and joint ventures
|
8,9
|
1,612,956 | 1,423,936 | ||||||
Deferred income tax assets
|
25
|
372,080 | 85,236 | ||||||
Restricted assets
|
16
|
18,334 | 10,881 | ||||||
Income tax and minimum presumed income tax ("MPIT") credit
|
148,815 | 130,086 | |||||||
Trade and other receivables
|
17
|
98,709 | 85,126 | ||||||
Investments in financial assets
|
18
|
1,075,168 | 267,455 | ||||||
Derivative financial instruments
|
19
|
6,900 | 21,208 | ||||||
Total Non-Current Assets
|
8,216,441 | 6,487,209 | |||||||
Current Assets
|
|||||||||
Trading properties
|
12
|
12,030 | 11,689 | ||||||
Inventories
|
14
|
18,275 | 16,321 | ||||||
Restricted assets
|
16
|
2,074 | 1,022 | ||||||
Income tax and minimum presumed income tax ("MPIT") credit
|
1,039 | - | |||||||
Trade and other receivables
|
17
|
678,509 | 769,333 | ||||||
Investments in financial assets
|
18
|
284,185 | 244,053 | ||||||
Derivative financial instruments
|
19
|
8,133 | - | ||||||
Cash and cash equivalents
|
20
|
239,277 | 796,902 | ||||||
Total Current Assets
|
1,243,522 | 1,839,320 | |||||||
TOTAL ASSETS
|
9,459,963 | 8,326,529 | |||||||
SHAREHOLDERS' EQUITY
|
|||||||||
Capital and reserves attributable to equity holders of the parent
|
|||||||||
Share capital
|
574,188 | 578,676 | |||||||
Treasury stock
|
4,488 | - | |||||||
Inflation adjustment of share capital and treasury stock
|
123,329 | 123,329 | |||||||
Share premium
|
793,123 | 793,123 | |||||||
Cost of treasury stock
|
(32,998 | ) | - | ||||||
Acquisition of additional interest in subsidiaries
|
(20,782 | ) | (20,782 | ) | |||||
Reserve for share-based compensation
|
33
|
20,375 | 8,258 | ||||||
Legal reserve
|
116,840 | 85,140 | |||||||
Special reserve
|
375,487 | 395,249 | |||||||
Reserve for new developments
|
469,831 | 492,441 | |||||||
Cumulative translation adjustment
|
156,905 | 50,776 | |||||||
Retained earnings
|
(91,280 | ) | 239,328 | ||||||
Total capital and reserves attributable to equity holders of the parent…
|
2,489,506 | 2,745,538 | |||||||
Non-controlling interest
|
428,620 | 385,151 | |||||||
TOTAL SHAREHOLDERS' EQUITY
|
2,918,126 | 3,130,689 | |||||||
LIABILITIES
|
|||||||||
Non-Current Liabilities
|
|||||||||
Trade and other payables
|
21
|
225,096 | 211,118 | ||||||
Borrowings….…………
|
24
|
4,348,495 | 2,922,642 | ||||||
Deferred income tax liabilities
|
25
|
408,093 | 395,936 | ||||||
Salaries and social security liabilities
|
22
|
4,125 | 3,160 | ||||||
Provisions
|
23
|
181,727 | 57,737 | ||||||
Total Non-Current Liabilities
|
5,167,536 | 3,590,593 | |||||||
Current Liabilities
|
|||||||||
Trade and other payables
|
21
|
606,778 | 677,010 | ||||||
Income tax and minimum presumed income tax ("MPIT") liabilities
|
68,054 | 90,916 | |||||||
Salaries and social security liabilities
|
22
|
54,698 | 49,010 | ||||||
Derivative financial instruments
|
19
|
10,678 | 1,732 | ||||||
Borrowings
|
24
|
618,586 | 772,529 | ||||||
Provisions
|
23
|
15,507 | 14,050 | ||||||
Total Current Liabilities
|
1,374,301 | 1,605,247 | |||||||
TOTAL LIABILITIES
|
6,541,837 | 5,195,840 | |||||||
TOTAL SHAREHOLDERS' EQUITY AND LIABILITIES
|
9,459,963 | 8,326,529 |
IRSA Inversiones y Representaciones S.A. | |||
|
By:
|
/s/ Fernando A. Elsztain | |
Fernando A. Elsztain | |||
Director Acting as President | |||
Nine months
|
Three months
|
||||||||||||||||
Note
|
03.31.2014 | 03.31.2013 | 03.31.2014 | 03.31.2013 | |||||||||||||
Revenues
|
27
|
2,047,841 | 1,594,094 | 673,881 | 514,058 | ||||||||||||
Costs
|
28
|
(947,806 | ) | (791,233 | ) | (305,936 | ) | (256,521 | ) | ||||||||
Gross Profit
|
1,100,035 | 802,861 | 367,945 | 257,537 | |||||||||||||
Gain from disposal of investment properties
|
10
|
115,362 | 64,019 | 107,881 | 8,060 | ||||||||||||
General and administrative expenses
|
29
|
(193,902 | ) | (151,130 | ) | (64,523 | ) | (42,144 | ) | ||||||||
Selling expenses
|
29
|
(100,534 | ) | (73,244 | ) | (34,773 | ) | (24,712 | ) | ||||||||
Other operating results, net
|
31
|
(27,793 | ) | 107,173 | (10,449 | ) | (7,936 | ) | |||||||||
Profit from operations
|
893,168 | 749,679 | 366,081 | 190,805 | |||||||||||||
Share of profit of associates and joint ventures
|
8,9
|
102,690 | 15,112 | 51,507 | 728 | ||||||||||||
Profit before financial results and income tax
|
995,858 | 764,791 | 417,588 | 191,533 | |||||||||||||
Finance income
|
32
|
89,444 | 103,479 | 29,189 | 45,514 | ||||||||||||
Finance cost
|
32
|
(1,533,757 | ) | (553,530 | ) | (807,309 | ) | (195,101 | ) | ||||||||
Other financial results
|
32
|
257,315 | 151,755 | 202,778 | 104,381 | ||||||||||||
Financial results, net
|
32
|
(1,186,998 | ) | (298,296 | ) | (575,342 | ) | (45,206 | ) | ||||||||
(Loss) / Profit before income tax
|
(191,140 | ) | 466,495 | (157,754 | ) | 146,327 | |||||||||||
Income tax
|
25
|
112,298 | (87,234 | ) | 104,986 | (12,945 | ) | ||||||||||
(Loss) / Profit for the period
|
(78,842 | ) | 379,261 | (52,768 | ) | 133,382 | |||||||||||
Attributable to: |
Equity holders of the parent
|
(92,030 | ) | 320,638 | (70,352 | ) | 96,856 | ||||||||||
Non-controlling interest
|
13,188 | 58,623 | 17,584 | 36,526 | ||||||||||||
(Loss) / Profit per share attributable to equity holders of the parent during the period:
|
||||||||||||||||
Basic
|
(0.160 | ) | 0.554 | (0.123 | ) | 0.167 | ||||||||||
Diluted
|
(0.160 | ) | 0.554 | (0.123 | ) | 0.167 |
IRSA Inversiones y Representaciones S.A. | |||
By:
|
/s/ Fernando A. Elsztain | ||
Fernando A. Elsztain | |||
Director Acting as President | |||
Nine months
|
Three months
|
|||||||||||||||
03.31.2014 | 03.31.2013 | 03.31.2014 | 03.31.2013 | |||||||||||||
(Loss) / Profit for the period
|
(78,842 | ) | 379,261 | (52,768 | ) | 133,382 | ||||||||||
Other comprehensive income:
|
||||||||||||||||
Items that may be reclassified subsequently to profit or loss:
|
||||||||||||||||
Currency translation adjustment
|
149,786 | 40,306 | 78,010 | 16,573 | ||||||||||||
Other comprehensive income for the period (i)
|
149,786 | 40,306 | 78,010 | 16,573 | ||||||||||||
Total comprehensive income for the period
|
70,944 | 419,567 | 25,242 | 149,955 | ||||||||||||
Attributable to:
|
||||||||||||||||
Equity holders of the parent
|
14,099 | 357,551 | (15,659 | ) | 110,348 | |||||||||||
Non-controlling interest
|
56,845 | 62,016 | 40,901 | 39,607 |
(i)
|
Components of other comprehensive income have no impact on income tax.
|
IRSA Inversiones y Representaciones S.A. | |||
By:
|
/s/ Fernando A. Elsztain | ||
Fernando A. Elsztain | |||
Director Acting as President | |||
Attributable to equity holders of the parent
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Share capital
|
Treasury stock
|
Inflation adjustment of share capital and treasury stock (2)
|
Share premium
|
Cost of treasury stock
|
Acquisition of additional interest in subsidiaries
|
Reserve for share-based compensation
|
Legal reserve
|
Special reserve (1)
|
Reserve for new development
|
Cumulative translation adjustment
|
Retained earnings
|
Subtotal
|
Non-controlling interest
|
Total shareholders' equity
|
||||||||||||||||||||||||||||||||||||||||||||||
Balance at July 1st, 2013
|
578,676 | - | 123,329 | 793,123 | - | (20,782 | ) | 8,258 | 85,140 | 395,249 | 492,441 | 50,776 | 239,328 | 2,745,538 | 385,151 | 3,130,689 | ||||||||||||||||||||||||||||||||||||||||||||
Loss for the period
|
- | - | - | - | - | - | - | - | - | - | - | (92,030 | ) | (92,030 | ) | 13,188 | (78,842 | ) | ||||||||||||||||||||||||||||||||||||||||||
Other comprehensive income for the period
|
- | - | - | - | - | - | - | - | - | - | 106,129 | - | 106,129 | 43,657 | 149,786 | |||||||||||||||||||||||||||||||||||||||||||||
Total comprehensive income for the period
|
- | - | - | - | - | - | - | - | - | - | 106,129 | (92,030 | ) | 14,099 | 56,845 | 70,944 | ||||||||||||||||||||||||||||||||||||||||||||
Distribution of retained earnings approved by Shareholders’ meeting held 10.31.13
|
- | - | - | - | - | - | - | 31,700 | (19,762 | ) | (22,610 | ) | - | 10,672 | - | - | - | |||||||||||||||||||||||||||||||||||||||||||
Dividends distribution – approved by Shareholders’ meeting held 10.31.13
|
- | - | - | - | - | - | - | - | - | - | - | (250,000 | ) | (250,000 | ) | - | (250,000 | ) | ||||||||||||||||||||||||||||||||||||||||||
Reserve for share-based compensation (Note 33)
|
- | - | - | - | - | - | 12,117 | - | - | - | - | - | 12,117 | 424 | 12,541 | |||||||||||||||||||||||||||||||||||||||||||||
Purchase of Treasury stock
|
(4,488 | ) | 4,488 | - | - | (32,998 | ) | - | - | - | - | - | - | - | (32,998 | ) | - | (32,998 | ) | |||||||||||||||||||||||||||||||||||||||||
Distribution of share capital of subsidiaries
|
- | - | - | - | - | - | - | - | - | - | - | - | - | (3,917 | ) | (3,917 | ) | |||||||||||||||||||||||||||||||||||||||||||
Reimbursement of expired dividends
|
- | - | - | - | - | - | - | - | - | - | - | 750 | 750 | 33 | 783 | |||||||||||||||||||||||||||||||||||||||||||||
Dividends distributed by subsidiaries
|
- | - | - | - | - | - | - | - | - | - | - | - | - | (10,503 | ) | (10,503 | ) | |||||||||||||||||||||||||||||||||||||||||||
Capital contribution of non-controlling interest
|
- | - | - | - | - | - | - | - | - | - | - | - | - | 587 | 587 | |||||||||||||||||||||||||||||||||||||||||||||
Balance at March 31, 2014
|
574,188 | 4,488 | 123,329 | 793,123 | (32,998 | ) | (20,782 | ) | 20,375 | 116,840 | 375,487 | 469,831 | 156,905 | (91,280 | ) | 2,489,506 | 428,620 | 2,918,126 |
The accompanying notes are an integral part of these Unaudited Condensed Interim Consolidated Financial Statements.
|
(1)
|
Related to CNV General Resolution No. 609/12. See Note 26.
|
(2)
|
Includes Ps. 957 of Inflation adjustment treasury stock. See Note 26.
|
IRSA Inversiones y Representaciones S.A. | |||
By:
|
/s/ Fernando A. Elsztain | ||
Fernando A. Elsztain | |||
Director Acting as President | |||
Attributable to equity holders of the parent
|
||||||||||||||||||||||||||||||||||||||||||||||||
Share capital
|
Inflation
adjustment of share capital
|
Share premium
|
Acquisition of additional interest in subsidiaries
|
Reserve for share-based compensation
|
Legal reserve
|
Reserve for new developments
|
Cumulative translation adjustment
|
Retained earnings
|
Subtotal
|
Non-controlling interest
|
Total shareholders’ equity
|
|||||||||||||||||||||||||||||||||||||
Balance at July 1st, 2012
|
578,676 | 274,387 | 793,123 | (15,714 | ) | 2,595 | 71,136 | 419,783 | 14,502 | 510,853 | 2,649,341 | 390,428 | 3,039,769 | |||||||||||||||||||||||||||||||||||
Profit for the period
|
- | - | - | - | - | - | - | - | 320,638 | 320,638 | 58,623 | 379,261 | ||||||||||||||||||||||||||||||||||||
Other comprehensive income for the period
|
- | - | - | - | - | - | - | 36,913 | - | 36,913 | 3,393 | 40,306 | ||||||||||||||||||||||||||||||||||||
Total comprehensive income for the period
|
- | - | - | - | - | - | - | 36,913 | 320,638 | 357,551 | 62,016 | 419,567 | ||||||||||||||||||||||||||||||||||||
Appropriation of retained earnings approved by Shareholders’ meeting held 10.31.12
|
- | - | - | - | - | 14,004 | 72,658 | - | (86,662 | ) | - | - | - | |||||||||||||||||||||||||||||||||||
Reclassification of the deferred tax liability – Approved by Shareholders’ meeting held 10.31.12
|
- | (151,058 | ) | - | - | - | - | - | - | 151,058 | - | - | - | |||||||||||||||||||||||||||||||||||
Dividends distribution – approved by Shareholders’ meeting held 10.31.12
|
- | - | - | - | - | - | - | - | (180,000 | ) | (180,000 | ) | (15,690 | ) | (195,690 | ) | ||||||||||||||||||||||||||||||||
Acquisition of non-controlling interest by business combination
|
- | - | - | - | - | - | - | - | - | - | 102,723 | 102,723 | ||||||||||||||||||||||||||||||||||||
Cumulative translation adjustment for interest held before business combination
|
- | - | - | - | - | - | - | (12,915 | ) | - | (12,915 | ) | - | (12,915 | ) | |||||||||||||||||||||||||||||||||
Reserve for share-based compensation (Note 33)
|
- | - | - | - | 5,726 | - | - | - | - | 5,726 | 209 | 5,935 | ||||||||||||||||||||||||||||||||||||
Acquisition of additional interest in subsidiaries
|
- | - | - | (1,540 | ) | - | - | - | - | - | (1,540 | ) | (824 | ) | (2,364 | ) | ||||||||||||||||||||||||||||||||
Distribution of share capital of subsidiaries
|
- | - | - | - | - | - | - | - | - | - | (39,654 | ) | (39,654 | ) | ||||||||||||||||||||||||||||||||||
Reimbursement of expired dividends
|
- | - | - | - | - | - | - | - | 591 | 591 | 34 | 625 | ||||||||||||||||||||||||||||||||||||
Conversion of notes
|
- | - | - | - | - | - | - | - | - | - | 126 | 126 | ||||||||||||||||||||||||||||||||||||
Capital contribution of non-controlling interest
|
- | - | - | - | - | - | - | - | - | - | 6,092 | 6,092 | ||||||||||||||||||||||||||||||||||||
Balance at March 31, 2013
|
578,676 | 123,329 | 793,123 | (17,254 | ) | 8,321 | 85,140 | 492,441 | 38,500 | 716,478 | 2,818,754 | 505,460 | 3,324,214 |
IRSA Inversiones y Representaciones S.A. | |||
By:
|
/s/ Fernando A. Elsztain | ||
Fernando A. Elsztain | |||
Director Acting as President | |||
Note
|
03.31.2014 | 03.31.2013 | |||||||
Operating activities:
|
|||||||||
Cash generated by operations
|
20
|
914,162 | 753,425 | ||||||
Income tax and Minimum Presumed Income tax paid
|
(227,742 | ) | (212,669 | ) | |||||
Net cash generated by operating activities
|
686,420 | 540,756 | |||||||
Investing activities:
|
|||||||||
Capital contributions in associates and joint ventures
|
8
|
(1,580 | ) | (39,925 | ) | ||||
Purchases of associates and joint ventures
|
4,8,9
|
(13,045 | ) | (32,024 | ) | ||||
Purchases of investment properties
|
10
|
(178,630 | ) | (157,324 | ) | ||||
Proceeds from sale of investment properties
|
254,650 | 91,456 | |||||||
Purchases of property, plant and equipment
|
11
|
(10,804 | ) | (4,445 | ) | ||||
Purchases of intangible assets
|
13
|
(11,605 | ) | (614 | ) | ||||
Purchase of investments in financial assets
|
(1,757,417 | ) | (702,139 | ) | |||||
Proceeds from sale of investments in financial assets
|
1,109,381 | 685,831 | |||||||
Advanced payments
|
(28,999 | ) | (39,554 | ) | |||||
Proceeds from sale of joint ventures
|
15,536 | - | |||||||
Acquisition of subsidiaries, net of cash acquired
|
- | (117,874 | ) | ||||||
Interest received
|
8,551 | 16,844 | |||||||
Loans granted to associates and joint ventures
|
- | (813 | ) | ||||||
Dividends received
|
16,402 | 49,602 | |||||||
Net cash used in investing activities
|
(597,560 | ) | (250,979 | ) | |||||
Financing activities:
|
|||||||||
Proceeds from borrowings
|
142,002 | 456,535 | |||||||
Repayments of borrowings
|
(363,044 | ) | (187,483 | ) | |||||
Payment of non-convertible notes
|
(255,824 | ) | (51,046 | ) | |||||
Acquisition of derivative financial instruments
|
(903 | ) | - | ||||||
Dividends paid
|
(106,391 | ) | (180,260 | ) | |||||
Acquisition of non-controlling interest in subsidiaries
|
- | (2,364 | ) | ||||||
Capital contribution of non-controlling interest
|
587 | 6,092 | |||||||
Interest paid
|
(346,248 | ) | (221,152 | ) | |||||
Capital reduction of subsidiaries
|
(3,917 | ) | (39,654 | ) | |||||
Loans from associates and joint ventures, net
|
17,138 | 59,147 | |||||||
Payment for acquisition of non-controlling interest
|
- | (4,460 | ) | ||||||
Repurchase of treasury stock
|
(32,998 | ) | - | ||||||
Payment of seller financing of shares
|
(1,640 | ) | (6,420 | ) | |||||
Payment of seller financing
|
(1,215 | ) | (658 | ) | |||||
Issuance of non-convertible notes
|
218,262 | - | |||||||
Proceeds from derivative financial instruments
|
45,696 | - | |||||||
Net cash used in financing activities
|
(688,495 | ) | (171,723 | ) | |||||
Net (decrease) / increase in cash and cash equivalents
|
(599,635 | ) | 118,054 | ||||||
Cash and cash equivalents at beginning of year
|
20
|
796,902 | 259,169 | ||||||
Foreign exchange gain on cash and cash equivalents
|
42,010 | 22,053 | |||||||
Cash and cash equivalents at end of period
|
239,277 | 399,276 |
IRSA Inversiones y Representaciones S.A. | |||
By:
|
/s/ Fernando A. Elsztain | ||
Fernando A. Elsztain | |||
Director Acting as President | |||
1.
|
The Group’s business and general information
|
2.
|
Basis of preparation of the Unaudited Condensed Interim Consolidated Financial Statements
|
2.1.
|
Basis of preparation
|
2.3.
|
Use of estimates
|
2.
|
Basis of preparation of the Unaudited Condensed Interim Consolidated Financial Statements (Continued)
|
2.4.
|
Comparative Information
|
4.
|
Acquisitions and disposals
|
4.
|
Acquisition and disposals (Continued)
|
5.1
|
Financial risk
|
5.2
|
Fair value estimates
|
6.
|
Segment information
|
March 31, 2014
|
||||||||||||||||||||||||||||
Shopping Center
|
Offices
and other properties
|
Sales and developments
|
Hotels
|
International
|
Financial operations and others
|
Total
|
||||||||||||||||||||||
Revenues
|
1,477,167 | 242,973 | 46,451 | 253,971 | 64,322 | 457 | 2,085,341 | |||||||||||||||||||||
Costs
|
(665,171 | ) | (79,757 | ) | (25,440 | ) | (158,915 | ) | (42,492 | ) | (241 | ) | (972,016 | ) | ||||||||||||||
Gross Profit
|
811,996 | 163,216 | 21,011 | 95,056 | 21,830 | 216 | 1,113,325 | |||||||||||||||||||||
Gain from disposal of investment properties
|
- | - | 115,362 | - | - | - | 115,362 | |||||||||||||||||||||
General and administrative expenses
|
(72,207 | ) | (31,349 | ) | (27,726 | ) | (44,609 | ) | (19,421 | ) | (55 | ) | (195,367 | ) | ||||||||||||||
Selling expenses
|
(49,275 | ) | (13,962 | ) | (8,314 | ) | (31,604 | ) | - | 250 | (102,905 | ) | ||||||||||||||||
Other operating results, net
|
(23,088 | ) | (1,765 | ) | (2,414 | ) | (761 | ) | 423 | (2,001 | ) | (29,606 | ) | |||||||||||||||
Profit / (loss) from operations
|
667,426 | 116,140 | 97,919 | 18,082 | 2,832 | (1,590 | ) | 900,809 | ||||||||||||||||||||
Share of profit / (loss) of associates and joint ventures
|
- | (244 | ) | 3,874 | 556 | (80,848 | ) | 160,159 | 83,497 | |||||||||||||||||||
Segment Profit / (Loss) before financial results and income tax
|
667,426 | 115,896 | 101,793 | 18,638 | (78,016 | ) | 158,569 | 984,306 | ||||||||||||||||||||
Investment properties
|
2,296,390 | 772,176 | 367,573 | - | 1,085,925 | - | 4,522,064 | |||||||||||||||||||||
Property, plant and equipment
|
18,224 | 19,645 | 3,806 | 160,331 | 263 | - | 202,269 | |||||||||||||||||||||
Trading properties
|
- | - | 219,529 | - | 2,904 | - | 222,433 | |||||||||||||||||||||
Goodwill
|
1,667 | 9,392 | - | - | 75,843 | - | 86,902 | |||||||||||||||||||||
Inventories
|
9,860 | - | 582 | 8,022 | - | - | 18,464 | |||||||||||||||||||||
Investments in associates
|
- | 23,850 | 35,795 | 21,895 | 1,637 | 1,245,266 | 1,328,443 | |||||||||||||||||||||
Operating assets
|
2,326,141 | 825,063 | 627,285 | 190,248 | 1,166,572 | 1,245,266 | 6,380,575 |
6.
|
Segment information (Continued)
|
March 31, 2013
|
||||||||||||||||||||||||||||
Shopping Center
|
Office and other properties
|
Sales and developments
|
Hotels
|
International
|
Financial operations and others
|
Total
|
||||||||||||||||||||||
Revenues
|
1,173,547 | 214,040 | 117,178 | 174,694 | 25,632 | 1,100 | 1,706,191 | |||||||||||||||||||||
Costs
|
(556,053 | ) | (85,962 | ) | (89,066 | ) | (126,233 | ) | (20,361 | ) | (845 | ) | (878,520 | ) | ||||||||||||||
Gross Profit
|
617,494 | 128,078 | 28,112 | 48,461 | 5,271 | 255 | 827,671 | |||||||||||||||||||||
Gain from disposal of investment properties
|
- | - | 64,019 | - | - | - | 64,019 | |||||||||||||||||||||
General and administrative expenses
|
(47,693 | ) | (31,392 | ) | (28,113 | ) | (36,935 | ) | (9,105 | ) | (216 | ) | (153,454 | ) | ||||||||||||||
Selling expenses
|
(39,023 | ) | (8,667 | ) | (12,609 | ) | (21,205 | ) | - | (187 | ) | (81,691 | ) | |||||||||||||||
Other operating results, net
|
(17,590 | ) | (1,895 | ) | (8,230 | ) | 456 | 134,487 | (616 | ) | 106,612 | |||||||||||||||||
Profit / (Loss) from operations
|
513,188 | 86,124 | 43,179 | (9,223 | ) | 130,653 | (764 | ) | 763,157 | |||||||||||||||||||
Share of profit / (loss) of associates and joint ventures
|
- | - | 1,478 | (4 | ) | (58,446 | ) | 62,924 | 5,952 | |||||||||||||||||||
Segment profit / (loss) before financial results and income tax
|
513,188 | 86,124 | 44,657 | (9,227 | ) | 72,207 | 62,160 | 769,109 | ||||||||||||||||||||
Investment properties
|
2,215,383 | 845,322 | 382,383 | - | 710,525 | - | 4,153,613 | |||||||||||||||||||||
Property, plant and equipment
|
13,372 | 23,589 | 3,795 | 171,002 | 199 | - | 211,957 | |||||||||||||||||||||
Trading properties
|
- | - | 144,150 | - | 81,691 | - | 225,841 | |||||||||||||||||||||
Goodwill
|
1,667 | 9,392 | - | - | 48,547 | - | 59,606 | |||||||||||||||||||||
Inventories
|
10,140 | - | 511 | 5,984 | - | - | 16,635 | |||||||||||||||||||||
Investments in associates
|
- | 32,024 | 26,873 | 21,252 | 691 | 1,082,112 | 1,162,952 | |||||||||||||||||||||
Operating assets
|
2,240,562 | 910,327 | 557,712 | 198,238 | 841,653 | 1,082,112 | 5,830,604 |
6.
|
Segment information (Continued)
|
March 31, 2014
|
||||||||||||||||
Total segment information
|
Adjustment for share of profit / (loss) of
joint ventures
|
Adjustment to income for elimination of
inter-segment transactions
|
As per statements
of income
|
|||||||||||||
Revenues
|
2,085,341 | (37,282 | ) | (218 | ) | 2,047,841 | ||||||||||
Costs
|
(972,016 | ) | 24,210 | - | (947,806 | ) | ||||||||||
Gross profit
|
1,113,325 | (13,072 | ) | (218 | ) | 1,100,035 | ||||||||||
Gain from disposal of investment properties
|
115,362 | - | - | 115,362 | ||||||||||||
General and administrative expenses
|
(195,367 | ) | 636 | 829 | (193,902 | ) | ||||||||||
Selling expenses
|
(102,905 | ) | 2,261 | 110 | (100,534 | ) | ||||||||||
Other operating results, net
|
(29,606 | ) | 2,534 | (721 | ) | (27,793 | ) | |||||||||
Profit from operations
|
900,809 | (7,641 | ) | - | 893,168 | |||||||||||
Share of profit of associates and joint ventures
|
83,497 | 19,193 | - | 102,690 | ||||||||||||
Segment profit before financial results and income tax
|
984,306 | 11,552 | - | 995,858 |
March 31, 2013
|
||||||||||||||||
Total segment information
|
Adjustment for share of profit / (loss) of
joint ventures
|
Adjustment to income for elimination of
inter-segment transactions
|
As per statements
of income
|
|||||||||||||
Revenues
|
1,706,191 | (111,141 | ) | (956 | ) | 1,594,094 | ||||||||||
Costs
|
(878,520 | ) | 87,287 | - | (791,233 | ) | ||||||||||
Gross profit
|
827,671 | (23,854 | ) | (956 | ) | 802,861 | ||||||||||
Gain from disposal of investment properties
|
64,019 | - | - | 64,019 | ||||||||||||
General and administrative expenses
|
(153,454 | ) | 1,035 | 1,289 | (151,130 | ) | ||||||||||
Selling expenses
|
(81,691 | ) | 8,366 | 81 | (73,244 | ) | ||||||||||
Other operating results, net
|
106,612 | 975 | (414 | ) | 107,173 | |||||||||||
Profit from operations
|
763,157 | (13,478 | ) | - | 749,679 | |||||||||||
Share of profit of associates and
|
5,952 | 9,160 | - | 15,112 | ||||||||||||
Segment profit before financial results and income tax
|
769,109 | (4,318 | ) | - | 764,791 |
March 31,
2014
|
March 31,
2013
|
|||||||
Total reportable assets as per segment information
|
6,380,575 | 5,830,604 | ||||||
Investment properties
|
(159,992 | ) | (168,843 | ) | ||||
Property, plant and equipment
|
(104 | ) | (122 | ) | ||||
Trading properties
|
(6,339 | ) | (33,750 | ) | ||||
Goodwill
|
(5,234 | ) | (5,235 | ) | ||||
Inventories
|
(189 | ) | (104 | ) | ||||
Investments in associates and joint ventures
|
284,513 | 267,736 | ||||||
Total assets as per the statements of financial position
|
6,493,230 | 5,890,286 |
7.
|
Information about main subsidiaries
|
Panamerican Mall S.A. (“PAMSA”)
|
Rigby
|
|||||||||||||||
March 31,
2014
|
June 30,
2013
|
March 31,
2014
|
June 30,
2013
|
|||||||||||||
ASSETS
|
||||||||||||||||
Total non-current assets
|
587,980 | 623,809 | 1,119,229 | 761,997 | ||||||||||||
Total current assets
|
333,769 | 191,911 | 16,252 | 18,088 | ||||||||||||
TOTAL ASSETS
|
921,749 | 815,720 | 1,135,481 | 780,085 | ||||||||||||
LIABILITIES
|