Blueprint
 
 
 
 
 
IRSA Inversiones y Representaciones Sociedad Anónima
 
 
Unaudited Condensed Interim Consolidated Financial Statements as of September 30, 2017 and for the three-month periods ended as of that date, presented comparatively
 
 
 
 
 
 
 
 
 
 

 
 
Legal information
 
 
Denomination: IRSA Inversiones y Representaciones Sociedad Anónima.
 
Fiscal year N°: 75, beginning on July 1st, 2017.
 
Legal address: 108 Bolívar St., 1st floor, Autonomous City of Buenos Aires, Argentina.
 
Company activity: Real estate investment and development.
 
Date of registration of the by-laws in the Public Registry of Commerce: June 23, 1943.
 
Date of registration of last amendment of the by-laws in the Public Registry of Commerce: August 7, 2017.
 
Expiration of the Company’s by-laws: April 5, 2043.
 
Registration number with the Superintendence: 213,036.
 
Capital: 578,676,460 shares.
 
Common Stock subscribed, issued and paid up (in millions of Ps.): 579.
 
Parent Company: Cresud Sociedad Anónima, Comercial, Inmobiliaria, Financiera y Agropecuaria
(Cresud S.A.C.I.F. y A.).
 
Legal Address: 877 Moreno St., 23rd. floor, Autonomous City of Buenos Aires, Argentina.
 
Main activity: Real estate, agricultural, commercial and financial activities.
 
Direct and indirect interest of the Parent Company on the capital stock: 366,788,243 common shares.
 
Percentage of votes of the Parent Company (direct and indirect interest) on the shareholders’ equity: 63.76% (1).
 
 
Type of stock
CAPITAL STATUS
Shares authorized for Public Offering (2)
Subscribed, issued and paid up
(in millions of Pesos)
Common stock with a face value of Ps. 1 per share and entitled to 1 vote each
578,676,460
579
 
(1) For computation purposes, Treasury shares have been subtracted.
(2) Company not included in the Optional Statutory System of Public Offer of Compulsory Acquisition.
 
 
 
 
 
 
Index
 
Glossary
1
Unaudited Condensed Interim Consolidated Statements of Financial Position
2
Unaudited Condensed Interim Consolidated Statements of Income
3
Unaudited Condensed Interim Consolidated Statements of Comprehensive Income
4
Unaudited Condensed Interim Consolidated Statements of Changes in Shareholders’ Equity
5
Unaudited Condensed Interim Consolidated Statements of Cash Flows
7
Notes to the Unaudited Condensed Interim Consolidated Financial Statements:
 
Note 1 – The Group’s business and general information
8
Note 2 – Summary of significant accounting policies
9
Note 3 – Seasonal effects on operations
11
Note 4 – Acquisitions and dispositions
12
Note 5 – Financial risk management and fair value estimates
13
Note 6 – Segment information
13
Note 7 – Information about the main subsidiaries
17
Note 8 – Investments in associates and joint ventures
18
Note 9 – Investment properties
20
Note 10 – Property, plant and equipment
20
Note 11 – Trading properties
21
Note 12 – Intangible assets
21
Note 13 – Financial instruments by category
22
Note 14 – Trade and other receivables
25
Note 15 – Cash flow information
25
Note 16 – Trade and other payables
26
Note 17 – Borrowings
27
Note 18 – Provisions
28
Note 19 – Taxes
28
Note 20 – Revenues
29
Note 21 – Expenses by nature
29
Note 22 – Other operating results, net
30
Note 23 – Financial results, net
30
Note 24 – CNV General Resolution N° 622
30
Note 25 – Related party transactions
31
Note 26 – Foreign currency assets and liabilities
34
Note 27 – Groups of assets and liabilities held for sale
35
Note 28 – Results from discontinued operations
35
Note 29 – Subsequent Events
35
 
 
 
Glossary
 
The followings are not technical definitions, but help the reader to understand certain terms used in the wording of the notes to the Group´s Financial Statements.
 
Terms
 
Definitions
Adama
 
Adama Agricultural Solutions Ltd.
BACS
 
Banco de Crédito y Securitización S.A.
Baicom
 
Baicom Networks S.A.
BCRA
 
Central Bank of the Argentine Republic
BHSA
 
Banco Hipotecario S.A.
Cellcom
 
Cellcom Israel Ltd.
Clal
 
Clal Holdings Insurance Enterprises Ltd.
CNV
 
Securities Exchange Commission
Condor
 
Condor Hospitality Trust Inc.
Cresud
 
Cresud S.A.C.I.F. y A.
Cyrsa
 
Cyrsa S.A.
DIC
 
Discount Investment Corporation Ltd.
Dolphin
 
Dolphin Fund Ltd. and Dolphin Netherlands B.V.
Financial Statements
 
Unaudited Condensed Interim Consolidated Financial Statements
Annual Financial Statements
 
Consolidated Financial Statements as of June 30, 2017
CPF
 
Collective Promotion Funds
IASB
 
International Accounting Standards Board
IDB Tourism
 
IDB Tourism (2009) Ltd
IDBD
 
IDB Development Corporation Ltd.
IFISA
 
Inversiones Financieras del Sur S.A.
IRSA, The Company”, “Us”, “We”
 
IRSA Inversiones y Representaciones Sociedad Anónima
IRSA CP
 
IRSA Propiedades Comerciales S.A.
Israir
 
Israir Airlines & Tourism Ltd.
Lipstick
 
Lipstick Management LLC
LRSA
 
La Rural S.A.
Metropolitan
 
Metropolitan 885 Third Avenue Leasehold LLC
MPIT
 
Minimum Presumed Income Tax
New Lipstick
 
New Lipstick LLC
IAS
 
International Accounting Standards
IFRS
 
International Financial Reporting Standards
NIS
 
New Israeli Shekel
NPSF
 
Nuevo Puerto Santa Fe S.A.
NCN
 
Non-Convertible Notes
PBC
 
Property & Building Corporation Ltd.
PBEL
 
PBEL Real Estate LTD
Quality
 
Quality Invest S.A.
Shufersal
 
Shufersal Ltd.
Tarshop
 
Tarshop S.A.
 
 
1
 
 IRSA Inversiones y Representaciones Sociedad Anónima
Unaudited Condensed Interim Consolidated Statements of Financial Position
as of September 30, 2017 and June 30, 2017
(All amounts in millions, except otherwise indicated)
Free translation from the original prepared in Spanish for publication in Argentina
 
 
 
Note
09.30.2017
 
06.30.2017
ASSETS
 
 
 
 
Non-current assets
 
 
 
 
Investment properties
9
102,978
 
99,953
Property, plant and equipment
10
27,135
 
27,113
Trading properties
11
3,204
 
4,532
Intangible assets
12
12,058
 
12,387
Investments in associates and joint ventures
8
8,049
 
7,885
Deferred income tax assets
19
262
 
285
Income tax and MPIT credit
 
145
 
145
Restricted assets
13
735
 
448
Trade and other receivables
14
5,085
 
4,974
Investments in financial assets
13
1,207
 
1,772
Financial assets held for sale
13
6,287
 
6,225
Derivative financial instruments
13
 -
 
31
Total non-current assets
 
167,145
 
165,750
Current assets
 
 
 
 
Trading properties
11
3,333
 
1,249
Inventories
 
3,533
 
4,260
Restricted assets
13
986
 
506
Income tax and MPIT credit
 
395
 
339
Group of assets held for sale
27
2,819
 
2,681
Trade and other receivables
14
16,543
 
17,264
Investments in financial assets
13
16,156
 
11,951
Financial assets held for sale
13
2,366
 
2,337
Derivative financial instruments
13
46
 
51
Cash and cash equivalents
13
26,032
 
24,854
Total current assets
 
72,209
 
65,492
TOTAL ASSETS
 
239,354
 
231,242
SHAREHOLDERS’ EQUITY
 
 
 
 
Capital and reserves attributable to equity holders of the parent
 
 
 
 
Share capital
 
575
 
575
Treasury shares
 
4
 
4
Inflation adjustment of share capital and treasury shares
 
123
 
123
Share premium
 
793
 
793
Additional paid-in capital from treasury shares
 
17
 
17
Legal reserve
 
143
 
143
Special reserve
 
2,751
 
2,751
Other reserves
 
1,855
 
2,165
Retained earnings
 
19,846
 
19,293
Total attributable to equity holders of the parent
 
26,107
 
25,864
Non-controlling interest
 
20,799
 
21,472
TOTAL SHAREHOLDERS’ EQUITY
 
46,906
 
47,336
LIABILITIES
 
 
 
 
Non-current liabilities
 
 
 
 
Trade and other payables
16
2,127
 
3,040
Borrowings
17
120,340
 
109,489
Derivative financial instruments
13
86
 
86
Deferred income tax liabilities
19
24,223
 
23,024
Income tax and MPIT liabilities
 
62
 
 -
Employee benefits
 
749
 
763
Salaries and social security liabilities
 
84
 
127
Provisions
18
739
 
943
Total non-current liabilities
 
148,410
 
137,472
Current liabilities
 
 
 
 
Trade and other payables
16
19,570
 
20,839
Group of liabilities held for sale
27
2,022
 
1,855
Salaries and social security liabilities
 
1,997
 
2,041
Borrowings
17
18,888
 
19,926
Derivative financial instruments
13
84
 
86
Provisions
18
914
 
890
Income tax and MPIT liabilities
 
563
 
797
Total current liabilities
 
44,038
 
46,434
TOTAL LIABILITIES
 
192,448
 
183,906
TOTAL SHAREHOLDERS’ EQUITY AND LIABILITIES
 
239,354
 
231,242
The accompanying notes are an integral part of these Unaudited Condensed Interim Consolidated Financial Statements.
 
 
 
 
 
 
 
                                            .
Fernando A. Elsztain
Director acting as
President
 
 
2
IRSA Inversiones y Representaciones Sociedad Anónima
 
Unaudited Condensed Interim Consolidated Statements of Income
for the three-month periods ended September 30, 2017 and 2016
(All amounts in millions, except otherwise indicated)
Free translation from the original prepared in Spanish for publication in Argentina
 
 
 
Note
09.30.2017
 
09.30.2016(recast)
Revenues
20
20,213
 
17,787
Costs
21
(13,727)
 
(12,326)
Gross profit
 
6,486
 
5,461
Net gain from fair value adjustment of investment properties
9
3,404
 
1,396
General and administrative expenses
21
(995)
 
(852)
Selling expenses
21
(3,561)
 
(3,169)
Other operating results, net
22
24
 
(69)
Profit from operations
 
5,358
 
2,767
Share of profit of associates and joint ventures
8
398
 
9
Profit before financial results and income tax
 
5,756
 
2,776
Finance income
23
295
 
280
Finance costs (i)
23
(5,043)
 
(2,031)
Other financial results
23
293
 
262
Financial results, net
 
(4,455)
 
(1,489)
Profit before income tax
 
1,301
 
1,287
Income tax
19
(1,240)
 
(592)
Profit for the period from continuing operations
 
61
 
695
Profit / (Loss) for the period from discontinued operations
28
13
 
(351)
Profit for the period
 
74
 
344
 
 
 
 
 
Attributable to:
 
 
 
 
Equity holders of the parent
 
553
 
200
Non-controlling interest
 
(479)
 
144
 
 
 
 
 
Profit for the period per share attributable to equity holders of the parent:
 
 
 
 
Basic
 
0.96
 
0.35
Diluted
 
0.96
 
0.35
 
 
 
 
 
 
 
 
 
 
Profit / (loss) from continuing operations attributable to:
 
 
 
 
Equity holders of the parent
 
545
 
459
Non-controlling interest
 
(484)
 
236
 
 
 
 
 
 
 
 
 
 
Profit per share from continuing operations attributable to equity holders of the parent:
 
 
 
 
Basic
 
0.95
 
0.80
Diluted
 
0.94
 
0.79
 
 
 
 
 
Profit / (Loss) from discontinued operations attributable to:
 
 
 
 
Equity holders of the parent
 
8
 
(259)
Non-controlling interest
 
5
 
(92)
 
 
 
 
 
Profit / (Loss) from discontinued operations attributable to equity holders of the parent:
 
 
 
 
Basic
 
0.01
 
(0.45)
Diluted
 
0.01
 
(0.45)
 
The accompanying notes are an integral part of these Unaudited Condensed Interim Consolidated Financial Statements.
The previous period has been recast due to the change in the accounting policy for investment properties described in Note 2.1.b.
 
(i)
   As of September 30, 2017, it includes Ps. (2,228) which corresponds DIC’s debt exchange (see Note 17).
 
 
 
 
 
 
                                            .
Fernando A. Elsztain
Director acting as
President
 
 
3
IRSA Inversiones y Representaciones Sociedad Anónima
 
Unaudited Condensed Interim Consolidated Statements of Comprehensive Income
for the three-month periods ended September 30, 2017 and 2016
(All amounts in millions, except otherwise indicated)
Free translation from the original prepared in Spanish for publication in Argentina
 
 
 
09.30.2017
 
09.30.2016(recast)
Profit for the period
74
 
344
Other comprehensive (loss) / income:
 
 
 
Items that may be reclassified subsequently to profit or loss:
 
 
 
Cumulative translation adjustment
(343)
 
509
Change in the fair value of hedging instruments net of income taxes
(9)
 
56
Items that may not be reclassified subsequently to profit or loss, net of income tax:
 
 
 
Actuarial loss from defined contribution plans
(13)
 
(22)
Other loss generated by associates
 -
 
(3)
Other comprehensive (loss) / income for the period from continuing operations
(365)
 
540
Other comprehensive loss for the period from discontinued operations
(86)
 
 -
Total other comprehensive (loss) / income for the period
(451)
 
540
Total comprehensive (loss) / income for the period
(377)
 
884
Total comprehensive (loss) / income for the period from continuing operations
(304)
 
1,235
Total comprehensive loss for the period from discontinued operations
(73)
 
(351)
Total comprehensive (loss) / income for the period
(377)
 
884
 
 
 
 
Attributable to:
 
 
 
Equity holders of the parent
272
 
428
Non-controlling interest
(649)
 
456
 
 
 
 
Total comprehensive (loss) / income from continuing operations attributable to:
 
 
 
Equity holders of the parent
321
 
687
Non-controlling interest
(625)
 
548
 
 
 
 
Total comprehensive loss from discontinued operations attributable to:
 
 
 
Equity holders of the parent
(49)
 
(259)
Non-controlling interest
(24)
 
(92)
 
 The accompanying notes are an integral part of these Unaudited Condensed Interim Consolidated Financial Statements.
 The previous period has been recast due to the change in the accounting policy for investment properties described in Note 2.1.b.
 
 
 
 
 
 
 
 
                                            .
Fernando A. Elsztain
Director acting as
President
 
 
4
IRSA Inversiones y Representaciones Sociedad Anónima
 
Unaudited Condensed Interim Consolidated Statements of Changes in Shareholders’ Equity
for the three-month period ended September 30, 2017
(All amounts in millions, except otherwise indicated)
Free translation from the original prepared in Spanish for publication in Argentina
 
 
 
Attributable to equity holders of the parent
 
 
 
Share capital
Treasury shares
Inflation adjustment
of share capital and treasury shares (1)
Share premium
Additional paid-in capital from treasury shares
Legal
reserve
Special
reserve (2)
Other reserves
Retained earnings
Subtotal
Non-controlling interest
Total Shareholders’ equity
Balance as of July 1, 2017
575
4
123
793
17
143
2,751
2,165
19,293
25,864
21,472
47,336
Profit / (loss) for the period
 -
 -
 -
 -
 -
 -
 -
 -
553
553
(479)
74
Other comprehensive loss for the period
 -
 -
 -
 -
 -
 -
 -
(281)
 -
(281)
(170)
(451)
Total comprehensive (loss) / income for the period
 -
 -
 -
 -
 -
 -
 -
(281)
553
272
(649)
(377)
Issuance of capital
 -
 -
 -
 -
 -
 -
 -
 -
 -
 -
2
2
Share-based compensation
 -
 -
 -
 -
 -
 -
 -
1
 -
1
18
19
Dividends distribution
 -
 -
 -
 -
 -
 -
 -
 -
 -
 -
1
1
Changes in non-controlling interest
 -
 -
 -
 -
 -
 -
 -
(30)
 -
(30)
(45)
(75)
Balance as of September 30, 2017
575
4
123
793
17
143
2,751
1,855
19,846
26,107
20,799
46,906
 
  Group’s other reserves for the period ended September 30, 2017 are comprised as follows:
 
 
Cost of
treasury stock
 
Changes in non-controlling interest
 
Reserve for share-based payments
 
Reserve
for future dividends
 
Cumulative translation adjustment reserve
 
Hedging
instrument
 
Reserve for defined contribution
plans
 
Other reserves from subsidiaries
 
Total Other reserves
Balance at July 1, 2017
(28)
 
186
 
78
 
494
 
1,394
 
19
 
(15)
 
37
 
2,165
Other comprehensive loss for the period
 -
 
 -
 
 -
 
 -
 
(239)
 
(4)
 
(38)
 
 -
 
(281)
Total comprehensive loss for the period
 -
 
 -
 
 -
 
 -
 
(239)
 
(4)
 
(38)
 
 -
 
(281)
Share-based compensation
 -
 
 -
 
1
 
 -
 
 -
 
 -
 
 -
 
 -
 
1
Changes in non-controlling interest
 -
 
(30)
 
 -
 
 -
 
 -
 
 -
 
 -
 
 -
 
(30)
Balance at September 30, 2017
(28)
 
156
 
79
 
494
 
1,155
 
15
 
(53)
 
37
 
1,855
 
The accompanying notes are an integral part of these Unaudited Condensed Interim Consolidated Financial Statements.
(1)
Includes Ps. 1 of Inflation adjustment of treasury shares. See Note 17 to the Consolidated Financial Statements as of June 30, 2017
(2)
Related to CNV General Resolution N° 609/12. See Notes 2.1.b) and 17 to the Consolidated Financial Statements as of June 30, 2017.
 
 
 
 
 
                                            .
Fernando A. Elsztain
Director acting as
President
 
 
5
IRSA Inversiones y Representaciones Sociedad Anónima
 
Unaudited Condensed Interim Consolidated Statements of Changes in Shareholders’ Equity
for the three-month period ended September 30, 2016
(All amounts in millions, except otherwise indicated)
Free translation from the original prepared in Spanish for publication in Argentina
 
 
Attributable to equity holders of the parent
 
 
 
Share capital
Treasury shares
Inflation adjustment
of share capital and treasury shares (1)
Share premium
Additional paid-in capital from treasury shares
Legal
reserve
Special
reserve (2)
Other reserves
Retained earnings
Subtotal
Non-controlling interest
Total Shareholders’ equity
Balances as of July 1, 2016 (recast)
575
4
123
793
16
117
2,755
990
16,259
21,632
14,224
35,856
Profit for the period
 -
 -
 -
 -
 -
 -
 -
 -
200
200
144
344
Other comprehensive income for the period
 -
 -
 -
 -
 -
 -
 -
228
 -
228
312
540
Total comprehensive income for the period
 -
 -
 -
 -
 -
 -
 -
228
200
428
456
884
Share-based compensation
 -
 -
 -
 -
 -
 -
 -
3
 -
3
22
25
Incorporated by business combination
 -
 -
 -
 -
 -
 -
 -
 -
 -
 -
19
19
Capital reduction of subsidiaries
 -
 -
 -
 -
 -
 -
 -
 -
 -
 -
(1)
(1)
Changes in non-controlling interest
 -
 -
 -
 -
 -
 -
 -
(323)
 -
(323)
553
230
Balances as of September 30, 2016 (recast)
575
4
123
793
16
117
2,755
898
16,459
21,740
15,273
37,013
 
  Group’s other reserves for the period ended September 30, 2016 are comprised as follows:
 
 
 
Cost of
treasury stock
 
Changes in
 non-controlling interest
 
Reserve for share-based payments
 
Reserve
for future dividends
 
Cumulative translation adjustment
reserve
 
Hedging
instrument
 
Reserve for defined contribution plans
 
Other reserves from subsidiaries
 
Total Other reserves
Balances as of July 1, 2016 (recast)
(29)
 
21
 
67
 
520
 
421
 
(37)
 
(10)
 
37
 
990
Other comprehensive income / (loss) for the period
 -
 
 -
 
 -
 
 -
 
211
 
26
 
(9)
 
 -
 
228
Total comprehensive income / (loss) for the period
 -
 
 -
 
 -
 
 -
 
211
 
26
 
(9)
 
 -
 
228
Share-based compensation
 -
 
 -
 
3
 
 -
 
 -
 
 -
 
 -
 
 -
 
3
Changes in non-controlling interest
 -
 
(323)
 
 -
 
 -
 
 -
 
 -
 
 -
 
 -
 
(323)
Balances as of September 30, 2016 (recast)
(29)
 
(302)
 
70
 
520
 
632
 
(11)
 
(19)
 
37
 
898
 
       The accompanying notes are an integral part of these Unaudited Condensed Interim Consolidated Financial Statements.
The previous period has been recast due to the change in the accounting policy for investment properties described in Note 2.1.b.
(1)
Includes Ps. 1 of Inflation adjustment of treasury shares. See Note 17 to the Consolidated Financial Statements as of June 30, 2017.
(2)
Related to CNV General Resolution N° 609/12. See Notes 2.1.b) and 17 to the Consolidated Financial Statements as of June 30, 2017.
 
 
 
 
                                            .
Fernando A. Elsztain
Director acting as
President
 
 
6
IRSA Inversiones y Representaciones Sociedad Anónima
 
Unaudited Condensed Interim Consolidated Statements of Cash Flows
for the three-month periods ended September 30, 2017 and 2016
(All amounts in millions, except otherwise indicated)
Free translation from the original prepared in Spanish for publication in Argentina
 
 
 
Note
09.30.2017
 
09.30.2016(recast)
Operating activities:
 
 
 
 
Net cash generated from continuing operating activities before income tax paid
15
2,767
 
2,674
Income tax and MPIT paid
 
(195)
 
(197)
Net cash generated from continuing operating activities
 
2,572
 
2,477
Net cash generated from discontinued operating activities
 
66
 
98
Net cash generated from operating activities
 
2,638
 
2,575
Investing activities:
 
 
 
 
Interest held increase in joint ventures and associates
 
(30)
 
(312)
Acquisitions and improvements of investment properties
 
(630)
 
(659)
Advanced payments
 
(106)
 
 -
Acquisitions of subsidiaries, net of cash acquired
 
 -
 
(30)
Proceeds from sales of investment properties
 
26
 
41
Acquisitions and improvements of property, plant and equipment
 
(1,008)
 
(597)
Proceeds from sales of property, plant and equipment
 
4
 
 -
Acquisitions of intangible assets
 
(185)
 
(102)
Net increase of restricted assets
 
(223)
 
 -
Dividends received
 
98
 
26
Acquisitions of investments in financial assets
 
(6,670)
 
(2,213)
Proceeds from investments in financial assets
 
3,477
 
2,433
Interest received from financial assets
 
54
 
47
Loans granted to related parties
 
(229)
 
(22)
Loans granted
 
(88)
 
 -
Net cash used in continuing investing activities
 
(5,510)
 
(1,388)
Net cash (used in) generated from discontinued investing activities
 
(18)
 
148
Net cash used in investing activities
 
(5,528)
 
(1,240)
Financing activities:
 
 
 
 
Borrowings
 
15,978
 
8,950
Payment of borrowings
 
(10,597)
 
(6,959)
Borrowings from related parties
 
 -
 
4
Payment of borrowings from related parties
 
 -
 
(2)
Interests paid
 
(1,572)
 
(1,180)
Capital distributions from non-controlling interest in subsidiaries
 
(18)
 
 -
Capital contributions from non-controlling interest in subsidiaries
 
129
 
 -
Acquisition of non-controlling interest in subsidiaries
 
(45)
 
(580)
Proceeds from sales of non-controlling interest in subsidiaries
 
18
 
810
Dividends paid to non-controlling interest in subsidiaries
 
(131)
 
(362)
Proceeds from issuance of shares and other equity instruments in subsidiaries
 
276
 
 -
Payments of derivative financial instruments
 
(4)
 
(4)
Proceeds from derivative financial instruments
 
26
 
13
Net cash generated from continuing financing activities
 
4,060
 
690
Net cash used in discontinued financing activities
 
(48)
 
(452)
Net cash generated from financing activities
 
4,012
 
238
Net increase in cash and cash equivalents from continuing activities
 
1,122
 
1,779
Net decrease in cash and cash equivalents from discontinued activities
 
 -
 
(206)
Net increase in cash and cash equivalents
 
1,122
 
1,573
Cash and cash equivalents at beginning of period
13
24,854
 
13,866
Net increase / (decrease) in cash and cash equivalents reclassified to held for sale
 
4
 
(12)
Foreign exchange gain on cash and cash equivalents
 
52
 
22
Cash and cash equivalents at end of period
13
26,032
 
15,449
 
The accompanying notes are an integral part of these Unaudited Condensed Interim Consolidated Financial Statements.
The previous period has been recast due to the change in the accounting policy for investment properties described in Note 2.1.b.
 
 
 
 
                                            .
Fernando A. Elsztain
Director acting as
President
 
 
7
IRSA Inversiones y Representaciones Sociedad Anónima
 
Notes to the Unaudited Condensed Interim Consolidated Financial Statements
(Amounts in millions, except otherwise indicated)
Free translation from the original prepared in Spanish for publication in Argentina
 
1.
The Group’s business and general information
 
These Financial Statements have been approved for issuance by the Board of Directors, on November 8, 2017.
IRSA was founded in 1943, and it is engaged in a diversified range of real estate activities in Argentina since 1991. IRSA and its subsidiaries are collectively referred to hereinafter as “the Group”. Cresud is our direct parent company and IFIS Limited is our ultimate parent company. The Group has established two Operations Centers, Argentina and Israel, to manage its global business, mainly through the following companies:
 
(i)
Remains in current and non-current assets, as financial asset held for sale.
(ii)
Corresponds to Group’s associates, which are hence excluded from consolidation.
(iii)
Disclosed in group of assets and liabilities held for sale.
 
Within the operations center in Israel and in relation with IDBD’s financial position, its cash flow and its ability to meet its financial commitments, the following should be taken into consideration:
 
Since September 2016, after the sale of Adama and the increase in its subsidiaries’ market value, IDBD considers that it is possible to obtain new financing or refinance its actual debts. In this regard, IDBD has recently successfully completed issuance of debentures, as mentioned in Note 20 to the Consolidated Financial Statements as of June 30, 2017. Additionally, it has made early repayments of its financial debt and has managed to renegotiate the related financial restrictions.
As mentioned in Note 7 to the Consolidated Financial Statements as of June 30, 2017, DIC declared dividends, out of which IDBD received approximately NIS 271 (equivalent to approximately Ps. 1,219), net of the exercise of warrants mentioned in Note 4.C to the Consolidated Financial Statements as of June 30, 2017.
 
8
IRSA Inversiones y Representaciones Sociedad Anónima
 
In February 2017, Standard & Poor’s Maalot (S&P Maalot) upgraded the rating of IDBD debentures, from CCC to BB. Subsequently, in July 2017, S&P Maalot increased the rating again to BBB with stable outlook.
As mentioned in Note 14 to the Consolidated Financial Statements as of June 30, 2017, IDBD sold part of its stake in Clal and signed a swap agreement for the future sale.
 
Given the reasons described above, IDBD considers that it has enough resources to continue operating for at least 12 months after the date of these Financial Statements.
 
It should be noted that the IDBD’s Board of Directors has in place a cash flow forecast to June 30, 2019, which assumes that IDBD will receive cash from the realization of private investments directly held by IDBD. As a result, IDBD expects to honor all its liabilities until the second quarter of 2019. Even though consummation of such plans does not depend entirely on factors under its control, IDBD believes it will succeed in finalizing these or other plans.
 
Based on the foregoing, IDBD’s management considers that there are currently no material uncertainties regarding its ability to operate as a going concern, given its current financial position and its ability to fulfil its financial commitments in time and in due form and its capacity to carry out its business plan.
 
Notwithstanding the foregoing, IDBD should pay financial liabilities for NIS 1,413 (equivalent to approximately Ps. 6,740 as of the closing date of these Financial Statements) in November 2019, that payment would be affected by factors that are out of IDBD control, such as, its ability to carry out its plans to sell its equity interest in Clal considering the scheme determined by the “Capital Market, Insurance and Saving Commission of Israel” (“the Commissioner”), the requirements of the “Act to Promote Competition and Reduce Concentration” (“Concentration Act”) and its ability to deal with the implications of the Concentration Act and to comply with the restrictions set out therein regarding the control of companies through a pyramidal structure (Note 7 to the Consolidated Financial Statements as of June 30, 2017), among others.
 
IDBD expects that the consideration to be received from the sale of Clal pursuant to the Commissioner’s scheme, (i.e., the sale in tranches of 5% each every four months) to the extent it is implemented, will be lower and even significantly lower as compared to a block sale of its controlling interest in Clal However, even if Clal’s shares continue to be sold in accordance to the scheme established by the Commissioner, IDBD’s management considers that it would as well have additional sources of cash flows available to satisfy its commitments in November 2019. IDBD’s management considers that it will be able to address its commitments timely and continue with its operations.
 
It should be noted that the financial position of IDBD and its subsidiaries at the Operations Center in Israel does not affect the financial position of IRSA and subsidiaries at the Operations Center in Argentina.
 
In addition, the commitments and other covenants resulting from IDBD’s financial debt do not have impact on IRSA since such indebtedness has no recourse against IRSA and it is not granted by IRSA’s assets.
 
2.
Summary of significant accounting policies
 
2.1.
Basis of preparation of the Financial Statements
 
a.
Basis of preparation
 
These Financial Statements have been prepared in accordance with IAS 34 "Interim Financial Reporting", therefore, should be read together with the Annual Financial Statements of the Group as of June 30, 2017 prepared in accordance with IFRS in force. Furthermore, these Financial Statements include supplementary information required by Law N° 19,550 and/or regulations of the CNV. Such information is included in notes to these Financial Statements according to IFRS.
 
9
IRSA Inversiones y Representaciones Sociedad Anónima
 
These Financial Statements corresponding to the interim three-month periods ended September 30, 2017 and 2016 have not been audited. The management considers they include all necessary adjustments to fairly present the results of each period. The Company’s interim periods results do not necessarily reflect the proportion of the Group’s full-year results.
 
Under IAS 29 “Financial Reporting in Hyperinflationary Economies”, the Financial Statements of an entity whose functional currency belongs to a hyperinflationary economy, regardless of whether they apply historic cost or current cost methods, should be stated at the current unit of measure as of the date of this Consolidated Financial Statements. For such purpose, in general, inflation is to be computed in non-monetary items from the acquisition or revaluation date, as applicable. In order to determine whether an economy is to be considered hyperinflationary, the standard lists a set of factors to be taken into account, including an accumulated inflation rate near or above 100% over a three-year period.
 
For the Groups' business in Argentina, considering the released inflation data in Argentina and the declining inflation trend in recent years, the Board of Directors is of the view that there is not enough evidence to conclude that Argentina is a hyperinflationary economy. Therefore, no restatement has been applied on financial information, as set forth by IAS 29, for the reporting periods. However, over the last years, certain macroeconomic variables, such as payroll costs and input prices, have experienced significant annual changes, which should be taken into consideration in assessing and interpreting the financial situation and results of operations of the Company in these Financial Statements.
 
b.
Recast of Financial Statements previously issued due to change in accounting policies
 
As mentioned in Note 2 to the Consolidated Financial Statements as of June 30, 2017, during the fiscal year ended June 30, 2017 the Group’s Board of Directors decided to change the accounting policy for investment property from cost model to fair value model, as permitted under IAS 40. Therefore, the previously issued Interim Financial Statements were retroactively recast as required by IAS 8.
 
The table below includes the reconciliation between the Statements of Income and the Statements of Comprehensive Income / (operations) for the three-month period ended September 30, 2016 as they were originally issued, and the recast statements included in these Financial Statements for comparative purpose. There is no impact on any of the relevant total sums of the Consolidated Statement of Cash Flows.
 
 
09.30.2016
(originally issued)
 
09.30.2016
(adjustment)
 
09.30.2016 (other reclassifications) g)
 
09.30.2016 (recast)
Revenues
18,687
 
 -
 
(900)
 
17,787
Costs
(13,267)
 
262
a)
679
 
(12,326)
Gross profit
5,420
 
262
 
(221)
 
5,461
Gain from disposal of investment properties
19
 
(19)
b)
 -
 
 -
Net gain from fair value adjustment of investment properties
 -
 
1,396
c)
 -
 
1,396
General and administrative expenses
(934)
 
 -
 
82
 
(852)
Selling expenses
(3,296)
 
 -
 
127
 
(3,169)
Other operating results, net
(62)
 
 -
 
(7)
 
(69)
Profit from operations
1,147
 
1,639
 
(19)
 
2,767
Share of (loss) / profit of associates and joint ventures
(43)
 
25
d)
27
 
9
Profit before finance results and income tax
1,104
 
1,664
 
8
 
2,776
Finance income
388
 
 -
 
(108)
 
280
Finance costs
(2,124)
 
 -
 
93
 
(2,031)
Other financial results
262
 
 -
 
 -
 
262
Financial results, net
(1,474)
 
 -
 
(15)
 
(1,489)
(Loss) / Profit before income tax
(370)
 
1,664
 
(7)
 
1,287
Income tax
(54)
 
(538)
e)
 -
 
(592)
(Loss) / Profit from continuing operations
(424)
 
1,126
 
(7)
 
695
Loss from discontinued operations
(358)
 
 -
 
7
 
(351)
(Loss) / Profit for the period
(782)
 
1,126
 
 -
 
344
 
 
 
 
 
 
 
 
Attributable to:
 
 
 
 
 
 
 
Equity holders of the parent
(577)
 
777
 
 -
 
200
Non-controlling interest
(205)
 
349
 
 -
 
144
 
 
 
10
 
 IRSA Inversiones y Representaciones Sociedad Anónima
 
 
 
 
 
 
 09.30.2016
(originally issued)
 
 09.30.2016 (adjustment)
 
09.30.2016 (other reclassifications) g)
 
 09.30.2016 (recast)
(Loss) / Profit for the period
(782)
 
1,126
 
 -
 
344
Other comprehensive (loss) / income
 
 
 
 
 
 
 
Items that may be reclassified subsequently to profit or loss:
 
 
 
 
 
 
 
Cumulative translation adjustment
464
 
45
f)
 -
 
509
Change in the fair value of hedging instruments net of income tax
56
 
 -
 
 -
 
56
Items that may not be reclassified subsequently to profit or loss, net of income tax
 
 
 
 
 
 
 
Actuarial loss from defined contribution plans
(22)
 
 -
 
 -
 
(22)
Other loss generated by associates
(3)
 
 -
 
 -
 
(3)
Other comprehensive income for the period from continuing operations
495
 
45
 
 -
 
540
Other comprehensive income for the period from discontinued operations
 -
 
 -
 
 -
 
 -
Total comprehensive (loss) / income for the period
(287)
 
1,171
 
 -
 
884
Attributable to:
 
 
 
 
 
 
 
Equity holders of the parent
(365)
 
793
 
 -
 
428
Non-controlling interest
78
 
378
 
 -
 
456
 
a)
Corresponds to the elimination of depreciation expense from investment property, and the adjustment, if applicable, to the depreciation of property, plant and equipment to adjust the value of transfers from investment property to that item.
b)
It relates to the elimination of the gain from disposal of investment property, as such property is accounted for at its fair value on the date of sale, which generally coincides with the transaction price (see point d)).
c)
It represents the net change in fair value of investment property.
d)
It relates to changes in share of profit / (loss) in associates and joint ventures after applying the change to equity method valuation implemented by the Group.
e)
It reflects the tax effect on the items indicated above, as applicable.
f)
It pertains to exchange differences related to the change in the accounting policy implemented by the Group in subsidiaries, associates and joint ventures with functional currency other than the peso.
g)
See Notes 2.26 and 32 to the Consolidated Financial Statements as of June 30, 2017.
 
2.2.
Significant accounting policies
 
The accounting policies applied in the presentation of these Financial Statements are consistent with those applied in the preparation of the Consolidated Financial Statements as of June 30, 2017, as described in Note 2 to those Financial Statements
 
2.3.
Use of estimates
 
The preparation of Financial Statements at a certain date requires the Management to make estimations and evaluations affecting the amount of assets and liabilities recorded and contingent assets and liabilities disclosed at such date, as well as income and expenses recorded during the period. Actual results might differ from the estimates and evaluations made at the date of preparation of these financial statements. In the preparation of these financial statements, the significant judgments made by Management in applying the Group’s accounting policies and the main sources of uncertainty were the same applied by the Group in the preparation of the Consolidated Financial Statements as of June 30, 2017 described in Note 3 to those Financial Statements.
 
2.4.
Comparability of information
 
Balance items as of June 30, 2017 and September 30, 2016 shown in these Unaudited Condensed Interim Consolidated Financial Statements for comparative purposes arise from financial statements then ended. As explained in Note 2.1.b. certain figures of the originally issued financial statements as of September 30, 2016 have been adjusted to reflect the change of accounting policy related to investment property as determined by the Board of Directors during the fiscal year ended June 30, 2017.
 
3.
Seasonal effects on operations
 
Operations Center in Argentina
 
The operations of the Group’s shopping malls are subject to seasonal effects, which affect the level of sales recorded by lessees. During summer time in Argentina (January and February), the lessees of shopping malls experience the lowest sales levels in comparison with the winter holidays (July) and Christmas and year-end holidays celebrated in December, when they tend to record peaks of sales. Apparel stores generally change their collections during the spring and the fall, which impacts positively on shopping malls sales. Sale discounts at the end of each season also affect the business. As a consequence, for shopping mall operations, a higher level of business activity is expected in the period ranging between July and December, compared to the period between January and June.
 
 
 
11
 IRSA Inversiones y Representaciones Sociedad Anónima
 
 
 
Operations Center in Israel
 
The operations of the Shufersal supermarket chain are subject to fluctuations of quarterly sales and income due to the increase in activity during religious holidays in different quarters throughout the year. For instance, in Pesaj (Passover) sometime between March and April, and Rosh Hashaná (Jewish New Year), sometime between September and October each year.
 
The results of operations of Cellcom and IDBD Tourism are also usually affected by seasonality in summer months in Israel and by the Jewish New Year, given a higher consumption due to internal and external tourism.
 
4.
Acquisitions and disposals
 
Significant acquisitions and disposals for the three-month period ended September 30, 2017 are detailed below. Significant acquisitions and disposals for the fiscal year ended June 30, 2017, are detailed in Note 4 to the Consolidated Financial Statements as of June 30, 2017.
 
Ispro
 
In August 2017, PBC’s Board of Directors, decided to start a process to examine the potential sale of its interest in Ispro. In this respect, it has received several offers.
 
Agreement for New Pharm acquisition
 
As mentioned in Note 4.G to the Consolidated Financial Statements as of June 30, 2017, Shufersal entered into an agreement (the "agreement") for the purchase of the shares of New Pharm Drugstores Ltd. ("New Pharm"), representative of 100% of that Company’s share capital. On September 6, 2017, the Antitrust Commission approved the merger between Shufersal and New Pham subject to certain conditions. On September 28, 2017, the parties signed an Addendum to such agreement whereby they agreed to sell 9 New Pharm stores to a third party and one Shufersal store to another party. The proceeds from the sale of New Pharm stores will be collected by this company before the merger, thus changing the transaction price, albeit not significantly. The deadline for the execution of the sale agreement has been set on November 30, 2017 and the execution date on December 31, 2017.
 
Tender offer of DIC
 
As mentioned in Note 7 to the Consolidated Financial Statements as of June 30, 2017, after June 30, 2017, Dolphin Netherlands B.V. made a non-binding tender offer for the acquisition of all DIC shares held by IDBD.
 
For purposes of the transaction, a committee of independent directors has been set up to assess the tender offer and negotiate the terms and conditions. In response to an inquiry, the Audit Committee has issued an opinion without reservations as to the transaction in accordance with the terms of section 72 et al. of the Capital Markets Law N° 26,831.
 
In September 2017, IDBD informed that the Company and Dolphin signed a letter of intent. The transaction’s completion is dependent upon the execution of the definitive transaction documents (the “Definitive Documents”) by the parties on or before November 16, 2017, as well as upon approval of the transaction by the parties’ respective Boards of Directors and compliance with additional guarantees until December 10, 2017 (the “Transaction Closing Date”). The main items of the letter of intent are the following:
 
 
12
IRSA Inversiones y Representaciones Sociedad Anónima
 
 
The buyer will acquire all of DIC shares held by IDBD at a price of NIS 16.6 per share (equal to approximately Ps. 80 per share as of the date of these Financial Statements).
The buyer will issue a promissory note, maturing five years from the effective transaction date which shall accrue interest at an annual rate of 5.5%. Until the promissory note is fully paid, any dividend payment made by DIC shall be paid through an Israeli bank and will be pledged in favor of the seller.
All DIC shares that are currently securing debt, shall continue to be collateral for that debt, and those shares that are currently unencumbered will be pledged to secure payment of the promissory note.
 
IDBD is currently analyzing the next steps to continue controlling its subsidiaries in 2019.
 
Tender offer for Clal
 
In July 2017, IDBD received a non-binding offer from an international group for the potential acquisition of its entire interest in Clal. For consideration that will be based on the equity value of Clal, in accordance with Clal Financial Statement at the time of specifying the transaction and is subject to the performance of a due diligence and the execution of an agreement, as well as getting the approvals required by law. IDBD is analyzing the offer. On June 30, 2017, this value amounted to NIS 4,880 (equivalent to approximately Ps. 23,278 as of the date of these Financial Statements). There is no certainty that the offer will go forward under the terms offered, or that the transaction will be completed.
 
5.
Financial risk management and fair value estimates
 
These Financial Statements do not include all the information and disclosures on financial risk management; therefore, they should be read along with Note 5 to the Consolidated Financial Statements as of June 30, 2017. There have been no changes in risk management or risk management policies applied by the Group since year-end.
 
Since June 30, 2017 as of the date of this Financial Statements, there have been no significant changes in business or economic circumstances affecting the fair value of the Group's assets or liabilities (either measured at fair value or amortized cost). Furthermore, there have been no transfers between the different hierarchies used to assess the fair value of the Group’s financial instruments.
 
6.
Segment information
 
As explained in Note 6 to the Consolidated Financial Statements as of June 30, 2017, the Group reported its financial performance separately in two centers of operations. There have been no changes in the business segments or the financial reporting criteria thereof. Below is a summary of the lines of business of the group for the periods ended September 30, 2017 and 2016:
 
 
September 30, 2017
 
September 30, 2016 (recast)
 
Operations Center in Argentina
 
Operations Center in Israel
 
Total
 
Operations Center in Argentina
 
Operations Center in Israel
 
Total
Revenues
1,220
 
18,594
 
19,814
 
957
 
16,499
 
17,456
Costs
(249)
 
(13,064)
 
(13,313)
 
(203)
 
(11,780)
 
(11,983)
Gross Profit
971
 
5,530
 
6,501
 
754
 
4,719
 
5,473
Net gain from fair value adjustment of investment properties
2,521
 
922
 
3,443
 
1,070
 
336
 
1,406
General and administrative expenses
(197)
 
(813)
 
(1,010)
 
(152)
 
(702)
 
(854)
Selling expenses
(92)
 
(3,470)
 
(3,562)
 
(87)
 
(3,083)
 
(3,170)
Other operating results, net
(27)
 
36
 
9
 
(12)
 
(56)
 
(68)
Profit from operations
3,176
 
2,205
 
5,381
 
1,573
 
1,214
 
2,787
Share of profit / (loss) of joint ventures and associates
487
 
(101)
 
386
 
48
 
(47)
 
1
Segment profit
3,663
 
2,104
 
5,767
 
1,621
 
1,167
 
2,788
Reportable assets
48,213
 
180,774
 
228,987
 
40,567
 
149,755
 
190,322
Reportable liabilities
 -
 
(159,846)
 
(159,846)
 
 -
 
(134,526)
 
(134,526)
Net reportable assets
48,213
 
20,928
 
69,141
 
40,567
 
15,229
 
55,796
 
 
13
IRSA Inversiones y Representaciones Sociedad Anónima
 
Below is a summarized analysis of the lines of business of Group’s operations center in Argentina for the periods ended September 30, 2017 and 2016:
 
 
September 30, 2017
 
Operations Center in Argentina
 
Shopping Malls
 
Offices and others
 
Sales and developments
 
Hotels
 
International
 
Financial operations, Corporate and others
 
Total
Revenues
850
 
122
 
34
 
214
 
 -
 
 -
 
1,220
Costs
(85)
 
(7)
 
(10)
 
(147)
 
 -
 
 -
 
(249)
Gross profit
765
 
115
 
24
 
67
 
 -
 
 -
 
971
Net gain from fair value adjustment of investment properties
2,044
 
280
 
197
 
 -
 
 -
 
 -
 
2,521
General and administrative expenses
(66)
 
(9)
 
(19)
 
(39)
 
(21)
 
(43)
 
(197)
Selling expenses
(49)
 
(8)
 
(3)
 
(28)
 
 -
 
(4)
 
(92)
Other operating results, net
(9)
 
6
 
(18)
 
(2)
 
(3)
 
(1)
 
(27)
Profit / (Loss) from operations
2,685
 
384
 
181
 
(2)
 
(24)
 
(48)
 
3,176
Share of profit of joint ventures and associates
 -
 
12
 
2
 
 -
 
113
 
360
 
487
Segment profit / (loss)
2,685
 
396
 
183
 
(2)
 
89
 
312
 
3,663
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Investment properties
30,912
 
8,031
 
4,938
 
 -
 
 -
 
 -
 
43,881
Property, plant and equipment
57
 
40
 
 -
 
159
 
54
 
 -
 
310
Trading properties
 -
 
 -
 
614
 
 -
 
 -
 
 -
 
614
Goodwill
1
 
36
 
 -
 
 -
 
 -
 
 -
 
37
Right to receive future units under barter agreements
 -
 
 -
 
44
 
 -
 
 -
 
 -
 
44
Inventories
26
 
1
 
 -
 
11
 
 -
 
 -
 
38
Investments in joint ventures and associates
 -
 
125
 
141
 
 -
 
705
 
2,318
 
3,289
Operating assets
30,996
 
8,233
 
5,737
 
170
 
759
 
2,318
 
48,213
 
 
September 30, 2016 (recast)
 
Operations Center in Argentina
 
Shopping Malls
 
Offices and others
 
Sales and developments
 
Hotels
 
International
 
Financial operations, Corporate and others
 
Total
Revenues
682
 
101
 
1
 
173
 
 -
 
 -
 
957
Costs
(74)
 
(8)
 
(5)
 
(116)
 
 -
 
 -
 
(203)
Gross profit / (Loss)
608
 
93
 
(4)
 
57
 
 -
 
 -
 
754
Net gain from fair value adjustment of investment properties
886
 
147
 
37
 
 -
 
 -
 
 -
 
1,070
General and administrative expenses
(49)
 
(6)
 
(11)
 
(31)
 
(22)
 
(33)
 
(152)
Selling expenses
(42)
 
(15)
 
(3)
 
(22)
 
 -
 
(5)
 
(87)
Other operating results, net
(9)
 
5
 
(3)
 
 -
 
(4)
 
(1)
 
(12)
Profit / (Loss) from operations
1,394
 
224
 
16
 
4
 
(26)
 
(39)
 
1,573
Share of profit / (loss) of joint ventures and associates
 -
 
12
 
7
 
 -
 
(24)
 
53
 
48
Segment profit / (loss)
1,394
 
236
 
23
 
4
 
(50)
 
14
 
1,621
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Investment properties
27,479
 
5,950
 
4,062
 
 -
 
 -
 
 -
 
37,491
Property, plant and equipment
50
 
33
 
2
 
153
 
2
 
 -
 
240
Trading properties
 -
 
 -
 
616
 
 -
 
 -
 
 -
 
616
Goodwill
7
 
86
 
 -
 
 -
 
 -
 
 -
 
93
Right to receive future units under barter agreements
 -
 
 -
 
90
 
 -
 
 -
 
 -
 
90
Inventories
21
 
 -
 
1
 
9
 
 -
 
 -
 
31
Investments in joint ventures and associates
 -
 
53
 
69
 
 -
 
116
 
1,768
 
2,006
Operating assets
27,557
 
6,122
 
4,840
 
162
 
118
 
1,768
 
40,567
 
 
 
14
IRSA Inversiones y Representaciones Sociedad Anónima
 
Below is a summarized analysis of the lines of business of Group’s operations center in Israel for the periods ended September 30, 2017 and 2016:
 
 
September 30, 2017
 
Operations Center in Israel
 
Real Estate
 
Supermarkets
 
Telecommunications
 
Insurance
 
Others
 
Total
 
Revenues
997
 
13,182
 
4,226
 
 -
 
189
 
18,594
 
Costs
(250)
 
(9,813)
 
(2,991)
 
 -
 
(10)
 
(13,064)
 
Gross profit
747
 
3,369
 
1,235
 
 -
 
179
 
5,530
 
Net gain from fair value adjustment of investment properties
922
 
 -
 
 -
 
 -
 
 -
 
922
 
General and administrative expenses
(83)
 
(202)
 
(382)
 
 -
 
(146)
 
(813)
 
Selling expenses
(26)
 
(2,600)
 
(826)
 
 -
 
(18)
 
(3,470)
 
Other operating results, net
22
 
(78)
 
145
 
 -
 
(53)
 
36
 
Profit/ (Loss) from operations
1,582
 
489
 
172
 
 -
 
(38)
 
2,205
 
Share of (loss) / profit of joint ventures and associates
(210)
 
4
 
 -
 
 -
 
105
 
(101)
 
Segment profit
1,372
 
493
 
172
 
 -
 
67
 
2,104
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Operating assets
83,752
 
37,486
 
32,601
 
8,652
 
18,283
 
180,774
 
Operating liabilities
(66,424)
 
(26,196)
 
(25,996)
 
 -
 
(41,230)
 
(159,846)
 
Operating assets / (liabilities), net
17,328
 
11,290
 
6,605
 
8,652
 
(22,947)
 
20,928
 
 
 
 
September 30, 2016 (recast)
 
Operations Center in Israel
 
Real Estate
 
Supermarkets
 
Telecommunications
 
Insurance
 
Others
 
Total
Revenues
1,049
 
11,467
 
3,841
 
 -
 
142
 
16,499
Costs
(411)
 
(8,716)
 
(2,565)
 
 -
 
(88)
 
(11,780)
Gross profit
638
 
2,751
 
1,276
 
 -
 
54
 
4,719
Net gain from fair value adjustment of investment properties
336
 
 -
 
 -
 
 -
 
 -
 
336
General and administrative expenses
(63)
 
(149)
 
(355)
 
 -
 
(135)
 
(702)
Selling expenses
(19)
 
(2,202)
 
(851)
 
 -
 
(11)
 
(3,083)
Other operating results, net
 -
 
(15)
 
(7)
 
 -
 
(34)
 
(56)
Profit / (Loss) from operations
892
 
385
 
63
 
 -
 
(126)
 
1,214
Share of (loss) / profit of joint ventures and associates
(101)
 
 -
 
 -
 
 -
 
54
 
(47)
Segment profit / (loss)
791
 
385
 
63
 
 -
 
(72)
 
1,167
 
 
 
 
 
 
 
 
 
 
 
 
Operating assets
59,901
 
29,121
 
27,455
 
4,793
 
28,485
 
149,755
Operating liabilities
(48,387)
 
(23,034)
 
(21,780)
 
 -
 
(41,325)
 
(134,526)
Operating assets / (liabilities), net
11,514
 
6,087
 
5,675
 
4,793
 
(12,840)
 
15,229
 
The following tables present a reconciliation between the total profit / (loss) from operations as per segment information and the profit / (loss) from operations as per the Statements of Income:
 
September 30, 2017
 
Total as per segment information
 
Joint ventures
 
Expenses and collective promotion funds
 
Elimination of inter-segment transactions
 
Total as per statement of income
 
Revenues
19,814
 
(11)
 
413
 
(3)
 
20,213
 
Costs
(13,313)
 
4
 
(419)
 
1
 
(13,727)
 
Gross profit
6,501
 
(7)
 
(6)
 
(2)
 
6,486
 
Net gain from fair value adjustments of investment properties
3,443
 
(39)
 
 -
 
 -
 
3,404
 
General and administrative expenses
(1,010)
 
12
 
 -
 
3
 
(995)
 
Selling expenses
(3,562)
 
1
 
 -
 
 -
 
(3,561)
 
Other operating results, net
9
 
16
 
 -
 
(1)
 
24
 
Profit from operations
5,381
 
(17)
 
(6)
 
 -
 
5,358
 
Share of profit of joint ventures and associates
386
 
12
 
 -
 
 -
 
398
 
Profit before financial results and income tax
5,767
 
(5)
 
(6)
 
-
 
5,756
 
 
15
IRSA Inversiones y Representaciones Sociedad Anónima
 
 
September 30, 2016 (recast)
 
Total as per segment information
 
Joint ventures
 
Expenses and collective promotion funds
 
Elimination of inter-segment transactions
 
Total as per statement of income
Revenues
17,456
 
(9)
 
341
 
(1)
 
17,787
Costs
(11,983)
 
5
 
(348)
 
 -
 
(12,326)
Gross profit
5,473
 
(4)
 
(7)
 
(1)
 
5,461
Net gain from fair value adjustment of investment properties
1,406
 
(10)
 
 -
 
 -
 
1,396
General and administrative expenses
(854)
 
1
 
 -
 
1
 
(852)
Selling expenses
(3,170)
 
1
 
 -
 
 -
 
(3,169)
Other operating results, net
(68)
 
(1)
 
 -
 
 -
 
(69)
Profit from operations
2,787
 
(13)
 
(7)
 
 -
 
2,767
Share of profit of joint ventures and associates
1
 
8
 
 -
 
 -
 
9
Profit before financial results and income tax
2,788
 
(5)
 
(7)
 
 -
 
2,776
 
The following tables present a reconciliation between total segment assets as per segment information of Operations Centers in Argentina and Israel and total assets as per the Statement of Financial Position.
 
 
September 30, 2017
 
September 30, 2016 (recast)
 
Operations Center in Argentina
Operations Center in Israel
Total
 
Operations Center in Argentina
Operations Center in Israel
Total
Total assets based on segment information
48,213
180,774
228,987
 
40,567
149,755
190,322
Proportionate share in assets per segment of joint ventures
(954)
 -
(954)
 
(773)
 -
(773)
Investment in joint ventures (1)
689
 -
689
 
613
 -
613
Other non-reportable assets (2)
10,649
 -
10,649
 
7,477
 -
7,477
Total assets as per Statement of Financial Position
58,597
180,774
239,371
 
47,884
149,755
197,639
 
(1)
Represents the equity value of joint ventures that were proportionately consolidated for information by segment purposes.
(2)
Includes deferred income tax asset, income tax and MPIT credits, trade and other receivables, investment in financial assets, cash and cash equivalents and intangible assets except for right to receive future units under barter agreements, net of investments in associates with negative equity which are included in provisions in the amount of Ps. 21, as of September 30, 2016.
 
 
 
 
16
IRSA Inversiones y Representaciones Sociedad Anónima
 
7.
Information about the main subsidiaries
 
The Group conducts its business through several operating and holding subsidiaries. The Group considers that the subsidiaries below are the ones with significant non-controlling interests to the Group.
 
 
As of September 30, 2017
 
Period ended September 30, 2017
 
Direct interest of non-controlling interest %
 
Current Assets
 
Non-current Assets
 
Current Liabilities
 
Non-current Liabilities
 
Net assets
 
Book value of non-controlling interests
 
Revenues
 
Net income / (loss)
 
Total comprehensive income / (loss)
 
Total comprehensive profit / (loss) attributable to non-controlling interest
 
Cash of operating activities
 
Cash of investing activities
 
Cash of financing activities
 
Net Increase (decrease) in cash and cash equivalents
 
Dividends distribution to non-controlling shareholders
Elron
49.68%
 
1,450
 
1,111
 
143
 
14
 
2,404
 
1,793
 
 -
 
(145)
 
(61)
 
(132)
 
(79)
 
105
 
22
 
48
 
 -
PBC
35.56%
 
18,273
 
62,451
 
10,507
 
54,395
 
15,822
 
12,354
 
997
 
(171)
 
(356)
 
426
 
571
 
(2,565)
 
2,073
 
79
 
 -
Cellcom
57.74%
 
12,444
 
17,925
 
8,595
 
16,446
 
5,328
 
3,720
 
4,226
 
53
 
 -
 
35
 
1,120
 
(1,103)
 
844
 
861
 
 -
Shufersal
45.81%
 
11,634
 
23,549
 
13,442
 
13,055
 
8,686
 
5,366
 
13,182
 
312
 
(22)
 
189
 
307
 
(360)
 
809
 
756
 
 -
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
As of June 30, 2017
 
Period ended September 30, 2016 (recast)
 
Direct interest of non-controlling interest %
 
Current Assets
 
Non-current Assets
 
Current Liabilities
 
Non-current Liabilities
 
Net assets
 
Book value of non-controlling interests
 
Revenues
 
Net income / (loss)
 
Total comprehensive income / (loss)
 
Total comprehensive profit / (loss) attributable to non-controlling interest
 
Cash of operating activities
 
Cash of investing activities
 
Cash of financing activities
 
Net Increase (decrease) in cash and cash equivalents
 
Dividends distribution to non-controlling shareholders
Elron
49.68%
 
1,669
 
1,183
 
162
 
9
 
2,681
 
1,975
 
 -
 
(60)
 
45
 
(45)
 
(52)
 
(109)
 
 -
 
(161)
 
 -
PBC
35.56%
 
15,391
 
64,345
 
10,197
 
53,713
 
15,826
 
11,161
 
1,049
 
97
 
142
 
209
 
485
 
105
 
(56)
 
534
 
 -
Cellcom
57.74%
 
12,163
 
18,273
 
8,171
 
16,928
 
5,337
 
3,706
 
3,841
 
(19)
 
 -
 
(11)
 
762
 
(385)
 
747
 
1,124
 
 -
Shufersal
39.33%
 
14,124
 
23,482
 
16,256
 
12,984
 
8,366
 
3,840
 
11,467
 
220
 
(19)
 
131
 
937
 
(384)
 
(400)
 
153
 
 -
 
 
 
 
 
 
17
IRSA Inversiones y Representaciones Sociedad Anónima
 
8.
Investments in associates and joint ventures
 
Changes in the Group’s investments in associates for the three-month period ended September 30, 2017 and for the year ended June 30, 2017 were as follows:
 
 
September 30, 2017
 
June 30, 2017
Beginning of the period / year
4,575
 
14,429
Increase in equity interest in associates
35
 
1,102
Issuance of capital and contributions
44
 
46
Capital reduction
(97)
 
(32)
Share of profit
427
 
85
Cumulative translation adjustment
(32)
 
(210)
Cash dividends (i)
(11)
 
(185)
Reclassification to held for sale
(44)
 
(10,709)
Others
 -
 
49
End of the period / year (ii)
4,897
 
4,575
 
(i) During the period ended September 30, 2017 the balance corresponds to Condor. During the fiscal year ended June 30, 2017 the balance corresponds: Ps. 101 to Emco, Ps. 36 to Aviareps AG, Ps. 22 to Condor, Ps. 19 to Manibil and Ps. 7 to Millenium.
(ii) As of June 30, 2017 includes Ps. (72) reflecting interests in companies with negative equity, which were disclosed in “Provisions” (see Note 18).
 
Changes in the Group’s investments in joint ventures for the three-month period ended September 30, 2017 and for the year ended June 30, 2017 were as follows:
 
 
September 30, 2017
 
June 30, 2017
Beginning of the period / year
3,238
 
2,406
Decrease for control obtainment
 -
 
(59)
Incorporated by business combination
 -
 
107
Capital contributions
12
 
114
Share of (loss) / profit
(29)
 
293
Cumulative translation adjustment
(4)
 
442
Cash dividends (i)
 -
 
(65)
Liquidation distribution (ii)
(65)
 
 -
End of the period / year
3,152
 
3,238
 
(i)
During the fiscal year ended June 30, 2017 the balance corresponds: Ps. 36 to Manaman, Ps. 12 to NPSF, Ps. 9 to LRSA, Ps. 7 to Cyrsa S.A. and Ps. 1 to Baicom.
(ii) It corresponds to the distribution following the partial liquidation of Baicom.
 
 
 
 
18
IRSA Inversiones y Representaciones Sociedad Anónima
 
The table below lists additional information about the Group’s investments in associates:
 
Name of the entity
Place of business / Country of incorporation
Main
activity
Common shares 1 vote
Value of Group's interest in equity
 
Group's interest in comprehensive income / (loss)
 
% ownership interest
 
Latest financial statements issued
September 30, 2017
June 30, 2017
 
September 30, 2017
September 30, 2016 (recast)
 
September 30, 2017
June 30, 2017
 
Share capital (nominal value)
Profit / (loss) for the period
Shareholders’ equity
New Lipstick (1)
U.S.A.
Real estate
N/A
39
(72)
 
111
(46)
 
49.9%
49.9%
 
N/A
(*) (24)
(*) (159)
BHSA
Argentina
Financial
448,689,072
2,064
1,693
 
371
39
 
29.9%
29.9%
 
  (***) 1,500
  (***) 625
  (***) 6,681
Condor
U.S.A.
Hotel
3,337,613
657
634
 
30
25
 
28.6%
28.7%
 
N/A
 (*) 5
 (*) 100
PBEL
India
Real estate
450,000
663
768
 
(60)
(42)
 
45.4%
45.4%
 
      (**) 1
(**) (40)
(**) (592)
Other associates
 
 
 
1,474
1,552
 
(57)
265
 
 -
-
 
N/A
N/A
N/A
 
 
 
 
4,897
4,575
 
395
241
 
 
 
 
 
 
 
(1) Metropolitan, a subsidiary of New Lipstick, has renegotiated its non-recourse debt with IRSA, which amounted to US$ 113.1, and obtained a debt reduction of US$ 20 by the lending bank, an extension to April 30, 2020 and an interest rate reduction from LIBOR + 4 b.p. to 2 b.p. upon payment of US$ 40 in cash (US$ 20 in September 2017 and US$ 20 in October 2017), of which IRSA has contributed with US$ 20. Following the renegotiation, Metropolitan’s debt amounts to US$ 53.1. Additionally, Metropolitan has agreed to exercise on or before February 1, 2019 the purchase option on part of the land where the property is built and, to deposit the sum of money corresponding to 1% of the purchase price. Furthermore, Metropolitan has agreed to cause IRSA and other shareholders to furnish the bank, on or before February 1, 2020, with a payment guarantee with financial ratios acceptable to the Bank for the outstanding balance of the purchase price, or a letter of credit in relation to the loan balance then outstanding.
(*) Amounts in millions of US Dollar under USGAAP. Condor’s year-end falls on December 31, so the Group estimates their interest with a three-month lag, including material adjustments, if any.
(**) Amounts in millions of NIS.
(***) Information as of June 30, 2017 according to BCRA's standards. For the purpose of the valuation of the investment in the Company, preliminary figures as of September 30, 2017 have been considered with the necessary IFRS adjustments.
 
The table below lists additional information about the Group’s investments in joint ventures:
 
Name of the entity
Place of business / Country of incorporation
Main
activity
Common shares 1 vote
Value of Group's interest in equity
 
Group's interest in comprehensive income / (loss)
 
% ownership interest
 
Latest financial statements issued
September 30, 2017
June 30, 2017
 
September 30, 2017
September 30, 2016 (recast)
 
September 30, 2017
June 30, 2017
 
Share capital (nominal value)
Profit / (loss) for the period
Shareholders’ equity
Quality
Argentina
Real estate
81,814,342
507
482
 
17
4
 
50.00%
50.00%
 
164
36
1,007
La Rural SA
Argentina
Events and others
714,498
124
113
 
11
11
 
50.00%
50.00%
 
1
32
59
Mehadrin
Israel
-
1,509,889
1,245
1,312
 
(67)
(38)
 
45.41%
45.41%
 
(*) 3
(*) (9)
(*) 527
Other joint ventures
 
 
-
1,276
1,331
 
6
13
 
-
-
 
N/A
N/A
N/A
 
 
 
 
3,152
3,238
 
(33)
(10)
 
 
 
 
 
 
 
 
(*) Amounts in millions of NIS.
 
 
19
IRSA Inversiones y Representaciones Sociedad Anónima
 
9.
Investment properties
 
Changes in the Group’s investment properties for the three-month period ended September 30, 2017 and for the year ended June 30, 2017 were as follows:
 
 
Period ended
September 30, 2017
 
Year ended
June 30, 2017
 
Rental properties
 
Undeveloped parcels of land
 
Properties under development
 
Total
 
Total
Fair value at the beginning of the period / year
89,301
 
7,647
 
3,005
 
99,953
 
82,703
Additions
415
 
4
 
277
 
696
 
2,651
Financial cost charged
 -
 
 -
 
 -
 
 -
 
3
Capitalized leasing costs
7
 
 -
 
 -
 
7
 
24
Amortization of capitalized leasing costs (i)
(1)
 
 -
 
 -
 
(1)
 
(2)
Transfers
(4)
 
4
 
 -
 
 -
 
 -
Transfers from property, plant and equipment
 -
 
 -
 
 -
 
 -
 
156
Transfers to trading properties
(351)
 
 -
 
 -
 
(351)
 
(14)
Transfers to assets held for sale
 -
 
 -
 
 -
 
 -
 
(71)
Reclassifications previous periods
 -
 
 -
 
 -
 
 -
 
(224)
Disposals due to sales
(26)
 
 -
 
 -
 
(26)
 
(220)
Cumulative translation adjustment
(596)
 
(47)
 
(61)
 
(704)
 
10,494
Fair value adjustment
3,902
 
(36)
 
(462)
 
3,404
 
4,453
Fair value at the end of the period / year
92,647
 
7,572
 
2,759
 
102,978
 
99,953
 
(i)
Amortization charges of capitalized leasing costs were included in “Costs” in the Statements of Income (Note 21).
 
The following amounts have been recognized in the Statements of Income:
 
September 30,
2017
 
September 30, 2016
(recast)
Rental and services income
2,454
 
1,946
Direct operating expenses
(654)
 
(615)
Development expenditures
(35)
 
(4)
Net realized gain from fair value adjustment of investment properties
24
 
19
Net unrealized gain from fair value adjustment of investment properties
3,380
 
1,377
 
Valuation techniques are described in Note 10 to the Consolidated Financial Statements as of June 30, 2017. There were no changes to the valuation techniques.
 
10.
Property, plant and equipment
 
Changes in the Group’s property, plant and equipment for the three-month period ended September 30, 2017 and for the year ended June 30, 2017 were as follows:
 
Period ended
September 30, 2017
 
Year ended June 30, 2017
 
Buildings and facilities
 
Machinery and equipment
 
Communication networks
 
Others
 
Total
 
Total
Costs
17,573
 
4,614
 
8,156
 
1,973
 
32,316
 
25,839
Accumulated depreciation
(1,418)
 
(1,152)
 
(1,994)
 
(639)
 
(5,203)
 
(1,790)
Net book amount at the beginning of the year
16,155
 
3,462
 
6,162
 
1,334
 
27,113
 
24,049
Additions
194
 
173
 
273
 
233
 
873
 
2,751
Disposals
 -
 
 -
 
(39)
 
(9)
 
(48)
 
(241)
Reclassification to assets held for sale
 -
 
 -
 
 -
 
 -
 
 -
 
(1,557)
Impairment / recovery
(31)
 
 -
 
 -
 
 -
 
(31)
 
12
Cumulative translation adjustment
4
 
 -
 
(6)
 
3
 
1
 
5,013
Transfers to investment properties
 -
 
 -
 
 -
 
 -
 
 -
 
(156)
Depreciation charges (i)
(174)
 
(168)
 
(299)
 
(132)
 
(773)
 
(2,758)
Balances at the end of the period / year
16,148
 
3,467
 
6,091
 
1,429
 
27,135
 
27,113
Costs
17,789
 
4,801
 
8,409
 
2,212
 
33,211
 
32,316
Accumulated depreciation
(1,641)
 
(1,334)
 
(2,318)
 
(783)
 
(6,076)
 
(5,203)
Net book amount at the end of the period / year
16,148
 
3,467
 
6,091
 
1,429
 
27,135
 
27,113
 
(i)
As of September 30, 2017, depreciation charges of property, plant and equipment were recognized as follows: Ps. 462 in "Costs", Ps. 39 in "General and administrative expenses" and Ps. 272 in "Selling expenses", respectively in the statement of income (Note 21).
 
 
20
IRSA Inversiones y Representaciones Sociedad Anónima
 
 
11.
Trading properties
 
Changes in the Group’s trading properties for the three-month period ended September 30, 2017 and for the year ended June 30, 2017 were as follows:
 
 
Period ended
September 30, 2017
 
Year ended June 30, 2017
 
Completed properties
 
Properties under development
 
Undeveloped sites
 
Total
 
Total
Beginning of the period / year
801
 
3,972
 
1,008
 
5,781
 
4,971
Additions
 -
 
347
 
26
 
373
 
1,229
Financial costs capitalized
 -
 
1
 
 -
 
1
 
 -
Cumulative translation adjustment
40
 
24
 
(3)
 
61
 
971
Transfers
141
 
(83)
 
(57)
 
1
 
 -
Transfers from intangible assets
3
 
 -
 
 -
 
3
 
13
Transfers from investment properties
351
 
 -
 
 -
 
351
 
14
Disposals
(34)
 
 -
 
 -
 
(34)
 
(1,417)
End of the period / year
1,302
 
4,261
 
974
 
6,537
 
5,781
 
 
 
 September 30, 2017
 
 June 30, 2017
Non-current
3,204
 
4,532
Current
3,333
 
1,249
Total
6,537
 
5,781
 
12.
Intangible assets
 
Changes in the Group’s intangible assets for the three-month period ended September 30, 2017 and for the year ended June 30, 2017 were as follows:
 
Period ended
September 30, 2017
 
Year ended June 30, 2017
 
Goodwill
 
Trademarks
 
Licenses
 
Customer relations
 
Information systems and software
 
Contracts and others
 
Total
 
Total
Costs
2,778
 
4,029
 
1,002
 
4,746
 
2,103
 
1,659
 
16,317
 
12,979
Accumulated amortization
 -
 
(75)
 
(210)
 
(2,184)
 
(814)
 
(647)
 
(3,930)
 
(1,216)
Net book amount at the beginning of the period / year
2,778
 
3,954
 
792
 
2,562
 
1,289
 
1,012
 
12,387
 
11,763
Additions
 -
 
 -
 
 -
 
22
 
119
 
40
 
181
 
612
Disposals
 -
 
 -
 
 -
 
 -
 
 -
 
 -
 
 -
 
(52)
Reclassifications previous periods
 -
 
 -
 
 -
 
 -
 
 -
 
 -
 
 -
 
31
Transfers to assets held for sale
 -
 
 -
 
 -
 
 -
 
 -
 
 -
 
 -
 
(182)
Transfers to trading properties
 -
 
 -
 
 -
 
 -
 
 -
 
(3)
 
(3)
 
(13)
Assets incorporated by business combination
 -
 
 -
 
 -
 
 -
 
 -
 
 -
 
 -
 
26
Cumulative translation adjustment
(8)
 
(1)
 
(2)
 
(18)
 
 -
 
(14)
 
(43)
 
2,284
Amortization charges (i)
 -
 
(9)
 
(18)
 
(229)
 
(114)
 
(94)
 
(464)
 
(2,082)
Balances at the end of the period / year
2,770
 
3,944
 
772
 
2,337
 
1,294
 
941
 
12,058
 
12,387
Costs
2,770
 
4,029
 
1,000
 
4,770
 
2,232
 
1,690
 
16,491
 
16,317
Accumulated amortization
 -
 
(85)
 
(228)
 
(2,433)
 
(938)
 
(749)
 
(4,433)
 
(3,930)
Net book amount at the end of the period / year
2,770
 
3,944
 
772
 
2,337
 
1,294
 
941
 
12,058
 
12,387
 
(i)
As of September 30, 2017, amortization charges were recognized in the amount of Ps. 108 in "Costs", Ps. 97 in "General and administrative expenses" and Ps. 259 in "Selling expenses", in the statement of income (Note 21).
 
21
IRSA Inversiones y Representaciones Sociedad Anónima
 
 
13.
Financial instruments by category
 
The present note shows the financial assets and financial liabilities by category of financial instrument and a reconciliation to the corresponding line in the Consolidated Statements of Financial Position, as appropriate. Financial assets and liabilities measured at fair value are assigned based on their different levels in the fair value hierarchy. For further information, related to fair value hierarchy see Note 14 to the Consolidated Financial Statements as of June 30, 2017.
 
 Financial assets and financial liabilities as of September 30, 2017 are as follows:
 
 
Financial assets at amortized cost (i)
 
Financial assets at fair value through profit or loss
 
Subtotal financial assets
 
Non-financial assets
 
Total
 
 
 
Level 1
Level 2
Level 3
 
 
 
 
 
 
September 30, 2017
 
 
 
 
 
 
 
 
 
 
 
Assets as per Statement of Financial Position
 
 
 
 
 
 
 
 
 
 
 
Trade and other receivables (excluding the allowance for doubtful accounts and other receivables)
15,629
 
 -
 -
2,251
 
17,880
 
4,079
 
21,959
Investments in financial assets:
 
 
 
 
 
 
 
 
 
 
 
  - Public companies’ securities
 -
 
2,174
 -
110
 
2,284
 
 -
 
2,284
  - Private companies’ securities
 -
 
 -
 -
787
 
787
 
 -
 
787
  - Deposits
1,316
 
14
 -
 -
 
1,330
 
 -
 
1,330
  - Mutual funds
 -
 
4,787
 -
 -
 
4,787
 
 -
 
4,787
  - Bonds
 -
 
7,693
363
 -
 
8,056
 
 -
 
8,056
  - Others
 -
 
119
 -
 -
 
119
 
 -
 
119
Derivative financial instruments:
 
 
 
 
 
 
 
 
 
 
 
  - Foreign-currency future contracts
 -
 
 -
23
 -
 
23
 
 -
 
23
  - Swaps
 -
 
 -
4
 -
 
4
 
 -
 
4
  - Others
 -
 
 -
19
 -
 
19
 
 -
 
19
Restricted assets
1,721
 
 -
 -
 -
 
1,721
 
 -
 
1,721
Financial assets held for sale:
 
 
 
 
 
 
 
 
 
 
 
  - Clal
 -
 
8,653
 -
 -
 
8,653
 
 -
 
8,653
Cash and cash equivalents:
 
 
 
 
 
 
 
 
 
 
 
  - Cash at bank and on hand
8,017
 
 -
 -
 -
 
8,017
 
 -
 
8,017
  - Short-term investments
14,729
 
3,286
 -
 -
 
18,015
 
 -
 
18,015
Total assets
41,412
 
26,726
409
3,148
 
71,695
 
4,079
 
75,774
 
 
 
 
 
 
 
 
 
 
 
 
 
Financial liabilities at amortized cost (i)
 
Financial liabilities at fair value through profit or loss
 
Subtotal financial liabilities
 
Non-financial liabilities
 
Total
 
 
 
Level 1
Level 2
Level 3
 
 
 
 
 
 
September 30, 2017
 
 
 
 
 
 
 
 
 
 
 
Liabilities as per Statement of Financial Position
 
 
 
 
 
 
 
 
 
 
 
Trade and other payables
14,774
 
 -
 -
 -
 
14,774
 
6,923
 
21,697
Borrowings (excluding finance leases)
139,222
 
 -
 -
 -
 
139,222
 
 -
 
139,222
Derivative financial instruments:
 
 
 
 
 
 
 
 
 
 
 
  - Foreign-currency future contracts
 -
 
 -
27
 -
 
27
 
 -
 
27
  - Swaps
 -
 
 -
14
 -
 
14
 
 -
 
14
  - Others
 -
 
5
 -
14
 
19
 
 -
 
19
  - Forwards
 -
 
 -
110
 -
 
110
 
 -
 
110
Total liabilities
153,996
 
5
151
14
 
154,166
 
6,923
 
161,089
 
(i)
The fair value of financial assets and liabilities at their amortized cost does not differ significantly from their book value, except for borrowings (Note 17).
 
 
22
IRSA Inversiones y Representaciones Sociedad Anónima
 
 
Financial assets and financial liabilities as of June 30, 2017 were as follows:
 
 
Financial assets at amortized cost (i)
 
Financial assets at fair value through profit or loss
 
Subtotal financial assets
 
Non-financial assets
 
Total
 
 
 
Level 1
Level 2
Level 3
 
 
 
 
 
 
June 30, 2017
 
 
 
 
 
 
 
 
 
 
 
Assets as per Statements of Financial Position
 
 
 
 
 
 
 
 
 
 
 
Trade and other receivables (excluding the allowance for doubtful accounts and other receivables)
16,575
 
 -
 -
2,156
 
18,731
 
3,819
 
22,550
Investments in financial assets:
 
 
 
 
 
 
 
 
 
 
 
  - Public companies’ securities
 -
 
1,665
 -
82
 
1,747
 
 -
 
1,747
  - Private companies’ securities
 -
 
16
 -
964
 
980
 
 -
 
980
  - Deposits
1,235
 
13
 -
 -
 
1,248
 
 -
 
1,248
  - Mutual funds
 -
 
3,855
 -
 -
 
3,855
 
 -
 
3,855
  - Bonds
 -
 
4,719
425
 -
 
5,144
 
 -
 
5,144
  - Others
 -
 
749
 -
 -
 
749
 
 -
 
749
Derivative financial instruments:
 
 
 
 
 
 
 
 
 
 
 
  - Warrants
 -
 
 -
26
 -
 
26
 
 -
 
26
  - Foreign-currency future contracts
 -
 
 -
27
 -
 
27
 
 -
 
27
  - Swaps
 -
 
 -
29
 -
 
29
 
 -
 
29
Restricted assets
954
 
 -
 -
 -
 
954
 
 -
 
954
Financial assets held for sale:
 
 
 
 
 
 
 
 
 
 
 
  - Clal
 -
 
8,562
 -
 -
 
8,562
 
 -
 
8,562
Cash and cash equivalents:
 
 
 
 
 
 
 
 
 
 
 
  - Cash at bank and on hand
8,529
 
 -
 -
 -
 
8,529
 
 -
 
8,529
  - Short term investments
14,510
 
1,815
 -
 -
 
16,325
 
 -
 
16,325
Total assets
41,803
 
21,394
507
3,202
 
66,906
 
3,819
 
70,725
 
 
 
 
 
 
 
 
 
 
 
 
 
Financial liabilities at amortized cost (i)
 
Financial liabilities at fair value through profit or loss
 
Subtotal financial liabilities
 
Non-financial liabilities
 
Total
 
 
 
Level 1
Level 2
Level 3
 
 
 
 
 
 
June 30, 2017
 
 
 
 
 
 
 
 
 
 
 
Liabilities as per Statement of Financial Position
 
 
 
 
 
 
 
 
 
 
 
Trade and other payables
16,166
 
 -
 -
 -
 
16,166
 
7,713
 
23,879
Borrowings (excluding finance leases)
129,412
 
 -
 -
 -
 
129,412
 
 -
 
129,412
Derivative financial instruments:
 
 
 
 
 
 
 
 
 
 
 
  - Foreign-currency future contracts
 -
 
 -
5
 -
 
5
 
 -
 
5
  - Forwards
 -
 
5
152
10
 
167
 
 -
 
167
Total liabilities
145,578
 
5
157
10
 
145,750
 
7,713
 
153,463
 
(i)
The fair value of financial assets and liabilities at their amortized cost does not differ significantly from their book value, except for borrowings (Note 17).
 
The valuation models used by the Group for the measurement of Level 2 and Level 3 instruments are no different from those used as of June 30, 2017.
 
As of September 30, 2017, there have been no changes to the economic or business circumstances affecting the fair value of the financial assets and liabilities of the Group.
 
 
 
23
IRSA Inversiones y Representaciones Sociedad Anónima
 
 
The Group uses a range of valuation models for the measurement of Level 2 and Level 3 instruments, details of which may be obtained from the following table. When no quoted prices are available in an active market, fair values (particularly with derivatives) are based on recognized valuation methods.
 
 
 
 
 
 
 
 
 
 
Description
 
Pricing model / method
 
Parameters
 
Fair value hierarchy
 
Range
Trade and other receivables - Cellcom
 
Discounted cash flows
 
Discount interest rate.
 
Level 3
 
3.3
Interest rate swaps
 
Cash flows - Theoretical price
 
Interest rate futures contracts and cash flows
 
Level 2
 
-
Preferred shares of Condor
 
Binomial tree – Theoretical price I
 
Underlying asset price (Market price); share price volatility (historical) and market interest-rate (Libor rate curve).
 
Level 3
 
Underlying asset price 1.8 to 2.2
Share price volatility 58% to 78%
Market interest-rate
1.7% to 2.1%
Promissory note
 
Discounted cash flows - Theoretical price
 
Market interest-rate (Libor rate curve)
 
Level 3
 
Market interest-rate
1.8% to 2.2%
Warrants of Condor
 
Black-Scholes – Theoretical price
 
Underlying asset price (Market price); share price volatility (historical) and market interest-rate (Libor rate curve).
 
Level 2
 
Underlying asset price 1.8 to 1.7
Share price volatility 58% to 78%
Market interest-rate
1.7% to 2.1%
Call option of Arcos
 
Discounted cash flows
 
Projected revenues and discounting rate.
 
Level 3
 
-
Investments in financial assets - Other private companies’ securities
 
Cash flow / NAV - Theoretical price
 
Projected revenue discounted at the discount rate /
The value is calculated in accordance with shares in the equity funds on the basis of their Financial Statements, based on fair value or investments assessments.
 
Level 3
 
1 - 3.5
Investments in financial assets - Others
 
Discounted cash flow - Theoretical price
 
Projected revenue discounted at the discount rate /
The value is calculated in accordance with shares in the equity funds on the basis of their Financial Statements, based on fair value or investment assessments.
 
Level 3
 
1 - 3.5
Derivative financial instruments – Forwards
 
Theoretical price
 
Underlying asset price and volatility
 
Level 2 and 3
 
-
 
The following table presents the changes in Level 3 instruments as of September 30, 2017 and June 30, 2017:
 
 
Investments in financial assets - Public companies’ Securities
 
Derivative financial instruments - Forwards
 
Investments in financial assets - Private companies’ Securities
 
Trade and other receivables
 
Total as of September 30, 2017
 
Total as of June 30, 2017
Balances at beginning of the period / year
82
 
(10)
 
964
 
2,156
 
3,192
 
(7,105)
Additions and acquisitions
 -
 
 -
 
9
 
572
 
581
 
1,761
Transfer to level 1 (i)
 -
 
 -
 
(110)
 
,
 
(110)
 
 -
Transfer to current trade and other receivables
 -
 
 -
 
 -
 
(477)
 
(477)
 
(1,874)
Cumulative translation adjustment
4
 
(4)
 
(28)
 
 -
 
(28)
 
875
Reclassification to liabilities held for sale
 -
 
 -
 
 -
 
 -
 
 -
 
11,272
Write off
 -
 
 -
 
 -
 
 -
 
 -
 
(782)
Gain / (loss) for the period / year (ii)
24
 
 -
 
(48)
 
 -
 
(24)
 
(955)
Balances at the end of the period / year
110
 
(14)
 
787
 
2,251
 
3,134
 
3,192
 
(i)
The group transferred a financial asset measured at fair value from level 3 to level 1, because it began trading in the stock exchange.
(ii)
Included within “Financial results, net” in the Statements of Income.
 
Clal
 
As mentioned in Note 14 to the Annual Financial Statements, IDBD is subject to a judicial process on the sale of its equity interest in Clal. On August 30, 2017, IDBD sold an additional 5% of its equity interest in Clal through a swap transaction, based on the same principles that were applied to the swap transaction mentioned in Note 14 to the Consolidated Financial Statements as of June 30, 2017. The consideration for the transaction amounted to around NIS 152.5 (equivalent to approximately Ps. 762 as of the transaction date). Following completion of the transaction, IDBD’s interest in Clal was reduced from 49.9% to 44.9% of its capital stock.
 
24
IRSA Inversiones y Representaciones Sociedad Anónima
 
 
14.
Trade and other receivables
 
Group’s trade and other receivables as of September 30, 2017 and June 30, 2017 are as follows:
 
 
September 30, 2017
 
June 30, 2017
 
Non-current
 
Current
 
Total
 
Non-current
 
Current
 
Total
 
Sale, leases and services receivables
2,355
 
12,694
 
15,049
 
2,258
 
13,869
 
16,127
 
Less: Allowance for doubtful accounts
 -
 
(331)
 
(331)
 
(4)
 
(308)
 
(312)
 
Total trade receivables
2,355
 
12,363
 
14,718
 
2,254
 
13,561
 
15,815
 
Prepaid expenses
1,685
 
770
 
2,455
 
1,669
 
863
 
2,532
 
Borrowings, deposits and other debit balances
842
 
1,954
 
2,796
 
893
 
1,485
 
2,378
 
Advances to suppliers
 -
 
981
 
981
 
 -
 
825
 
825
 
Tax receivables
107
 
94
 
201
 
86
 
130
 
216
 
Others
96
 
381
 
477
 
72
 
400
 
472
 
Total other receivables
2,730
 
4,180
 
6,910
 
2,720
 
3,703
 
6,423
 
Total trade and other receivables
5,085
 
16,543
 
21,628
 
4,974
 
17,264
 
22,238
 
 
Movements on the Group’s allowance for doubtful accounts were as follows:
 
 
September 30,
2017
 
June 30,
2017
Beginning of the period / year
312
 
173
Additions
56
 
234
Recoveries
(7)
 
(11)
Cumulative translation adjustment
1
 
182
Receivables written off during the period/year as uncollectable
(31)
 
(266)
End of the period / year
331
 
312
 
The creation and release of the allowance for doubtful accounts have been included in “Selling expenses” in the Statement of Income (Note 21).
 
 
15.
Cash flow information
 
Following is a detailed description of cash flows generated by the Group’s operations for the three-month periods ended September 30, 2017 and 2016:
 
Note
September 30, 2017
 
September 30, 2016
(recast)
Profit for the period
 
74
 
344
(Loss) / Profit for the period from discontinued operations
 
(13)
 
351
Adjustments for:
 
 
 
 
Income tax
19
1,240
 
592
Amortization and depreciation
21
1,237
 
1,113
Loss from disposal of property, plant and equipment
 
22
 
7
Net gain from fair value adjustment of investment properties
 
(3,404)
 
(1,396)
Share-based compensation
 
19
 
25
Gain from disposal of subsidiary
 
(136)
 
 -
Capitalized leasing costs
 
(7)
 
(2)
Other financial results, net
 
4,895
 
1,363
Provisions and allowances
 
(41)
 
13
Share of profit of associates and joint ventures
8
(398)
 
(9)
Changes in operating assets and liabilities:
 
 
 
 
Decrease in inventories
 
665
 
478
Decrease in trading properties
 
99
 
63
Decrease / (Increase) in trade and other receivables
 
988
 
(124)
Decrease in trade and other payables
 
(2,261)
 
(87)
Decrease in salaries and social security liabilities
 
(50)
 
(55)
Decrease in provisions
 
(162)
 
(2)
Net cash generated by continuing operating activities before income tax paid
 
2,767
 
2,674
Net cash generated by discontinued operating activities before income tax paid
 
66
 
98
Net cash generated by operating activities before income tax paid
 
2,833
 
2,772
 
 
25
IRSA Inversiones y Representaciones Sociedad Anónima
 
 
The following tables show a detail of significant non-cash transactions occurred in the three-month periods ended September 30, 2017 and 2016:
 
 
September 30, 2017
 
September 30, 2016 (recast)
 
Increase in investments in associates and joint ventures through a decrease in trade and other receivables
 
 -
 
12
 
Decrease in trade and other payables through a decrease in financial assets
 
 -
 
13
 
Increase in investment properties through an increase in trade and other payables
 
66
 
85
 
Increase in restricted assets through an increase in borrowings
 
 -
 
1,322
 
 
 
 
 
 
 
Balances incorporated as result of business combination / reclassification of assets and liabilities held for sale:
 
 
 
September 30, 2016 (recast)
Property, plant and equipment
 
12
Intangible assets
 
4
Investments in associates and joint ventures
 
11,401
Deferred income tax
 
(18)
Trade and other receivables
 
(56)
Income tax and MPIT credit
 
(1)
Group of assets held for sale
 
(11,494)
Trade and other payables
 
(17)
Salaries and social security liabilities
 
(8)
Borrowings
 
(11,256)
Provisions
 
2
Income tax and MPIT liabilities
 
2
Group of liabilities held for sale
 
11,369
Net amount of non-cash assets incorporated / held for sale
 
(60)
Cash and cash equivalents
 
5
Non-controlling interest
 
36
Goodwill not yet allocated
 
(82)
Net amount of assets incorporated / held for sale
 
(101)
Interest held before acquisition
 
59
Seller financing
 
17
Cash and cash equivalents incorporated / held for sale
 
(5)
Net outflow of cash and cash equivalents / assets and liabilities held for sale
 
(30)
 
16.
Trade and other payables
 
Group’s trade and other payables as of September 30, 2017 and June 30, 2017 were as follows:
 
 
September 30, 2017
 
June 30, 2017
 
Non-current
 
Current
 
Total
 
Non-current
 
Current
 
Total
Trade payables
1,333
 
11,874
 
13,207
 
2,067
 
12,726
 
14,793
Sales, rental and services payments received in advance
 -
 
4,047
 
4,047
 
 -
 
4,339
 
4,339
Construction obligations
658
 
558
 
1,216
 
873
 
353
 
1,226
Accrued invoices
 -
 
790
 
790
 
 -
 
633
 
633
Deferred income
73
 
 -
 
73
 
73
 
 -
 
73
Total trade payables
2,064
 
17,269
 
19,333
 
3,013
 
18,051
 
21,064
Dividends payable to non-controlling shareholders
 -
 
53
 
53
 
 -
 
251
 
251
Tax payables
 -
 
135
 
135
 
 -
 
510
 
510
Construction obligations
 -
 
320
 
320
 
 -
 
343
 
343
Non-current other payables
63
 
1,793
 
1,856
 
27
 
1,684
 
1,711
Total other payables
63
 
2,301
 
2,364
 
27
 
2,788
 
2,815
Total trade and other payables
2,127
 
19,570
 
21,697
 
3,040
 
20,839
 
23,879
 
The fair value of payables approximate their respective carrying amounts because, due to their short-term nature, the effect of discounting is not considered significant. Fair values are based on discounted cash flows (Level 3).
 
 
26
IRSA Inversiones y Representaciones Sociedad Anónima
 
 
17.
Borrowings
 
The breakdown of the Group’s borrowings as of September 30, 2017 and June 30, 2017 was as follows:
 
 
September 30, 2017
 
June 30, 2017
 
Non-current
 
Current
 
Total
 
Non-current
 
Current
 
Total
NCN
103,513
 
15,460
 
118,973
 
92,394
 
16,023
 
108,417
Bank loans
15,091
 
2,837
 
17,928
 
9,924
 
2,088
 
12,012
Non-recourse loans
 -
 
 -
 
 -
 
7,025
 
 -
 
7,025
Bank overdrafts
 -
 
451
 
451
 
 -
 
91
 
91
Other borrowings (i)
1,736
 
140
 
1,876
 
146
 
1,724
 
1,870
Total borrowings
120,340
 
18,888
 
139,228
 
109,489
 
19,926
 
129,415
 
(i) Includes finance leases in the amount of Ps. 6 as of September 30, 2017 and Ps. 4 as of June 30, 2017.
 
Borrowings’ fair value as of September 30, 2017 and June 30, 2017, was as follows:
 
 
September 30, 2017
 
June 30, 2017
 
Operations Center in Argentina
 
Operations Center in Israel
 
Total
 
Operations Center in Argentina
 
Operations Center in Israel
 
Total
NCN
14,714
 
107,040
 
121,754
 
10,647
 
99,517
 
110,164
Bank loans
1,062
 
17,539
 
18,601
 
1,030
 
11,018
 
12,048
Bank overdrafts
452
 
 - 
 
452
 
77
 
14
 
91
Non-recourse loans
 -
 
 - 
 
 - 
 
 -
 
6,930
 
6,930
Other borrowings
226
 
1,622
 
1,848
 
204
 
1,624
 
1,828
Total borrowings
16,454
 
126,201
 
142,655
 
11,958
 
119,103
 
131,061
 
Operations Center in Argentina
 
IRSA CP: On September 5, 2017 Class III and IV NCN were tendered under the Program approved for up to US$ 500 for a nominal value of US$ 140 to be matured 36 months after the issuing date, paid in and payable in US Dollars, which will accrue interest at an annual fixed interest rate of 5.0%, interest payable on a quarterly basis. Principal will be amortized in only one installment due on September 14, 2020. The settlement took place on September 12, 2017. The offering of Class III NCN was declared vacant.
 
Operations Center in Israel
 
IDBD: In July 2017, IDBD made a public offering of approximately NIS 642.1 nominal value of corporate notes (Series N), the corporate notes accrue interest at a 5% annual rate. Taking into account the issue costs, the net consideration reflects an effective interest rate of 5.3% per year. Principal will be canceled in only one installment due on December 30, 2022 and interest will be payable on a quarterly basis. IDBD is entitled to redeem corporate notes, in whole or in part, through an early redemption in accordance with the provisions of the issue prospectus. To secure full compliance with all commitments, IDBD has pledged around 60.4 million of shares of DIC with a single first lien and in guarantee by means of the lien, in an unlimited amount, in favor of the trustee for the benefit of corporate note-holders.
 
DIC: On September 28, 2017 DIC offered the holders of NCN Series F to swap their notes for NCN Series J. NCN Series J terms and conditions differ substantially from those of Series F. Therefore, DIC recorded the payment of NCN Series F and recognized a new financial commitment at fair value for NCN Series J. As a result of the swap, DIC recorded a loss resulting from the difference between the NCN Series F cancellation value and the new debt value in the amount of approximately NIS 461 (equal to approximately Ps. 2,228 as of that date), which was accounted for under “Financial costs” (Note 23).
 
 
27
IRSA Inversiones y Representaciones Sociedad Anónima
 
 
18.
Provision allowances
 
The table below shows the movements in the Group's provisions categorized by type:
 
 
Period ended
September 30, 2017
 
Year ended June 30, 2017
 
Legal claims (i)
 
Investments in associates and joint ventures (ii)
 
Site dismantling and remediation
 
Onerous contracts
 
Other provisions
 
Total
 
Total
Beginning of period / year
821
 
72
 
140
 
220
 
580
 
1,833
 
1,571
Additions
55
 
 -
 
 -
 
 -
 
(31)
 
24
 
502
Incorporated by business combination
 -
 
 -
 
 -
 
 -
 
 -
 
 -
 
2
Recovery
(28)
 
(72)
 
(48)
 
(14)
 
 -
 
(162)
 
(319)
Used during the period / year
(8)
 
 -
 
 -
 
 -
 
 -
 
(8)
 
(219)
Currency translation adjustment
2
 
 -
 
(4)
 
(1)
 
(31)
 
(34)
 
296
End of period / year
842
 
 -
 
88
 
205
 
518
 
1,653
 
1,833
 
(i)
Additions and recoveries are included in "Other operating results, net".
(ii)
As of June 30, 2017 corresponds to the equity interest in New Lipstick with negative equity.
 
There were no significant changes to the processes mentioned in Note 19 to the Consolidated Financial Statements as of June 30, 2017.
 
19.
Taxes
 
The details of the provision for the Group’s income tax, is as follows:
 
 
September 30, 2017
 
September 30,
2016
(recast)
Current income tax
(193)
 
(160)
Deferred income tax
(1,047)
 
(432)
Income tax from continuing operations
(1,240)
 
(592)
 
Below is a reconciliation between income tax recognized and that which would result applying the prevailing tax rate on profit before income tax for the three-month periods ended September 30, 2017 and 2016:
 
 
September 30, 2017
 
September 30,
2016
(recast)
Loss from continuing operations at tax rate applicable in the respective countries
(593)
 
(676)
Permanent differences:
 
 
 
Share of profit of associates and joint ventures
65
 
198
Unrecognized tax loss carryforwards (i)
(800)
 
(131)
Change of income tax rate
 -
 
65
Non-taxable profit / (loss), non-deductible expenses and others
88
 
(48)
Income tax from continuing operations
(1,240)
 
(592)
(i)
Corresponds principally to holding companies in Israel.
 
 
 
 
28
IRSA Inversiones y Representaciones Sociedad Anónima
 
 
The gross movement in the deferred income tax account is as follows:
 
 
September 30,
2017
 
June 30,
2017
Beginning of period / year
(22,739)
 
(19,099)
Incorporated by business combination
 -
 
(6)
Reclassification to liabilities held for sale
 -
 
(12)
Use of tax loss carryforwards
(184)
 
(171)
Change of income tax rate
 -
 
529
Reclassification previous periods
 -
 
59
Cumulative translation adjustment
9
 
(1,440)
Deferred income tax expense
(1,047)
 
(2,599)
End of period / year
(23,961)
 
(22,739)
 
20.
Revenues
 
September 30,
2017
 
September 30,
2016
(recast)
Revenue from supermarkets
13,187
 
11,535
Income from communication services
3,224
 
2,942
Rental and services income
2,454
 
1,946
Sale of communication equipment
1,059
 
959
Sale of trading properties and development
64
 
221
Revenue from hotel operation and tourism services
225
 
184
Total Group’s revenues
20,213
 
17,787
 
21.
Expenses by nature
 
The Group disclosed expenses in the statements of income by function as part of the line items “Costs”, “General and administrative expenses” and “Selling expenses”. The following table provides additional disclosure regarding expenses by nature and their relationship to the function within the Group.
 
 
Costs
 
General and administrative expenses
 
Selling expenses
 
Total as of September 30, 2017
 
Total as of September 30, 2016 (recast)
Cost of sale of goods and services
9,950
 
 -
 
 -
 
9,950
 
9,156
Salaries, social security costs and other personnel expenses
1,144
 
403
 
1,319
 
2,866
 
2,389
Depreciation and amortization
571
 
136
 
530
 
1,237
 
1,113
Fees and payments for services
403
 
179
 
463
 
1,045
 
958
Maintenance, security, cleaning, repairs and others
398
 
28
 
203
 
629
 
524
Advertising and other selling expenses
74
 
 -
 
380
 
454
 
423
Taxes, rates and contributions
66
 
13
 
205
 
284
 
229
Interconnection and roaming expenses
457
 
 -
 
 -
 
457
 
422
Fees to other operators
518
 
 -
 
 -
 
518
 
362
Director´s fees
 -
 
53
 
 -
 
53
 
38
Leases and service charges
10
 
2
 
32
 
44
 
11
Allowance for doubtful accounts, net
 -
 
4
 
45
 
49
 
49
Other expenses
136
 
177
 
384
 
697
 
673
Total as of September 30, 2017
13,727
 
995
 
3,561
 
18,283
 
 
Total as of September 30, 2016 (recast)
12,326
 
852
 
3,169
 
 
 
16,347
 
 
 
29
IRSA Inversiones y Representaciones Sociedad Anónima
 
 
22.
Other operating results, net
 
September 30, 2017
 
September 30,
2016
(recast)
Gain from disposal of subsidiary
136
 
 -
Donations
(17)
 
(11)
Lawsuits and other contingencies (1)
(5)
 
(4)
Others
(90)
 
(54)
Total other operating results, net
24
 
(69)
 
(1) Includes legal costs and expenses.
 
23.
Financial results, net
 
September 30,
2017
 
September 30,
2016
(recast)
Finance income:
 
 
 
 - Interest income
173
 
180
 - Foreign exchange gain
98
 
53
 - Dividends income
24
 
24
 - Other finance income
 -
 
23
Total finance income
295
 
280
Finance costs:
 
 
 
 - Interest expenses
(2,011)
 
(1,708)
 - Loss on debt swap (Note 17)
(2,228)
 
 -
 - Foreign exchange loss
(629)
 
(202)
 - Other finance costs
(175)
 
(121)
Total finance costs
(5,043)
 
(2,031)
Other financial results:
 
 
 
 - Fair value gain of financial assets and liabilities at fair value through profit or loss, net
300
 
232
 - (Loss) / Gain on derivative financial instruments, net
(7)
 
30
Total other financial results
293
 
262
Total financial results, net
(4,455)
 
(1,489)
 
24.
CNV General Resolution N° 622
 
As required by Section 1°, Chapter III, Title IV of CNV General Resolution N° 622, below there is a detail of the notes to the Unaudited Condensed Interim Consolidated Financial Statements that disclose the information required by the Resolution in Exhibits.
 
Exhibit A - Property, plant and equipment
Note 9 Investment properties and Note 10 Property, plant and equipment
Exhibit B - Intangible assets
Note 12 Intangible assets
Exhibit C - Equity investments
Note 8 Equity interest in associates and joint ventures
Exhibit D - Other investments
Note 13 Financial instruments by category
Exhibit E - Provisions
Note 18 Provisions
Exhibit F - Cost of sales and services provided
Note 11 Trading properties and Note 21 Expenses by nature
Exhibit G - Foreign currency assets and liabilities
Note 26 Foreign currency assets and liabilities
 
30
IRSA Inversiones y Representaciones Sociedad Anónima
 
25.
Related party transactions
 
The following is a summary of the balances with related parties as of September 30, 2017:
 
Related party
 
Description of transaction
 
Non-current 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 payables
 
Current
Trade and other payables
 
Non-current Borrowings
 
Current Borrowings
BHSA
 
Reimbursement of expenses
 
 -
 
 -
 
 -
 
 -
 
 -
 
(1)
 
 -
 
 -
 
 
Borrowings
 
 -
 
 -
 
 -
 
 -
 
 -
 
 -
 
 -
 
(1)
 
 
Leases and/or rights of use
 
 -
 
 -
 
 -
 
2
 
 -
 
 -
 
 -
 
 -
Lipstick
 
Reimbursement of expenses
 
 -
 
 -
 
 -
 
2
 
 -
 
 -
 
 -
 
 -
Manibil S.A.
 
Contributions in advance
 
 -
 
 -
 
43
 
 -
 
 -
 
 -
 
 -
 
 -
New Lipstick
 
Reimbursement of expenses
 
 -
 
 -
 
 -
 
4
 
 -
 
 -
 
 -
 
 -
 
 
Borrowings
 
 -
 
 -
 
 -
 
174
 
 -
 
 -
 
 -
 
 -
Condor
 
Dividends receivables
 
 -
 
 -
 
 -
 
9
 
 -
 
 -
 
 -
 
 -
 
 
Public companies securities
 
110
 
 -
 
 -
 
 -
 
 -
 
 -
 
 -
 
 -
Tarshop
 
Leases and/or rights of use
 
 -
 
 -
 
 -
 
4
 
 -
 
(1)
 
 -
 
 -
Total associates
 
 
 
110
 
 -
 
43
 
195
 
 -
 
(2)
 
 -
 
(1)
Cyrsa
 
Borrowings
 
 -
 
 -
 
 -
 
 -
 
 -
 
 -
 
 -
 
(5)
Baicom Networks S.A.
 
Distribution pending
 
 
 
 
 
 
 
65
 
 
 
 
 
 
 
 
Mehadrin
 
Commissions
 
 -
 
 -
 
 -
 
 -
 
 -
 
(5)
 
 -
 
 -
LRSA
 
Leases and/or rights of use
 
 -
 
 -
 
27
 
16
 
 -
 
(1)
 
 -
 
 -
 
 
Reimbursement of expenses
 
 
 
 
 
 
 
1
 
 
 
 
 
 
 
 
NPSF
 
Share-based compensation plan
 
 -
 
 -
 
 -
 
1
 
 -
 
 -
 
 -
 
 -
 
 
Borrowings
 
 -
 
 -
 
 -
 
 -
 
 -
 
 -
 
 -
 
(4)
 
 
Advertising spaces
 
 -
 
 -
 
 -
 
 -
 
 -
 
(1)
 
 -
 
 -
Quality
 
Management fees
 
 -
 
 -
 
 -
 
5
 
 -
 
 -
 
 -
 
 -
Total joint ventures
 
 
 
 -
 
 -
 
27
 
88
 
 -
 
(7)
 
 -
 
(9)
Cresud
 
Reimbursement of expenses
 
 -
 
 -
 
 -
 
 -
 
 -
 
(23)
 
 -
 
 -
 
 
Corporate services
 
 -
 
 -
 
 -
 
 -
 
 -
 
(30)
 
 -
 
 -
 
 
NCN
 
 -
 
250
 
 -
 
 -
 
 -
 
 -
 
 -
 
 -
 
 
Leases and/or rights of use
 
 -
 
 -
 
 -
 
4
 
 -
 
 -
 
 -
 
 -
 
 
Long-term incentive plan
 
 -
 
 -
 
 -
 
 -
 
 -
 
(2)
 
 -
 
 -
Total parent company
 
 
 
 -
 
250
 
 -
 
4
 
 -
 
(55)
 
 -
 
 -
Carnes Pampeanas
 
Other Liabilities
 
 -
 
 -
 
 -
 
 -
 
 -
 
 -
 
 -
 
 -
Consultores Asset Management
 
Reimbursement of expenses
 
 -
 
 -
 
 -
 
4
 
 -
 
 -
 
 -
 
 -
Estudio Zang, Bergel y Viñes
 
Legal services
 
 -
 
 -
 
 -
 
 -
 
 -
 
(1)
 
 -
 
 -
Export. Agroindustriales Arg.
 
Other liabilities
 
 
 
 
 
 
 
 
 
 
 
(4)
 
 
 
 
IFISA
 
Borrowings
 
 -
 
 -
 
 -
 
1,366
 
 -
 
 -
 
 -
 
 -
Taaman
 
Leases and/or rights of use
 
 -
 
 -
 
 -
 
 -
 
 -
 
(24)
 
 -
 
 -
Willifood
 
NCN
 
 -
 
 -
 
 -
 
 -
 
 -
 
(33)
 
 -
 
 -
Museo de los Niños
 
Leases and/or rights of use
 
 -
 
 -
 
 -
 
1
 
 -
 
 -
 
 -
 
 -
Directors
 
Fees
 
 -
 
 -
 
 -
 
 -
 
(8)
 
(71)
 
 -
 
 -
Total others
 
 
 
 -
 
 -
 
 -
 
1,371
 
(8)
 
(133)
 
 -
 
 -
Total as of 09.30.17
 
 
 
110
 
250
 
70
 
1,658
 
(8)
 
(197)
 
 -
 
(10)
 
 
31
IRSA Inversiones y Representaciones Sociedad Anónima
 
 
The following is a summary of the balances with related parties as of June 30, 2017:
 
Related party
 
Description of transaction
 
Non-current 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 payables
 
Current
Trade and other payables
 
Non-current Borrowings
 
Current Borrowings
BHSA
 
Reimbursement of expenses
 
 -
 
 -
 
 -
 
 -
 
 -
 
(1)
 
 -
 
 -
 
 
Borrowings
 
 -
 
 -
 
 -
 
 -
 
 -
 
 -
 
 -
 
(2)
 
 
Leases and/or rights of use
 
 -
 
 -
 
 -
 
2
 
 -
 
 -
 
 -
 
 -
Lipstick
 
Reimbursement of expenses
 
 -
 
 -
 
 -
 
2
 
 -
 
 -
 
 -
 
 -
Manibil S.A.
 
Contributions in advance
 
 -
 
 -
 
83
 
1
 
 -
 
 -
 
 -
 
 -
New Lipstick
 
Reimbursement of expenses
 
 -
 
 -
 
 -
 
5
 
 -
 
 -
 
 -
 
 -
Condor
 
Dividends receivables
 
 -
 
 -
 
 -
 
8
 
 -
 
 -
 
 -
 
 -
 
 
Public companies securities
 
82
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Tarshop
 
Leases and/or rights of use
 
 -
 
 -
 
 -
 
2
 
 -
 
(1)
 
 -
 
 -
Total associates
 
 
 
82
 
 -
 
83
 
20
 
 -
 
(2)
 
 -
 
(2)
Cyrsa
 
Borrowings
 
 -
 
 -
 
 -
 
 -
 
 -
 
 -
 
 -
 
(5)
Mehadrin
 
Commissions
 
 -
 
 -
 
 -
 
 -
 
 -
 
(5)
 
 -
 
 -
LRSA
 
Leases and/or rights of use
 
 -
 
 -
 
1
 
28
 
 -
 
 -
 
 -
 
 -
NPSF
 
Share-based compensation plan
 
 -
 
 -
 
 -
 
1
 
 -
 
 -
 
 -
 
 -
 
 
Borrowings
 
 -
 
 -
 
 -
 
 -
 
 -
 
 -
 
 -
 
(4)
 
 
Advertising spaces
 
 -
 
 -
 
 -
 
 -
 
 -
 
(1)
 
 -
 
 -
 
 
Reimbursement of expenses
 
 -
 
 -
 
 -
 
1
 
 -
 
 -
 
 -
 
 -
 
 
Management fees
 
 -
 
 -
 
 -
 
1
 
 -
 
 -
 
 -
 
 -
Quality
 
Management fees
 
 -
 
 -
 
 -
 
5
 
 -
 
 -
 
 -
 
 -
Total joint ventures
 
 
 
 -
 
 -
 
1
 
36
 
 -
 
(6)
 
 -
 
(9)
Cresud
 
Reimbursement of expenses
 
 -
 
 -
 
 -
 
 -
 
 -
 
(36)
 
 -
 
 -
 
 
Corporate services
 
 -
 
 -
 
 -
 
 -
 
 -
 
(23)
 
 -
 
 -
 
 
NCN
 
 -
 
242
 
 -
 
 -
 
 -
 
 -
 
 -
 
 -
 
 
Leases and/or rights of use
 
 -
 
 -
 
 -
 
4
 
 -
 
 -
 
 -
 
 -
 
 
Long-term incentive plan
 
 -
 
 -
 
 -
 
 -
 
 -
 
(1)
 
 -
 
 -
Total parent company
 
 
 
 -
 
242
 
 -
 
4
 
 -
 
(60)
 
 -
 
 -
Carnes Pampeanas
 
Other liabilities
 
 -
 
 -
 
 -
 
 -
 
 -
 
 -
 
 -
 
 -
Consultores Asset Management
 
Reimbursement of expenses
 
 -
 
 -
 
 -
 
5
 
 -
 
(3)
 
 -
 
 -
Estudio Zang, Bergel y Viñes
 
Legal services
 
 -
 
 -
 
 -
 
 -
 
 -
 
(4)
 
 -
 
 -
IFISA
 
Borrowings
 
 -
 
 -
 
 -
 
1,283
 
 -
 
 -
 
 -
 
 -
Taaman
 
Leases and/or rights of use
 
 -
 
 -
 
 -
 
 -
 
 -
 
(24)
 
 -
 
 -
Willifood
 
NCN
 
 -
 
 -
 
 -
 
 -
 
 -
 
(29)
 
 -
 
 -
Museo de los Niños
 
Leases and/or rights of use
 
 -
 
 -
 
 -
 
2
 
 -
 
 -
 
 -
 
 -
Directors
 
Fees
 
 -
 
 -
 
 -
 
 -
 
 -
 
(44)
 
 -
 
 -
Total others
 
 
 
 -
 
 -
 
 -
 
1,290
 
 -
 
(104)
 
 -
 
 -
Total as of 06.30.17
 
 
 
82
 
242
 
84
 
1,350
 
 -
 
(172)
 
 -
 
(11)
 
 
 
32
IRSA Inversiones y Representaciones Sociedad Anónima
 
 
The following is a summary of the transactions with related parties for the three-month period ended September 30, 2017:
 
Related party
 
Leases and/or
rights of use
 
Management fees
 
Sale of goods
 
Corporate services
 
Legal services
 
Financial operations
 
Donations
 
Fees and salaries
BACS
 
3
 
 -
 
 -
 
 -
 
 -
 
 -
 
 -
 
 -
Condor
 
 -
 
 -
 
 -
 
 -
 
 -
 
6
 
 -
 
 -
Tarshop
 
5
 
 -
 
 -
 
 -
 
 -
 
 -
 
 -
 
 -
Total associates
 
8
 
 -
 
 -
 
 -
 
 -
 
6
 
 -
 
 -
NPSF
 
 -
 
1
 
 -
 
 -
 
 -
 
 -
 
 -
 
 -
Total joint ventures
 
 -
 
1
 
 -
 
 -
 
 -
 
 -
 
 -
 
 -
Cresud
 
1
 
 -
 
 -
 
(52)
 
 -
 
4
 
 -
 
 -
Total parent company
 
1
 
 -
 
 -
 
(52)
 
 -
 
4
 
 -
 
 -
Estudio Zang, Bergel & Viñes
 
 -
 
 -
 
 -
 
 -
 
(3)
 
 -
 
 -
 
 -
Fundación IRSA
 
 -
 
 -
 
 -
 
 -
 
 -
 
 -
 
(4)
 
 -
BHN Vida S.A.
 
1
 
 -
 
 -
 
 -
 
 -
 
 -
 
 -
 
 -
Ramat Hanassi
 
 -
 
4
 
 -
 
 -
 
 -
 
4
 
 -
 
 -
Ispro - Mehadrín
 
 -
 
 -
 
 -
 
31
 
 -
 
 -
 
 -
 
 -
Taaman
 
 -
 
 -
 
 -
 
35
 
 -
 
 -
 
 -
 
 -
Willifood
 
 -
 
 -
 
 -
 
70
 
 -
 
 -
 
 -
 
 -
IFISA
 
 -
 
 -
 
 -
 
 -
 
 -
 
47
 
 -
 
 -
Directors
 
 -
 
 -
 
 -
 
 -
 
 -
 
 -
 
 -
 
(2)
Senior Management
 
 -
 
 -
 
 -
 
 -
 
 -
 
 -
 
 -
 
(3)
Total others
 
1
 
4
 
 -
 
136
 
(3)
 
51
 
(4)
 
(5)
Total as of 09.30.17
 
10
 
5
 
 -
 
84
 
(3)
 
61
 
(4)
 
(5)
 
The following is a summary of the transactions with related parties for the three-month period ended September 30, 2016:
 
Related party
 
Leases and/or
rights of use
 
Management fees
 
Sale of goods
 
Corporate services
 
Legal services
 
Financial operations
 
Donations
 
Fees and salaries
BHSA
 
1
 
 -
 
 -
 
 -
 
 -
 
(1)
 
 -
 
 -
BACS
 
2
 
 -
 
 -
 
 -
 
 -
 
8
 
 -
 
 -
Adama
 
 -
 
 -
 
 -
 
34
 
 -
 
 -
 
 -
 
 -
Condor
 
 -
 
 -
 
 -
 
 -
 
 -
 
115
 
 -
 
 -
Tarshop
 
4
 
 -
 
 -
 
 -
 
 -
 
 -
 
 -
 
 -
Total associates
 
7
 
 -
 
 -
 
34
 
 -
 
122
 
 -
 
 -
Cyrsa S.A.
 
 -
 
 -
 
 -
 
 -
 
 -
 
(1)
 
 -
 
 -
NPSF
 
(1)
 
1
 
 -
 
 -
 
 -
 
 -
 
 -
 
 -
Total joint ventures
 
(1)
 
1
 
 -
 
 -
 
 -
 
(1)
 
 -
 
 -
Cresud
 
 -
 
 -
 
 -
 
(44)
 
 -
 
11
 
 -
 
 -
Total parent company
 
 -
 
 -
 
 -
 
(44)
 
 -
 
11
 
 -
 
 -
Estudio Zang, Bergel & Viñes
 
 -
 
 -
 
 -
 
 -
 
(2)
 
 -
 
 -
 
 -
LRSA
 
5
 
 -
 
 -
 
 -
 
 -
 
 -
 
 -
 
 -
Fundación IRSA
 
 -
 
 -
 
 -
 
 -
 
 -
 
 -
 
(2)
 
 -
IFISA
 
 -
 
 -
 
 -
 
 -
 
 -
 
26
 
 -
 
 -
Directors
 
 -
 
 -
 
 -
 
 -
 
 -
 
 -
 
 -
 
(45)
Senior Management
 
 -
 
 -
 
 -
 
 -
 
 -
 
 -
 
 -
 
(3)
Total others
 
5
 
 -
 
 -
 
 -
 
(2)
 
26
 
(2)
 
(48)
Total as of 09.30.16
 
11
 
1
 
 -
 
(10)
 
(2)
 
158
 
(2)
 
(48)
 
33
IRSA Inversiones y Representaciones Sociedad Anónima
26.
Foreign currency assets and liabilities
 
Book amounts of foreign currency assets and liabilities are as follows:
 
Item / Currency (1)
Amount (2)
Exchange rate (3)
Total as of 09.30.17
Amount (2)
Exchange rate (3)
Total as of 06.30.17
Assets
 
 
 
 
 
 
Trade and other receivables
 
 
 
 
 
 
US Dollar
74
17.210
1,279
35
16.530
572
Euros
8
20.294
160
9
18.848
172
Receivables with related parties:
 
 
 
 
 
 
US Dollar
48
17.310
837
52
16.630
855
Total trade and other receivables
 
 
2,276
 
 
1,599
Restricted assets
 
 
 
 
 
 
US Dollar
 -
17.210
 - 
2
16.530
41
Total Restricted assets
 
 
 -
 
 
41
Investments in financial assets
 
 
 
 
 
 
US Dollar
146
17.210
2,508
61
16.530
1,014
Pounds
1
23.036
19
1
21.486
18
Investments with related parties:
 
 
 
 
 
 
US Dollar
6
17.310
110
20
16.630
324
Total investments in financial assets
 
 
2,637
 
 
1,356
Derivative financial instruments
 
 
 
 
 
 
US Dollar
1
17.210
14
1
16.530
10
Derivative financial instruments with related parties:
 
 
 
 
 
 
US Dollar
 - 
17.310
 - 
2
16.630
26
Total Derivative financial instruments
 
 
14
 
 
36
Cash and cash equivalents
 
 
 
 
 
 
US Dollar
265
17.210
4,555
318
16.530
5,250
Euros
2
20.294
41
3
18.848
49
New Israel Shekel
 -
4.770
 -
 -
4.770
1
Total Cash and cash equivalents
 
 
4,596
 
 
5,300
Total Assets
 
 
9,523
 
 
8,332
 
 
 
 
 
 
 
Liabilities
 
 
 
 
 
 
Trade and other payables
 
 
 
 
 
 
US Dollar
109
17.310
1,894
57
16.630
955
Euros
18
20.455
363
1
19.003
19
Payables to related parties:
 
 
 
 
 
 
US Dollar
1
17.310
23
1
16.630
21
Total Trade and other payables
 
 
2,280
 
 
995
Borrowings
 
 
 
 
 
 
US Dollar
1,197
17.310
20,726
1,123
16.630
18,683
Total Borrowings
 
 
20,726
 
 
18,683
Total Liabilities
 
 
23,006
 
 
19,678
 
(1) Considering foreign currencies those that differ from each Group’s subsidiaries functional currency at each period/year-end.
(2) Stated in millions of the corresponding in foreign currency.
(3) Exchange rates as of September 30, 2017 and June 30, 2017, respectively according to Banco Nación Argentina.
 
 
34
IRSA Inversiones y Representaciones Sociedad Anónima
 
27.
Groups of assets and liabilities held for sale
 
As mentioned in Note 4.F to the Consolidated Financial Statements as of June 30, 2017, the Group has certain assets and liabilities classified as held for sale. The following table shows the main ones:
 
 
September 30, 2017
 
June 30,
2017
Property, plant and equipment
1,646
 
1,712
Intangible assets
19
 
19
Investments in associates
77
 
33
Deferred income tax assets
57
 
57
Employee benefits
 -
 
5
Income tax credits
 -
 
10
Trade and other receivables
867
 
688
Cash and cash equivalents
153
 
157
Total group of assets held for sale
2,819
 
2,681
Trade and other payables
1,120
 
930
Salaries and social security liabilities
124
 
148
Employee benefits
110
 
52
Deferred income tax liability
24
 
10
Borrowings
644
 
715
Total group of liabilities held for sale
2,022
 
1,855
Total net assets held for sale
797
 
826
 
 
28.
Results from discontinued operations
 
The results from operations of Israir, Open Sky and IDB Tourism, and the share of profit of Adama and the finance costs associated to the non-recourse loan, until its sale in November 2016; have been reclassified in the Statements of Income under discontinued operations.
 
 
September 30, 2017
 
September 30, 2016
(recast)
Revenues
1,362
 
900
Costs
(1,204)
 
(784)
Gross profit
158
 
116
General and administrative expenses
(57)
 
(52)
Selling expenses
(66)
 
(56)
Other operating results, net
(9)
 
7
Profit from operations
26
 
15
Share of profit of joint ventures and associates
9
 
164
Profit before financial results and income tax
35
 
179
Finance cost
(22)
 
(530)
Financial results, net
(22)
 
(530)
Profit / (Loss) before income tax
13
 
(351)
Income tax
 -
 
 -
Profit / (Loss) from discontinued operations
13
 
(351)
 
 
29.
Subsequent events
 
Sale of ADS issued by IRSA CP
 
During October 2017, IRSA completed the sale in the secondary market of 10,240,000 ordinary shares of IRSA CP, N.V. Ps. 1 per share, represented by American Depositary Shares (“ADSs”), representing four ordinary shares each (nearly 8.1% of IRSA CP capital). After the transaction, IRSA’s direct and indirect interest in IRSA CP amounts to approximately 86.5%.
 
 
35
IRSA Inversiones y Representaciones Sociedad Anónima
 
IRSA CP Dividend
 
IRSA CP Shareholders’ Meeting, held on October 31, 2017, approved among others, the distribution of a cash dividend in the amount of Ps. 680, in addition to the Ps. 310 of advanced dividends approved by the Shareholders’ Meeting held April 5, 2017. The authority to effect payment was delegated to the Board of Directors, which on November 1, 2017 resolved to made it available to shareholders on November 14, 2017.
 
Furthermore, the Shareholders’ Meeting decided to appropriate the remaining undistributed earnings in the amount of Ps. 2,270 to a special reserve, since the statutory reserve is fully funded as provided by section 70 of Act 19,550, and section 5, chapter III, Title IV of the Argentine Securities and Exchange Commission Rules. The special reserve will be used for future dividends, new projects or pipeline projects or for any other purpose that the Company may consider in the future fiscal years, as part of a prudent and reasonable administration of the Company.
 
In addition, it decided to renew the empowerment onto the Board of Directors to expand the current US$ 500 (five hundred million US Dollars) program by an additional amount of US$ 100 (one hundred million US Dollars), in accordance with the resolutions adopted by the priors Shareholders’ Meetings on October 30, 2015 and October 31, 2016.
 
IRSA Dividend
 
IRSA Shareholders’ Meeting, held on October 31, 2017, approved among others, the distribution of a cash dividend in the amount of Ps. 1,400. The authority to effect payment was delegated to the Board of Directors, which on November 1, 2017 resolved to made it available to shareholders on November 14, 2017.
 
Furthermore, the Shareholders’ Meeting decided to appropriate the remaining undistributed earnings in the amount of Ps. 2,081 to a special reserve, since the statutory reserve is fully funded as provided by section 70 of Act 19,550, and section 5, chapter III, Title IV of the Argentine Securities and Exchange Commission Rules. The special reserve will be used for future dividends, new projects or pipeline projects or for any other purpose that the Company may consider in the future fiscal years, as part of a prudent and reasonable administration of the Company.
 
On the other hand, it resolved to empower the Board of Directors for the creation of a new global program for the issuance of simple NCN, either secured or unsecured or guaranteed by third parties, for a total amount of up to US$ 350 (three hundred and fifty million US Dollars) (or an equivalent amount in other currencies) given the expiration of the current program.
 
Early repayment of debt
 
On November 1, 2017, IDBD communicated its intention to repay all Series L debentures on November 28, 2017 before maturity by an amount of NIS 424 (or Ps. 2,022 as of the closing date of these Financial Statements).
 
 
36
 
 
REVIEW REPORT ON THE UNAUDITED CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS
 
 
To the Shareholders, President and Directors of
IRSA Inversiones y Representaciones Sociedad Anónima
Legal address: Bolivar 108 – 1° floor
Autonomous City Buenos Aires
Tax Code No. 30-52532274-9
 
Introduction
 
 
We have reviewed the unaudited condensed interim consolidated financial statements of IRSA Inversiones y Representaciones Sociedad Anónima and its subsidiaries (hereinafter “the Company”) which included the unaudited condensed interim consolidated statement of financial position as of September 30, 2017 and the unaudited condensed interim consolidated statements of income and comprehensive income for the three-month period ended September 30, 2017, the unaudited condensed interim consolidated statements of changes in shareholders’ equity and the unaudited condensed interim consolidated statements of 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, 2017 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 those financial statements.
 
Management responsibility
 
 
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 the International Financial Reporting Standards (IFRS), adopted by the Argentine Federation of Professional Councils in Economic Sciences (FACPCE) as professional accounting standards and added by the National Securities Commission (CNV) to its regulations, as approved by the International Accounting Standard Board (IASB) and , for this reason, is responsible for the preparation and presentation of the unaudited condensed interim consolidated financial statements above mentioned in the first paragraph according to the International Accounting Standard No 34 "Interim Financial Reporting" (IAS 34).
 
 
 
 
 
 
 
Scope of our review
 
Our review was limited to the application of the procedures established in the International Standard on Review Engagements ISRE 2410 "Review of interim financial information performed by the independent auditor of the entity", which was adopted as a review standard in Argentina in Technical Resolution No. 33 of the FACPCE, without modification as approved by the International Auditing and Assurance Standards Board (IAASB). A review of interim financial information consists of making inquiries of persons responsible for the preparation of the information included in the unaudited condensed interim consolidated financial statements, and applying analytical and other review procedures. A review is substantially less in scope than an audit conducted in accordance with International Standards on Auditing and consequently does not enable us to obtain assurance that we would become aware of all significant matters that might be identified in an audit. Accordingly, we do not express an audit opinion on the consolidated statement of financial position, the consolidated statement of income, the consolidated statement of comprehensive income and consolidated statement of cash flows of the Company.
 
Conclusion
 
Nothing came to our attention as a result of our review that caused us to believe that these unaudited condensed interim consolidated financial statements above mentioned in the first paragraph of this report have not been prepared in all material respects in accordance with International Accounting Standard 34.
 
Report on compliance with current regulations
 
In accordance with current regulations, we report about IRSA Inversiones y Representaciones Sociedad Anónima that:
 
a)
the unaudited condensed interim consolidated financial statements of IRSA Inversiones y Representaciones Sociedad Anónima are being processed for recording in the "Inventory and Balance Sheet Book", and comply, as regards those matters that are within our competence, with the provisions set forth in the Commercial Companies Law and in the corresponding resolutions of the National Securities Commission;
 
b)
the unaudited condensed interim separate financial statements of IRSA Inversiones y Representaciones Sociedad Anónima arise from accounting records carried in all formal respects in accordance with applicable legal provisions;
 
 
 
 
 
 
c)
we have read the Business Summary (“Reseña Informativa”) on which, as regards those matters that are within our competence, we have no observations to make;
 
d)
at September 30, 2017, the debt of IRSA Inversiones y Representaciones Sociedad Anónima owed in favor of the Argentina Integrated Pension System which arises from accounting records amounted to Ps. 69,706, which was not claimable at that date.
 
 
 
Autonomous City of Buenos Aires, November 8, 2017.
 
 
 
 
 
 
 
PRICE WATERHOUSE & CO. S.R.L.
 
 
 
                                                          (Partner)
C.P.C.E.C.A.B.A. Tº 1 Fº 17
Dr. Mariano C. Tomatis
Public Accountant (UBA)
C.P.C.E.C.A.B.A. T° 241 F° 118
 
ABELOVICH, POLANO & ASOCIADOS S.R.L.
 
 
 
                                                     (Partner)
C.P.C.E. C.A.B.A. T° 1 F° 30
Marcelo Héctor Fuxman
Public Accountant (UBA)
C.P.C.E.C.A.B.A. T° 134 F° 85
 
 
 
 
 
 
 
IRSA Inversiones y Representaciones Sociedad Anónima
 
Unaudited Condensed Interim Separate Financial Statements as of September 30, 2017, and for the three-months periods ended as of that date, presented comparatively
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
IRSA Inversiones y Representaciones Sociedad Anónima
 
Unaudited Condensed Interim Separate Statements of Financial Position
as of September 30, 2017, and June 30, 2017
(All amounts in millions of Argentine pesos, except shares and per share data and as otherwise indicated)
Free translation from the original prepared in Spanish for publication in Argentina
 
 
Note
09.30.17
 
06.30.17
ASSETS
 
 
 
 
Non-Current Assets
 
 
 
 
Investment properties
7
4,613
 
4,457
Property, plant and equipment
8
8
 
6
Trading properties
9
349
 
319
Intangible assets
10
21
 
21
Investments in subsidiaries, associates and joint ventures
6
30,159
 
29,450
Income tax and MPIT credit
 
133
 
133
Trade and other receivables
12
193
 
211
Total Non-Current Assets
 
35,476
 
34,597
Current Assets
 
 
 
 
Inventories
 
1
 
1
Trading properties
9
4
 
8
Trade and other receivables
12
651
 
568
Income tax and MPIT credit
 
1
 
1
Investments in financial assets
11
2
 
38
Derivative financial instruments
11
12
 
8
Restricted assets
11
4
 
4
Cash and cash equivalents
11
73
 
148
Total Current Assets
 
748
 
776
TOTAL ASSETS
 
36,224
 
35,373
SHAREHOLDERS’ EQUITY
 
 
 
 
Share capital
 
575
 
575
Treasury shares
 
3
 
3
Inflation adjustment of share capital and treasury shares
 
123
 
123
Share premium
 
793
 
793
Additional paid-in capital from treasury shares
 
17
 
17
Legal reserve
 
143
 
143
Special reserve
 
2,756
 
2,756
Other reserves
 
1,832
 
2,143
Retained earnings
 
20,555
 
19,930
TOTAL SHAREHOLDERS’ EQUITY
 
26,797
 
26,483
LIABILITIES
 
 
 
 
Non-Current Liabilities
 
 
 
 
Trade and other payables
14
846
 
784
Borrowings
15
5,494
 
5,340
Deferred income tax liabilities
16
2,164
 
2,247
Provisions
17
35
 
32
Total Non-Current Liabilities
 
8,539
 
8,403
Current Liabilities
 
 
 
 
Trade and other payables
14
124
 
123
Salaries and social security liabilities
 
1
 
2
Borrowings
15
759
 
358
Provisions
17
4
 
4
Total Current Liabilities
 
888
 
487
TOTAL LIABILITIES
 
9,427
 
8,890
TOTAL SHAREHOLDERS’ EQUITY AND LIABILITIES
 
36,224
 
35,373
 
              The accompanying notes are an integral part of these Unaudited Condensed Interim Separate Financial Statements.
 
 
 
 
 
 
 
 
                                            .
Fernando A. Elsztain
Director acting as
President

1
IRSA Inversiones y Representaciones Sociedad Anónima
Unaudited Condensed Interim Separate Statements of Income
for the three-month periods beginning on July 1, 2017 and 2016
and ended September 30, 2017 and 2016
(All amounts in millions of Argentine pesos, except shares and per share data and as otherwise indicated)
Free translation from the original prepared in Spanish for publication in Argentina
 
 
Note
09.30.17
 
09.30.16
(recast)
Revenues
18
11
 
8
Costs
19
(7)
 
(6)
Gross Profit
 
4
 
2
Net gain from fair value adjustments of investment properties
7
163
 
57
General and administrative expenses
19
(42)
 
(35)
Selling expenses
19
(5)
 
(5)
Other operating results, net
20
(5)
 
(4)
Profit from operations
 
115
 
15
Share of profit of subsidiaries, associates and joint ventures
6
776
 
326
Profit before financial results and income tax
 
891
 
341
Finance income
21
14
 
33
Finance cost
21
(368)
 
(254)
Other financial results
21
5
 
-
Financial results, net
 
(349)
 
(221)
Profit before income tax
 
542
 
120
Income tax
16
83
 
66
Profit for the period
 
625
 
186
 
 
 
 
 
 
 
 
 
 
Profit per share for the period:
 
 
 
 
Basic
 
1.081
 
0.323
Diluted
 
1.075
 
0.321
 
              The accompanying notes are an integral part of these Unaudited Condensed Interim Separate Financial Statements.
 
 
 
 
 
 
                                            .
Fernando A. Elsztain
Director acting as
President

 
2
IRSA Inversiones y Representaciones Sociedad Anónima
 
Unaudited Condensed Interim Separate Statements of Comprehensive Income
for the three-month periods beginning on July 1, 2017 and 2016
and ended September 30, 2017 and 2016
(All amounts in millions of Argentine pesos, except shares and per share data and as otherwise indicated)
Free translation from the original prepared in Spanish for publication in Argentina
 
 
 
09.30.17
 
09.30.16
(recast)
 
 
 
 
 
Profit for the period
 
625
 
186
Other comprehensive income:
 
 
 
 
Items that may be reclassified subsequently to profit or loss:
 
 
 
 
Share of other comprehensive (loss) / income of subsidiaries
 
(42)
 
17
Currency translation adjustment of subsidiaries, associates, and joint ventures
 
(270)
 
211
Other comprehensive (loss) / income for the period (i)
 
(312)
 
228
Total comprehensive income for the period
 
313
 
414
 
 (i) Components of other comprehensive (loss) / income have no impact on income tax.
 
 The accompanying notes are an integral part of these Unaudited Condensed Interim Separate Financial Statements.
 
 
 
 
 
 
 
 
 
 
                                            .
Fernando A. Elsztain
Director acting as
President
 
 
3
IRSA Inversiones y Representaciones Sociedad Anónima
 
Unaudited Condensed Interim Separate Statements of Changes in Shareholders’ Equity
for the three-month periods ended September 30, 2017 and 2016
 (All amounts in millions of Argentine pesos, except shares and per share data and as otherwise indicated)
Free translation from the original prepared in Spanish for publication in Argentina
 
 
Share
capital
Treasury
shares
Inflation adjustment of Share Capital and Treasury Shares
Share premium
Additional Paid-in Capital from Treasury Shares
Legal
reserve
Special
 reserve (1)
Other reserves
Retained
earnings
Total Shareholders’ equity
Balance at June 30, 2017
575
3
123
793
17
143
2,756
2,143
19,930
26,483
Profit for the period
-
-
-
-
-
-
-
-
625
625
Other comprehensive loss for the period
-
-
-
-
-
-
-
(312)
-
(312)
Total comprehensive (loss) / income for the period
-
-
-
-
-
-
-
(312)
625
313
Reserve for share-based compensation
-
-
-
-
-
-
-
1
-
1
Balance at September 30, 2017
575
3
123
793
17
143
2,756
1,832
20,555
26,797
 
The accompanying notes are an integral part of these Unaudited Condensed Interim Separate Financial Statements.
(1) Related to CNV General Resolution N° 609/12. See Note 2.1.b) and 17 of Consolidated Financial Statements as of June 30, 2017.
 
 
The composition of Other reserves of the Company as of September 30, 2017 is as follows:
 
 
Cost of Treasury shares
 
Reserve for share-based payments
 
Reserve for futures dividends
 
Others comprehensive income / (loss)
of subsidiaries
 
Reserve
for
 currency translation
 
Total Other reserves
 
Balance at June 30, 2017
(28)
 
78
 
494
 
42
 
1,557
 
2,143
 
Other comprehensive loss for the period
-
 
-
 
-
 
(42)
 
(270)
 
(312)
 
 Reserve for share-based payments
-
 
1
 
-
 
-
 
-
 
1
 
 Balance at September 30, 2017
(28)
 
79
 
494
 
-
 
1,287
 
1,832
 
 
 
 
 
 
                                            .
Fernando A. Elsztain
Director acting as
President
 
 
4
IRSA Inversiones y Representaciones Sociedad Anónima
Unaudited Condensed Interim Separate Statements of Changes in Shareholders’ Equity
for the three-month periods ended September 30, 2017 and 2016
 (All amounts in millions of Argentine pesos, except shares and per share data and as otherwise indicated)
Free translation from the original prepared in Spanish for publication in Argentina
 
 
 
Share capital
Treasury shares
Inflation adjustment of Share Capital and Treasury Shares
Share premium
Additional Paid-in Capital from Treasury Shares
Legal
reserve
Special
 reserve (1)
Other reserves
Retained
earnings
Total Shareholders’ equity
Balance at June 30, 2016
575
4
123
793
16
117
2,760
1,022
16,447
21,857
Profit for the period
-
-
-
-
-
-
-
-
186
186
Other comprehensive income for the period
-
-
-
-
-
-
-
228
-
228
Total comprehensive income for the period
-
-
-
-
-
-
-
228
186
414
Reserve for share-based payments
-
-
-
-
-
-
-
3
-
3
Balance at September 30, 2016 (recast)
575
4
123
793
16
117
2,760
1,253
16,633
22,274
 
The accompanying notes are an integral part of these Unaudited Condensed Interim Separate Financial Statements.
 
(1) Related to CNV General Resolution N° 609/12.
 
 
The composition of Other reserves of the Company as of September 30, 2016 is as follows:
 
 
Cost of Treasury shares
 
Reserve for share-based payments
 
Reserve for futures dividends
 
Others comprehensive income / (loss)
of subsidiaries
 
Reserve
for
 currency translation
 
Total Other reserves
 
Balance at June 30, 2016
(29)
 
67
 
520
 
(10)
 
474
 
1,022
 
Other comprehensive income for the period
-
 
-
 
-
 
17
 
211
 
228
 
 Reserve for share-based payments
-
 
3
 
-
 
-
 
-
 
3
 
 Balance at September 30, 2016 (recast)
(29)
 
70
 
520
 
7
 
685
 
1,253
 
 
 
 
 
 
 
                                            .
Fernando A. Elsztain
Director acting as
President
 
 
5
IRSA Inversiones y Representaciones Sociedad Anónima
Unaudited Condensed Interim Separate Statements of Cash Flows
for the three-month periods beginning on July 1, 2017 and 2016
and ended September 30, 2017 and 2016
(All amounts in millions of Argentine pesos, except shares and per share data and as otherwise indicated)
Free translation from the original prepared in Spanish for publication in Argentina
 
 
Note
09.30.17
 
09.30.16
(recast)
Operating activities:
 
 
 
 
Net cash used in the operations
13
(19)
 
(107)
Net cash used in operating activities
 
(19)
 
(107)
Investing activities:
 
 
 
 
Capital contributions to subsidiaries, associates and joint ventures
6
(242)
 
(449)
Acquisition and advanced payments of investment properties
 
(85)
 
(2)
Proceeds from sales of investment properties
7
26
 
1
Acquisition of properties, plant and equipment
8
(2)
 
-
Acquisition of trading properties
9
(26)
 
-
Increase of investments in financial assets
 
(112)
 
-
Proceeds from sales of investments in financial assets
 
147
 
1
Increase in loans granted to subsidiaries, associates and joint ventures
 
(9)
 
(21)
Net cash flow used in investing activities
 
(303)
 
(470)
Financing activities:
 
 
 
 
Bank overdrafts
 
9,634
 
41,583
Payment of bank overdrafts
 
(9,259)
 
(42,429)
Payment of principal Non-Convertible Notes
 
-
 
(110)
Interests paid
 
(179)
 
(85)
Loans obtained from subsidiaries, associates and joint ventures
 
11
 
-
Payment of loans from subsidiaries, associates and joint ventures
 
(10)
 
(279)
Collect from borrowings granted to subsidiaries, associates and joint ventures
 
48
 
-
Issuance of Non-Convertible Notes
 
-
 
3,121
Net cash flow generated by financing activities
 
245
 
1,801
Net (decrease) / increase in cash and cash equivalents
 
(77)
 
1,224
Cash and cash equivalents at the beginning of the period
11
148
 
6
Mutual funds
 
2
 
-
Foreign exchange on cash and cash equivalents
 
-
 
13
Cash and cash equivalents at the end of the period
11
73
 
1,243
 
 
             The accompanying notes are an integral part of these Unaudited Condensed Interim Separate Financial Statements.
 
 
 
 
 
 
 
                                            .
Fernando A. Elsztain
Director acting as
President
 
 
6
IRSA Inversiones y Representaciones Sociedad Anónima
 
Notes to the Unaudited Condensed Interim Separate Financial Statements
(All amounts in millions of Argentine Pesos, except shares and per share data and as otherwise indicated)
Free translation from the original prepared in Spanish for publication in Argentina
 
1.
General information and company’s business
 
IRSA Inversiones y Representaciones Sociedad Anónima (“IRSA” or “The Company”) was founded in 1943, it is primarily engaged in managing real estate holdings in Argentina since 1991.
 
IRSA is a corporation incorporated and domiciled in Argentina. The registered office is Bolívar 108, 1st. Floor, Buenos Aires, Argentina.
 
The Company owns, manages and develops, directly and indirectly through its subsidiaries, a portfolio of office and other rental properties in Buenos Aires. In addition, IRSA through its subsidiaries, associates and joint ventures manages and develops shopping malls and branded hotels across Argentina, and also office properties in the United States of America and Israel. As mentioned in Note 1 to the Unaudited Condensed Interim Consolidated Financial Statements, on October 11, 2015 IRSA obtained control over IDBD. This Israeli company is one of the largest and most significant conglomerates of Israel, which takes part in many markets and sectors of the industry.
 
These Unaudited Condensed Interim Separate Financial Statements have been approved for issue by the Board of Directors on November 8, 2017.
 
2.
Basis of preparation of the Unaudited Condensed Interim Separate Financial Statements
 
2.1. Basis of preparation
 
The Unaudited Condensed Interim Separate Financial Statements have been prepared in accordance with International Financial Reporting Standards (IFRS), issued by the International Accounting Standards Board (IASB). They should be read together with the Annual Separate Financial Statements of the Company as of June 30, 2017.
 
The Unaudited Condensed Interim Separate Financial Statements corresponding to the three-month periods ended September 30, 2017 and 2016 have not been audited. The Company’s Management believes they include all necessary adjustments to fairly present the results of each period. The Company’s three-month periods ended September 30, 2017 and 2016 results do not necessarily reflect the proportion of the Company’s full-year results.
 
2.2.a) Changes to financial statements previously issued due to change in accounting policies
 
As mentioned in Note 2 to the Consolidated Financial Statements as of June 30, 2017, during the fiscal year ended June 30, 2017 the Group’s Board of Directors decided to change the accounting policy for investment property from cost model to fair value model, as permitted under IAS 40. Therefore, the Group has retroactively changed the previously issued Interim Financial Statements, as required by IAS 8.
 
 
7
IRSA Inversiones y Representaciones Sociedad Anónima
 
 
The table below includes the reconciliation between the Statements of Income and the Statements of Comprehensive Income for the three-month period ended September 30, 2016 as they were originally issued, and the statements included in these Interim Financial Statements for comparative purposes. There is no impact on the relevant total amounts of the statement of cash flows.
 
Statement of Income and Statement of Other Comprehensive Income for the period ended September 30, 2016:
 
 
09.30.16
(originally issued)
 
09.30.16
(adjustment)
 
09.30.16
 (recast)
Revenue
8
 
-
 
8
Costs
(6)
 
-
 
(6)
Gross Profit
2
 
-
 
2
Net gain from fair value adjustments of investment properties
-
 
57
a)
57
General and administrative expenses
(35)
 
-
 
(35)
Selling expenses
(5)
 
-
 
(5)
Other operating results, net
(4)
 
-
 
(4)
(Loss) / Profit from operations
(42)
 
57
 
15
Share of (loss) / profit of subsidiaries, associates and joint ventures
(400)
 
726
b)
326
(Loss) / Profit from operations before financial results and income tax
(442)
 
783
 
341
Finance income
33
 
-
 
33
Finance cost
(254)
 
-
 
(254)
Financial results, net
(221)
 
-
 
(221)
(Loss) / Profit before income tax
(663)
 
783
 
120
Income tax
86
 
(20)
c)
66
(Loss) / Profit for the period
(577)
 
763
 
186
 
 
 
 
 
 
(Loss) / Earning per share:
(1.003)
 
 
 
0.323
 Basic
(1.003)
 
 
 
0.321
 Diluted
 
 
 
 
 
 
 
09.30.16
(originally issued)
 
 09.30.16
(adjustment)
 
 09.30.16
(recast)
(Loss) / Profit for the period
(577)
 
763
 
186
Other comprehensive (loss) / income
 
 
 
 
 
Items that may be reclassified subsequently to profit or loss:
 
 
 
 
 
Share of other comprehensive income of subsidiaries
17
 
-
 
17
Currency translation adjustment of subsidiaries, associates, and joint ventures
195
 
16
 
211
Other comprehensive income for the period
212
 
16
 
228
Total comprehensive (loss) / income for the period
(365)
 
779
 
414
 
 
 
 
 
 
Explanation of the changes in the separate statement of comprehensive income:
 
a) It represents the net change in fair value of the investment properties.
b) Changes in share of profit / (loss) of associates and joint ventures after applying the change to equity method valuation implemented by the Company.
c) It represents the tax impact of the changes in accounting policies.
 
2.2. Significant accounting policies
 
The accounting policies adopted in the preparation of these Unaudited Condensed Interim Separate Financial Statements are consistent with those applied in the Annual Financial Statements as of June 30, 2017. The principal accounting policies are described in Note 2 of those Annual Financial Statements.
 
 
8
IRSA Inversiones y Representaciones Sociedad Anónima
 
 
2.3. Use of estimates
 
The preparation of Financial Statements at a certain date requires the Management to make estimates and evaluations affecting the amount of assets and liabilities recorded and contingent assets and liabilities disclosed at such date, as well as income and expenses recorded during the period. Actual results might differ from the estimates and evaluations made at the date of preparation of these Unaudited Condensed Interim Separate Financial Statements.
 
In the preparation of these Unaudited Condensed Interim Separate Financial Statements, the main significant judgments made by Management in applying the Company’s accounting policies and the major sources of uncertainty were the same that the Company used in the preparation of the Separate Financial Statements for the fiscal year ended June 30, 2017.
 
2.4.
Comparability of information
 
Information as of June 30, 2017 shown in these Financial Statements for comparative purposes arises from financial statements then ended. As regards balances outstanding on September 30, 2016, they have been amended as explained in Note 2.1.a).
 
3. Seasonal effects on operations
 
See Note 3 to the Unaudited Condensed Interim Consolidated Financial Statements.
 
4. Acquisitions and disposals
 
See description of acquisitions and disposals made by the Company and/or its subsidiaries for the three-month period ended September 30, 2017 in Note 4 to the Unaudited Condensed Interim Consolidated Financial Statements.
 
5. Financial risk management and fair value estimates
 
The Unaudited Condensed Interim Financial Statements do not include all the information and disclosures of the risk management, so they should be read together with the annual Separate Financial Statements as of June 30, 2017. There has been no change in the risk management or risk management policies applied by the Company since the end of the annual fiscal year.
 
Since June 30, 2017 there have been no significant changes in business or economic circumstances affecting the fair value of the Company's financial assets or liabilities (either measured at fair value or amortized cost). See notes to the Unaudited Condensed Interim Consolidated Financial Statements. Furthermore, there have been no transfers between the different hierarchies used to assess the fair value of the Company’s financial instruments.
 
6. Information about the main subsidiaries, associates and joint ventures
 
The Company conducts its business through several operating and holding subsidiaries, associates and joint ventures. Its main subsidiaries include IRSA CP and Tyrus.
 
As indicated in Note 1 to the Annual Consolidated Financial Statements, the Company has an indirect participation in IDBD through Tyrus. In addition, the note describes the implications of the subsidiary for the group.
 
9
IRSA Inversiones y Representaciones Sociedad Anónima
 
 
Within the Operations Center in Israel and in relation to IDBD’s financial position, its cash flow and its ability to meet its financial commitments, the following should be taken into consideration:
 
Since September 2016, after the sale of Adama and the increase in value of its subsidiaries in the market, IDBD considers that it is possible to obtain new financing in the market or refinance its debts. In this regards, IDBD has recently successfully completed issuance of debentures, as mentioned in Note 20 to the Consolidated Financial Statements as of June 30, 2017. Additionally, it has made early repayments of its financial debt and has managed to renegotiate the related financial restrictions.
As mentioned in Note 7 to the Consolidated Financial Statements as of June 30, 2017, DIC declared dividends out of which IDBD received approximately NIS 271 million (equivalent to approximately Ps. 1,219), net of the exercise of warrants mentioned in Note 4.C to the Consolidated Financial Statements as of June 30, 2017.
In February 2017, Standard & Poor’s Maalot (S&P Maalot) upgraded the rating of IDBD debentures, from CCC to BB. Subsequently, in July 2017, S&P Maalot increased again the rating to BBB with stable outlook.
As mentioned in Note 14 to the Consolidated Financial Statements as of June 30, 2017, IDBD sold part of its stake in Clal and signed a swap agreement for the future sale.
 
The main associates include BHSA and New Lipstick. Its main joint ventures include Cyrsa, Puerto Retiro.
 
Detailed below are the evolutions of investments in subsidiaries, associates and joint ventures of the Company, for the three-month period ended September 30, 2017 and for the year ended June 30, 2017:
 
Subsidiaries, Associates and Joint ventures
 
 
09.30.17
 
06.30.17
Beginning of period / year
29,447
 
23,342
Capital contribution (i)
242
 
1,121
Increase in equity interest in associates
-
 
119
Share of profit, net
776
 
4,485
Cash dividends (ii)
-
 
(755)
Other comprehensive (loss) / income
(312)
 
1,135
End of the period / year (iii)
30,153
 
29,447
 
(i)
During the period, capital contributions were made to Tyrus and Manibil for Ps. 198 and Ps. 44, respectively. During the fiscal year ended June 30, 2017 capital contributions were made to Tyrus, Llao, Hasa, Palermo Invest S.A., Inversora Bolivar S.A. and Manibil for Ps. 1,072, Ps. 2, Ps. 3, Ps. 3, Ps. 3 and Ps. 38, respectively.
(ii)
No dividends were distributed during the period. During the year ended June 30, 2017 Palermo Invest S.A., Inversora Bolívar S.A., ECLSA, CYRSA and IRSA CP distributed dividends to the Company for an amount of Ps. 0.2, Ps. 1, Ps. 0.3, Ps. 7.5, Ps. 727 and Ps. 19, respectively.
(iii)
As of September 30, 2017 and June 30, 2017 includes Ps. 6 and Ps. 3, respectively, corresponding to equity interest in HASA and IRSA - Galerías Pacífico UTE, included in Provisions (Note 17).
 
10
IRSA Inversiones y Representaciones Sociedad Anónima
 
 
 
Name of the entity
Place of business / Country of incorporation
Main activity
Common shares 1 vote
Value of Group's interest in equity
 
Group's interest in comprehensive income / (loss)
 
% ownership interest held
 
Latest financial statements issued
September 30, 2017
June 30,
2017
 
September 30, 2017
September 30,
2016 (recast)
 
September 30,
2017
June 30,
 2017
 
Capital Stock (nominal value)
Profit / (Loss) for the period
Shareholders’ equity
IRSA CP
Argentina
Real estate
118,972,538
22,582
20,807
 
1,776
712
 
94.41%
94.41%
 
126
1,881
24,026
ECLSA
Argentina
Investment
77,316,130
443
390
 
53
7
 
96.74%
96.74%
 
80
54
457
EFANUR
Uruguay
Investment
130,386,770
547
522
 
25
99
 
100.00%
100.00%
 
130
2
547
HASA (3)
Argentina
Hotel
18,791,800
(5)
(3)
 
(1)
(1)
 
80.00%
80.00%
 
23
(2)
(6)
Inversora Bolívar S.A.
Argentina
Investment
83,571,237
400
341
 
59
6
 
95.13%
95.13%
 
88
62
414
Llao Llao Resort S.A. (3)
Argentina
Hotel
73,580,206
13
13
 
-
-
 
50.00%
50.00%
 
147
(1)
26
NFSA (3)
Argentina
Hotel
38,068,999
20
23
 
(3)
(1)
 
76.34%
76.34%
 
50
(4)
43
Palermo Invest S.A.
Argentina
Investment
155,953,673
327
263
 
64
6
 
97.00%
97.00%
 
161
65
367
Ritelco S.A.
Uruguay
Investment
94,369,151
586
494
 
92
11
 
100.00%
100.00%
 
94
92
586
Tyrus
Uruguay
Investment
16,025,861,475
4,609
6,053
 
(1,643)
(302)
 
100.00%
100.00%
 
6,245
(1,307)
4,608
BHSA (1) (2)
Argentina
Financial
73,939,822
340
278
 
62
7
 
5.05%
5.05%
 
1,463
248
5,505
BACS (2)
Argentina
Financial
29,297,626
141
158
 
(17)
2
 
33.36%
33.36%
 
88
44
474
Manibil
Argentina
Real estate
130,122,872
141
95
 
2
7
 
49.00%
49.00%
 
266
5
288
Cyrsa S.A.
Argentina
Real estate
8,748,270
10
13
 
(3)
1
 
50.00%
50.00%
 
17
(6)
19
UTE IRSA - Galerías Pacífico S.A.
Argentina
Real estate
500,000
(1)
-
 
(2)
-
 
50.00%
50.00%
 
1
(3)
(3)
 
 
 
 
30,153
29,447
 
464
554
 
 
 
 
 
 
 
(1)
 Considered significant. See Notes 7 to 9 to the Annual Consolidated Financial Statements for summarized financial information.
(2)
Information as of June 30, 2017 according to BCRA's standards. For the purpose of the valuations of the investments in the Company, preliminary figures as of September 30, 2017 have been considered with the necessary IFRS adjustments. Share market price of Banco Hipotecario S.A as of September 30, 2017 amounts to Ps. 7.61. See Note 9 to the Consolidated Financial Statements as of June 30, 2017.
(3)
 The Company has secured confidence, proportionally to their share interest, loans of Hoteles Argentinos S.A., Llao Llao Resorts S.A. and Nuevas Fronteras S.A. with BHSA for Ps. 5.5, Ps. 1.0 and Ps. 5.1, respectively.

 
 
 
 
 
 
 
11
IRSA Inversiones y Representaciones Sociedad Anónima
 
 
7. Investment properties
 
Changes in the Company’s investments properties for the three-month period ended September 30, 2017 and for the year ended June 30, 2017 were as follows:
 
Period
ended
September 30, 2017
 
Fiscal year
ended
June 30,
2017
 
Office buildings and other rental portfolio
 
Undeveloped parcel of lands
 
Properties under
development
 
Total
 
Total
Fair value hierarchy
2
 
2
 
2
 
 
 
 
Fair value at the beginning of the period / year
891
 
3,218
 
348
 
4,457
 
3,540
Additions
-
 
-
 
19
 
19
 
15
Disposals
(26)
 
-
 
-
 
(26)
 
(37)
Net gain / (loss) from changes in fair value of investment properties
38
 
131
 
(6)
 
163
 
939
Fair value at the end of the period / year
903
 
3,349
 
361
 
4,613
 
4,457
 
 
The following amounts have been recognized in the statements of income:
 
09.30.17
 
09.30.16
(recast)
Sales, rental and services income (Note 18)
8
 
7
Costs (Note 19)
(7)
 
(6)
Net gain from changes in fair value of investment properties
163
 
57
 
Valuation techniques are described in Note 10 to the Consolidated Financial Statements as of June 30, 2017. There were no changes to the valuation techniques.
 
8. Property, plant and equipment
 
Changes in the Company’s property, plant and equipment for the three-month period ended September 30, 2017 and for the year ended June 30, 2017 were as follows:
 
 
Period ended
September 30, 2017
 
Fiscal year ended
June 30, 2017
 
Buildings and facilities
 
Furniture
and fixtures
 
Machinery and equipment
 
Total
 
Total
Balances at beginning of the period / year
4
 
-
 
2
 
6
 
3
Costs
16
 
3
 
16
 
35
 
31
Accumulated depreciation
(12)
 
(3)
 
(14)
 
(29)
 
(28)
Net book amount at beginning of period / year
4
 
-
 
2
 
6
 
3
Additions
1
 
-
 
1
 
2
 
4
Depreciation
-
 
-
 
-
 
-
 
(1)
Balances at end of the period / year
5
 
-
 
3
 
8
 
6
Costs
17
 
3
 
17
 
37
 
35
Accumulated depreciation
(12)
 
(3)
 
(14)
 
(29)
 
(29)
Net book amount at the period / year
5
 
-
 
3
 
8
 
6
 
 
 
 
 
 
 
12
IRSA Inversiones y Representaciones Sociedad Anónima
 
 
9. Trading properties
 
Changes in the Company’s trading properties for the three-month period ended September 30, 2017 and for the year ended June 30, 2017 were as follows:
 
Period ended
 September 30, 2017
 
Fiscal year ended
June 30, 2017
 
Completed properties
 
Properties
under development
 
Total
 
Total
Beginning of the period / year
5
 
322
 
327
 
304
Additions
-
 
26
 
26
 
23
End of the period / year
5
 
348
 
353
 
327
 
 
09.30.17
 
06.30.17
Non-current
349
 
319
Current
4
 
8
Total
353
 
327
 
10. Intangible assets
 
Changes in Company’s intangible assets for the three-month period ended September 30, 2017 and for the year ended June 30, 2017 were as follows:
 
Period ended
September 30, 2017
 
Fiscal year ended
June 30, 2017
 
Computer software
 
Future units to be received from barters
 
Total
 
Total
Balances at beginning of the period / year
2
 
19
 
21
 
52
Costs
4
 
19
 
23
 
54
Accumulated amortization
(2)
 
-
 
(2)
 
(2)
Net book amount at the beginning of the period / year
2
 
19
 
21
 
52
Additions
-
 
-
 
-
 
21
Disposals
-
 
-
 
-
 
(52)
Balances at end of the period / year
2
 
19
 
21
 
21
Costs
4
 
19
 
23
 
23
Accumulated amortization
(2)
 
-
 
(2)
 
(2)
Net book amount at the end of the period / year
2
 
19
 
21
 
21
 
 
 
11. Financial instruments by category
 
The note shows the financial assets and financial liabilities by category of financial instrument and a reconciliation to the corresponding line item in the Interim Statements of Financial Position, as appropriate. Financial assets and liabilities measured at fair value are assigned based on their different levels in the fair value hierarchy. For further information, related to fair value hierarchy see Note 14 to the Consolidated Financial Statements as of June 30, 2017.
 
 
 
 
 
 
 
 
 
13
IRSA Inversiones y Representaciones Sociedad Anónima
 
 
Financial assets and financial liabilities as of September 30, 2017 are as follows:
 
 
Financial
assets
at amortized
cost
 
Financial assets at fair value
through profit or loss
 
Subtotal
financial assets
 
Non-financial assets
 
Total
 
 
 
Level 1
 
 
 
 
 
 
September 30, 2017
 
 
 
 
 
 
 
 
 
Assets as per statements of financial position
 
 
 
 
 
 
 
 
 
Trade and other receivables (excluding the allowance for doubtful accounts) (Note 12)
271
 
-
 
271
 
576
 
847
Restricted assets (*)
4
 
-
 
4
 
-
 
4
Investments in financial assets:
 
 
 
 
 
 
 
 
 
 - Mutual funds
-
 
2
 
2
 
-
 
2
Derivative financial instruments:
 
 
 
 
 
 
 
 
 
 - Foreign-currency future contracts
-
 
12
 
12
 
-
 
12
Cash and cash equivalents:
 
 
 
 
 
 
 
 
 
 - Cash at bank and on hand
73
 
-
 
73
 
-
 
73
Total
348
 
14
 
362
 
576
 
938
(*) Corresponds to capitalization plan.
 
 
Financial liabilities
at amortized cost
 
Non- financial liabilities
 
Total
 
 
 
 
 
 
Liabilities as per statements of financial position
 
 
 
 
 
Trade and other payables (Note 14)
110
 
860
 
970
Borrowings (Note 15)
6,253
 
-
 
6,253
Total
6,363
 
860
 
7,223
 
 
 
Financial assets
at amortized cost
 
Financial assets at fair value through
profit or loss
 
Subtotal
financial assets
 
Non-financial assets
 
Total
 
 
 
Level 1
 
 
 
 
 
 
June 30, 2017
 
 
 
 
 
 
 
 
 
Assets as per statements of financial position
 
 
 
 
 
 
 
 
 
Trade and other receivables (excluding the allowance for doubtful accounts) (Note 12)
290
 
-
 
290
 
492
 
782
Restricted assets (*)
4
 
-
 
4
 
-
 
4
Investments in financial assets:
 
 
 
 
 
 
 
 
 
 - Mutual funds
-
 
11
 
11
 
-
 
11
 - Bonds
-
 
27
 
27
 
-
 
27
Derivative financial instruments:
 
 
 
 
 
 
 
 
 
 - Foreign-currency future contracts
-
 
8
 
8
 
-
 
8
Cash and cash equivalents:
 
 
 
 
 
 
 
 
 
- Mutual funds
-
 
56
 
56
 
-
 
56
- Bonds
-
 
67
 
67
 
-
 
67
 - Cash at bank and on hand
25
 
-
 
25
 
-
 
25
Total
319
 
169
 
488
 
492
 
980
 
(*) Corresponds to capitalization plan.
 
 
Financial liabilities
at amortized cost
 
 
Non-financial
 liabilities
 
Total
Liabilities as per statements of financial position
 
 
 
 
 
Trade and other payables (Note 14)
101
 
806
 
907
Borrowings (Note 15)
5,698
 
-
 
5,698
Total
5,799
 
806
 
6,605
 
During the period ended on September 30, 2017, there were no transfers between levels of the fair value hierarchy.
 
 
As of September 30, 2017, there have been no changes to the economic or business circumstances affecting the fair value of the financial assets and liabilities of the Group.
 
 
14
IRSA Inversiones y Representaciones Sociedad Anónima
 
 
12.
Trade and other receivables
 
Company’s trade and other receivables, as of September 30, 2017 and June 30, 2017 is as follows:
 
 
At September 30, 2017
 
At June 30, 2017
 
Non-current
 
Current
 
Total
 
Non-current
 
Current
 
Total
 
Receivables from the sale of properties
21
 
30
 
51
 
22
 
29
 
51
 
Leases and services receivables
6
 
33
 
39
 
6
 
37
 
43
 
Less: Allowance for doubtful accounts
-
 
(3)
 
(3)
 
-
 
(3)
 
(3)
 
Total trade receivables
27
 
60
 
87
 
28
 
63
 
91
 
Advance payments
-
 
419
 
419
 
-
 
354
 
354
 
Borrowings, deposits and other debit balances
-
 
121
 
121
 
-
 
108
 
108
 
VAT receivables
86
 
-
 
86
 
65
 
-
 
65
 
Loans granted
48
 
-
 
48
 
88
 
-
 
88
 
Prepaid expenses
32
 
5
 
37
 
30
 
8
 
38
 
Receivable from agreement with TGLT (i)
-
 
25
 
25
 
-
 
25
 
25
 
Tax receivables
-
 
7
 
7
 
-
 
7
 
7
 
Others
-
 
14
 
14
 
-
 
3
 
3
 
Total other receivables
166
 
591
 
757
 
183
 
505
 
688
 
Total trade and other receivables
193
 
651
 
844
 
211
 
568
 
779
 
 
 (i) See Note 12 to the Unaudited Condensed Interim Consolidated Financial Statements.
 
Movements on the Company’s allowance for doubtful accounts are as follows:
 
 
09.30.17
 
06.30.17
Beginning of period /year
3
 
4
Additions
-
 
1
Decreases
-
 
(2)
End of the period / year
3
 
3
 
The creation and release of the allowance for doubtful accounts have been included in “Selling expenses” in the Statements of Income (Note 19). Amounts charged to the allowance for doubtful accounts are generally written off, when there is no expectation of recovery.
 
 
13.
Cash flow information
 
Following is a detailed description of cash flows generated by the Company’s operations for the three-month periods ended September 30, 2017 and 2016:
 
Note
09.30.17
 
09.30.16
(recast)
Profit for the period
 
625
 
186
Adjustments for:
 
 
 
 
Income tax
16
(83)
 
(66)
Provisions and allowances
 
1
 
1
Share-based payments
 
-
 
1
Financial results, net
21
349
 
221
Net gain from fair value adjustments of investment properties
7
(163)
 
(57)
Share of profit of subsidiaries, associates and joint ventures
6
(776)
 
(326)
Increase in trade and other receivables
 
(27)
 
(1)
Decrease in salaries and social security liabilities
 
(1)
 
-
Increase / (Decrease) in trade and other payables
 
56
 
(66)
Net cash used in operating activities
 
(19)
 
(107)
 
 
 
 
 
15
IRSA Inversiones y Representaciones Sociedad Anónima
 
 
Additional information
09.30.17
 
09.30.16
(recast)
Reserve for share-based payments
1
 
3
Reserve for currency translation adjustment
(270)
 
211
Acquisition of non-controlling interest
-
 
288
Share of changes in subsidiaries’ equity
(42)
 
17
Decrease in borrowings from subsidiaries, associates and joint ventures through a decrease in borrowings granted to subsidiaries, associates and joint ventures
1
 
16
 
 
14.
Trade and other payables
 
Company’s trade and other payables as of September 30, 2017 and June 30, 2017 were as follows:
 
 
September 30, 2017
 
June 30, 2017
 
Non-current
 
Current
 
Total
 
Non-current
 
Current
 
Total
Customers advances
837
 
5
 
842
 
782
 
4
 
786
Trade payables
-
 
69
 
69
 
-
 
72
 
72
Invoices to be received
-
 
35
 
35
 
-
 
20
 
20
Total trade payables
837
 
109
 
946
 
782
 
96
 
878
Long-term incentive plan
-
 
9
 
9
 
-
 
10
 
10
Tax payables
-
 
3
 
3
 
-
 
4
 
4
Tax amnesty plan for payable taxes
2
 
-
 
2
 
2
 
-
 
2
Tax on shareholders’ personal assets
-
 
-
 
-
 
-
 
2
 
2
Director´s fees
7
 
-
 
7
 
-
 
7
 
7
Others
-
 
3
 
3
 
-
 
4
 
4
Total other payables
9
 
15
 
24
 
2
 
27
 
29
Total trade and other payables
846
 
124
 
970
 
784
 
123
 
907
 
15.
Borrowings
 
Company’s borrowings as of September 30, 2017 and June 30, 2017 are as follows:
 
 
September 30, 2017
 
June 30, 2017
 
Non-current
 
Current
 
Total
 
Non-current
 
Current
 
Total
Non-convertible notes
4,762
 
46
 
4,808
 
4,588
 
79
 
4,667
Bank borrowings
700
 
284
 
984
 
722
 
229
 
951
Bank overdrafts
-
 
377
 
377
 
-
 
-
 
-
Related parties
31
 
52
 
83
 
30
 
50
 
80
Other borrowings
1
 
-
 
1
 
-
 
-
 
-
Total borrowings
5,494
 
759
 
6,253
 
5,340
 
358
 
5,698
 
 
16.
Current and deferred income tax
 
The provision for the Company’s income tax are as follows:
 
09.30.17
 
09.30.16
(recast)
Deferred income tax
(83)
 
(66)
Income tax gain
(83)
 
(66)
 
The gross movement on the deferred income tax account is as follows:
 
 
09.30.17
 
06.30.17
Beginning of the period / year
(2,247)
 
(1,516)
Income tax expense
83
 
(731)
End of the period / year
(2,164)
 
(2,247)
 
 
16
IRSA Inversiones y Representaciones Sociedad Anónima
 
 
Below is a reconciliation between income tax expense and the amount that would arise using the income tax rate applicable to profit before income tax for the three-month periods ended September 30, 2017 and 2016:
 
 
09.30.17
 
09.30.16
(recast)
Net income at tax rate
190
 
42
Permanent differences:
 
 
 
Share of profit of subsidiaries, associates and joint ventures
(272)
 
(108)
Non-deductible donations
2
 
-
Others
(3)
 
-
Income tax – Gain
(83)
 
(66)
 
17.
Provisions
 
The table below shows changes in Company's provisions:
 
 
Period ended
September 30, 2017
 
Fiscal year ended
June 30, 2017
 
Labor,
legal and other claims
 
Investments
in associates and joint ventures (i)
 
Total
 
Total
Beginning of the period / year
33
 
3
 
36
 
35
Additions
2
 
6
 
8
 
11
Decrease
(2)
 
(3)
 
(5)
 
(10)
End of the period / year
33
 
6
 
39
 
36
 
(i)
    Corresponds to the investment in HASA and IRSA – Galerías Pacífico UTE with negative equity.
 
The breakdown of total current and non-current provisions is as follows:
 
 
09.30.17
 
06.30.17
Non-current
35
 
32
Current
4
 
4
Total
39
 
36
 
 
18.
Revenues
 
09.30.17
 
09.30.16
(recast)
Rental and averaging of scheduled rental escalation
7
 
6
Property management fees
1
 
1
Sales, rental and services income
8
 
7
Expenses
3
 
1
Total revenues
11
 
8
 
 
19.
Expenses by nature
 
The Company disclosed expenses in the Unaudited Condensed Interim Statements of Income by function as part of the line items “Costs”, “General and administrative expenses” and “Selling expenses”.
The following table provides additional disclosure regarding expenses by nature and their relationship to the function within the Company.
 
 
 
 
 
 
 
 
 
17
IRSA Inversiones y Representaciones Sociedad Anónima
 
 
For the period ended September 30, 2017 and 2016:
 
 
Costs
 
General and administrative expenses
 
Selling
expenses
 
Total as of
09.30.17
 
Total as of
09.30.16
(recast)
Salaries, social security costs and other personnel expenses
3
 
21
 
2
 
26
 
23
Director´s fees
-
 
9
 
-
 
9
 
6
Fees and payments for services
-
 
4
 
-
 
4
 
5
Traveling, transportation and stationery
-
 
4
 
-
 
4
 
2
Maintenance, security, cleaning, repairs and others
3
 
-
 
-
 
3
 
4
Leases and service charges
-
 
2
 
-
 
2
 
1
Taxes, rates and contributions
1
 
-
 
1
 
2
 
3
Advertising and other selling expenses
-
 
-
 
2
 
2
 
2
Bank charges
-
 
1
 
-
 
1
 
-
Public services and others
-
 
1
 
-
 
1
 
1
Allowance for doubtful accounts (charge and recovery, net)
-
 
-
 
-
 
-
 
(1)
Total expenses by nature as of 09.30.17
7
 
42
 
5
 
54
 
-
Total expenses by nature as of 09.30.16 (recast)
6
 
35
 
5
 
-
 
46
 
 
20.
Other operating results, net
 
09.30.17
 
09.30.16
(recast)
Tax on shareholders’ personal assets
2
 
(1)
Donations
(6)
 
(2)
Lawsuits and other contingencies (i)
(2)
 
(2)
Others
1
 
1
Total other operating results, net
(5)
 
(4)
 
(i)
The period charge corresponds to payments which had not been accrued for.
 
 
21.
Financial results, net
 
09.30.17
 
09.30.16
(recast)
Finance income:
 
 
 
 - Interest income
4
 
9
 - Foreign exchange gains
10
 
24
Total finance income
14
 
33
Finance costs:
 
 
 
 - Interest expenses
(150)
 
(145)
 - Foreign exchange losses
(214)
 
(94)
 - Other finance costs
(4)
 
(15)
Total finance costs
(368)
 
(254)
Other financial results:
 
 
 
 - Fair value gain of financial assets
1
 
-
 - Gain on derivative financial instruments, net
4
 
-
Total other financial results
5
 
-
Total financial results, net
(349)
 
(221)
 
 
 
 
18
IRSA Inversiones y Representaciones Sociedad Anónima
 
 
22.
 Related party transactions
 
The following is a summary of the balances with related parties as of September 30, 2017:
 
Related party
Description of transaction
 
Non-current
Trade and other receivables
 
Current
Trade and other receivables
 
Non-current
Trade
and other payables
 
Current
Trade
and other payables
 
Non-current Borrowings
 
Current
Borrowings
CRESUD
Leases
 
-
 
4
 
-
 
-
 
-
 
-
Corporate services
 
-
 
-
 
-
 
(9)
 
-
 
-
Reimbursement of expenses
 
-
 
-
 
-
 
(3)
 
-
 
-
Total Parent Company
 
 
-
 
4
 
-
 
(12)
 
-
 
-
ECLASA
Other receivables
 
-
 
1
 
-
 
-
 
-
 
-
IRSA CP
Reimbursement of expenses
 
-
 
-
 
-
 
(10)
 
-
 
-
Corporate services
 
-
 
-
 
-
 
(32)
 
-
 
-
Long-term incentive plan
 
-
 
-
 
-
 
(9)
 
-
 
-
Sale of properties
 
-
 
-
 
(583)
 
-
 
-
 
-
 
Leases
 
-
 
-
 
-
 
(1)
 
-
 
-
Palermo Invest S.A.
Dividends receivables
 
-
 
3
 
-
 
-
 
-
 
-
Other receivables
 
-
 
1
 
-
 
-
 
-
 
-
Borrowings
 
5
 
-
 
-
 
-
 
-
 
-
Inversora Bolívar S.A.
Borrowings
 
-
 
-
 
-
 
-
 
(6)
 
-
HASA
Hotel services
 
-
 
-
 
-
 
(3)
 
-
 
-
TYRUS
Borrowings
 
-
 
83
 
-
 
-
 
-
 
-
Llao Llao Resorts S.A.
Hotel services
 
-
 
5
 
-
 
(2)
 
-
 
-
NFSA
Hotel services
 
-
 
5
 
-
 
-
 
-
 
-
Management fees
 
-
 
2
 
-
 
-
 
-
 
-
Borrowings
 
-
 
-
 
-
 
-
 
-
 
(36)
Efanur S.A.
Borrowings
 
-
 
-
 
-
 
-
 
-
 
(10)
Total Subsidiaries
 
 
5
 
100
 
(583)
 
(57)
 
(6)
 
(46)
 
 
19
IRSA Inversiones y Representaciones Sociedad Anónima
 
 
Related party
Description of transaction
 
Non-current
Trade and other receivables
 
Current
Trade and other receivables
 
Non-current
Trade
and other payables
 
Current
Trade
and other payables
 
Non-current Borrowings
 
Current
Borrowings
Fibesa S.A.
Long-term incentive plan
 
-
 
14
 
-
 
-
 
-
 
-
PAMSA
Long-term incentive plan
 
-
 
1
 
-
 
-
 
-
 
-
Non-Convertible Notes
 
-
 
-
 
-
 
-
 
(25)
 
-
ERSA
Long-term incentive plan
 
-
 
1
 
-
 
-
 
-
 
-
NPSF
Long-term incentive plan
 
-
 
1
 
-
 
-
 
-
 
-
Total Subsidiaries IRSA CP
 
 
-
 
17
 
-
 
-
 
(25)
 
-
Irsa International LLC
Reimbursement of expenses
 
-
 
1
 
-
 
-
 
-
 
-
Real Estate Strategies LLC (D)
Reimbursement of expenses
 
-
 
6
 
-
 
-
 
-
 
-
Total Subsidiaries TYRUS
 
 
-
 
7
 
-
 
-
 
-
 
-
New Lipstick
Reimbursement of expenses
 
-
 
4
 
-
 
-
 
-
 
-
Total Associates TYRUS
 
 
-
 
4
 
-
 
-
 
-
 
-
BHSA
Reimbursement of expenses
 
-
 
-
 
-
 
(1)
 
-
 
-
Manibil S.A.
Borrowings
 
43
 
-
 
-
 
-
 
-
 
-
Total Associates
 
 
43
 
-
 
-
 
(1)
 
-
 
-
CYRSA
Borrowings
 
-
 
-
 
-
 
-
 
-
 
(6)
UTE IRSA – Galerías Pacifico S.A.
Hotel services
 
-
 
6
 
-
 
-
 
-
 
-
Total Joint Ventures
 
 
-
 
6
 
-
 
-
 
-
 
(6)
Directors
Fees
 
-
 
-
 
(7)
 
-
 
-
 
-
Total Directors
 
 
-
 
-
 
(7)
 
-
 
-
 
-
Total
 
 
48
 
138
 
(590)
 
(70)
 
(31)
 
(52)
 
 
20
IRSA Inversiones y Representaciones Sociedad Anónima
 
 
The following is a summary of the balances with related parties as of June 30, 2017:
 
Related party
Description of transaction
 
Non-current
Trade and other receivables
 
Current
Trade and other receivables
 
Non-current
Trade
and other payables
 
Current
Trade
and other payables
 
Non-current Borrowings
 
Current
Borrowings
CRESUD
Leases
 
-
 
4
 
-
 
-
 
-
 
-
Corporate services
 
-
 
-
 
-
 
(8)
 
-
 
-
Reimbursement of expenses
 
-
 
-
 
-
 
(12)
 
-
 
-
Total Parent Company
 
 
-
 
4
 
-
 
(20)
 
-
 
-
IRSA CP
Reimbursement of expenses
 
-
 
-
 
-
 
(16)
 
-
 
-
Corporate services
 
-
 
-
 
-
 
(23)
 
-
 
-
Other receivables
 
-
 
1
 
-
 
-
 
-
 
-
Long-term incentive plan
 
-
 
-
 
-
 
(10)
 
-
 
-
Sale of properties
 
-
 
-
 
(542)
 
-
 
-
 
-
Proceeds from leases
 
-
 
-
 
-
 
(1)
 
-
 
-
Palermo Invest S.A.
Dividends receivables
 
-
 
3
 
-
 
-
 
-
 
-
Other receivables
 
-
 
1
 
-
 
-
 
-
 
-
Borrowings
 
5
 
-
 
-
 
-
 
-
 
-
Inversora Bolívar S.A.
Borrowings
 
-
 
-
 
-
 
-
 
(6)
 
-
HASA
Hotel services
 
-
 
-
 
-
 
(3)
 
-
 
-
TYRUS
Borrowings
 
-
 
71
 
-
 
-
 
-
 
-
Llao Llao Resorts S.A.
Hotel services
 
-
 
3
 
-
 
-
 
-
 
-
Efanur S.A.
Borrowings
 
-
 
-
 
-
 
-
 
-
 
(10)
NFSA
Management fees
 
-
 
7
 
-
 
-
 
-
 
-
Borrowings
 
-
 
-
 
-
 
-
 
-
 
(34)
Total Subsidiaries
 
 
5
 
86
 
(542)
 
(53)
 
(6)
 
(44)
 
 
 
21
IRSA Inversiones y Representaciones Sociedad Anónima
 
 
Related party
Description of transaction
 
Non-current
Trade and other receivables
 
Current
Trade and other receivables
 
Non-current
Trade
and other payables
 
Current
Trade
and other payables
 
Non-current Borrowings
 
Current
Borrowings
Fibesa S.A.
Long-term incentive plan
 
-
 
14
 
-
 
-
 
-
 
-
PAMSA
Long-term incentive plan
 
-
 
1
 
-
 
-
 
-
 
-
Non-Convertible Notes
 
-
 
-
 
-
 
-
 
(24)
 
-
ERSA
Long-term incentive plan
 
-
 
1
 
-
 
-
 
-
 
-
NPSF
Long-term incentive plan
 
-
 
1
 
-
 
-
 
-
 
-
Total Subsidiaries IRSA CP
 
 
-
 
17
 
-
 
-
 
(24)
 
-
Irsa International LLC
Reimbursement of expenses
 
-
 
1
 
-
 
-
 
-
 
-
Real Estate Strategies LLC (D)
Borrowings
 
-
 
5
 
-
 
-
 
-
 
-
Total Subsidiaries TYRUS
 
 
-
 
6
 
-
 
-
 
-
 
-
New Lipstick
Reimbursement of expenses
 
-
 
4
 
-
 
-
 
-
 
-
Total Associates TYRUS
 
 
-
 
4
 
-
 
-
 
-
 
-
BHSA
Reimbursement of expenses
 
-
 
-
 
-
 
(1)
 
-
 
-
Manibil S.A.
Borrowings
 
83
 
1
 
-
 
-
 
-
 
-
Total Associates
 
 
83
 
1
 
-
 
(1)
 
-
 
-
CYRSA
Borrowings
 
-
 
-
 
-
 
-
 
-
 
(6)
Total Joint Ventures
 
 
-
 
-
 
-
 
-
 
-
 
(6)
Directors
Fees
 
-
 
-
 
-
 
(7)
 
-
 
-
Total Directors
 
 
-
 
-
 
-
 
(7)
 
-
 
-
Total
 
 
88
 
118
 
(542)
 
(81)
 
(30)
 
(50)
 
 
22
IRSA Inversiones y Representaciones Sociedad Anónima
 
 
The following is a summary of the transactions with related parties for the three-month period ended September 30, 2017:
 
Related party
 
Leases and/or
rights of use
 
Fees
 
Corporate services
 
Financial operations
 
Donations
CRESUD
 
-
 
-
 
(15)
 
-
 
-
Total Parent Company
 
-
 
-
 
(15)
 
-
 
-
IRSA CP
 
(1)
 
-
 
(7)
 
-
 
-
Manibil S.A
 
-
 
-
 
-
 
6
 
-
TYRUS
 
-
 
-
 
-
 
4
 
-
NFSA
 
-
 
1
 
-
 
(1)
 
-
Total Subsidiaries
 
(1)
 
1
 
(7)
 
9
 
-
PAMSA
 
-
 
-
 
-
 
(1)
 
-
Total Subsidiaries IRSA CP
 
-
 
-
 
-
 
(1)
 
-
Estudio Zang, Bergel & Viñes
 
-
 
(1)
 
-
 
-
 
-
Fundación IRSA
 
-
 
-
 
-
 
-
 
(4)
Total Other related parties
 
-
 
(1)
 
-
 
-
 
(4)
Senior Management
 
-
 
(1)
 
-
 
-
 
-
Directors
 
-
 
(9)
 
-
 
-
 
-
Total Directors and Senior Management
 
-
 
(10)
 
-
 
-
 
-
Total
 
(1)
 
(10)
 
(22)
 
8
 
(4)
 
 
The following is a summary of the transactions with related parties for the three-month period ended September 30, 2016 (recast):
 
Related party
 
Leases and/or
rights of use
 
Fees
 
Corporate services
 
Financial operations
 
Donations
CRESUD
 
-
 
-
 
(12)
 
-
 
-
Total Parent Company
 
-
 
-
 
(12)
 
-
 
-
IRSA CP
 
(1)
 
-
 
(7)
 
(3)
 
-
Ritelco S.A.
 
-
 
-
 
-
 
(1)
 
-
NFSA
 
-
 
1
 
-
 
(1)
 
-
Total Subsidiaries
 
(1)
 
1
 
(7)
 
(5)
 
-
BACS
 
-
 
-
 
-
 
8
 
-
Total Associates
 
-
 
-
 
-
 
8
 
-
CYRSA
 
-
 
-
 
-
 
(1)
 
-
Total Joint Ventures
 
-
 
-
 
-
 
(1)
 
-
Estudio Zang, Bergel & Viñes
 
-
 
(1)
 
-
 
-
 
-
Fundación IRSA
 
-
 
-
 
-
 
-
 
(1)
Total Other related parties
 
-
 
(1)
 
-
 
-
 
(1)
Senior Management
 
-
 
(1)
 
-
 
-
 
-
Directors
 
-
 
(6)
 
-
 
-
 
-
Total Directors and Senior Management
 
-
 
(7)
 
-
 
-
 
-
Total
 
(1)
 
(7)
 
(19)
 
2
 
(1)
 
23
IRSA Inversiones y Representaciones Sociedad Anónima
 
 
23.
Foreign currency assets and liabilities
 
Book amounts of foreign currency assets and liabilities are as follows:
 
Item (3)
Amount (1)
Foreign exchange rate (2)
Total as of
09.30.17
Amount (1)
Foreign exchange rate (2)
Total as of
06.30.17
Assets
 
 
 
 
 
 
Trade and other receivables
 
 
 
 
 
 
US Dollar
10.40
17.21
179
6.94
16.53
115
Receivables with related parties
 
 
 
 
 
 
US Dollar
8.61
17.31
149
10.57
16.63
176
Total Trade and other receivables
 
 
328
 
 
291
Investments in financial assets
 
 
 
 
 
 
US Dollar
0.12
17.21
2
1.75
16.53
29
Total Investments in financial assets
 
 
2
 
 
29
Cash and cash equivalents
 
 
 
 
 
 
US Dollar
4.13
17.21
71
1.04
16.53
17
Euros
0.1
20.29
2
0.07
18.84
1
Total Cash and cash equivalents
 
 
73
 
 
18
Total Assets as of 09.30.17
 
 
403
 
 
-
Total Assets as of 06.30.17
 
 
-
 
 
338
Liabilities
 
 
 
 
 
 
Trade and other payables
 
 
 
 
 
 
US Dollar
4.91
17.31
85
4.54
16.63
76
Payables with related parties
 
 
 
 
 
 
US Dollar
3.70
17.31
64
2.28
16.63
38
Total Trade and other payables
 
 
149
 
 
114
Borrowings
 
 
 
 
 
 
US Dollar
306.70
17.31
5,309
308.69
16.63
5,134
Borrowings with related parties
 
 
 
 
 
 
US Dollar
1.96
17.31
34
2.05
16.63
33
Total Borrowings
 
 
5,343
 
 
5,167
Total Liabilities as of 09.30.17
 
 
5,492
 
 
-
Total Liabilities as of 06.30.17
 
 
-
 
 
5,281
 
(1)
Considering foreign currencies those that differ from Group’s functional currency at each period / year.
(2)
Exchange rate as of September 30, 2017 and June 30, 2017 according to Banco Nación Argentina records.
(3)
The Company uses derivative instruments as complement in order to reduce its exposure to exchange rate movements (See Note 13 to the Annual Financial Statements).
 
 
 
24
IRSA Inversiones y Representaciones Sociedad Anónima
 
24.
CNV General Resolution N° 622/13
 
As required by Section 1°, Chapter III, Title IV of CNV General Resolution N° 622/13, below there is a detail of the notes to the Unaudited Condensed Interim Separate Financial Statements that disclosure the information required by the Resolution in Exhibits.
 
Exhibit A - Property, plant and equipment
Note 7 Investment properties and Note 8 Property, plant and equipment
Exhibit B - Intangible assets
Note 10 Intangible assets
Exhibit C - Equity investments
Note 6 Information about the main subsidiaries, associates and joint ventures
Exhibit D - Other investments
Note 11 Financial instruments by category
Exhibit E - Provisions
Note 12 Trade and other receivables and Note 17 Provisions
Exhibit F - Cost of sales and services provided
Note 9 Trading properties and Note 19 Expenses by nature
Exhibit G - Foreign currency assets and liabilities
Note 23 Foreign currency assets and liabilities
 
 
25.
CNV General Resolution N° 629/14 – Storage of documentation
 
On August 14, 2014, the CNV issued General Resolution N° 629 whereby it introduced amendments to rules related to storage and conservation of corporate books, accounting books and commercial documentation. In this sense, it should be noted that the Company has entrusted the storage of certain non-sensitive and old information to the following providers:
 
Storage of documentation responsible
 
Location
Iron Mountain Argentina S.A.
 
Av. Amancio Alcorta 2482, Autonomous City of Buenos Aires
 
Pedro de Mendoza 2143, Autonomous City of Buenos Aires
 
Saraza 6135, Autonomous City of Buenos Aires
 
Azara 1245, Autonomous City of Buenos Aires
 
Polígono industrial Spegazzini, Autopista Ezeiza Km 45, Cañuelas, Province of Buenos Aires
 
 
Cañada de Gómez 3825, Autonomous City of Buenos Aires
 
It is further noted that a detailed list of all documentation held in custody by providers, as well as documentation required in section 5 a.3) of Section I, Chapter V, Title II of the RULES (2013 as amended) are available at the registered office.
 
On February 5, 2014 there was a widely known fire in Iron Mountain’s warehouse. Such company is a supplier of the Company and Company’s documentation was being kept in the mentioned warehouse. Based on the internal review carried out by the Company, duly reported to the CNV on February 12, 2014, the information kept at the Iron Mountain premises that were on fire do not appear to be sensitive or capable of affecting normal operations.
 
 
26.
Subsequent events
 
See subsequent events in Note 29 to Unaudited Condensed Interim Consolidated Financial Statements.
 
25
IRSA Inversiones y Representaciones Sociedad Anónima
 
Information required by Section 68 of the Buenos Aires Stock Exchange Regulations and Section 12,
Chapter III, Title IV of the National Securities Commission Regulations
Statement of Financial Position as of September 30, 2017
Stated in millions of Argentine pesos
Free translation from the original prepared in Spanish for publication in Argentina
 
1.
Specific and significant systems that imply contingent lapsing or rebirth of benefits envisaged by such provisions.
 
None.
 
2.
Significant changes in the Company´s activities or other similar circumstances that occurred during the fiscal years included in the financial statements, which affect their comparison with financial statements filed in previous fiscal years, or that could affect those to be filed in future fiscal years.
 
See Note 2.1.
 
3.
Receivables and liabilities by maturity date.
 
Items
Past due
Without term
Without term
To be due
Total
09.30.17
Current
Non-current
Up to 3 months
From 3 to 6
months
From 6 to 9
months
From 9 to 12
months
From 1 to 2
years
From 2 to 3
years
From 3 to 4
years
From 4 years
on
Accounts receivables
Trade and other receivables
473
28
-
49
10
4
87
148
39
-
6
844
 
Total
473
28
-
49
10
4
87
148
39
-
6
844
Liabilities
Trade and other payables
32
-
-
88
-
-
4
8
837
-
1
970
 
Borrowings
-
-
-
430
57
221
51
3,765
1,430
209
90
6,253
 
Salaries and social security liabilities
-
1
-
-
-
-
-
-
-
-
-
1
 
Provisions
-
4
35
-
-
-
-
-
-
-
-
39
 
Total
32
5
35
518
57
221
55
3,773
2,267
209
91
7,263
 
 
 
26
IRSA Inversiones y Representaciones Sociedad Anónima
 
Information required by Section 68 of the Buenos Aires Stock Exchange Regulations and Section 12,
Chapter III, Title IV of the National Securities Commission Regulations
Statement of Financial Position as of September 30, 2017
Stated in millions of Argentine pesos
Free translation from the original prepared in Spanish for publication in Argentina
 
4.a. Breakdown of accounts receivable and liabilities by maturity and currency.
 
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
387
264
651
129
64
193
516
328
844
 
Total
387
264
651
129
64
193
516
328
844
Liabilities
Trade and other payables
102
22
124
719
127
846
821
149
970
 
Borrowings
548
211
759
362
5,132
5,494
910
5,343
6,253
 
Salaries and social security liabilities
1
-
1
-
-
-
1
-
1
 
Provisions
4
-
4
35
-
35
39
-
39
 
Total
655
233
888
1,116
5,259
6,375
1,771
5,492
7,263
 
4.b. Breakdown of accounts receivable and liabilities by adjustment clause.
 
On September 30, 2017 there are no receivables and liabilities subject to adjustment clause.
 
4.c. Breakdown of accounts receivable and liabilities by interest clause
 
Items
Current
Non-current
Accruing interest
Non-
Accruing interest
 
Total
Accruing interest
Non-accruing interest
Total
Accruing interest
Non-accruing interest
Total
Fixed rate
Floating rate
Fixed rate
Floating rate
Fixed rate
Floating rate
Accounts receivables
Trade and other receivables
36
88
527
651
64
3
126
193
100
91
653
844
 
Total
36
88
527
651
64
3
126
193
100
91
653
844
Liabilities
Trade and other payables
-
-
124
124
2
-
844
846
2
-
968
970
 
Borrowings
288
401
70
759
5,106
385
3
5,494
5,394
786
73
6,253
 
Salaries and social security liabilities
-
-
1
1
-
-
-
-
-
-
1
1
 
Provisions
-
-
4
4
-
-
35
35
-
-
39
39
 
Total
288
401
199
888
5,108
385
882
6,375
5,396
786
1,081
7,263
 
27
IRSA Inversiones y Representaciones Sociedad Anónima
 
Information required by Section 68 of the Buenos Aires Stock Exchange Regulations and Section 12,
Chapter III, Title IV of the National Securities Commission Regulations
Statement of Financial Position as of September 30, 2017
Stated in millions of Argentine pesos
Free translation from the original prepared in Spanish for publication in Argentina
 
5. Related parties.
 
a.
Interest in related parties:
 
Name of the entity
% of ownership interest held by the Group
Direct Controlling interest of IRSA:
 
IRSA CP
94.41%
Ecommerce Latina S.A.
96.74%
Efanur S.A.
100.00%
Hoteles Argentinos S.A.
80.00%
Inversora Bolívar S.A.
95.13%
Llao Llao Resorts S.A.
50.00%
Nuevas Fronteras S.A.
76.34%
Palermo Invest S.A.
97.00%
Ritelco S.A.
100.00%
Tyrus S.A.
100.00%
 
b.
Related parties debit/credit balances. See Note 22 to the Unaudited Condensed Interim Separate Financial Statements.
 
6.
Loans to Directors.
 
See Note 25 to the Unaudited Condensed Interim Separate Financial Statements.
 
7.
Physical inventory.
 
In view of the nature of the inventories, no physical inventories are performed and there are no slow turnover assets.
 
8.
Current values.
 
See Notes 6, 7, 8 and 10 to the Unaudited Condensed Interim Separate Financial Statements.
 
9.
Appraisal revaluation of property, plant and equipment.
 
None.
 
 
28
IRSA Inversiones y Representaciones Sociedad Anónima
 
Information required by Section 68 of the Buenos Aires Stock Exchange Regulations and Section 12,
Chapter III, Title IV of the National Securities Commission Regulations
Statement of Financial Position as of September 30, 2017
Stated in millions of Argentine pesos
Free translation from the original prepared in Spanish for publication in Argentina
 
10.
Obsolete unused property, plant and equipment.
 
None.
 
11.
Equity interest in other companies in excess of that permitted by section 31 of law N° 19,550.
 
None.
 
12.
Recovery values.
 
See Notes 6, 7, 8 and 10 to the Unaudited Condensed Interim Separate Financial Statements.
 
13.
Insurances.
 
Insured Assets.
 
Real Estate
Insured
amounts (1)
 
Accounting values
Risk covered
Bouchard 551
2
57
All operational risk with additional coverage and minor risks
Maipú 1300
2
24
All operational risk with additional coverage and minor risks
Libertador 498
3
97
All operational risk with additional coverage and minor risks
Santa María del Plata
0.053
3,718
All operational risk with additional coverage and minor risks
Casona Abril
4
5
All operational risk with additional coverage and minor risks
Catalinas Norte plot of land
2
701
All operational risk with additional coverage and minor risks
Subtotal
13
4,602
 
Single policy
15,000
 
Third party liability
 
(1)
The insured amounts are in US Dollars.
 
In our opinion, the above-described insurance policies cover current risks adequately.
 
 
29
IRSA Inversiones y Representaciones Sociedad Anónima
 
Information required by Section 68 of the Buenos Aires Stock Exchange Regulations and Section 12,
Chapter III, Title IV of the National Securities Commission Regulations
Statement of Financial Position as of September 30, 2017
Stated in millions of Argentine pesos
Free translation from the original prepared in Spanish for publication in Argentina
 
14.
Allowances and provisions that, taken individually or as a whole, exceed 2% of the shareholder´s equity.
 
None.
 
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.
 
Not applicable.
 
16.
Status of the proceedings leading to the capitalization of irrevocable contributions towards future subscriptions.
 
Not applicable.
 
17.
Unpaid accumulated dividends on preferred shares.
 
None.
 
18.
Restrictions on distributions of profits.
 
According to the Argentine law, 5% of the profit of the year is separated to constitute legal reserves until they reach legal capped amounts (20% of total capital). These legal reserves are not available for dividend distribution.
 
In addition, according to CNV General Resolution N° 609/12, a special reserve was constituted which could not be released to make distributions in cash or in kind. See Note 17 to the Unaudited Condensed Interim Consolidated Financial Statements.
 
IRSA NCN due 2017, 2019 and 2020 both contain certain customary covenants and restrictions, including amount others, limitations for the incurrence of additional indebtedness, restricted payments, disposal of assets, and entering into certain transactions with related companies. Restricted payments include restrictions on the payment of dividends.
 
 
Autonomous City of Buenos Aires November 8, 2017.
 
 
 
 
30
 
REVIEW REPORT ON THE UNAUDITED CONDENSED
INTERIM SEPARATE FINANCIAL STATEMENTS
 
To the Shareholders, President and Directors of
IRSA Inversiones y Representaciones Sociedad Anónima
Legal address: Bolivar 108 – 1° floor
Autonomous City Buenos Aires
Tax Code No. 30-52532274-9
 
Introduction
 
 
We have reviewed the unaudited condensed interim separate financial statements of IRSA Inversiones y Representaciones Sociedad Anónima (hereinafter “the Company”) which included the unaudited condensed interim separate statement of financial position as of September 30, 2017, and the unaudited condensed interim separate statements of income and comprehensive income for the three-month period ended September 30, 2017, the unaudited condensed interim separate statements of changes in shareholders’ equity and the unaudited condensed interim separate statements of 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, 2017 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 those financial statements.
 
Management responsibility
 
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 the International Financial Reporting Standards (IFRS), adopted by the Argentine Federation of Professional Councils in Economic Sciences (FACPCE) as professional accounting standards and added by the National Securities Commission (CNV) to its regulations, as approved by the International Accounting Standard Board (IASB) and, for this reason, is responsible for the preparation and presentation of the unaudited condensed interim separate financial statements above mentioned in the first paragraph according to the International Accounting Standard No 34 "Interim Financial Reporting" (IAS 34).
 
 
 
 
 
REVIEW REPORT ON THE UNAUDITED CONDENSED
INTERIM SEPARATE FINANCIAL STATEMENTS (Continued)
 
 
Scope of our review
 
Our review was limited to the application of the procedures established in the International Standard on Review Engagements ISRE 2410 "Review of interim financial information performed by the independent auditor of the entity", which was adopted as a review standard in Argentina in Technical Resolution No. 33 of the FACPCE, without modification as approved by the International Auditing and Assurance Standards Board (IAASB). A review of interim financial information consists of making inquiries of persons responsible for the preparation of the information included in the unaudited condensed interim separate financial statements, and applying analytical and other review procedures. A review is substantially less in scope than an audit conducted in accordance with International Standards on Auditing and consequently does not enable us to obtain assurance that we would become aware of all significant matters that might be identified in an audit. Accordingly, we do not express an audit opinion on the separate statement of financial position, the separate statement of income, the separate statement of comprehensive income and the separate statement of cash flows of the Company.
 
Conclusion
 
Nothing came to our attention as a result of our review that caused us to believe that these unaudited condensed interim separate financial statements above mentioned in the first paragraph of this report have not been prepared in all material respects in accordance with International Accounting Standard 34.
 
Report on compliance with current regulations
 
In accordance with current regulations, we report about IRSA Inversiones y Representaciones Sociedad Anónima that:
 
a)
the unaudited condensed interim separate financial statements of IRSA Inversiones y Representaciones Sociedad Anónima are being processed for recording in the "Inventory and Balance Sheet Book", and comply, as regards those matters that are within our competence, with the provisions set forth in the Commercial Companies Law and in the corresponding resolutions of the National Securities Commission;
 
b)
the unaudited condensed interim separate financial statements of IRSA Inversiones y Representaciones Sociedad Anónima arise from accounting records carried in all formal respects in accordance with applicable legal provisions;
 
 
 
 
 
REVIEW REPORT ON THE UNAUDITED CONDENSED
INTERIM SEPARATE FINANCIAL STATEMENTS (Continued)
 
 
 
c)
we have read the additional information to the notes to the unaudited condensed interim separate statements required by section 12 of Chapter III Title IV of the text of the National Securities Commission, on which, as regards those matters that are within our competence, we have no observations to make;
 
d)
at September 30, 2017, the debt of IRSA Inversiones y Representaciones Sociedad Anónima owed in favor of the Argentina Integrated Pension System which arises from accounting records amounted to Ps. 69,706, which was not claimable at that date.
 
 
 
Autonomous City of Buenos Aires, November 8, 2017.
 
 
 
 
 
 
 
PRICE WATERHOUSE & CO. S.R.L.
 
 
                                                (Partner)
C.P.C.E.C.A.B.A. Tº 1 Fº 17
Dr. Mariano C. Tomatis
Public Accountant (UBA)
C.P.C.E.C.A.B.A. Tº 241 Fº 118
 
ABELOVICH, POLANO & ASOCIADOS S.R.L.
 
 
                                                (Partner)
C.P.C.E. C.A.B.A. T° 1 F° 30
Marcelo Héctor Fuxman
Public Accountant (UBA)
C.P.C.E.C.A.B.A. T° 134 F° 85
 
 
 
 
 
 
I. Brief comment on the Company’s activities during the period, including references to significant events occurred after the end of the period.
 
Consolidated Results
 
In ARS Million
IQ 18
IQ 17
YoY Var
Revenues
20,213
17,787
13.6%
Net gain from fair value adjustment of investment properties
3,404
1,396
143.8%
Profit from operations
5,358
2,767
93.6%
Depreciation and amortization
1,237
1,113
11.1%
EBITDA
6,595
3,880
70.0%
Adjusted EBITDA
3,215
2,503
28.4%
Profit for the period
74
344
-78.5%
Attributable to equity holders of the parent
553
200
176.5%
Attributable to non-controlling interest
-479
144
-
 
 
Consolidated revenues from sales, leases and services increased by 13.6% during the first quarter of FY2018 compared to the same quarter of FY2017, whereas adjusted EBITDA, which excludes the effect of the net gain from fair value adjustment of investment properties, reached ARS 3,215 million, 28.4% higher than in the same period of 2017.
 
 
 
Profit for the first quarter of fiscal year 2018 reached ARS 74 million due to a non-cash effect in our operations center in Israel. In September 2017, Discount Corporation (“DIC”), subsidiary of IDB Development Corporation (“IDBD”) made a partial debt exchange, recognizing a loss equal to the difference between the repayment of the existing loan and the fair value of the new debt for an approximate amount of NIS 461 million (equivalent to ARS 2,228 million) recorded under “Financial Results” as financial costs.
 
Operations Center in Argentina
 
II. Shopping Malls (through our subsidiary IRSA Propiedades Comerciales S.A.)
 
During the first three months of fiscal year 2018, our tenants’ sales reached ARS 9,777.7 million, 22.5% higher than in the same period of 2017. Our portfolio’s leasable area totaled 339,080 square meters during the quarter under review, whereas the occupancy rate stood at optimum levels of 98.8%, reflecting the quality of our portfolio.
 
Shopping Malls’ Financial Indicators
(in ARS million)
 
 
IQ 18
IQ 17
YoY Var
Revenues from sales, leases and services
850
682
24.3%
Net gain from fair value adjustment of investment properties
2,044
886
130.7%
Profit from operations
2,685
1,394
92.6%
Depreciation and amortization
7
5
40.0%
EBITDA(1)
2,692
1,399
92.4%
Adjusted EBITDA
648
513
26.3%
 
Shopping Malls’ Operating Indicators
(in ARS million, except as indicated)
 
 
IQ 18
IVQ 17
IIIQ 17
IIQ 17
IQ 17
Total leaseable area (sqm)
339,080
341,289
341,289
340,391
337,396
Tenants’ sales (3 month cumulative)
9,777.7
9,306.4
7,334.8
9,804.0
7,983.5
Occupancy
98.8%
98.6%
98.6%
98.0%
98.4%
 
Revenues from this segment grew 24.3% during this three-month period, whereas adjusted EBITDA, which excludes the impact of changes in the fair value of investment properties, reached ARS 648.4 million (+ 26.3% compared to the same period of 2017). The EBITDA margin was 76.3%, 1.1 pp higher than the figure recorded in the same quarter of the previous fiscal year.
 
Operating data of our Shopping Malls
 
Shopping Mall
Date of Acquisition
Gross Leaseable Area (sqm)(1)
Stores
IRSA Propiedades Comerciales S.A.’s Interest
Occupancy(2)
Alto Palermo
Dec-97
18,945
143
100.0%
98.8%
Abasto Shopping(3)
Nov-99
36,795
171
100.0%
99.5%
Alto Avellaneda
Dec-97
36,063
135
100.0%
99.6%
Alcorta Shopping
Jun-97
15,613
113
100.0%
99.8%
Patio Bullrich
Oct-98
11,760
91
100.0%
98.8%
Buenos Aires Design
Nov-97
13,697
61
53.7%
95.1%
Dot Baires Shopping
May-09
49,499
158
80.0%
99.5%
Soleil
Jul-10
15,227
79
100.0%
100.0%
Distrito Arcos
Dec-14
14,346
67
90.0%
100.0%
Alto Noa Shopping
Mar-95
19,059
90
100.0%
100.0%
Alto Rosario Shopping(4)
Nov-04
29,943
150
100.0%
100.0%
Mendoza Plaza Shopping
Dec-94
42,868
142
100.0%
96.9%
Córdoba Shopping
Dec-06
15,446
108
100.0%
98.9%
La Ribera Shopping(5)
Aug-11
10,053
69
50.0%
95.9%
Alto Comahue
Mar-15
9,766
104
99.1%
95.4%
Patio Olmos(6)
 
 
 
 
 
Total
 
339,080
1,681
 
98.8%
(1) Corresponds to gross leasable area in each property. Excludes common areas and parking spaces.
(2) Calculated dividing occupied square meters by leasable area as of the last day of the period.
(3) Excludes Museo de los Niños (3,732 square meters).
(4) Excludes Museo de los Niños (1,261 square meters).
(5) Through our joint venture Nuevo Puerto Santa Fe S.A.
(6) IRSA CP owns the historic building of the Patio Olmos shopping mall in the province of Córdoba, operated by a third party.
 
 
 
1
 
Cumulative tenants’ sales as of September 30
(per Shopping Mall, for the quarter of each fiscal year, in ARS million)
 
Shopping Mall
IQ 18
IQ 17
YoY Var
Alto Palermo
1,129.9
973.4
16.1%
Abasto Shopping
1,317.4
1,101.4
19.6%
Alto Avellaneda
1,215.4
1,008.5
20.5%
Alcorta Shopping
602.8
499.1
20.8%
Patio Bullrich
335.6
280.5
19.6%
Buenos Aires Design
170.3
130.5
30.5%
Dot Baires Shopping
1,019.1
842.8
20.9%
Soleil
531.2
400.1
32.8%
Distrito Arcos
439.7
319.6
37.6%
Alto Noa Shopping
445.2
372.3
19.6%
Alto Rosario Shopping
918.5
740.8
24.0%
Mendoza Plaza Shopping
796.5
647.7
23.0%
Córdoba Shopping
321.6
269.6
19.3%
La Ribera Shopping(1)
246.0
180.8
36.1%
Alto Comahue
288.5
216.4
33.3%
Total
9,777.7
7,983.5
22.5%
 
 
(1) Through our joint venture Nuevo Puerto Santa Fe S.A.
 
Cumulative tenants’ sales as of September 30
(per Type of Business, for the quarter of each fiscal year, in ARS million)
 
Type of Business
IQ 18
IQ 17
YoY Var
Anchor Store
540.7
417.5
29.5%
Clothes and Footwear
4,985.5
4,145.3
20.3%
Entertainment
415.7
344.0
20.8%
Home
277.5
219.4
26.5%
Restaurant
1,203.6
900.5
33.7%
Miscellaneous
1,106.5
913.4
21.1%
Services
112.1
54.9
104.2%
Electronic appliances
1,136.1
988.5
14.9%
Total
9,777.7
7,983.5
22.5%
 
Revenues from cumulative leases as of September 30
(Breakdown per quarter of each fiscal year, in ARS million)
 
 
IQ 18
IQ 17
 
YoY Var
Base Rent (1)
487.1
374.8
 
30.00%
Percentage Rent
154.1
150.3
 
2.50%
Total Rent
641.2
525.1
 
22.10%
Non Traditional Advertising
16.8
16.1
 
4.50%
Admission rights
73.3
61.9
 
18.50%
Management
13.7
10.7
 
27.20%
Parking
60
46.1
 
30.30%
Comissions
42
21.3
 
97.30%
Others
2.6
2.2
 
20.70%
Revenues before Expenses and Collective Promotion Fund
849.6
683.3
 
24.30%
Expenses and Collective Promotion Fund
383.1
313.9
 
22.00%
Total (2)
1,232.70
997.3
 
23.60%
(1) Includes Revenues from stands for ARS 60.2 million
 
 
 
 
(2) Does not include Patio Olmos.
 
 
 
 


 
2
 
 
III. Offices
 
 
The A+ office market in the City of Buenos Aires remains robust. The price of Premium commercial spaces stood at USD 4,600 per square meter. Rental prices remained at the same levels as in the previous year, averaging USD 30 per square meter for the A+ segment, and vacancy continues to fall, reaching 3.72% as of September 2017.
 
As concerns the A+ office market in the Northern Area, we have noted a significant improvement in the price of units during the last 10 years, and we believe in its potential during the next years. Rental prices have remained at USD 24.5 per square meter.
 
Sale and Rental Prices of A+ Offices – City of Buenos Aires
 
 
 
 
Source: LJ Ramos
 
 
 
Sale and Rental Prices of A+ Offices – Northern Area
 
 
 
 
Source: LJ Ramos
 
During the first three months of fiscal year 2018, revenues from the offices segment increased 20.8% as compared to the same period of 2017, whereas Adjusted EBITDA from this segment reached ARS 104 million, 35.1% higher than in the previous year, mainly due to higher revenues resulting from the depreciation of the Peso vis-à-vis the US dollar during the period, and lower loan loss charges, which offset the smaller leaseable area. Rental prices in USD per sqm increased, reaching USD 26.8 per sqm.
 
 
 
3
 
 
 
The EBITDA margin from the offices segment reached 85.2%, much higher than the 76.2% recorded in the first quarter of 2017.
 
 
IQ 18
IQ 17
YoY Var
Revenues
122
101
20.8%
Net gain from fair value adjustment of investment properties
280
147
90.5%
Profit from operations
384
224
71.4%
Depreciation and Amortization
-
-
100.0%
EBITDA
384
224
71.4%
Adjusted EBITDA
104
77
35.1%
 
 
 
IQ 18
IVQ 17
IIIQ 17
IIQ 17
IQ 17
Gross leaseable area
85,378
85,784
86,682
87,232
89,027
Occupancy
96.2%
96.2%
97.9%
100.0%
100.0%
Rent (ARS/sqm)
464
436
409
414
389
Rent (USD/sqm)
26.8
26.2
26.2
26.1
25.5
 
Below is information on our offices and other rental properties’ segment as of September 30, 2017.
 
 
Date of Acquisition
Leaseable Area sqm (1)
Occupancy Rate (2)
 
IRSA’s Effective Interest
Offices
 
 
 
 
Edificio República(3)
04/28/08
19,885
95%
100%
Torre Bankboston(3)
08/27/07
14,873
100%
100%
Intercontinental Plaza(3)
11/18/97
3,876
100%
100%
Bouchard 710 (3)
06/01/05
15,014
100%
100%
Maipú 1300
09/28/95
397
 
100%
Libertador 498
12/20/95
620
100%
100%
Suipacha 652/64(3)
11/22/91
11,465
86%
100%
Dot Building (3)
11/28/06
11,242
100%
80%
Phillips(3)
06/05/17
8,007
-
100%
Subtotal Offices
 
85,378
96.2%
 
Other Properties
 
 
 
 
Santa María del Plata S.A.
10/17/97
116,100
91%
100%
San Martin plot (4)
05/31/11
109,610
89%
50%
Other Properties (5)
 
22,654
67%
 
Subtotal Other Properties
 
248,364
88%
 
TOTAL OFFICES AND OTHERS
 
333,742
90%
 
Notes:
(1) Total leaseable area for each property as of September 30, 2017. Excludes common areas and parking.
(2) Calculated dividing occupied sqm by leaseable area as of September 30, 2017.
(3) Through IRSA Propiedades Comerciales S.A.
(4) Through Quality Invest S.A.
(5) Includes the following properties: Dot adjacent plot, Intercontinental plot, Anchorena 665, Chanta IV, Ferro, Puerto Retiro, Abril Manor House, Constitución 1111 and Rivadavia 2774.
 
 
IV. Sales and Developments
 
 
IQ 18
IQ 17
YoY Var
Revenues from sales, leases and services
34
1
3,300.0%
Net gain from fair value adjustment of investment properties
197
37
432.4%
Profit from operations
181
16
1,031.3%
Depreciation and amortization
-
-
-
EBITDA
181
16
1,031.3%
Adjusted EBITDA
8
-21
-
 
For the first three months of fiscal year 2018, adjusted EBITDA from the Sales and Developments segment was ARS 8 million as compared to a loss of ARS 21 million during the first quarter of 2017, due to the sale of apartment units and parking spaces in Astor Beruti and the sale of the Baicom plot.
 
 
4
 
 
 
V. CAPEX 2018
 
 
 
Developments
Acquisitions
+
 Developments
 
Greenfields
Expansions
 
 
 
Polo Dot (First Stage)
Alto Palermo
Catalinas
 
 
 
 
 
Start of works
FY2017
FY2017
FY2017
Estimated opening date
FY2019
FY2018
FY2020
GLA (sqm)
31,635
3,884
35,468
IRSA Propiedades Comerciales %
80%
100%
45%
Investment amount at 100% (USD million)
65
28.5
101
Work progress (%)
20%
0%
5.2%
Estimated Stabilized EBITDA (USD million)
USD 8-10
USD 6-8
USD 6-8
 
 
Alto Palermo Expansion
 
The expansion project of Alto Palermo shopping mall will add a gross leaseable area of approximately 4,000 square meters to the shopping mall with the highest sales per square meter in our portfolio and it consists in moving the food court to a third level by using the area of an adjacent building acquired in 2015. Demolition was completed in FY2017, and the expansion works are estimated to start during this fiscal year 2018.
 
First Stage of Polo Dot
 
 
The project called “Polo Dot”, located in the commercial complex adjacent to our Dot Baires shopping mall, has experienced significant growth since our first investments in the area. The total project will consist in 3 office buildings (one of them could include a hotel) in land reserves owned by the Company and the expansion of the shopping mall by approximately 15,000 square meters of gross leaseable area. At a first stage, we are developing an 11-floor office building with an area of approximately 32,000 square meters on an existing building, in respect of which we have already executed lease agreements for almost all the footage. Construction works started in the second quarter of FY2017, and they are estimated to last between 18 and 24 months before the building becomes operational. As of September 30, 2017, degree of progress was 20%. The second stage of the project will include two office/hotel buildings that will add 38,400 square meters of gross leaseable area to the complex. We have seen a significant demand for Premium office spaces in this new commercial hotspot, and we are confident that we will be able to open these buildings with attractive rent levels and high occupancy.
 
 
 
 
 
5
 
 
 
 
Catalinas Building
 
The “Catalinas” project is located in one of the most sought-after spots for Premium office development in Argentina. The building to be constructed will have 35,468 square meters of gross leaseable area in 30 office floors and 316 parking spaces. The works’ degree of progress is 5.2%, and the building is expected to become operational in FY2020.
 
VI. Hotels
 
 
For the first three months of fiscal year 2018, revenues from the hotel segment grew 23.7%, mainly due to the increase in the average rate per room and a 3.1 pp rise in the occupancy rate, which reached 68.4% in IQ18. However this segment’s EBITDA totaled ARS 2 million during the quarter under review.
 
Hotels (in millions of ARS)
IQ 18
IQ 17
YoY Var
Revenues
214
173
23.7%
(Loss) / profit from operations
-2
4
-150.0%
Depreciation and amortization
4
4
0.0%
EBITDA
2
8
-75.0%
 
 
 
IQ 18
IVQ 17
IIIQ 17
IIQ 17
IQ 17
Average Occupancy
68.4%
67.3%
69.6%
69.1%
65.3%
Average Rate per Room (ARS/night)
3,290
2,803
2,873
2,784
2,737
Average Rate per Room (USD/night)
190
181
186
182
183
 
The following is information on our hotel segment as of September 30, 2017:
Hotels
Date of
Acquisition
IRSA’s
Interest
Number
of Rooms
Average
Occupancy (1)
Average
 Rate(2)
Intercontinental (3)
11/01/97
76.34%
309
72.1%
2,424
Sheraton Libertador (4)
03/01/98
80.00%
200
78.2%
2,233
Llao Llao (5)
06/01/97
50.00%
205
53.2%
6,570
Total
-
 
714
68.4%
3,290
 
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. (IRSA’s subsidiary).
5) Through Llao Llao Resorts S.A. (IRSA’s subsidiary).
 
 
VII. International
 
Lipstick Building, New York, United States
 
The Lipstick Building is a landmark building in the City of New York, located at Third Avenue and 53th Street in Midtown Manhattan, New York. It was designed by architects John Burgee and Philip Johnson (Glass House and Seagram Building, among other renowned works) and it is named after its elliptical shape and red façade. Its gross leaseable area is approximately 57,500 sqm and consists of 34 floors.
 
As of September 30, 2017, the building reached an occupancy rate of 95.15%, thus generating an average rent of USD 69.21 per sqm.
 
Lipstick
Sep-17
Sept-16
YoY Var
Gross Leaseable Area (sqm)
58,094
58,094
-
Occupancy
95.15%
97.33%
-2.18pp
Rental price (USD/sqm)
69.21
67.03
3.24%
 
 
 
6
 
 
 
Investment in Condor Hospitality Inc.
 
We maintain our 28.5% investment in the Condor Hospitality Trust hotel REIT’s voting rights (NASDAQ: CDOR) through our subsidiary Real Estate Strategies L.P. (“RES”), in which we hold a 66.83% interest. Condor is a REIT listed in Nasdaq focused on medium-class and long-stay hotels located in various states of the United States of America, operated by various operators and franchises.
 
During the quarter under review, the company’s results have shown an improvement in operating levels and it has continued with its strategy of selectively disposing of lower-class hotels at very attractive prices and replacing them with higher-class hotels.
 
VIII. Financial Operations and Others
 
 
Interest in Banco Hipotecario S.A. (“BHSA”) through IRSA
 
BHSA is a leading bank in the mortgage lending industry, in which IRSA held an equity interest of 29.91% as of September 30, 2017 (excluding treasury shares). During the first three months of fiscal year 2018, the investment in Banco Hipotecario generated income of ARS 371.0 million, compared to income of ARS 39 million in the same period of 2017, mainly due to the increase in the present value of the bank’s financial assets. For further information, visit http://www.cnv.gob.ar or http://www.hipotecario.com.ar.
 
Operations Center in Israel
 
IX. Investment in IDB Development Corporation
 
As of September 30, 2017, IRSA’s indirect equity interest reached 68.3% of IDBD’s stock capital.
 
 
Below is comparative segment information on our operations center in Israel for the period from April 1 to June 30 of both fiscal years.
 
Real Estate (Property & Building - PBC) - ARS MM
 
IQ 18
IQ 17
YoY Var
Revenues
 
                    997
                 1,049
-5.0%
Net gain from fair value adjustment of investment properties
 
                    922
                   336
174.4%
Profit from operations
 
                 1,582
                    892
77.4%
Depreciation and amortization
 
                        9
                        7
28.6%
EBITDA
 
                 1,590
                    899
76.9%
Adjusted EBITDA
 
                    668
                    582
14.9%
 
The Real Estate segment recorded a reduction in revenues in IQ18 as compared to the same quarter of fiscal year 2017, mainly as a result of fewer apartments available for sale, offset by higher revenues from leases of projects completed in 2017, and higher rental prices. Adjusted EBITDA for IQ18 reached ARS 668 million, 14.9% higher than in the same quarter of 2017.
 
Supermarkets (Shufersal) - $ MM
 
IQ 18
IQ 17
YoY Var
Revenues
 
               13,182
               11,467
15.0%
Profit from operations
 
                    489
                    385
27.0%
Depreciation and amortization
 
                    373
                    302
23.5%
EBITDA
 
                    861
                    687
25.3%
 
 
 
7
 
 
 
 
The Supermarkets segment recorded a 15% increase in revenues and a 25.3% increase in EBITDA in IQ18 as compared to the same quarter of 2017. The higher results are explained by the depreciation of the peso during this period and higher sales due to the Passover holidays, boosted by various special offerings.
 
 
Telecommunications (Cellcom) - $ MM
 
IQ 18
IQ 17
YoY Var
Revenues
 
                 4,226
                 3,841
10.0%
Profit from operations
 
                    172
                      63
173.0%
Depreciation and amortization
 
                    830
                    780
6.4%
EBITDA
 
                 1,002
                    843
18.9%
 
 
The Telecommunications segment saw a 10% increase in revenues due to the effect of the devaluation of the Argentine currency. In Israeli currency terms, revenues fell slightly in IQ18 as compared to IQ17 as a result of a 15.2% drop in revenues from the cell phone segment, offset by a 10.6% increase in revenues from the fixed line segment. Profit from operations rose 173%, reaching ARS 172 million. of which ARS 145 million derive from the sale of Rimon, one of Cellcom’s subsidiaries.
 
 
Others (Corporate expenses and other subsidiaries) - $ MM
 
IQ 18
IQ 17
YoY Var
Revenues
 
189
142
32.6%
Loss from operations
 
-38
-126
-69.8%
Depreciation and amortization
 
13
14
-7.1%
EBITDA
 
-24
-108
-77.4%
 
As concerns “Clal”, the Group values its interest in this insurance company as a financial asset at fair value. The variation in the listing price of Clal’s shares during the period resulted in a gain of ARS 92 million,
 
X. Reconciliation with Consolidated Income Statement (ARS million)
 
Below is an explanation of the reconciliation of the Company’s income by segment with its consolidated income statement. The difference lies in the presence of joint ventures included in the segment but not in the income statement.
 
 
Total as per Segment information
Adjustment for share of profit/(loss) of Joint Ventures *
Expenses and Collective Promotion Funds
Adjustment to income for elimination of inter-segment transactions
Total as per Statement of Income
Revenues
19,814
-11
413
-3
20,213
Costs
-13,313
4
-419
1
-13,727
Gross profit
6,501
-7
-6
-2
6,486
Net gain from fair value adjustment of investment properties
3,443
-39
-
-
3,404
General and administrative expenses
-1,010
12
-
3
-995
Selling expenses
-3,562
1
-
-
-3,561
Other operating results, net
9
16
-
1
24
Profit / (loss) from operations
5,381
-17
-6
-
5,358
Share of profit of associates and joint ventures
386
12
-
-
398
Net segment profit before financial results and income tax
5,767
-5
-6
-
5,756
*Includes Puerto Retiro, Baicom, CYRSA, Nuevo Puerto Santa Fe and Quality (San Martín plot).
 
 
8
 
XI. Financial Debt and Other Indebtedness
 
Operations Center in Argentina
 
Financial debt as of September 30, 2017:
 
Description
Currency
Amount (1)
Interest Rate
Maturity
Bank overdrafts
ARS
24.8
Floating
< 360 days
IRSA 2020 Series II Non-Convertible Notes.
USD
71.4
11.50%
Jul-20
Series VII Non-Convertible Notes
ARS
22.2
Badlar + 299
Sep-19
Series VIII Non-Convertible Notes
USD
184.5
7.00%
Sep-19
ICBC Dubai Loan
ARS
50.0
5,95%
Feb-22
ICBC Loan
ARS
7.2
21.20%
May-18
Other loans
ARS
0.1
 
 
IRSA’s Total Debt
 
360.2
 
 
IRSA’s Cash + Cash Equivalents + Investments (2)
USD
4.3
 
 
IRSA’s Net Debt
USD
355.9
 
 
Bank overdrafts
ARS
1.6
 Floating
 < 360 d
CAPEX Citi 5600 loan
ARS
0.1
Fixed
Jan-18
ICBC loan
ARS
4.3
Fixed
May-18
IRCP Class IV Non-Convertible Notes
USD
140.0
5.0%
Sep-17
IRSA CP Class II Non-Convertible Notes
USD
360.0
8.75%
Mar-23
IRSA CP’s Total Debt
 
506.1
 
 
Cash + Cash Equivalents + Investments (3)
 
331.0
 
 
IRSA CP’s Net Debt
 
175.1
 
 
 
(1) Principal amount in USD (million) at an exchange rate of ARS 17.31/USD, without considering accrued interest or eliminations of balances with subsidiaries.
(2) “IRSA’s Cash & Cash Equivalents plus Investments” includes IRSA’s Cash & Cash Equivalents + IRSA’s Investments in current and non-current financial assets.
(3) “IRSA CP’s Cash & Cash Equivalents plus Investments” includes IRSA CP’s Cash & Cash Equivalents + Investments in current financial assets plus a loan from its controlling company IRSA Inversiones y Representaciones S.A.
 
 
Operations Center in Israel
 
Net financial debt (USD million)
 
 
Indebtedness
 
Amount
IDBD
 
783
DIC
 
769
 
 
9
 
 
 
On September 28, 2017, DIC made a partial exchange offer to the holders of series F NCN, proposing them to swap such notes for series J bonds. Series J have substantially different terms from those applicable to series F; therefore, a payment for series F was booked, and a new financial commitment at fair value was recorded in respect of series J NCN. Additionally, the previous debt (Series F) was registered since October 11, 2015 (IDBD consolidation date) at its price with discount to its face value. As a result of this exchange, DIC recorded a loss equal to the difference between the amount cancelled and the amount of the new debt, for approximately NIS 461 million (equivalent to approximately ARS 2,228 million as of such date) which was included under “Financial costs”.
 
XII. Material and Subsequent Events
 
Operations Center in Argentina
 
July 2017: Sale of BAICOM land reserve
 
On July 19, the Company, acting through a subsidiary, sold to an unrelated third party a land reserve of approximately 6,905 sqm located at Av. P. Ramón Castillo, at the corner of Av. Antártida Argentina, in the neighborhood of Retiro, City of Buenos Aires.
 
This land reserve was owned by BAICOM Networks S.A., a company in which IRSA held an indirect interest of 50%.
 
The transaction amount was USD 14,000,000 (fourteen million Dollars) (USD 7 million corresponding to IRSA), and it was fully paid.
 
August 2017: Purchase of DIC’s shares by Dolphin Netherlands B.V.
 
On August 22, 2017, under the scope of the Act to Promote Competition and Reduce Concentration (the “Concentration Law”), Dolphin Netherlands B.V. made a non-binding tender offer to purchase all the shares of Discount Investment Corporation Ltd. (“DIC”)held by IDB Development Corporation Ltd. (“IDBD”).
 
No assurance may be given that the parties will execute or perform any binding agreement. The offer is subject to review by IDBD’s independent board committee and the terms and conditions will be negotiated after such review. This transaction could significantly extend over time or could fail to be consummated or be consummated under different terms over the course of the negotiations, as it must be approved by IDBD’s corporate bodies and other entities, which could withhold their consent.
 
For purposes of the transaction, a committee of independent directors has been organized to assess the offer and negotiate its terms and conditions.
 
October 2017: Lipstick’s Debt Refinancing
 
In October 2017, in light of the approaching maturity of the USD 113.1 million non-recourse-to-IRSA debt owed by Metropolitan 885 3rd Ave (“Metropolitan”), owner of the Lipstick Building, the term of such debt was extended to April 30, 2020 with respect to an amount of USD 53.1 million, and USD 50 million were repaid in cash. Out of this sum, IRSA contributed USD 20 million, and an additional reduction of debt in an amount of USD 20 million was obtained from the lender bank.
 
In addition, as a result of the negotiations held, a reduction in the interest rate of this loan from Libor + 4% to Libor + 2% was achieved.
 
 
 
10
 
 
 
 
October 2017: Sale of Equity Interest in IRSA Propiedades Comerciales
 
On October 26, 2017, the Company sold 10,240,000 common shares of ARS 1.00 face value each, represented by American Depositary Shares (“ADS”), in the over-the-counter market. Each ADS represents four common shares of IRSA Propiedades Comerciales S.A., accounting for 8.1% of its share capital. After the consummation of this transaction, the Company’s equity interest in IRSA CP is now 86.5%.
 
October 2017: General Ordinary and Extraordinary Shareholders’ Meeting
 
At the General Ordinary and Extraordinary Shareholders’ Meeting held on October 31, 2017, the following matters, inter alia, were resolved:
 
Distribution of a cash dividend for ARS 1,400 million.
Fees payable to the Board of Directors and Supervisory Committee for fiscal year 2017 closed as of June 30, 2017.
Renewal of regular and alternate directors due to expiration of their terms and appointment of new alternate director.
Creation of a new Global Note Program for up to USD 350 million.
 
Operations Center in Israel
 
August 2017: Sale of Additional Percentage of Clal Insurance
 
Following instructions imparted by Israel’s Capital Market, Insurance and Savings Market Commission to the Trustee regarding the guidelines for selling Clal’s shares, on August 30, 2017, IDBD sold 5% of its equity interest in Clal by way of a swap transaction, pursuant to terms identical to those applied to the swap transaction made and reported to the market on May 3, 2017.
 
The consideration for the transaction amounted approximately NIS 152.5 million. Upon completion of the transaction, IDBD’s equity interest in Clal will be reduced from 49.9% to 44.9% of its share capital.
 
September 2017: Non-binding Offer for Clal Insurance
 
On September 4, 2017, IDBD received a non-binding offer from Huabang Financial Holdings Limited to acquire its entire equity interest in Clal Insurance Enterprise Holdings Ltd. (“Clal”), representing 44.9% of its stock capital.
 
The amount payable will be equivalent to Clal’s shareholders’ equity as reflected in its Financial Statements on the transaction’s closing date. As of June 30, 2017, such amount was approximately NIS 4.88 billion.
 
The transaction is subject to a due diligence process, to be conducted by the purchaser for a term of 60 days after the execution of the memorandum of understanding, and the execution of a binding agreement among the parties, among other requirements.
 
Moreover, the consummation of the transaction is subject to the approval of Israel’s Capital Market, Insurance and Saving Commission.
 
 
 
 
11
 
 
 
 
 
XIII. Comparative Summary Consolidated Balance Sheet Data
 
 
09.30.17
09.30.16
Non-current assets
167,145
138,994
Current assets
72,209
58,645
Total Assets
239,354
197,639
Capital and reserves attributable to equity holders of the parent
26,107
21,740
Non-controlling interest
20,799
15,273
Total shareholders’ equity
46,906
37,013
Non-current liabilities
148,410
110,297
Current liabilities
44,038
50,329
Total Liabilities
192,448
160,626
Total liabilities and shareholders’ equity
239,354
197,639
 
XIV. Summary Consolidated Income Statement Data
 
 
09.30.17
09.30.16
Profit from operations
5,358
2,767
Share of profit of associates and joint ventures
398
9
Profit before financial results and income tax
5,756
2,776
Finance income
295
280
Finance expenses
(5,043)
(2,031)
Other financial results
293
262
Financial results, net
(4,455)
(1,489)
Income before income tax
1,301
1,287
Income tax expense
(1,240)
(592)
Profit for the period from continuing operations
61
695
Income / (loss) for the period from discontinued operations after income tax
13
(351)
Profit for the period
74
344
Other comprehensive (loss) / income for the period
(451)
540
Comprehensive net (loss) / income for the period
(377)
884
Attributable to:
 
 
Equity holders of the parent
272
428
Non-controlling interest
(649)
456
 
XV. Comparative Summary Consolidated Cash Flow Data
 
 
09.30.17
09.30.16
Net cash generated by operating activities
2,638
2,575
Net cash used in investing activities
(5,528)
(1,240)
Net cash generated by financing activities
4,012
238
Net increase in cash and cash equivalents
1,122
1,573
Cash and cash equivalents at beginning of fiscal year
24,854
13,866
Cash and cash equivalents reclassified to held for sale
4
(12)
Foreign exchange gain on cash and cash equivalents
52
22
Cash and cash equivalents at the end of the period
26,032
15,449
 
 
12
 
 
XVI. Comparative Ratios
 
 
09.30.17
 
09.30.16
 
Liquidity
 
 
 
 
CURRENT ASSETS
72,209
                   1.64
58,645
1.17
CURRENT LIABILITIES
44,038
 
50,329
 
Indebtedness
 
 
 
 
TOTAL LIABILITIES
192,448
                   7.37
160,626
7.39
SHAREHOLDERS’ EQUITY ATTRIBUTABLE TO EQUITY HOLDERS OF THE PARENT
26,107
 
21,740
 
Solvency
 
 
 
 
SHAREHOLDERS’ EQUITY ATTRIBUTABLE TO EQUITY HOLDERS OF THE PARENT
26,107
                   0.14
21,740
0.14
TOTAL LIABILITIES
192,448
 
160,626
 
Restricted Assets
 
 
 
 
NON-CURRENT ASSETS
167,145
                   0.70
138,994
0.70
TOTAL ASSETS
239,354
 
197,639
 
 
XVII. Brief comment on prospects for the next period
 
Our businesses in the operations center in Argentina and Israel have posted sound operating results in the first quarter of fiscal year 2018. We believe that the diversification of our business, with real estate assets in Argentina and abroad, favorably positions us to face all the challenges and opportunities that may arise in the coming years.
 
As concerns our operations center in Argentina, our subsidiary IRSA Propiedades Comerciales S.A. continues to consolidate itself as the leading commercial real estate company in Argentina, as its main shopping mall and office businesses keep recording positive growth levels. Our tenants’ sales recovered slightly from the figures recorded at year-end, occupancy remains significantly high and the public keeps choosing each of our proposals; besides, top-notch domestic and international corporations continue to select our office spaces.
 
In the next fiscal year, we plan to make progress in the commercial developments already launched, including the 4,000 sqm expansion of our Alto Palermo shopping mall, the development of the 32,000 sqm office building in the commercial complex adjoining our Dot Baires shopping mall, and the “Catalinas” building in Buenos Aires. In addition, in fiscal year 2018 we expect to carry out expansion works in some of our shopping malls for approximately 21,000 of GLA. We will build 2,200 sqm to add 6 cinema screens in Alto Comahue, a large store of 3,000 sqm in Alto Rosario shopping mall, and a 12,700 sqm Sodimac store in Mendoza Plaza Shopping, and we will expand Alto Avellaneda, our shopping mall located in the southern region of Buenos Aires, by 3,500 sqm. In addition, we will continue working on optimizing the performance of our current properties through improvements that allow us to take best advantage of their GLA potential and to furnish them with increased functionality and appeal for the benefit of consumers and tenants alike.
 
We will continue to promote marketing actions, events and targeted promotions at our shopping malls to attract consumers, through the joint endeavors of the Company, the retailers and the credit card issuer banks, as these actions have proved to be highly effective and are welcomed by the public.
 
We are optimistic about the opportunities that may arise in Argentina for fiscal year 2018. We have a large reserve of lands for future shopping mall and office development projects in an industry scenario with high growth potential.
 
As concerns our investments outside Argentina, we will continue working in the improvement of the operating ratios of our “Lipstick” building in New York and backing the new strategy of selectively selling low-class hotels and replacing them with higher-class hotels, that is being developed by the “Condor Hospitality Trust” hotel REIT (NASDAQ: CDOR), which made a capital increase in March this year and in which we hold 28.5% of its capital stock and voting rights.
 
 
 
13
 
 
 
 
Regarding our investment in the Israeli company IDBD, we are much pleased with the results obtained in the past fiscal year, following the sale of the agrochemical company ADAMA, the improvement in the listing price of Clal Insurance company, which is recorded at fair value, and the recent debt issues made by different companies, which refinanced short-term debt at very attractive rates. In 2018, we will continue to work towards deleveraging the company, selling non-strategic assets in its portfolio and improving the operating margins of each of its operating subsidiaries.
 
Taking into account the quality of the real estate assets in our portfolio, the Company’s financial position and low indebtedness level and its franchise for accessing the capital markets, we remain confident that we will continue consolidating the best real estate portfolio in Argentina and Israel. Moreover, in line with our continuous pursuit of business opportunities and having in mind the general and specific conditions of the national and international markets, we keep evaluating different actions to optimize our capital structure. As concerns our operations center in Argentina, to keep increasing the liquidity of our controlled company IRSA Propiedades Comerciales S.A., the Company could make additional sales of the shares held by it in such company, in one or more tranches, in the over-the-counter market or through a private sale, aps agreed by the Company’s shareholders in due course. As concerns our operations center in Israel, in this fiscal year the Company will analyze the possibility of increasing its interest in IDB Development Corporation Ltd. through the purchase of shares held by its related parties.
 
 
 
 
 
14