SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 6-K
REPORT OF FOREIGN ISSUER
PURSUANT TO RULE 13a-16 OR 15b-16 OF
THE SECURITIES EXCHANGE ACT OF 1934
For the month of November, 2004
CRESUD SOCIEDAD ANONIMA COMERCIAL INMOBILIARIA
FINANCIERA Y AGROPECUARIA
(Exact name of Registrant as specified in its charter)
CRESUD INC.
(Translation of registrant´s name into English)
Republic of Argentina
(Jurisdiction of incorporation or organization)
Moreno 877, 23rd Floor, (C1091AAQ)
Buenos Aires, Argentina
(Address of principal executive offices)
Form 20-F T Form 40-F
Indicate by check mark whether the registrant by furnishing the information contained in this Form is also thereby furnishing the information to the Commission pursuant to Rule 12g3-2(b) under the Securities Exchange Act of 1934.
Yes No T
CRESUD S.A.C.I.F. and A
(THE COMPANY)
REPORT ON FORM 6-K
Attached is a copy of the English translation of the Quarterly Financial Statements for the period ended on September 30, 2004 filed with the Bolsa de Comercio de Buenos Aires and with the Comisión Nacional de Valores
Cresud Sociedad Anónima
Comercial, Inmobiliaria, Financiera
y Agropecuaria
Unaudited Financial Statements
corresponding to the three-month period
ended September 30, 2004 and 2003
Cresud Sociedad Anónima
Comercial, Inmobiliaria, Financiera y Agropecuaria
Unaudited Financial Statements
Index
Presentation
Unaudited Consolidated Balance Sheet
Unaudited Consolidated Statement of Income
Unaudited Consolidated Statement of Cash Flows
Notes to the Unaudited Consolidated Financial Statements
Unaudited Consolidated Schedules
Unaudited Balance Sheet
Unaudited Statement of Income
Unaudited Statement of Changes in Shareholders Equity
Unaudited Statement of Cash Flows
Notes to the Unaudited Financial Statements
Unaudited Schedules
Additional Information to the Notes to the Unaudited Financial Statements required by section 68 of the
Buenos Aires Stock Exchange Regulations
Unaudited Business Highlights
Report of Independent Auditors
Name of the Company: | Cresud Sociedad Anónima | |
Comercial, Inmobiliaria, | ||
Financiera y Agropecuaria | ||
Legal Address: | Moreno 877, 23rd Floor Ciudad Autónoma de Buenos Aires | |
Principal Activity: | Agriculture and livestock and real-estate |
Financial statements for the period ended September 30, 2004 presented in
comparative form with the previous year and with the same period of the previous year
Financial year N0 70 started on July 1, 2004
DATES OF REGISTRATION AT THE PUBLIC REGISTRY OF COMMERCE
Of the by-laws: | February 19, 1937 | |
Of the latest amendment: | June 2, 1997 | |
Duration of the Company: | June 6, 2082 |
Information on controlled companies in Note 2 to the unaudited consolidated Financial Statements
CAPITAL STATUS (Note 3 of unaudited basic financial statements)
SHARES
Type of stock |
Authorized pesos |
Subscribed pesos |
Paid-in pesos | |||
Ordinary certified shares of $1 face value and 1 vote each |
151,050,377 | 151,050,377 | 151,050,377 |
Cresud Sociedad Anónima
Comercial, Inmobiliaria, Financiera y Agropecuaria and Subsidiaries
Unaudited Consolidated Balance Sheet at September 30, 2004, June 30, 2004 and September 30, 2003
September 30, 2004 (Notes 1, 2 and 3) Pesos |
June 30, 2004 (Notes 1, 2 and 3) Pesos |
September 30,2003 (Notes 1, 2 and 3) Pesos |
|||||||
ASSETS |
|||||||||
Current Assets |
|||||||||
Cash and banks (Note 4.a.) |
12,161,460 | 12,672,024 | 11,605,047 | ||||||
Investments (Note 4.b.) |
11,724,458 | 1,547,433 | 7,240,980 | ||||||
Trade accounts receivable (Note 4.c.) |
2,061,967 | 4,630,328 | 3,111,505 | ||||||
Other receivables and prepaid expenses (Note 4.d.) |
20,539,013 | 19,408,644 | 9,202,859 | ||||||
Inventories (Note 4.e.) |
36,471,536 | 34,840,259 | 24,476,627 | ||||||
Total current assets |
82,958,434 | 73,098,688 | 55,637,018 | ||||||
Non-current assets |
|||||||||
Other receivables and prepaid expenses (Note 4.d.) |
822,059 | 61,215 | 1,243,403 | ||||||
Inventories (Note 4.e.) |
41,258,691 | 44,740,030 | 36,328,790 | ||||||
Investments (Note 4.b.) |
301,331,153 | 263,698,683 | 204,494,972 | ||||||
Other investments (Note 4.b.) |
135,039,651 | 132,962,608 | 145,459,360 | ||||||
Fixed assets, net (Schedule A) |
159,157,355 | 157,387,134 | 149,105,616 | ||||||
Intangible assets (Schedule B) |
| | 246,425 | ||||||
Subtotal Non-Current Assets |
637,608,909 | 598,849,670 | 536,878,566 | ||||||
Goodwill (Note 4.b.) |
(39,670,233 | ) | (25,869,346 | ) | (21,249,708 | ) | |||
Total Non-Current Assets |
597,938,676 | 572,980,324 | 515,628,858 | ||||||
Total Assets |
680,897,110 | 646,079,012 | 571,265,876 | ||||||
September 30, 2004 (Notes 1, 2 and 3) Pesos |
June 30, 2004 (Notes 1, 2 and 3) Pesos |
September 30, 2003 (Notes 1, 2 and 3) Pesos |
|||||||
LIABILITIES |
|||||||||
Current Liabilities |
|||||||||
Debts: |
|||||||||
Trade accounts payable (Note 4.f.) |
12,160,330 | 11,186,462 | 7,884,185 | ||||||
Loans (Note 4.g.) |
36,155,082 | 8,090,261 | 4,446,939 | ||||||
Salaries and social security payable (Note 4.h.) |
860,533 | 1,426,579 | 747,537 | ||||||
Taxes payable (Note 4.i.) |
1,623,562 | 1,939,818 | 1,155,277 | ||||||
Other debts (Note 4.j.) |
8,478,310 | 6,108,154 | 283,419 | ||||||
Total Debts |
59,277,817 | 28,751,274 | 14,517,357 | ||||||
Total current liabilities | 59,277,817 | 28,751,274 | 14,517,357 | ||||||
Non-current liabilities |
|||||||||
Loans (Note 4.g.) |
126,621,789 | 125,880,874 | 142,528,076 | ||||||
Taxes payable (Note 4.i.) |
27,907,740 | 26,213,217 | 23,559,586 | ||||||
Total non-current liabilities | 154,529,529 | 152,094,091 | 166,087,662 | ||||||
Total Liabilities | 213,807,346 | 180,845,365 | 180,605,019 | ||||||
Minority interest | 24,536 | 65,451 | 156,019 | ||||||
SHAREHOLDERSEQUITY | 467,065,228 | 465,168,196 | 390,504,838 | ||||||
Total Liabilities and Shareholders Equity | 680,897,110 | 646,079,012 | 571,265,876 | ||||||
The accompanying notes and schedules are an integral part of these financial statements
Saúl Zang
First Vice-Chairman
serving as Acting Chairman
Cresud Sociedad Anónima
Comercial, Inmobiliaria, Financiera y Agropecuaria and Subsidiaries
Unaudited Consolidated Statement of Income
Corresponding to the periods beginning as from July 1, 2004 and 2003
and ended on September 30, 2004 and 2003
September 30, 2004 (Notes 1, 2 and 3) Pesos |
September 30, 2003 (Notes 1, 2 and 3) Pesos |
|||||
Sales |
||||||
Crops |
7,940,482 | 4,904,697 | ||||
Beef cattle |
10,176,457 | 5,528,436 | ||||
Milk |
668,358 | 884,035 | ||||
Others |
779,713 | 887,525 | ||||
Total Sales |
19,565,010 | 12,204,693 | ||||
Cost of sales ( Schedule F) |
||||||
Crops |
(9,820,401 | ) | (4,457,008 | ) | ||
Beef cattle |
(11,278,972 | ) | (4,607,661 | ) | ||
Milk |
(376,650 | ) | (629,272 | ) | ||
Others |
(190,827 | ) | (371,815 | ) | ||
Total cost of sales |
(21,666,850 | ) | (10,065,756 | ) | ||
Gross income |
(2,101,840 | ) | 2,138,937 | |||
Selling expenses (Schedule H) |
(1,600,127 | ) | (994,700 | ) | ||
Administrative expenses (Schedule H) |
(1,531,887 | ) | (1,142,571 | ) | ||
Net gain on sale of farms |
| 583,406 | ||||
Gain from inventory holdings (Schedule F) |
6,326,294 | 845,092 | ||||
Operating income |
1,092,440 | 1,430,164 | ||||
Financial results |
||||||
Generated by assets: |
||||||
Exchange differences and discounts |
14,048 | 6,447,516 | ||||
Interest income |
157,182 | 110,348 | ||||
Reference stabilization index (CER) |
| 9,206 | ||||
Tax on debts and credits |
(421,303 | ) | (260,752 | ) | ||
Holding results and operations of stocks and bonds |
||||||
Convertible Bonds purchase interest |
2,782,081 | 3,037,803 | ||||
Others |
105,628 | (1,745 | ) | |||
2,637,636 | 9,342,376 | |||||
Generated by liabilities: |
||||||
Interest expense |
(724 | ) | | |||
Financial expenses |
||||||
Convertible Bonds issued interest |
(2,627,124 | ) | (3,021,440 | ) | ||
Others |
(199,898 | ) | (274,352 | ) | ||
Exchange differences and discounts |
(1,059,719 | ) | (5,886,838 | ) | ||
(3,887,465 | ) | (9,182,630 | ) | |||
Other expenses |
||||||
Gains from others fixed assets sales |
26,661 | 126,236 | ||||
Others |
(1,719,023 | ) | (97,013 | ) | ||
(1,692,362 | ) | 29,223 | ||||
Income from related companies |
4,645,027 | (2,833,342 | ) | |||
Management fees |
(115,031 | ) | | |||
Income (loss) before income tax and minority interest |
2,680,245 | (1,214,209 | ) | |||
Income tax expense |
(1,685,885 | ) | (807,243 | ) | ||
Minority interest |
40,915 | 50,693 | ||||
Net income (loss) for the period |
1,035,275 | (1,970,759 | ) | |||
The accompanying notes and schedules are an integral part of these financial statements
Saúl Zang
First Vice-Chairman
serving as Acting Chairman
Cresud Sociedad Anónima
Comercial, Inmobiliaria, Financiera y Agropecuaria and Subsidiaries
Unaudited Consolidated Statement of Cash Flow
Corresponding to the periods beginning as from July 1, 2004 and 2003
and ended on September 30, 2004 and 2003
September 30, 2004 (Notes 1, 2 and 3) Pesos |
September 30, 2003 (Notes 1, 2 and 3) Pesos |
|||||
Changes in funds |
||||||
Funds at the beginning of the year |
12,733,227 | 20,930,230 | ||||
Funds at the end of the period |
18,609,637 | 14,235,618 | ||||
Net increase (decrease )in funds |
5,876,410 | (6,694,612 | ) | |||
Causes of changes in funds |
||||||
Operations activities |
||||||
Income (loss) for the period |
1,035,275 | (1,970,759 | ) | |||
Liabilities interest |
2,898,498 | 3,021,440 | ||||
Income tax |
1,685,885 | 807,243 | ||||
Adjustments made to reach net funds from operations activities |
||||||
Results from interest in related companies |
(4,645,027 | ) | 2,833,342 | |||
Minority interest |
(40,915 | ) | (50,693 | ) | ||
Increase in allowances and reserves |
2,984,567 | 1,301,142 | ||||
Amortization and depreciation |
801,495 | 852,768 | ||||
Results from inventory holdings |
(6,326,294 | ) | (845,092 | ) | ||
Financial results |
(2,218,828 | ) | (2,234,706 | ) | ||
Result from sale of fixed assets |
(26,661 | ) | (709,642 | ) | ||
Changes in operating assets and liabilities |
||||||
Increase in current investments |
(1,000,001 | ) | (59,862 | ) | ||
Decrease in trade accounts receivable |
2,568,361 | 3,788,447 | ||||
Increase in other receivables |
(1,895,614 | ) | (2,997,939 | ) | ||
Decrease in inventories |
7,941,666 | 664,081 | ||||
Decrease in social securities contributions and taxes payable and advances to customers |
(873,664 | ) | (1,776,958 | ) | ||
Decrease in trade accounts payable |
(1,895,668 | ) | (24,644 | ) | ||
Increase (decrease) in other debts |
2,255,125 | (5,087,892 | ) | |||
Net fund provided by (applied to ) operations activities |
3,248,200 | (2,489,724 | ) | |||
Investment activities |
||||||
Increase in permanent investments |
(1,502,678 | ) | (916,678 | ) | ||
Increase in interest in related companies |
(19,186,558 | ) | (3,208,034 | ) | ||
Acquisition and upgrading of fixed assets |
(2,449,187 | ) | (2,206,738 | ) | ||
Sale of fixed assets |
138,825 | 1,606,612 | ||||
Net funds applied to investment activities |
(22,999,598 | ) | (4,724,838 | ) | ||
Financing activities |
||||||
Exercise of warrant |
465,485 | 503,950 | ||||
Exercise of rights offering on treasury stock |
5,000 | 16,000 | ||||
Increase in financial loans |
31,915,000 | | ||||
Decrease in financial loans |
(6,757,677 | ) | | |||
Net funds provided by financing activities |
25,627,808 | 519,950 | ||||
Net increase (decrease) in funds |
5,876,410 | (6,694,612 | ) | |||
Items not involving changes in funds |
||||||
Transfer of inventory to fixed assets |
234,693 | 14,558 | ||||
Increase in related companies by decrease in permanent investments |
17,888,735 | | ||||
Repayment of financial loans through issue of stock by exercise of conversion right |
391,272 | 156,522 | ||||
Complementary information |
||||||
Interest paid |
685 | 977 | ||||
Income tax expense paid |
528,070 | 727,313 |
The accompanying notes and schedules are an integral part of these financial statements
Saúl Zang
First Vice-Chairman
serving as Acting Chairman
Cresud Sociedad Anónima,
Comercial, Inmobiliaria, Financiera y Agropecuaria
and Subsidiaries
Notes to the Unaudited Consolidated Financial Statements
Corresponding to the periods beginning as from July 1, 2004 and 2003 and ended on
September 30, 2004 and 2003
NOTE 1: | BASIS OF PRESENTATION OF THE FINANCIAL STATEMENTS |
As a consequence of the application of General Resolutions No. 368/01, 434/03 and 441/03 of the Comisión Nacional de Valores, which require that consolidated Financial Statements be presented as established by Technical Resolution No. 21 of the Federación Argentina de Consejos Profesionales de Ciencias Económicas, the Balance Sheet as of September 30, 2004 and 2003 and the Statements of Income and the Statements of Cash Flows for the fiscal periods then ended were consolidated on a line by line basis with the financial statements of such companies in which it holds a majority of the voting shares, by application of the new rules and discontinuation of adjustment for inflation, respectively (see Note 1.b and 1.c to the unaudited basic financial statements).
The Financial Statements of the Subsidiary Companies Inversiones Ganaderas S.A. and Futuros y Opciones.Com S.A. as of September 30, 2004 and 2003 have been used to determine the proportional equity value and carry out the consolidation. For purposes of comparability, reclassifications have been made on the information at September 30, 2003.
These Financial Statements and the corresponding notes and schedules are prepared in Argentine Pesos.
NOTE 2: | CORPORATE CONTROL |
The Companys interest in other companies is shown in the following table.
COMPANY |
PERCENTAGE OF VOTING SHARES OWNED | |
Inversiones Ganaderas S.A. |
99.99 | |
Futuros y Opciones.Com S.A. |
70.00 |
NOTE 3: | SIGNIFICANT ACCOUNTING POLICIES |
The Financial Statements of the Subsidiary Companies mentioned in Note 2 have been prepared based on accounting principles consistent with those followed by Cresud Sociedad Anónima Comercial, Inmobiliaria, Financiera y Agropecuaria for the preparation of its Financial Statements, as detailed in Note 2 of the unaudited basic financial statements.
Cresud Sociedad Anónima
Comercial, Inmobiliaria, Financiera y Agropecuaria and Subsidiaries
Notes to the Unaudited Consolidated Financial Statements (Continued)
Note 4: | Details of consolidated balance sheet and consolidated statement of income accounts |
a. | Cash and banks |
September 30, 2004 Pesos |
June 30, 2004 Pesos |
September 30, 2003 Pesos | ||||
Cash |
54,573 | 75,756 | 83,046 | |||
Foreign currency (Schedule G) |
77,251 | 46,431 | 5,610 | |||
Patacones currency |
39 | 39 | | |||
Lecop currency |
| | 7,100 | |||
Local currency checking account |
1,204,618 | 4,919,008 | 3,375,175 | |||
Patacones currency checking account |
22 | 22 | 54 | |||
Lecop currency checking account |
| | 175 | |||
Foreign currency checking account (Schedule G) |
1,595,435 | 1,220,084 | 5,117,642 | |||
Local currency saving account |
11,052 | 12,295 | 3,712 | |||
Foreign currency saving account (Schedule G) |
8,806,793 | 5,949,506 | 2,773,891 | |||
Checks to be deposited |
411,677 | 448,883 | 238,642 | |||
12,161,460 | 12,672,024 | 11,605,047 | ||||
b. | Investments and Goodwill |
September 30, 2004 Pesos |
June 30, 2004 Pesos |
September 30, 2003 Pesos |
|||||||
Investment |
|||||||||
Investment (Schedule C and G) |
11,724,458 | 1,547,433 | 7,240,980 | ||||||
11,724,458 | 1,547,433 | 7,240,980 | |||||||
Investment |
|||||||||
Investment from related companies (Schedule C ) |
301,331,153 | 263,698,683 | 204,494,972 | ||||||
301,331,153 | 263,698,683 | 204,494,972 | |||||||
Other Investments |
|||||||||
Other Investments (Schedule C and G) |
135,039,651 | 132,962,608 | 145,459,360 | ||||||
135,039,651 | 132,962,608 | 145,459,360 | |||||||
Goodwill |
|||||||||
Goodwill (Schedule C ) |
(39,670,233 | ) | (25,869,346 | ) | (21,249,708 | ) | |||
(39,670,233 | ) | (25,869,346 | ) | (21,249,708 | ) | ||||
Cresud Sociedad Anónima
Comercial, Inmobiliaria, Financiera y Agropecuaria and Subsidiaries
Notes to the Unaudited Consolidated Financial Statements (Continued)
NOTE 4: | (Continued) |
c. Trade accounts receivable
September 30, Pesos |
June 30, Pesos |
September 30, Pesos |
|||||||
Current |
|||||||||
Accounts receivable in local currency |
1,410,868 | 4,847,468 | 3,216,992 | ||||||
Less: |
|||||||||
Provision for defaulting debtors (Schedule E) |
(373,535 | ) | (412,067 | ) | (479,125 | ) | |||
Accounts receivable in foreign currency (Schedule G) |
997,769 | 3,983 | 359,450 | ||||||
Subsidiaries and related companies Law 19,550 Article 33: |
|||||||||
Cactus Argentina S.A. |
26,865 | 190,944 | 14,188 | ||||||
2,061,967 | 4,630,328 | 3,111,505 | |||||||
d. Other receivables and prepaid expenses
September 30, Pesos |
June 30, Pesos |
September 30, Pesos | ||||
Current |
||||||
Prepaid leases |
8,804,175 | 4,465,136 | 3,188,751 | |||
Tax on Minimum Hypothetical Income (Note 2. p.) |
| | 127,560 | |||
Guarantee deposits (Schedule G) |
139,028 | 2,188,998 | 444,027 | |||
Secured by mortgage and under legal proceedings (Schedule G) |
1,049,151 | 1,033,997 | 548,532 | |||
Prepaid expenses |
794,573 | 897,192 | 620,639 | |||
Tax prepayments (net of accural) |
7,996,336 | 7,578,689 | 1,995,703 | |||
Subsidiaries and related companies Law 19,550 Article 33: |
||||||
Cactus Argentina S.A. |
1,350,881 | 1,346,401 | 1,335,554 | |||
IRSA Inversiones y Representaciones Sociedad Anónima |
6,259 | 637 | | |||
Shareholders |
| 1,711,833 | 455,583 | |||
Other (Schedule G) |
398,610 | 185,761 | 486,510 | |||
20,539,013 | 19,408,644 | 9,202,859 | ||||
Non-current |
||||||
Secured by mortgage |
| | 505,672 | |||
Tax on Minimum Hypothetical Income |
818,674 | 56,450 | 728,205 | |||
Other |
3,385 | 4,765 | 9,526 | |||
822,059 | 61,215 | 1,243,403 | ||||
Cresud Sociedad Anónima
Comercial, Inmobiliaria, Financiera y Agropecuaria and Subsidiaries
Notes to the Unaudited Consolidated Financial Statements (Continued)
NOTE 4: | (Continued) |
e. Inventories
September 30, Pesos |
June 30, Pesos |
September 30, Pesos | ||||
Current |
||||||
Livestock |
23,827,645 | 18,829,580 | 15,560,181 | |||
Crops |
1,370,714 | 8,639,910 | 2,144,068 | |||
Unharvested crops |
5,430,829 | 1,603,897 | 3,018,307 | |||
Seeds and fodder |
121,221 | 241,516 | 54,572 | |||
Materials and others |
5,101,298 | 4,085,023 | 2,873,365 | |||
Advances to suppliers |
619,829 | 1,440,333 | 826,134 | |||
36,471,536 | 34,840,259 | 24,476,627 | ||||
Non-Current |
||||||
Livestock |
41,258,691 | 44,740,030 | 36,328,790 | |||
41,258,691 | 44,740,030 | 36,328,790 | ||||
f. Trade accounts payable
September 30, 2004 Pesos |
June 30, Pesos |
September 30, Pesos | ||||
Current |
||||||
Suppliers in local currency |
4,978,181 | 4,642,086 | 3,349,544 | |||
Suppliers in foreign currency (Schedule G) |
2,104,114 | 1,118,770 | 399,426 | |||
Subsidiaries and related companies Law 19,550 Article 33: |
||||||
IRSA Inversiones y Representaciones S.A. |
24,257 | 1,108 | 29,464 | |||
Cactus Argentina S.A. |
724,965 | 1,887,979 | 624,878 | |||
Related companies-Fundación IRSA |
1,177,988 | 1,177,988 | | |||
Accrual for other expenses (Schedule G) |
3,146,693 | 2,141,883 | 3,477,035 | |||
Accrual for cereal expenses |
| 213,177 | | |||
Accrual for Directors Fees (net of advances) |
4,132 | 3,471 | 3,838 | |||
12,160,330 | 11,186,462 | 7,884,185 | ||||
Cresud Sociedad Anónima,
Comercial, Inmobiliaria, Financiera y Agropecuaria and Subsidiaries
Notes to the Unaudited Consolidated Financial Statements (Continued)
NOTE 4: | (Continued) |
g. | Loans |
September 30, 2004 Pesos |
June 30, 2004 Pesos |
September 30, 2003 Pesos |
|||||||
Current |
|||||||||
Local financial loans (Note 16) (Schedule G) |
32,195,374 | 6,757,677 | | ||||||
Convertible Bonds 2007 Interest payable (Schedule G) |
3,959,708 | 1,332,584 | 4,446,939 | ||||||
36,155,082 | 8,090,261 | 4,446,939 | |||||||
None Current |
|||||||||
Convertible Bonds 2007 (Schedule G) |
128,191,985 | 127,587,867 | 145,008,870 | ||||||
Convertible Bonds 2007 expenses |
(1,570,196 | ) | (1,706,993 | ) | (2,480,794 | ) | |||
126,621,789 | 125,880,874 | 142,528,076 | |||||||
h. | Salaries and social security payable |
September 30, 2004 Pesos |
June 30, 2004 Pesos |
September 30, 2003 Pesos |
|||||
Current |
|||||||
Vacation, statutory annual bonus allowance |
548,473 | 1,031,906 | 369,582 | ||||
Social security administration |
215,162 | 186,534 | 150,464 | ||||
Salaries payable |
87,142 | 192,632 | 225,602 | ||||
Health care scheme |
363 | 2,533 | (1,332 | ) | |||
Other |
9,393 | 12,974 | 3,221 | ||||
860,533 | 1,426,579 | 747,537 | |||||
13
Cresud Sociedad Anónima,
Comercial, Inmobiliaria, Financiera y Agropecuaria and Subsidiaries
Notes to the Unaudited Consolidated Financial Statements (Continued)
NOTE 4: | (Continued) |
i. | Taxes payable |
September 30, 2004 Pesos |
June 30, 2004 Pesos |
September 30, 2003 Pesos |
|||||||
Current |
|||||||||
Accrual for income tax |
4,362,751 | 4,418,739 | 203,231 | ||||||
Advances to Income tax |
(3,792,188 | ) | (2,808,338 | ) | | ||||
Tax on Minimum Hypothetical Income |
776,411 | 24,135 | 698,974 | ||||||
Value added tax |
| | (959,003 | ) | |||||
Property tax payable |
83,948 | 103,284 | 176,912 | ||||||
Taxes withheld for income tax |
240,585 | 188,125 | 1,130,358 | ||||||
Sales tax payable |
48,811 | 91,306 | 140,808 | ||||||
Taxes withheld-Gross sales tax payable |
(100,481 | ) | (80,728 | ) | (101,906 | ) | |||
Taxes withheld-Value added tax payable |
116 | | (141,642 | ) | |||||
Other |
3,609 | 3,295 | 7,545 | ||||||
1,623,562 | 1,939,818 | 1,155,277 | |||||||
Non-current |
|||||||||
Deferred tax |
27,867,565 | 26,213,217 | 23,271,293 | ||||||
Income tax |
31,536 | | 285,323 | ||||||
Tax on Minimum Hypothetical Income |
8,639 | | 2,970 | ||||||
27,907,740 | 26,213,217 | 23,559,586 | |||||||
j. | Other debts |
September 30, 2004 Pesos |
June 30, 2004 Pesos |
September 30, 2003 Pesos | ||||
Current |
||||||
Advances to customers (Schedule G) |
7,004,451 | 4,432,500 | | |||
Accrual for Management fees |
798,069 | 1,537,173 | 149,223 | |||
Loan to FYO minority shareholders |
134,196 | 134,196 | 134,196 | |||
Other |
541,594 | 4,285 | | |||
8,478,310 | 6,108,154 | 283,419 | ||||
Cresud Sociedad Anónima
Comercial, Inmobiliaria, Financiera y Agropecuaria and Subsidiaries
Notes to the Unaudited Consolidated Financial Statements (Continued)
NOTE 5 :
ASSETS AND LIABILITIES, CLASSIFIED ACCORDING TO THEIR COLLECTION OR PAYMENT MATURITIES
a) Based on their estimated collection or payment term (in pesos)
Based on their |
Current and non-current investment |
Trade accounts receivable |
Other receivables and prepaid expenses | |||||||||||||||
September 30, 2004 |
June 30, 2004 |
September 30, 2003 |
September 30, 2004 |
June 30, 2004 |
September 30, 2003 |
September 30, 2004 |
June 30, 2004 |
September 30, 2003 | ||||||||||
2nd quarter 2004/2003 financial year |
| | 4,460,118 | | | 3,111,505 | | | 2,029,522 | |||||||||
3rd quarter 2004/2003 financial year |
| | | | | | | | 507,265 | |||||||||
4th quarter 2004/2003 financial year |
| | | | | | | | 260,432 | |||||||||
1st quarter 2005/2004 financial year |
| | | | 4,465,509 | | | 3,266,874 | 1,643 | |||||||||
2nd quarter 2005/2004 financial year |
4,170,984 | 1,388,504 | | 2,061,889 | | | 1,329,028 | 28,575 | | |||||||||
3rd quarter 2005/2004 financial year |
| | | | | | 1,092,582 | 296,954 | 505,672 | |||||||||
4th quarter 2005/2004 financial year |
| | | | | | 317,859 | 307,543 | | |||||||||
1st quarter 2006/2005 financial year |
| | | | | | 1,661 | | | |||||||||
2nd quarter 2006/2005 financial year |
| | | | | | 3,385 | | | |||||||||
3rd quarter 2006/2005 financial year |
| | | | | | | | | |||||||||
4th quarter 2006/2005 financial year |
| | | | | | 770,738 | 17,154 | | |||||||||
1st quarter 2007/2006 financial year |
| | | | | | | 4,765 | | |||||||||
2nd quarter 2007/2006 financial year |
| | | | | | | | | |||||||||
3rd quarter 2007/2006 financial year |
| | | | | | | | | |||||||||
4th quarter 2007/2006 financial year |
| | | | | | | | | |||||||||
2nd quarter 2008/2007 financial year |
135,018,934 | 132,941,891 | 145,438,643 | | | | | | | |||||||||
Overdue |
| | | | | | | | 487,878 | |||||||||
With no stated current term |
7,553,474 | 158,929 | 2,780,862 | 78 | 164,819 | | 17,797,883 | 15,508,698 | 5,916,119 | |||||||||
With no stated non-current term |
20,717 | 20,717 | 20,717 | | | | 47,936 | 39,296 | 737,731 | |||||||||
Total |
146,764,109 | 134,510,041 | 152,700,340 | 2,061,967 | 4,630,328 | 3,111,505 | 21,361,072 | 19,469,859 | 10,446,262 | |||||||||
b) Assets and liabilities classified according to the interest rate that they accrued (in pesos)
Interest rate that |
Current and non-current investment |
Trade accounts receivable |
Other receivables and prepaid expenses | |||||||||||||||
September 30, 2004 |
June 30, 2004 |
September 30, 2003 |
September 30, 2004 |
June 30, 2004 |
September 30, 2003 |
September 30, 2004 |
June 30, 2004 |
September 30, 2003 | ||||||||||
At fixed interest rate |
135,018,934 | 132,941,891 | 145,459,360 | | | | 1,243,425 | 3,535,277 | 2,068,964 | |||||||||
At variable interest rate |
7,553,873 | 158,929 | 2,721,000 | | | | 323,645 | 2,307,893 | 557,621 | |||||||||
Non-interest bearing |
4,191,302 | 1,409,221 | 4,519,980 | 2,061,967 | 4,630,328 | 3,111,505 | 19,794,002 | 13,626,689 | 7,819,677 | |||||||||
Total |
146,764,109 | 134,510,041 | 152,700,340 | 2,061,967 | 4,630,328 | 3,111,505 | 21,361,072 | 19,469,859 | 10,446,262 | |||||||||
Cresud Sociedad Anónima
Comercial, Inmobiliaria, Financiera y Agropecuaria and Subsidiaries
Notes to the Unaudited Consolidated Financial Statements (Continued)
NOTE 5: |
ASSETS AND LIABILITIES, CLASSIFIED ACCORDING TO THEIR COLLECTION OR PAYMENT MATURITIES (Continued)
a) | Based on their estimated collection or payment term ( in pesos) |
Based on their estimated |
Trade accounts payable |
Loans |
Salaries and social security payable | |||||||||||||||
September 30, 2004 |
June 30, 2004 |
September 30, 2003 |
September 30, 2004 |
June 30, 2004 |
September 30, 2003 |
September 30, 2004 |
June 30, 2004 |
September 30, 2003 | ||||||||||
2nd quarter 2004/2003 financial year |
| | 7,871,580 | | | 4,446,939 | | | 747,537 | |||||||||
3rd quarter 2004/2003 financial year |
| | | | | | | | | |||||||||
4th quarter 2004/2003 financial year |
| | | | | | | | | |||||||||
1st quarter 2005/2004 financial year |
| 11,152,701 | | | 6,757,677 | | | 1,395,974 | | |||||||||
2nd quarter 2005/2004 financial year |
12,153,966 | 3,471 | | 3,959,708 | 1,332,584 | | 805,067 | 30,605 | | |||||||||
3rd quarter 2005/2004 financial year |
| | | 22,100,096 | | | 55,466 | | | |||||||||
4th quarter 2005/2004 financial year |
| | | | | | | | | |||||||||
1st quarter 2006/2005 financial year |
| | | 10,095,278 | | | | | | |||||||||
2nd quarter 2006/2005 financial year |
| | | | | | | | | |||||||||
3rd quarter 2006/2005 financial year |
| | | | | | | | | |||||||||
4th quarter 2006/2005 financial year |
| | | | | | | | | |||||||||
1st quarter 2007/2006 financial year |
| | | | | | | | | |||||||||
2nd quarter 2007/2006 financial year |
| | | | | | | | | |||||||||
3rd quarter 2007/2006 financial year |
| | | | | | | | | |||||||||
4th quarter 2007/2006 financial year |
| | | | | | | | | |||||||||
2nd quarter 2008/2007 financial year |
| | | 126,621,789 | 125,880,874 | 142,528,076 | | | | |||||||||
Overdue |
| | | | | | | | | |||||||||
With no stated current term |
6,364 | 30,290 | 12,605 | | | | | | | |||||||||
With no stated non-current term |
| | | | | | | | | |||||||||
Total |
12,160,330 | 11,186,462 | 7,884,185 | 162,776,871 | 133,971,135 | 146,975,015 | 860,533 | 1,426,579 | 747,537 | |||||||||
Based on their estimated collection or payment term |
Taxed payable |
Other debts | ||||||||||
September 30, 2004 |
June 30, 2004 |
September 30, 2003 |
September 30, 2004 |
June 30, 2004 |
September 30, 2003 | |||||||
2nd quarter 2004/2003 financial year |
| | 1,138,351 | | | 149,223 | ||||||
3rd quarter 2004/2003 financial year |
| | | | | | ||||||
4th quarter 2004/2003 financial year |
| | 314 | | | | ||||||
1st quarter 2005/2004 financial year |
| 305,282 | | | 1,541,458 | | ||||||
2nd quarter 2005/2004 financial year |
1,623,562 | 1,634,536 | 288,293 | 1,339,663 | | | ||||||
3rd quarter 2005/2004 financial year |
| | | 2,557,042 | | | ||||||
4th quarter 2005/2004 financial year |
| | | 4,447,409 | 4,432,500 | | ||||||
1st quarter 2006/2005 financial year |
| | | | | | ||||||
2nd quarter 2006/2005 financial year |
40,175 | | | | | | ||||||
3rd quarter 2006/2005 financial year |
| | | | | | ||||||
4th quarter 2006/2005 financial year |
| | | | | | ||||||
1st quarter 2007/2006 financial year |
| | | | | | ||||||
2nd quarter 2007/2006 financial year |
| | | | | | ||||||
3rd quarter 2007/2006 financial year |
| | | | | | ||||||
4th quarter 2007/2006 financial year |
| | | | | | ||||||
2nd quarter 2008/2007 financial year |
| | | | | | ||||||
Overdue |
| | | | | | ||||||
With no stated current term |
| | 16,612 | 134,196 | 134,196 | 134,196 | ||||||
With no stated non-current term |
27,867,565 | 26,213,217 | 23,271,293 | | | | ||||||
Total |
29,531,302 | 28,153,035 | 24,714,863 | 8,478,310 | 6,108,154 | 283,419 | ||||||
b) | Assets and liabilities classified according to the interest rate that they accrued ( in pesos) |
Interest rate that they accrued |
Trade accounts payable |
Loans |
Salaries and social security payable | |||||||||||||||
September 30, 2004 |
June 30, 2004 |
September 30, 2003 |
September 30, 2004 |
June 30, 2004 |
September 30, 2003 |
September 30, 2004 |
June 30, 2004 |
September 30, 2003 | ||||||||||
At fixed interest rate |
| | | 158,817,163 | 132,638,551 | 142,528,076 | | | | |||||||||
At variable interest rate |
| | | | | | | | | |||||||||
Non-interest bearing |
12,160,330 | 11,186,462 | 7,884,185 | 3,959,708 | 1,332,584 | 4,446,939 | 860,533 | 1,426,579 | 747,537 | |||||||||
Total |
12,160,330 | 11,186,462 | 7,884,185 | 162,776,871 | 133,971,135 | 146,975,015 | 860,533 | 1,426,579 | 747,537 | |||||||||
Interest rate that they accrued |
Taxes payable |
Other debts | ||||||||||
September 30, 2004 |
June 30, 2004 |
September 30, 2004 |
September 30, 2004 |
June 30, 2004 |
September 30, 2004 | |||||||
At fixed interest rate |
| | | | 2,196,666 | | ||||||
At variable interest rate |
| | | | | | ||||||
Non-interest bearing |
29,531,302 | 28,153,035 | 24,714,863 | 8,478,310 | 3,911,488 | 283,419 | ||||||
Total |
29,531,302 | 28,153,035 | 24,714,863 | 8,478,310 | 6,108,154 | 283,419 | ||||||
Cresud Sociedad Anónima
Comercial, Inmobiliaria, Financiera y Agropecuaria and Subsidiaries
Notes to the Unaudited Consolidated Financial Statements (Continued)
NOTE 6: | EARNINGS PER SHARE |
Following is a conciliation between the average appraised ordinary stock in circulation and the average appraised diluted ordinary stock. The last one has been determined considering the possibility that the bearers of convertible bonds into companys ordinary stock for up to an amount of US$ 50,000,000 mentioned in Note 14 of the basic financial statements, exercise their right to convert into stock the tittles they bear.
September 30, 2004 |
September 30, 2003 |
|||||
Average appraised stock in circulation |
150,607,295 | 124,491,979 | ||||
Average appraised diluted ordinary stock |
320,976,675 | 320,646,305 | ||||
September 30, 2004 |
September 30, 2003 |
|||||
Earnings for the calculation of basic earnings per share |
1,035,275 | (1,970,759 | ) | |||
Exchange differences |
995,391 | 5,714,427 | ||||
Interest |
2,627,124 | 3,021,440 | ||||
Income tax |
(1,267,880 | ) | (3,057,553 | ) | ||
Earnings for the calculation of diluted earnings per share |
3,389,910 | 3,707,555 | ||||
BASIC Earnings per share |
September 30, 2004 |
September 30, 2003 |
||||
Earnings |
1,035,275 | (1,970,759 | ) | |||
Number of shares |
150,607,295 | 124,491,979 | ||||
Earnings per share |
0.01 | (0.02 | ) | |||
DILUTED Earnings per share |
September 30, 2004 |
September 30, 2003 |
||||
Earnings |
3,389,910 | 3,707,555 | ||||
Number of shares |
320,976,675 | 320,646,305 | ||||
Earnings per share |
0.01 | 0.01 |
Cresud Sociedad Anónima
Comercial, Inmobiliaria, Financiera y Agropecuaria and Subsidiaries
Notes to the Unaudited Consolidated Financial Statements (Continued)
NOTE 7: | SEGMENT INFORMATION |
As of September 30,2004:
Description |
Crops |
Beed Cattle |
Milk |
Others |
Total | |||||
Sales |
7,940,482 | 10,176,457 | 668,358 | 779,713 | 19,565,010 | |||||
Assets |
87,304,651 | 125,094,747 | 9,065,162 | 459,432,550 | 680,897,110 | |||||
Liabilities |
5,481,874 | 1,021,058 | 3,116 | 207,301,298 | 213,807,346 | |||||
Fixed asset additions |
814,642 | 132,118 | 4,306 | 1,498,121 | 2,449,187 | |||||
Depreciation of fixed assets |
349,047 | 267,643 | 37,999 | 146,806 | 801,495 | |||||
Income from related companies |
31,802 | 569 | 4,702 | 4,607,954 | 4,645,027 |
As of September 30,2003:
Description |
Crops |
Beed Cattle |
Milk |
Others |
Total |
|||||||
Sales |
4,904,697 | 5,528,436 | 884,035 | 887,525 | 12,204,693 | |||||||
Assets |
90,400,286 | 135,759,841 | 9,390,074 | 335,715,675 | 571,265,876 | |||||||
Liabilities |
3,837,901 | 826,212 | 56,970 | 175,883,936 | 180,605,019 | |||||||
Fixed asset additions |
2,040,476 | 25,780 | 59,887 | 80,595 | 2,206,738 | |||||||
Depreciation of fixed assets |
332,438 | 290,731 | 49,320 | 57,067 | 729,556 | |||||||
Amortization of intangible assets |
| | | 123,212 | 123,212 | |||||||
Income from related companies |
293,794 | 76,991 | 37,150 | (3,241,277 | ) | (2,833,342 | ) |
NOTE 8: | SALE OF FARMS |
On July 29, 2003, Inversiones Ganaderas S.A. sold to Las Rejas S.A. three properties owned by it located in the district of Santo Domingo, department of La Paz, Province of Catamarca, with a total area of 5,997 hectares, for an amount of US$ 430,000, fully paid as of the date of execution of the deed. This sale generated a gain of Ps. 583,406 (Pesos Five hundred eighty three thousand four hundred and six).
Cresud Sociedad Anónima Comercial,
Inmobiliaria, Financiera y Agropecuaria and Subsidiaries
Unaudited Consolidated Fixed Assets
Corresponding to the periods beginning as from July 1, 2004 and ended on September 30, 2004
comparative with the year ended on June 30, 2004 and with the period ended on September 30, 2003
(Notes 1, 2 and 3)
Schedule A
Principal Account |
Value at the |
Additions and/or transfers Pesos |
Deductions and/or transfers Pesos |
Value at the end of |
Depreciation |
Net carrying Pesos |
Net carrying June 30, 2004 Pesos |
Net carrying Pesos | ||||||||||||||||
Rate % |
Accumulated at the beginning of the year Pesos |
Decrease of the |
Current Period/ year Pesos |
Accumulated at the end of period/year Pesos |
||||||||||||||||||||
Real estate |
124,620,756 | 352,353 | | 124,973,109 | | | | | | 124,973,109 | 124,620,756 | 123,724,679 | ||||||||||||
Wire fences |
5,253,545 | | | 5,253,545 | 3 | 1,228,003 | | 43,106 | 1,271,109 | 3,982,436 | 4,025,542 | 4,154,953 | ||||||||||||
Watering troughs |
3,712,614 | | | 3,172,614 | 5 | 1,032,887 | | 45,183 | 1,078,070 | 2,634,544 | 2,679,727 | 2,780,342 | ||||||||||||
Alfalfa fields and meadows |
2,169,597 | 316,783 | | 2,486,380 | 12-25-50 | 1,443,928 | | 112,747 | 1,556,675 | 929,705 | 725,669 | 886,322 | ||||||||||||
Buildings and constructions |
5,676,309 | 118,986 | | 5,795,295 | 2 | 1,980,142 | | 25,233 | 2,005,375 | 3,789,920 | 3,696,167 | 3,668,280 | ||||||||||||
Machinery |
8,432,336 | 3,815 | 13,178 | 8,422,973 | 10 | 5,722,682 | 9,790 | 196,226 | 5,909,118 | 2,513,855 | 2,709,654 | 3,330,024 | ||||||||||||
Vehicles |
1,345,118 | 207,236 | 105,098 | 1,447,256 | 20 | 695,065 | 62,006 | 62,785 | 695,844 | 751,412 | 650,053 | 382,895 | ||||||||||||
Tools |
193,361 | 1,450 | | 194,811 | 10 | 130,040 | | 3,675 | 133,715 | 61,096 | 63,321 | 67,499 | ||||||||||||
Furniture and equipment |
1,048,119 | 24,275 | | 1,072,394 | 10 | 669,664 | | 23,372 | 693,036 | 379,358 | 378,455 | 377,800 | ||||||||||||
Corral and leading lanes |
652,931 | | | 652,931 | 3 | 131,165 | | 5,233 | 136,398 | 516,533 | 521,766 | 509,929 | ||||||||||||
Roads |
1,191,255 | 2,145 | | 1,193,400 | 10 | 668,531 | | 29,846 | 698,377 | 495,023 | 522,724 | 616,396 | ||||||||||||
Facilities |
7,485,195 | 18,733 | | 7,503,928 | 10-20-33 | 3,589,058 | | 199,330 | 3,788,388 | 3,715,540 | 3,896,137 | 3,020,610 | ||||||||||||
Computer equipment |
1,393,473 | 72,502 | | 1,465,975 | 20 | 1,110,169 | | 38,991 | 1,149,160 | 316,815 | 283,304 | 308,343 | ||||||||||||
Silo plants |
1,169,114 | | | 1,169,114 | 5 | 315,645 | | 15,768 | 331,413 | 837,701 | 853,469 | 897,847 | ||||||||||||
Constructions in progress |
11,585,564 | 1,565,602 | | 13,151,166 | | | | | | 13,151,166 | 11,585,564 | 3,464,755 | ||||||||||||
Advances to suppliers |
174,826 | | 65,684 | 109,142 | | | | | | 109,142 | 174,826 | 914,942 | ||||||||||||
Total at September 30, 2004 |
176,104,113 | 2,683,880 | 183,960 | 178,604,033 | 18,716,979 | 71,796 | 801,495 | 19,446,678 | 159,157,355 | |||||||||||||||
Total at June,30, 2004 |
167,298,036 | 14,961,781 | 6,155,704 | 176,104,113 | 18,787,190 | 3,291,630 | 3,221,419 | 18,716,979 | 157,387,134 | |||||||||||||||
Total at September 30, 2003 |
167,298,036 | 2,221,296 | 2,905,840 | 166,613,492 | 18,787,190 | 2,008,870 | 729,556 | 17,507,876 | 149,105,616 | |||||||||||||||
Cresud Sociedad Anónima Comercial,
Inmobiliaria, Financiera y Agropecuaria and Subsidiaries
Unaudited Consolidated Intangible Assets
Corresponding to the periods beginning as from July 1, 2004 and ended on September 30, 2004
comparative with the year ended on June 30, 2004 and with the period ended on September 30, 2003
(Notes 1, 2 and 3)
Schedule B
Principal Account |
Value at the beginning of the year and end of the period Pesos |
Amortization |
Net carrying value at September 30, 2004 Pesos |
Net carrying value at June 30, 2004 Pesos |
Net carrying value at September 30, 2003 Pesos | |||||||||||
Accumulated at the beginning of the year Pesos |
Current year |
Accumulated at the end of the period/year Pesos |
||||||||||||||
Rate % |
Amount Pesos |
|||||||||||||||
Development expenditures |
1,410,368 | 1,410,368 | 33.33 | | 1,410,368 | | | 235,063 | ||||||||
Brands and patents |
18,938 | 18,938 | | 18,938 | | | 11,362 | |||||||||
Total at September 30, 2004 |
1,429,306 | 1,429,306 | | 1,429,306 | | |||||||||||
Total at June 30, 2004 |
1,429,306 | 1,059,669 | 369,637 | 1,429,306 | | |||||||||||
Total at September 30, 2003 |
1,429,306 | 1,059,669 | 123,212 | 1,182,881 | 246,425 | |||||||||||
Cresud Sociedad Anónima Comercial,
Inmobiliaria, Financiera y Agropecuaria and Subsidiaries
Unaudited Consolidated Investments
Corresponding to the periods beginning as from July 1, 2004 and ended on September 30, 2004
comparative with the year ended on June 30, 2004 and with the period ended on September 30, 2003
(Notes 1, 2, and 3)
Schedule C
Type and characteristics of the securities |
Amount |
Value at Pesos |
Value at June 30, 2004 Pesos |
Value at Pesos |
Market |
INFORMATION ON THE ISSUER | ||||||||||||||||
Principal activity |
Latest financial statements | |||||||||||||||||||||
Capital Pesos |
Income for the period |
Shareholders Pesos | ||||||||||||||||||||
Current Investments |
||||||||||||||||||||||
Mutual Funds |
||||||||||||||||||||||
ABN AMRO in Pesos |
128,514 | 296,909 | | | ||||||||||||||||||
Deutsche Euros Fund |
| | 2,626,609 | |||||||||||||||||||
Gainvest Fund |
988,739 | 1,004,778 | | | ||||||||||||||||||
Fondo especial Banco Rio in pesos |
685,282 | 154,631 | 57,122 | | 0.223842 | |||||||||||||||||
Fondo plazo fijo Banco Rio in dollars |
1,778 | 4,163 | 4,081 | 3,962 | 2.295653 | |||||||||||||||||
1,460,481 | 61,203 | 2,630,571 | ||||||||||||||||||||
Notes and Convertible Bonds |
||||||||||||||||||||||
Interest of Convertible Bonds 2007 -IRSA (US$) |
4,170,585 | 1,388,504 | 4,460,118 | |||||||||||||||||||
Bonos Global 2010 |
110,000 | 100,288 | 97,096 | 89,799 | 0.911709 | |||||||||||||||||
Bacon Pro 1 |
157,647 | 630 | 630 | 630 | 0.003996 | |||||||||||||||||
4,271,503 | 1,486,230 | 4,550,547 | ||||||||||||||||||||
Shares |
||||||||||||||||||||||
Renault Argentina S.A. |
| | 59,862 | |||||||||||||||||||
| | 59,862 | ||||||||||||||||||||
Deposits in local banks in pesos |
1,449,974 | | | |||||||||||||||||||
1,449,574 | | | ||||||||||||||||||||
Deposits in foreign banks in dollars |
4,542,500 | | | |||||||||||||||||||
4,542,500 | | | ||||||||||||||||||||
Total current investments |
11,724,458 | 1,547,433 | 7,240,980 | |||||||||||||||||||
Non-current investments |
||||||||||||||||||||||
Related companies Law 19,550. Article 33 |
||||||||||||||||||||||
AGRO-URANGA S.A. |
unlisted | Agricultural and livestock | 2,500,000 | 254,414 | 15,268,550 | |||||||||||||||||
Shares |
893,069 | 5,320,914 | 5,230,031 | 5,314,477 | ||||||||||||||||||
Contribution on account of future subscriptions of shares |
7,865 | 7,865 | 7,865 | |||||||||||||||||||
Higher value of property |
11,179,150 | 11,179,150 | 11,179,150 | |||||||||||||||||||
16,507,929 | 16,417,046 | 16,501,492 | ||||||||||||||||||||
CACTUS ARGENTINA S.A. |
unlisted | Explotation and administration of agricultural and beef cattle products | 1,300,000 | (107,621 | ) | 6,450,609 | ||||||||||||||||
Shares |
650,000 | 1,089,686 | 1,143,497 | 806,793 | ||||||||||||||||||
Contribution on account of future subscriptions of shares |
2,135,618 | 2,135,618 | 2,135,618 | |||||||||||||||||||
3,225,304 | 3,279,115 | 2,942,411 | ||||||||||||||||||||
IRSA Inversions Representaciones S.A. |
||||||||||||||||||||||
Shares |
73,072,612 | 281,597,920 | 244,002,522 | 185,051,069 | listed | Real state | 258,252,534 | 17,187,041 | 995,220,700 | |||||||||||||
281,597,920 | 244,002,522 | 185,051,069 | ||||||||||||||||||||
Subtotal | 301,331,153 | 263,698,683 | 204,494,972 | |||||||||||||||||||
Other Investments |
||||||||||||||||||||||
Convertible Bonds 2007 - IRSA (US$) |
45,293,168 | 135,018,934 | 132,941,891 | 145,438,643 | ||||||||||||||||||
Coproén |
20,717 | 20,717 | 20,717 | unlisted | ||||||||||||||||||
Subtotal | 135,039,651 | 132,962,608 | 145,459,360 | |||||||||||||||||||
Goodwill |
||||||||||||||||||||||
Goodwill |
494,757 | 659,676 | 1,154,433 | |||||||||||||||||||
IRSA negative goodwill |
(40,164,990 | ) | (26,529,022 | ) | (22,404,141 | ) | ||||||||||||||||
Subtotal | (39,670,233 | ) | (25,869,346 | ) | (21,249,708 | ) | ||||||||||||||||
Total non-current investments |
396,700,571 | 370,791,945 | 328,704,624 | |||||||||||||||||||
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria and Subsidiaries
Unaudited Consolidated Allowances
Corresponding to the periods beginning as from July 1, 2004 and ended on September 30, 2004
comparative with the year ended on June 30, 2004 and with the period ended on September 30, 2003
(Notes 1, 2, and 3)
Schedule E
Item |
Opening Pesos |
Increases Pesos |
Deductions Pesos |
Value at September 30, Pesos |
Value at June 30, 2004 Pesos |
Value at September 30, 2003 Pesos | |||||||
Deducted from asset |
|||||||||||||
Defaulting debtors |
412,067 | | (38,532 | ) | 373,535 | 412,067 | 479,125 | ||||||
Total at September 30, 2004 |
412,067 | | (38,532 | ) | 373,535 | ||||||||
Total at June 30, 2004 |
479,125 | | (67,058 | ) | 412,067 | ||||||||
Total at September 30, 2003 |
479,125 | | | 479,125 | |||||||||
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria and Subsidiaries
Unaudited Consolidated Cost of sales
Corresponding to the periods beginning as from July 1, 2004 and 2003
and ended on September 30, 2004 and 2003
(Notes 1, 2, and 3)
Schedule F
Crops |
Beef cattle |
Milk |
Others |
Total |
||||||||||||||||||||||||||||||||
September 2004 Pesos |
September 2003 Pesos |
September 2004 Pesos |
September 2003 Pesos |
September 2004 Pesos |
September 2003 Pesos |
September 30, 2004 Pesos |
September 2003 Pesos |
September 30, 2004 Pesos |
September 30, 2003 Pesos |
|||||||||||||||||||||||||||
Inventories at the beginning of the year |
||||||||||||||||||||||||||||||||||||
Beef cattle |
| | 59,418,980 | 48,619,300 | 4,150,630 | 2,294,684 | | | 63,569,610 | 50,913,984 | ||||||||||||||||||||||||||
Crops |
8,639,910 | 6,301,776 | | | | | | | 8,639,910 | 6,301,776 | ||||||||||||||||||||||||||
Unharvested craps |
1,603,897 | 1,112,230 | | | | | | | 1,603,897 | 1,112,230 | ||||||||||||||||||||||||||
Seeds and fodder |
| | 134,870 | 112,517 | 103,508 | 58,969 | 3,138 | | 241,516 | 171,486 | ||||||||||||||||||||||||||
Materials |
3,842,219 | 1,222,255 | | | 44,982 | 33,362 | 197,822 | 246,069 | 4,085,023 | 1,501,686 | ||||||||||||||||||||||||||
14,086,026 | 8,636,261 | 59,553,850 | 48,731,817 | 4,299,120 | 2,387,015 | 200,960 | 246,069 | 78,139,956 | 60,001,162 | |||||||||||||||||||||||||||
Holding results |
| | 6,067,124 | 797,592 | 259,170 | 47,500 | | | 6,326,294 | 845,092 | ||||||||||||||||||||||||||
Commodities market results |
2,175,998 | 291,905 | | | | | | | 2,175,998 | 291,905 | ||||||||||||||||||||||||||
Transfer of Inventories to expenses |
(149,403 | ) | (164,529 | ) | (10,777 | ) | (12,613 | ) | | | | | (160,180 | ) | (177,142 | ) | ||||||||||||||||||||
Transfer of Inventories to fixed assets |
(209,490 | ) | (13,303 | ) | | | | | (25,203 | ) | (1,255 | ) | (234,693 | ) | (14,558 | ) | ||||||||||||||||||||
Transfer of Unharvested crops to expenses |
(1,814,747 | ) | (578,775 | ) | (81,779 | ) | (80,817 | ) | (184,931 | ) | (129,715 | ) | (165,477 | ) | (148,090 | ) | (2,246,934 | ) | (937,397 | ) | ||||||||||||||||
Recovery of Inventories |
| | 68,556 | 846 | (68,556 | ) | (846 | ) | | | | | ||||||||||||||||||||||||
Purchases |
6,567,420 | 3,280,734 | 1,403,186 | 1,578,869 | 148,389 | 167,053 | 263,187 | 140,879 | 8,382,182 | 5,167,535 | ||||||||||||||||||||||||||
Operating expenses (Schedule H) |
753,327 | 741,006 | 4,951,189 | 3,204,375 | 522,140 | 559,503 | 167,969 | 363,558 | 6,394,825 | 4,868,442 | ||||||||||||||||||||||||||
Less: |
||||||||||||||||||||||||||||||||||||
Inventories at the end of the period |
||||||||||||||||||||||||||||||||||||
Beef cattle |
| | (60,607,796 | ) | (49,591,392 | ) | (4,478,540 | ) | (2,297,579 | ) | | | (65,086,336 | ) | (51,888,971 | ) | ||||||||||||||||||||
Crops |
(1,370,714 | ) | (2,144,068 | ) | | | | | | | (1,370,714 | ) | (2,144,068 | ) | ||||||||||||||||||||||
Unharvested crops |
(5,430,829 | ) | (3,018,307 | ) | | | | | | | (5,430,829 | ) | (3,018,307 | ) | ||||||||||||||||||||||
Seeds and fodder |
| | (64,581 | ) | (21,016 | ) | (53,481 | ) | (33,556 | ) | (3,159 | ) | | (121,221 | ) | (54,572 | ) | |||||||||||||||||||
Materials |
(4,787,187 | ) | (2,573,916 | ) | | | (66,661 | ) | (70,103 | ) | (247,450 | ) | (229,346 | ) | (5,101,298 | ) | (77,110,398 | ) | (2,873,365 | ) | (59,979,283 | ) | ||||||||||||||
Cost of Sales |
9,820,401 | 4,457,008 | 11,278,972 | 4,607,661 | 376,650 | 629,272 | 190,827 | 371,815 | 21,666,850 | 10,065,756 | ||||||||||||||||||||||||||
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria and Subsidiaries
Unaudited Consolidated Foreign currency assets and liabilities
Corresponding to the periods beginning as from July 1, 2004 and ended on September 30, 2004
comparative with the year ended on June 30, 2004 and with the period ended on September 30, 2003
(Notes 1, 2, and 3)
Schedule G
September 30, 2004 |
June 30, 2004 |
September 30, 2003 | |||||||||||||||
Item |
Type and amount of foreign currency |
Current exchange rate Pesos |
Amount in local currency Pesos |
Type and amount of foreign currency |
Amount in local currency Pesos |
Type and amount of foreign currency |
Amount in local currency Pesos | ||||||||||
Current Asset |
|||||||||||||||||
Cash and banks |
|||||||||||||||||
Cash and banks |
US$ | 3,563,237 | 2.94 | 10,479,479 | US$ | 2,472,934 | 7,216,021 | US$ | 2,805,379 | 7,897,143 | |||||||
Investments: |
|||||||||||||||||
Mutual funds |
US$ | 1,416 | 2.94 | 4,163 | US$ | 1 ,399 | 4,081 | US$ | 1 ,407 | 3,962 | |||||||
Mutual funds |
| | | | | | | 801,211 | 2,626,609 | ||||||||
Interest of Convertible Bonds 2007 -IRSA |
US$ | 1,399,056 | 2.98 | 4,170,585 | US$ | 469,406 | 1,388,504 | US$ | 1,530,058 | 4,460,118 | |||||||
Deposits in foreign banks |
US$ | 1,544,543 | 2.94 | 4,542,500 | US$ | | | US$ | | | |||||||
Trade accounts receivable |
|||||||||||||||||
Accounts receivable |
US$ | 339,262 | 2.94 | 997,769 | US$ | 1 ,365 | 3,983 | US$ | 127,691 | 359,450 | |||||||
Other receivables and prepaid expenses: |
|||||||||||||||||
Secured by mortgages |
US$ | 356,733 | 2.94 | 1,049,151 | US$ | 354,351 | 1,033,997 | US$ | | | |||||||
Guarantee deposits |
US$ | 47,272 | 2.94 | 139,028 | US$ | 750,171 | 2,188,998 | US$ | 157,738 | 444,027 | |||||||
Others |
US$ | 19,721 | 2.94 | 58,000 | US$ | | | US$ | | | |||||||
Non-Current Asset |
|||||||||||||||||
Investments: |
|||||||||||||||||
Convertible Bonds 2007 - IRSA |
US$ | 45,293,168 | 2.98 | 135,018,934 | US$ | 44,943,168 | 132,941,891 | US$ | 49,893,188 | 145,438,643 | |||||||
US$ |
US$ | 52,564,408 | 2.98 | 156,459,609 | US$ | 48,992,794 | 144,777,475 | US$ | 54,515,461 | 158,603,343 | |||||||
|
| | | | | | | 801,211.00 | 2,626,609 | ||||||||
Total Asset |
156,459,609 | 144,777,475 | 161,229,952 | ||||||||||||||
Current liabilities |
|||||||||||||||||
Trade account payable: |
|||||||||||||||||
Suppliers |
US$ | 705,842 | 2.98 | 2,104,114 | US$ | 378,218 | 1,118,770 | US$ | 137,024 | 399,426 | |||||||
Accrual for other expenses |
US$ | 870,929 | 2.98 | 2,595,756 | US$ | 499,662 | 1,477,683 | US$ | 323,082 | 941,783 | |||||||
Loans: |
|||||||||||||||||
Interest of Convertible Bonds 2007 |
US$ | 1,328,315 | 2.98 | 3,959,708 | US$ | 450,502 | 1,332,584 | US$ | 1,525,537 | 4,446,939 | |||||||
Other debts |
|||||||||||||||||
Advances to customers |
US$ | 2,341,708 | 2.98 | 7,004,451 | US$ | 1,500,000 | 4,432,500 | US$ | | | |||||||
Non-current liabilities |
|||||||||||||||||
Loans: |
|||||||||||||||||
Local financial loans |
US$ | 4, 027,111 | 2.98 | 12,004,818 | US$ | | | US$ | | | |||||||
Convertible Bonds 2007 |
US$ | 43,003,014 | 2.98 | 128,191,985 | US$ | 43,133,153 | 127,587,867 | US$ | 49,745,753 | 145,008,870 | |||||||
Total Liabilities |
US$ | 52,276,919 | 155,860,832 | US$ | 45,961,635 | 135,949,404 | US$ | 51,731,396 | 150,797,018 | ||||||||
US$: US dollars
: Euros
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria and Subsidiaries
Unaudited Consolidated Information submitted in compliance with Section 64, subsection B of Law No 19,550
Corresponding to the periods beginning as from July 1, 2004 and 2003
and ended on September 30, 2004 and 2003
(Notes 1, 2 and 3)
Schedule H
Items |
Total September 30, Pesos |
Operating Expenses |
Expenses |
Total September 30, 2003 Pesos | ||||||||||||||
Total Pesos |
Crops Pesos |
Beef cattle Pesos |
Milk Pesos |
Others Pesos |
Selling Pesos |
Administrative Pesos |
||||||||||||
Directors fees |
1,889 | | | | | | | 1,889 | | |||||||||
Fees and payments for services |
198,804 | 42,370 | 2,851 | 29,890 | 2,144 | 7,485 | | 156,434 | 379,979 | |||||||||
Salaries and wages |
1,482,401 | 674,853 | 91,957 | 409,682 | 68,438 | 104,776 | 18,832 | 788,716 | 1,170,227 | |||||||||
Social security contributions |
269,508 | 115,981 | 32,213 | 57,781 | 5,527 | 20,460 | 3,722 | 149,805 | 216,337 | |||||||||
Taxes, rates and contributions |
217,321 | 68,730 | 15,387 | 50,124 | 3,219 | | | 148,591 | 102,672 | |||||||||
Gross sales taxes |
173,792 | | | | | | 173,792 | | 167,615 | |||||||||
Office and administrative expenses |
111,100 | 3,890 | | 903 | | 2,987 | 501 | 106,709 | 61,848 | |||||||||
Bank commissions and expenses |
8,027 | 8,027 | 1,148 | 2,388 | 31 | 4,460 | | | 9,398 | |||||||||
Depreciation of fixed assets |
801,495 | 732,385 | 372,132 | 295,542 | 49,680 | 15,031 | | 69,110 | 729,556 | |||||||||
Vehicle and travelling expenses |
109,516 | 75,284 | 24,211 | 42,418 | 3,311 | 5,344 | 4,742 | 29,490 | 105,010 | |||||||||
Spare parts and repairs |
321,908 | 321,908 | 122,920 | 181,496 | 17,492 | | | | 242,817 | |||||||||
Insurance |
86,021 | 14,553 | 7,336 | 6,805 | 412 | | | 71,468 | 81,751 | |||||||||
Employees maintenance |
66,206 | 59,392 | 6,654 | 49,450 | 1,058 | 2,230 | 385 | 6,429 | 37,066 | |||||||||
Amortization of intangible assets |
| | | | | | | | 123,212 | |||||||||
Livestock expenses |
4,099,423 | 3,772,579 | | 3,772,579 | | | 326,844 | | 2,342,127 | |||||||||
Dairy farm expenses |
369,540 | 369,540 | | | 369,540 | | | | 388,681 | |||||||||
Agricultural expenses |
1,087,610 | 31,429 | 31,429 | | | | 1,056,181 | | 532,282 | |||||||||
Silo expenses |
32,823 | 32,823 | 32,823 | | | | | | 43,269 | |||||||||
Coal expenses |
| | | | | | | | 5,019 | |||||||||
FyO expenses |
17,378 | 2,250 | | | | 2,250 | 15,128 | | 20,782 | |||||||||
General expenses |
71,877 | 68,631 | 12,266 | 52,131 | 1,288 | 2,946 | | 3,246 | 246,065 | |||||||||
Total at September 30, 2004 |
9,526,639 | 6,394,625 | 753,327 | 4,951,189 | 522,140 | 167,969 | 1,600,127 | 1,531,887 | | |||||||||
Total at September 30, 2003 |
4,868,442 | 741,006 | 3,204,375 | 559,503 | 363,558 | 994,700 | 1,142,571 | 7,005,713 | ||||||||||
Cresud Sociedad Anónima
Comercial, Inmobiliaria, Financiera y Agropecuaria
Unaudited Balance Sheet as at September 30, 2004, June 30, 2004 and September 30, 2003
September 30, 2004 Pesos |
June 30, 2004 (Notes 1 and 2) Pesos |
September 30, 2003 Pesos |
|||||||
ASSETS |
|||||||||
Current Assets |
|||||||||
Cash and banks (Note 8.a.) |
11,675,164 | 12,522,961 | 9,449,551 | ||||||
Investments (Note 8.b.) |
11,724,059 | 1,490,311 | 7,240,980 | ||||||
Trade accounts receivable (Note 8.c.) |
1,830,079 | 3,576,983 | 2,107,784 | ||||||
Other receivables and prepaid expenses (Note 8.d.) |
20,538,309 | 20,037,337 | 8,999,581 | ||||||
Inventories (Note 8.e.) |
31,908,062 | 34,330,261 | 24,326,007 | ||||||
Total Current Assets |
77,675,673 | 71,957,853 | 52,123,903 | ||||||
Non-Current Assets |
|||||||||
Other receivables and prepaid expenses (Note 8.d.) |
770,738 | 17,154 | 1,204,332 | ||||||
Inventories (Note 8.e.) |
41,258,691 | 40,982,536 | 33,048,828 | ||||||
Investments (Note 8.b.) |
312,827,165 | 274,977,554 | 215,788,634 | ||||||
Other investments (Note 8.b.) |
135,039,651 | 132,962,608 | 145,459,360 | ||||||
Fixed assets, net (Schedule A) |
153,344,927 | 151,547,192 | 143,123,519 | ||||||
Subtotal Non-Current Assets |
643,241,172 | 600,487,044 | 538,624,673 | ||||||
Goodwill (Note 8.b) |
(39,670,233 | ) | (25,869,346 | ) | (21,249,708 | ) | |||
Total Non-Current Assets |
603,570,939 | 574,617,698 | 517,374,965 | ||||||
Total Assets |
681,246,612 | 646,575,551 | 569,498,868 | ||||||
September 30, 2004 Pesos |
June 30, 2004 (Notes 1 and 2) Pesos |
September 30, 2003 Pesos |
|||||||
LIABILITIES |
|||||||||
Current Liabilities |
|||||||||
Debts: |
|||||||||
Trade accounts payable (Note 8.f.) |
12,051,527 | 11,051,036 | 7,235,943 | ||||||
Loans (Note 8.g.) |
36,155,082 | 8,090,261 | 4,446,939 | ||||||
Salaries and social security payable (Note 8.h.) |
764,367 | 1,359,719 | 687,972 | ||||||
Taxes payable (Note 8.i.) |
1,473,356 | 1,722,271 | 907,401 | ||||||
Other debts (Note 8.j.) |
10,477,716 | 8,170,624 | 895,916 | ||||||
Total Debts |
60,922,048 | 30,393,911 | 14,174,171 | ||||||
Total Current Liabilities |
60,922,048 | 30,393,911 | 14,174,171 | ||||||
Non-Current Liabilities |
|||||||||
Loans (Note 8.g.) |
126,621,789 | 125,880,874 | 142,528,076 | ||||||
Taxes payable (Note 8.i.) |
26,637,547 | 25,132,570 | 22,291,783 | ||||||
Total Non-Current Liabilities |
153,259,336 | 151,013,444 | 164,819,859 | ||||||
Total liabilities |
214,181,384 | 181,407,355 | 178,994,030 | ||||||
SHAREHOLDERS EQUITY (as per corresponding statement) |
467,065,228 | 465,168,196 | 390,504,838 | ||||||
Total Liabilities and Shareholders Equity |
681,246,612 | 646,575,551 | 569,498,868 | ||||||
The accompanying notes and schedules are an integral part of these financial statements.
Saúl Zang
First Vice-Chairman
serving as Acting Chairman
Cresud Sociedad Anónima
Comercial, Inmobiliaria, Financiera y Agropecuaria
Unaudited Statement of Income
Corresponding to the periods beginning as from July 1, 2004 and 2003
and ended on September 30, 2004 and 2003
September 30, 2004 (Notes 1 and 2) Pesos |
September 30, 2003 (Notes 1 and 2) Pesos |
|||||
Sales |
||||||
Crops |
7,940,482 | 4,904,697 | ||||
Beef cattle |
9,696,606 | 4,883,223 | ||||
Milk |
668,358 | 884,035 | ||||
Other |
514,876 | 739,878 | ||||
Total Sales |
18,820,322 | 11,411,833 | ||||
Cost of sales (Schedule F) |
||||||
Crops |
(9,820,401 | ) | (4,457,008 | ) | ||
Beef cattle |
(10,745,776 | ) | (4,185,048 | ) | ||
Milk |
(376,650 | ) | (629,272 | ) | ||
Other |
(8,582 | ) | (19,430 | ) | ||
Total cost of Sale |
(20,951,409 | ) | (9,290,758 | ) | ||
Gross (loss) income |
(2,131,087 | ) | 2,121,075 | |||
Selling expenses (Schedule H) |
(1,540,562 | ) | (927,515 | ) | ||
Administrative expenses (Schedule H) |
(1,388,791 | ) | (1,107,233 | ) | ||
Gain from inventory holdings (Schedule F) |
5,807,414 | 789,267 | ||||
Operating income |
746,974 | 875,594 | ||||
Financial results |
||||||
Generated by assets: |
||||||
Exchange differences and discounts |
17,007 | 6,440,575 | ||||
Interest income |
156,736 | 58,846 | ||||
Reference stabilization index (CER) |
| 9,206 | ||||
Tax on debts and credits |
(401,736 | ) | (244,762 | ) | ||
Holding results and operations of stocks and bonds |
||||||
Convertible Bonds purchase interest |
2,782,081 | 3,037,803 | ||||
Others |
68,692 | (1,401 | ) | |||
2,622,780 | 9,300,267 | |||||
Generated by liabilities: |
||||||
Financial expenses |
||||||
Convertible Bonds issued interest |
(2,627,124 | ) | (3,021,440 | ) | ||
Others |
(199,898 | ) | (273,286 | ) | ||
Exchange differences and discounts |
(1,059,803 | ) | (5,886,838 | ) | ||
(3,886,825 | ) | (9,181,564 | ) | |||
Other expenses: |
||||||
Gain from others fixed assets sales |
26,661 | 125,520 | ||||
Others |
(1,716,473 | ) | (97,013 | ) | ||
(1,689,812 | ) | 28,507 | ||||
Gain from related companies |
4,862,166 | (2,579,589 | ) | |||
Management fees (Note 5) |
(115,031 | ) | | |||
Income (loss) before income tax |
2,540,252 | (1,556,785 | ) | |||
Income tax expense (Note 6) |
(1,504,977 | ) | (413,974 | ) | ||
Net income (loss) for the period |
1,035,275 | (1,970,759 | ) | |||
The accompanying notes and schedules are an integral part of these financial statements.
Saúl Zang
First Vice-Chairman
serving as Acting Chairman
Cresud Sociedad Anónima
Comercial, Inmobiliaria, Financiera y Agropecuaria
Unaudited Statement of Changes in Shareholders Equity
Corresponding to the periods beginning as from July 1, 2004 and 2003
and ended on September 30, 2004 and 2003
(Notes 1 and 2)
Items |
Shareholders contributions |
Legal reserve Pesos |
Retained Earnings Pesos. |
Total at September 30, 2004 Pesos |
Total at September 30, 2003 Pesos |
|||||||||||||||
Common stock (Note 3) Pesos |
Treasury stock (Note 3) Pesos |
Inflation adjustment of Common stock Pesos |
Paid-in capitol Pesos |
Total Pesos |
||||||||||||||||
Balances at the beginning of the year |
150,532,819 | 240,000 | 166,218,124 | 106,323,100 | 423,314,043 | 6,087,440 | 35,766,713 | 465,168,196 | 391,799,125 | |||||||||||
Subscription of incentive plan (Note 12) |
5,000 | (5,000 | ) | | 5,000 | 5,000 | 16,000 | |||||||||||||
Conversion of bonds in common stock (Note 13) |
256,279 | 134,993 | 391,272 | 391,272 | 156,522 | |||||||||||||||
Exercise of Warrants (Note 13) |
256,279 | 209,206 | 465,485 | 465,485 | 503,950 | |||||||||||||||
Net income (loss) for the period |
1,035,275 | 1,035,275 | (1,970,759 | ) | ||||||||||||||||
Balances at September 30, 2004 |
151,050,377 | 235,000 | 166,218,124 | 106,667,299 | 424,170,800 | 6,087,440 | 36,806,988 | 467,065,228 | | |||||||||||
Balances at September 30, 2003 |
124,524,029 | 556,437 | 166,218,124 | 90,242,313 | 381,540,903 | 5,833,163 | 3,130,772 | 390,504,838 | ||||||||||||
The accompanying notes and schedules are an integral part of these financial statements.
Saúl Zang
First Vice-Chairman
serving as Acting Chairman
Cresud Sociedad Anónima
Comercial, Inmobiliaria, Financiera y Agropecuaria
Unaudited Statement of Cash Flow
Corresponding to the periods beginning as from July 1, 2004 and 2003
and ended on September 30, 2004 and 2003
September 30, 2004 (Notes 1 and 2) |
September 30, 2003 (Notes 1 and 2) Pesos |
|||||
Changes in funds |
||||||
Funds at the beginning of the year |
12,527,042 | 20,739,345 | ||||
Funds at the end of the period |
18,122,942 | 12,080,122 | ||||
Net increase (decrease) in funds |
5,595,900 | (8,659,223 | ) | |||
Causes of changes in funds |
||||||
Operations activities |
||||||
Income (loss) for the period |
1,035,275 | (1,970,759 | ) | |||
Liabilities interest |
2,898,498 | 3,021,440 | ||||
Income tax |
1,504,977 | 413,974 | ||||
Adjustments made to reach net cash flow from operations activities |
||||||
Results from interest in controlled and related companies |
(4,862,166 | ) | 2,579,589 | |||
Increase in allowances and reserves |
2,984,567 | 1,301,142 | ||||
Depreciation |
743,167 | 670,744 | ||||
Results from inventory holdings |
(5,807,414 | ) | (789,267 | ) | ||
Financial results |
(2,218,827 | ) | (2,234,707 | ) | ||
Result from sale of fixed assets |
(26,661 | ) | (125,520 | ) | ||
Changes in operating assets and liabilities |
||||||
Increase in current investments |
(1,000,001 | ) | (59,862 | ) | ||
Decrease in trade accounts receivable |
1,746,904 | 4,108,867 | ||||
Increase in other receivables |
(1,258,957 | ) | (2,892,287 | ) | ||
Decrease in inventories |
7,718,765 | 434,355 | ||||
Decrease in social securities charges & taxes payable and advances to customers |
(844,267 | ) | (1,925,280 | ) | ||
Decrease in trade accounts payable |
(1,869,045 | ) | (538,075 | ) | ||
Increase (decrease) in other debts |
2,192,061 | (5,277,012 | ) | |||
Net funds provided by (applied to) operations activities |
2,936,876 | (3,282,658 | ) | |||
Investment activities |
||||||
Increase in permanent investments |
(1,502,678 | ) | (916,678 | ) | ||
Increase in interest in related companies |
(19,186,558 | ) | (3,208,034 | ) | ||
Acquisition and upgrading of fixed assets |
(2,388,230 | ) | (2,177,853 | ) | ||
Sale of fixed assets |
108,682 | 406,050 | ||||
Net funds applied to Investment activities |
(22,968,784 | ) | (5,896,515 | ) | ||
Financing activities |
||||||
Exercise of Warrants |
465,485 | 503,950 | ||||
Exercise of rights offering on treasury stock |
5,000 | 16,000 | ||||
Increase in financial loans |
31,915,000 | | ||||
Decrease in financial loans |
(6,757,677 | ) | | |||
Net funds provided by financing activities |
25,627,808 | 519,950 | ||||
Net increase (decrease) in funds |
5,595,900 | (8,659,223 | ) | |||
Items not involving changes in funds |
||||||
Transfer of inventory to fixed assets |
234,693 | 14,558 | ||||
Increase in related companies by decrease in permanent investments |
| | ||||
Repayment of financial loans through issue of stock by exercise of conversion right |
391,272 | 156,522 | ||||
Complementary information |
||||||
Interest paid |
| | ||||
Income tax expense paid |
472,082 | 727,313 | ||||
Saúl Zang
First Vice-Chairman
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Notes to the Unaudited Financial Statements
Corresponding to the periods beginning as from July 1, 2004 and 2003
and ended on September 30, 2004 and 2003
NOTE 1: | STANDARDS ACCOUNTING |
a. | Presentation standards |
These financial statements are stated in Argentine pesos, and have been prepared in accordance with the disclosure and valuation accounting standards contained in the Technical Resolutions issued by the Federación Argentina de Consejos Profesionales de Ciencias Económicas, as approved, with certain amendments, by the Consejo Profesional de Ciencias Económicas de la Ciudad Autónoma de Buenos Aires and the Comisión Nacional de Valores.
b. | New Accounting Standards |
The Consejo Profesional de Ciencias Económicas de la Ciudad Autónoma de Buenos Aires enacted the following technical resolutions: N° 16: Conceptual regime for professional accounting regulations; N° 17: Professional accounting regulations: development of matters of general application, N° 18: Professional accounting regulations: development of some matters of particular application and N° 19 Modifications to technical resolutions N° 4, 5, 6, 8, 9, 11 and 14 and N° 20 Derivative instruments and hedging transactions, through Resolutions C 238/01, C 243/01,C 261/01, C 262/01 and C 187/02, respectively; establishing that such technical resolutions and the modifications incorporated, will be in force for fiscal years initiated as from July 1, 2002 (other than Technical Resolution No. 20, which shall become effective for fiscal years beginning as from January 1, 2003).
The Comisión Nacional de Valores, through Resolution N° 434/03 has adopted such technical resolutions with some exceptions and modifications, which have been in force for fiscal years initiated as from January 1, 2003.
Additionally, the Consejo Profesional de Ciencias Económicas de la Ciudad Autónoma de Buenos Aires, enacted Technical Resolution N° 21 Proportional value- merge of financial statements- information to provide on related parties through Resolution M.D. N° 5/2003. Furthermore, The Comisión Nacional de Valores has adopted such Technical Resolution, through Resolution Nª 459/04 introducing some modifications, which will be in force for fiscal years started as from April 1, 2004, consequently the Company has considered their application.
The main changes basically result from the registration of income tax under the deferred tax method, as concerns agreements involving derivative instruments and the valuation of receivables and payables with no stated rate at their current value.
Financial statements corresponding to the three month economic periods ended to September 30, 2004 and 2003 have not been audited yet. The management believes they include all necessary settlements to reasonably show the results of each period. Results for the three month economic periods ended to September 30, 2004 and 2003 do not necessarily reflect the proportion of the companys result for such complete years.
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Notes to the Unaudited Financial Statements (Continued)
NOTE 1: | (Continued) |
c. | Accounting for inflation |
The Companys financial statements have been prepared in accordance with Resolution M.D. 3/02 of the Consejo Profesional de Ciencias Económicas de la Ciudad Autónoma de Buenos Aires, which has established the application of Technical Resolution No. 6, as amended by Technical Resolution No. 19 of the Federación Argentina de Consejos Profesionales de Ciencias Económicas, as from fiscal years or interim periods ended on or after March 31, 2002.
On March 25, 2003, the Poder Ejecutivo Nacional issued Decree No. 664 establishing that financial statements for fiscal years ended as from that date should be stated in nominal currency. Therefore, in accordance with Resolution No. 441 issued by the Comisión Nacional de Valores on April 8, 2003, the Company discontinued restatement of its financial statements effective March 1, 2003. This criteria does not comply with Resolution M.D. 041/2003, enacted by the Consejo Profesional de Ciencias Económicas de la Ciudad Autónoma de Buenos Aires, by means of which the restatement of financial statements as of October 1, 2003 is no longer compulsory. However, as of September 30, 2004, this deviation did not have a material effect on the Companys financial statements.
As a consequence of the above, the initial balances at the Companys financial statements are presented in constant currency as of February 28, 2003, having considered the accounting measurements restated by the changes in the purchasing power of the currency until interruption of the adjustment and those arising in the period of stability, restated into currency of December 2001. Transactions subsequent to February 28, 2003 have been recorded at their historical values.
The coefficients prepared based on the domestic wholesale price index have been applied for purposes of the abovementioned restatement of comparative information.
NOTE 2: | SIGNIFICANT ACCOUNTING POLICIES |
The principal valuation and disclosure criteria for the preparation of the financial statements, applied on a basis consistent with respect to the last fiscal period.
a. | Use of estimates |
The preparation of the financial statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting periods.
Estimates are used when accounting for the allowance for doubtful accounts, depreciation, amortization, impairment of long-lived assets, income taxes, deferred liabilities and allowances for contingencies, accrual for expenses and assets recoverable value. Actual results could differ from those estimates.
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Notes to the Unaudited Financial Statements (Continued)
NOTE 2: | (Continued) |
b. | Local currency assets and liabilities |
The local currency assets and liabilities are stated at period-end nominal currency.
c. | Foreign currency assets and liabilities |
Foreign currency assets and liabilities have been translated at the official rate of exchange in effect at September 30, 2004 and 2003.
d. | Temporary investments |
Investments of funds in foreign currency were valued at their placement value plus interest accrued at year-end at the buyer exchange rate quoted by Banco Nación at the fiscal period-end closing date.
Mutual funds and notes are carried at market value as of period-end.
Temporary investments do not exceed their recoverable value estimated at fiscal period-end.
e. | Trade accounts receivable and payable |
Trade accounts receivable and payable have been valued at their cash price estimated at the time of the transaction, plus interest and implied financial components accrued on the basis of the internal rate of return determined at such time, provided they are significant.
f. | Credits and loans |
Credits and loans have been valued in accordance with the sum of money delivered and received, respectively, net of transaction costs, plus financial results accrued on the basis of the rate estimated at such time as of period-end. Credits and loans in foreign currency have been valued at their amount in such currency at the fiscal period-end closing date, converted to the buyer and seller exchange rate, respectively, prevailing at the fiscal period-end closing date.
g. | Futures and Options |
Futures relate to cereal commitments deliverable at a previously agreed price (see Note 4) and are carried at market value at fiscal period-end. Options correspond to premiums collected or paid and have been valued at their market value (see Note 4) at the closing of the period.
h. | Other receivables and payables |
Miscellaneous receivables and payables have been valued at agreed values plus interest accrued at fiscal period-end.
Other receivables and payables in foreign currency have been valued at their amount in such currency at the fiscal period-end closing date, converted to the buyer and seller exchange rate, respectively, prevailing at the fiscal period-end closing date.
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Notes to the Unaudited Financial Statements (Continued)
NOTE 2: | (Continued) |
i. | Balances with related parties |
Receivables and payables with related parties have been valued in accordance with the conditions agreed between the parties involved.
j. | Inventories |
1. | Livestock for raising and grazing cattle have been stated at their market value at the end of the period, net of estimated selling expenses. The livestock for dairy production and other purposes not related to direct sale over the next 12 months were valued at replacement cost. |
2. | Crops: at their quoted market value at the end of the period, less estimated sale expenses. |
3. | The remaining inventories were valued at replacement value. |
The carrying values of inventories, which are determined as discussed above, do not exceed their estimated recoverable values at the end of the period.
k. | Long term investments in other companies |
1. | Investments in subsidiaries and affiliates |
The investments in subsidiaries and affiliates in which the Company has significant influence have been accounted for under the equity method, as required by Technical Resolution No. 5 of the Federación Argentina de Consejos Profesionales de Ciencias Económicas.
Holdings at September 30, 2004 are as follows:
Subsidiaries and affiliates |
% Equity interest | |
Inversiones Ganaderas S.A. |
99.99 | |
Futuros y Opciones.Com S.A. |
70.00 | |
Cactus Argentina S.A. |
50.00 | |
Agro Uranga S.A. |
35.72 | |
IRSA Inversiones y Representaciones Sociedad Anónima |
28.30 |
Consolidated financial statements with Inversiones Ganaderas S.A. and Futuros y Opciones.Com S.A. at September 30, 2004 and 2003 are presented as complementary information.
Current valuations and economic conditions reduce the risks inherent to long-term investment opportunities and increase the possibility of obtaining significant return in the long term. In view of these circumstances: (i) the value of the investment was set at market value; (ii) the value of the investment was calculated by the equity method of accounting; and (iii) the difference between (i) and (ii) was recognized as negative goodwill to be amortized over 20 years.
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Notes to the Unaudited Financial Statements (Continued)
NOTE 2: | (Continued) |
As of September 30, 2004, the Company recorded as negative goodwill the difference between the prices of conversions of warrants into IRSAs shares and the value assigned according to the calculation of the proportional equity value. In such negative goodwill the impact of IRSAs results from third-party dilutions resulting from the exercise of conversion and warrants for shares will be recognized. Therefore, such amount will not be subject to amortization.
2. | Other Investments |
| Investments in debt securities |
IRSAs Convertible Bonds were valued taking into account the amount existing at period-end in dollars, at the sellers exchange rate plus interest accrued as of the closing date of these financial statements.
| Other investments |
The remaining investments correspond to non-listed securities, which were valued at their restated cost as of February 28, 2003 (Note 1.c.).
| Goodwill |
The goodwill relating to the purchase of the subsidiary Futuros y Opciones.Com S.A. has been valued at its restated cost as of February 28, 2003, calculated as the difference between the price paid for such investment and its equity value calculated at the time of purchase, which was also restated as of that date (Note. 1.c.).
Depreciation is calculated in accordance with the estimated useful life, which is 5 years and has been classified under Result from interest in subsidiaries and related companies in the statement of income.
l. | Fixed assets |
| Purchase value: |
Valued at cost restated into period-end currency applying the coefficients mentioned in Note 1. c., based on the corresponding dates of origin.
| Depreciation |
Calculated by the straight-line method based on the estimated useful lives of the assets as from the period of addition.
| The carrying value |
The carrying value of fixed assets does not exceed their estimated recoverable value at the end of the period.
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Notes to the Unaudited Financial Statements (Continued)
NOTE 2: | (Continued) |
m. | Shareholders equity |
Initial balances have been restated into period-end currency following the criteria set forth in Note 1.c. Movements for the period are recorded at their historical values.
n. | Results for the period |
The results for the period are disclosed in the paid cost.
The income statement shows the financial results, discriminating those generated by assets and those generated by liabilities.
o. | Income Tax |
The Company has recognized the income tax liability on the basis of the deferred tax liability method, thus considering temporary differences between registration of assets and liabilities for accounting and tax purposes. The principal temporary differences originate in the valuation of livestock and the sale and replacement of fixed assets.
In order to determine deferred assets and liabilities the tax rate expected to be in effect at the temporary of reversal or use has been applied on the temporary differences identified and tax loss carryforwards, considering the laws enacted as of the date of issuance of these financial statements (35%).
p. | Tax on minimum hypothetical income |
The Company determines the tax on minimum hypothetical income applying the prevailing rate of 1% on computable assets at fiscal period-end. This tax is supplementary to the income tax.
The Companys tax liability for each period will be the higher of these two taxes. However, if the tax on minimum hypothetical income exceeds the income tax in any fiscal year, such excess may be computed as payment on account of the income tax that may be payable in any of the following ten fiscal years.
q. | Revenue recognition |
Revenue is recognized on sales of products when the customer receives title to the goods, generally upon delivery.
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Notes to the Unaudited Financial Statements (Continued)
NOTE 3: | COMMON AND TREASURY STOCK |
The activity in the Companys shares during the last three financial years was as follows:
Authorized Pesos |
Subscribed Pesos |
Paid in Pesos | ||||
Common and treasury stock at June 30, 2001 |
119,669,749 | 119,669,749 | 119,669,749 | |||
Preferred offering Fiscal year ended June 30, 2002 (Note 12) |
2,353 | 2,353 | 2,353 | |||
Incentive Plan Fiscal year 02 (Note 12) |
480,000 | 480,000 | 480,000 | |||
Incentive Plan Fiscal year 03 (Note 12) |
3,559,853 | 3,559,853 | 3,559,853 | |||
Conversion of bonds in common stock (Note 13)-Fiscal year 2003 |
386,140 | 386,140 | 386,140 | |||
Incentive Plan (Note 12) - Fiscal year 04 |
332,437 | 332,437 | 332,437 | |||
Conversion of bonds in common stock (Note 13)-Fiscal year 2004 |
13,136,577 | 13,136,577 | 13,136,577 | |||
Exercise of Warrants (Note13)-Fiscal year 2004 |
12,965,710 | 12,965,710 | 12,965,710 | |||
Incentive Plan (Note 12) - Fiscal year 05-1st quarter |
5,000 | 5,000 | 5,000 | |||
Conversion of bonds in common stock (Note 13)-Fiscal year 2005-1st quarter |
256,279 | 256,279 | 256,279 | |||
Exercise of Warrants (Note13)-Fiscal year 2005 |
256,279 | 256,279 | 256,279 | |||
Common and treasury stock at September 30, 2004 |
151,050,377 | 151,050,377 | 151,050,377 | |||
At September 30, 2004 the common and treasury stock consisted of 151,050,377 ordinary book entry shares with a face value of Pesos 1 each entitled to one vote per share, which were available in the market.
NOTE 4: | FUTURES |
At September 30, 2004 the Company had arranged futures and options on the futures market as follows:
OPTIONS C.B.O.T. SELL CALL CAMPAIGN 2003/2004
Cereal |
Tons |
Average price US$ (1) |
Premium US$ (2) |
||||
Soybean |
1,360 | 308.65 | (8,495 | ) |
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Notes to the Unaudited Financial Statements (Continued)
NOTE 4: | (Continued) |
OPTIONS C.B.O.T.PURCHASE CALL CAMPAIGN 2004/2005
Cereal |
Tons |
Average price US$ (1) |
Premium US$ (2) | |||
Wheat |
27,200 | 129.52 | 213,130 |
OPTIONS C.B.O.T. - SELL CALL CAMPAIGN 2004/2005
Cereal |
Tons |
Average price US$ (1) |
Premium US$ (2) |
||||
Wheat |
20,400 | 132.28 | (41,976 | ) |
OPTIONS C.B.O.T. SELL PUT CAMPAIGN 2004/2005
Cereal |
Tons |
Average price US$ (1) |
Premium US$ (2) |
||||
Wheat |
20,400 | 110.23 | (33,371 | ) |
OPTIONS - PURCHASE CALL CAMPAIGN 2003/2004
Cereal |
Tons |
Average price US$ (1) |
Premium US$ (2) | |||
Soybean |
1,500 | 219.00 | 9,000 |
OPTIONS SELL PUT CAMPAIGN 2003/2004
Cereal |
Tons |
Average price US$ (1) |
Premium US$ (2) |
||||
Soybean |
800 | 227.00 | (4,800 | ) |
At September 30, 2003 the Company had arranged futures and options on the forward market as follows:
OPTIONS C.B.O.T. SELL CALL CAMPAIGN 2003/2004
Cereal |
Tons |
Average price US$ (1) |
Premium US$ (2) |
||||
Soybean |
10,880 | 246.18 | (68,961 | ) | |||
Wheat |
5,440 | 146.98 | (18,490 | ) |
OPTIONS C.B.O.T. PURCHASE CALLCAMPAIGN 2003/2004
Cereal |
Tons |
Average price US$ (1) |
Premium US$ (2) | |||
Corn |
2,540 | 94.48 | 11,999 |
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Notes to the Unaudited Financial Statements (Continued)
NOTE 4: | (Continued) |
OPTIONS C.B.O.T.-PURCHASE PUT - CAMPAIGN 2003/2004
Cereal |
Tons |
Average price US$ (1) |
Premium US$ (2) | |||
Soybean |
8,160 | 222.91 | 67,962 |
OPTIONS SELL CALL CAMPAIGN 2003/2004
Cereal |
Tons |
Average US$ (1) |
Premium US$ (2) |
||||
Wheat |
1,000 | 112.00 | (4,000 | ) |
OPTIONS SELL PUT CAMPAIGN 2003/2004
Cereal |
Tons |
Average price US$ (1) |
Premium US$ (2) |
||||
Wheat |
400 | 100.00 | (1,160 | ) |
OPTIONS PURCHASE CALL - CAMPAIGN 2003/2004
Cereal |
Tons |
Average price US$ (1) |
Premium US$ (2) | |||
Soybean |
1,500 | 160.00 | 5,685 |
FUTURES C.B.O.T. CAMPAIGN 2003/2004
Cereal |
Tons |
Average price US$ (1) |
Total amount US$ (2) | |||
Wheat-purchase |
5,440 | 136.14 | 740,602 |
FUTURES CAMPAIGN 2003/2004
Cereal |
Tons |
Average price US$ (1) |
Total amount US$ | |||
Wheat-sell |
1,900 | 105.14 | 199,766 |
(1) | Strike price without deducting expenses. |
(2) | Premiums paid (collected). |
NOTE 5: | MANAGEMENT AGREEMENT |
The Company signed a management agreement with Dolphin Fund Management S.A. (formerly called Consultores Asset Management S.A.), for consulting in relation to livestock and farming activities serving as an intermediary in transactions and investment consulting in relation to security investments.
In exchange for its services, such company will receive a payment equivalent to 10% of the net income resulting from the annual or the special financial statements.
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Notes to the Unaudited Financial Statements (Continued)
NOTE 5: | (Continued) |
Since certain directors of Cresud Sociedad Anónima Comercial, Inmobiliaria, Financiera y Agropecuaria are also executive directors of Dolphin Fund Management S.A., the above-mentioned agreement was approved by the Extraordinary Shareholders´ Meeting held on October 25, 1994, in compliance with Article Nº 271 of Law Nº 19,550.
On November 2003, Dolphin Fund Management S.A. was divided into two companies: Consultores Asset Management S.A. and Dolphin Fund Management S.A. As from that moment the management contract is held by Consultores Asset Management S.A.
In relation to this issue, the financial statements as of September 30, 2004 include a provision of Ps. 798,069 and a Ps. 115,031 charge in the Statement of Income and the financial statements as of September 30, 2003, include a provision of Ps. 149,223 not corresponding any charge for this period
NOTE 6: | INCOME TAX DEFERRED TAX |
The following tables show the development and composition of deferred tax Assets and Liabilities.
| Deferred assets as of September 30, 2004: |
Cumulative tax loss carryforwards |
Provisions |
Other |
TOTAL | |||||
Initial Balance |
2,224,649 | 20 | 1,191 | 2,225,860 | ||||
Charge to results |
2,001,611 | | | 2,001,611 | ||||
Closing Balance |
4,226,260 | 20 | 1,191 | 4,227,471 |
| Deferred liabilities as of September 30, 2004: |
Fixed Assets |
Inventories |
Investments |
Accrual |
TOTAL |
|||||||||||
Initial Balance |
(13,522,161 | ) | (11,545,458 | ) | (1,220,989 | ) | (1,069,822 | ) | (27,358,430 | ) | |||||
Charge to results |
72,414 | (1,117,397 | ) | (1,534,666 | ) | (926,939 | ) | (3,506,588 | ) | ||||||
Closing Balance |
(13,449,747 | ) | (12,662,855 | ) | (2,755,655 | ) | (1,996,761 | ) | (30,865,018 | ) |
As of September 30, 2004, net liabilities at period-end as per the information included in the preceding tables amount to Ps. 26,637,547.
Below is a conciliation between the Income Tax charged to Income and that which would result from applying the prevailing tax rate on the Income for accounting purposes:
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Notes to the Unaudited Financial Statements (Continued)
NOTE 6: | (Continued) |
Description |
September 30, 2004 |
September 30, 2003 |
||||
Income before income tax |
2,540,252 | (1,556,785 | ) | |||
Tax rate |
35 | % | 35 | % | ||
Net results at tax rates: |
889,088 | (544,875 | ) | |||
Permanent differences at tax rate: |
||||||
Restatement into constant currency |
83,363 | 1,018,366 | ||||
Penalties |
84 | 805 | ||||
Donations |
1,126 | (396,323 | ) | |||
Amortization FYO Goodwill |
27,821 | 34,748 | ||||
Result from purchase and sale of stock |
36,750 | 236,736 | ||||
Loss from related companies |
(1,701,758 | ) | | |||
Miscellaneous permanent differences |
59,777 | 64,517 | ||||
Personal asset tax |
599,141 | | ||||
Conversion of bonds in common stock |
1,509,595 | | ||||
1,504,977 | 413,974 | |||||
During this period the Income Tax rate was 35%.
Cumulative tax loss carryforwards recorded by the Company pending utilization at period-end amount to approximately Ps. 4,226,260 and may be offset against taxable income of future fiscal years, as follows:
Origination year |
Amount |
Expiration Year | ||
2003 |
2,221,810 | 2008 | ||
2005 |
2,004,450 | 2010 |
| Deferred assets as of September 30, 2003: |
Cumulative tax loss carryforwards |
Provisions |
Other |
TOTAL | ||||||
Initial Balance |
2,257,116 | (6,335 | ) | 250,802 | 2,501,583 | ||||
Charge to income |
454,755 | | | 454,755 | |||||
Closing Balance |
2,711,871 | (6,335 | ) | 250,802 | 2,956,338 |
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Notes to the Unaudited Financial Statements (Continued)
NOTE 6: | (Continued) |
| Deferred liabilities as of September 30, 2003: |
Fixed Assets |
Inventories |
Investments |
Provisions |
Other |
TOTAL |
||||||||||||
Initial Balance |
(13,019,043 | ) | (10,355,850 | ) | (2,705 | ) | (1,001,793 | ) | | (24,379,391 | ) | ||||||
Charge to income |
(610 | ) | 537,797 | 2,824 | (1,408,740 | ) | | (868,729 | ) | ||||||||
Closing Balance |
(13,019,653 | ) | (9,818,053 | ) | 118 | (2,410,533 | ) | | (25,248,121 | ) |
As of September 30, 2003, net liabilities at period-end as per the information included in the preceding tables amount to Ps. 22,291,783.
NOTE 7: | TRANSACTIONS WITH SUBSIDIARIES LAW 19,550 ARTICLE 33 |
As of September 30, 2004 and 2003 the results with Subsidiaries Law 19,550 Article 33 and related companies are as follows:
September 30, 2004 |
September 30, 2003 |
|||||
Inversiones Ganaderas S.A. |
||||||
Miscellaneous income |
80,744 | | ||||
Administrative services |
21,833 | | ||||
Financial interest |
(36,936 | ) | (25,651 | ) | ||
Miscellaneous expenses |
| (654 | ) | |||
Futuros y Opciones.Com S.A. |
||||||
Administrative services |
9,600 | 9,600 | ||||
Miscellaneous expenses |
(608 | ) | (6,950 | ) | ||
Cactus Argentina S.A. |
||||||
Administrative services |
47,280 | 44,240 | ||||
Financial interest |
5,339 | 4,534 | ||||
Miscellaneous income |
(24,133 | ) | (7,048 | ) | ||
Livestock expenses |
(1,524,576 | ) | (1,193,992 | ) | ||
Inversiones y Representaciones S.A. |
||||||
Sales and Fees from sharing services |
(13,419 | ) | (28,633 | ) |
Cresud Sociedad Anónima
Comercial, Inmobiliaria, Financiera y Agropecuaria
Notes to the Unaudited Financial Statements (Continued)
NOTE 8: | Details of balance sheet and income statement accounts |
a. Cash and banks
September 30, 2004 Pesos |
June 30, 2004 Pesos |
September 30, 2003 Pesos | ||||
Cash |
48,729 | 69,859 | 53,881 | |||
Foreign currency (Schedule G) |
77,251 | 46,431 | 5,610 | |||
Patacones currency |
39 | 39 | | |||
Lecop currency |
| | 7,100 | |||
Local currency checking account |
731,584 | 4,781,351 | 1,275,073 | |||
Patacones currency checking account |
22 | 22 | 54 | |||
Lecop currency checking account |
| | 175 | |||
Foreign currency checking account (Schedule G) |
1,595,435 | 1,220,084 | 5,117,642 | |||
Local currency saving account |
11,052 | 12,295 | 3,253 | |||
Foreign currency saving account (Schedule G) |
8,806,793 | 5,949,506 | 2,773,891 | |||
Checks to be deposited |
404,259 | 443,374 | 212,872 | |||
11,675,164 | 12,522,961 | 9,449,551 | ||||
b. Investments and Goodwill
September 30, 2004 Pesos |
June 30, 2004 Pesos |
September 30, 2003 Pesos |
|||||||
Investment |
|||||||||
Investment (Schedule C and G) |
11,724,059 | 1,490,311 | 7,240,980 | ||||||
11,724,059 | 1,490,311 | 7,240,980 | |||||||
Investment |
|||||||||
Investment from related companies (Schedule C) |
312,827,165 | 274,977,554 | 215,788,634 | ||||||
312,827,165 | 274,977,554 | 215,788,634 | |||||||
Other Investments |
|||||||||
Other Investments (Schedule C and G) |
135,039,651 | 132,962,608 | 145,459,360 | ||||||
135,039,651 | 132,962,608 | 145,459,360 | |||||||
Goodwill |
|||||||||
Goodwill (Schedule C) |
(39,670,233 | ) | (25,869,346 | ) | (21,249,708 | ) | |||
(39,670,233 | ) | (25,869,346 | ) | (21,249,708 | ) | ||||
Cresud Sociedad Anonima
Comercial, Inmobiliaria, Financiera y Agropecuaria
Notes to the Unaudited Financial Statements (Continued)
NOTE 8: | (Continued) |
c. Trade accounts receivable
September 30, 2004 Pesos |
June 30, 2004 Pesos |
September 30, 2003 Pesos |
|||||||
Current |
|||||||||
Accounts receivable in local currency |
1,071,572 | 3,921,210 | 2,166,747 | ||||||
Less: |
|||||||||
Provision for defaulting debtors (Schedule E) |
(348,535 | ) | (387,067 | ) | (454,125 | ) | |||
723,037 | 3,534,143 | 1,712,622 | |||||||
Accounts receivable in foreign currency (Schedule G) |
997,564 | 3,779 | 359,450 | ||||||
Subsidiaries and related companies Law 19,550 Article 33: |
|||||||||
Inversiones Ganaderas S.A. |
82,691 | 9,216 | 21,524 | ||||||
Cactus Argentina S.A. |
26,787 | 29,845 | 14,188 | ||||||
1,830,079 | 3,576,983 | 2,107,784 | |||||||
d. Other receivables and prepaid expenses
September 30, 2004 Pesos |
June 30, 2004 Pesos |
September 30, 2003 Pesos | ||||
Current |
||||||
Prepaid leases |
8,804,175 | 4,465,136 | 3,188,751 | |||
Guarantee deposits (Schedule G) |
139,028 | 2,188,998 | 444,027 | |||
Secured by mortgage (Schedule G) |
1,049,151 | 1,033,997 | 548,532 | |||
Prepaid expenses |
794,573 | 897,192 | 620,639 | |||
Tax prepayments (net of provisions) |
7,900,692 | 7,489,734 | 1,879,282 | |||
Subsidiaries and related companies Law 19,550 Article 33: |
||||||
Cactus Argentina S.A. |
1,350,881 | 1,346,401 | 1,335,554 | |||
Futuros y Opciones.Com S.A. |
128,305 | 738,735 | 53,480 | |||
IRSA Inversiones y Representaciones S.A. |
6,259 | 637 | | |||
Shareholders |
| 1,711,833 | 455,583 | |||
Other (Schedule G) |
365,245 | 164,674 | 473,733 | |||
20,538,309 | 20,037,337 | 8,999,581 | ||||
Non-current |
||||||
Secured by mortgage |
| | 505,672 | |||
Tax on Minimum Hypothetical Income |
770,738 | 17,154 | 698,660 | |||
770,738 | 17,154 | 1,204,332 | ||||
Cresud Sociedad Anónima
Comercial, Inmobiliaria, Financiera y Agropecuaria
Notes to the Unaudited Financial Statements (Continued)
NOTE 8: | (Continued) |
e. Inventories
September 30, 2004 Pesos |
June 30, 2004 Pesos |
September 30, 2003 Pesos | ||||
Current |
||||||
Livestock |
19,343,187 | 18,366,149 | 15,483,552 | |||
Crops |
1,370,714 | 8,639,910 | 2,144,068 | |||
Unharvested crops |
5,430,829 | 1,603,897 | 3,018,307 | |||
Seeds and fodder |
118,062 | 238,378 | 54,572 | |||
Materials and others |
5,039,810 | 4,041,594 | 2,799,374 | |||
Advances to suppliers |
605,460 | 1,440,333 | 826,134 | |||
31,908,062 | 34,330,261 | 24,326,007 | ||||
Non-Current |
||||||
Livestock |
41,258,691 | 40,982,536 | 33,048,828 | |||
41,258,691 | 40,982,536 | 33,048,828 | ||||
f. Trade accounts payables
September 30, 2004 Pesos |
June 30, 2004 Pesos |
September 30, 2003 Pesos | ||||
Current |
||||||
Suppliers in local currency |
4,877,866 | 4,601,511 | 2,775,412 | |||
Suppliers in foreign currency (Schedule G) |
2,097,121 | 1,110,314 | 399,426 | |||
Subsidiaries and related companies Law 19,550 Article 33: |
||||||
IRSA Inversiones y Representaciones Sociedad Anónima |
24,257 | 1,108 | 29,464 | |||
Cactus Argentina S.A. |
718,601 | 1,853,969 | 612,273 | |||
Futuros y Opciones.Com S.A. |
42,139 | 3,720 | | |||
Related companies-Fundación IRSA |
1,177,988 | 1,177,988 | | |||
Accrual for other expenses (Schedule G) |
3,109,423 | 2,085,778 | 3,415,530 | |||
Accrual for Directors Fees (net of advances) |
4,132 | 3,471 | 3,838 | |||
Accrual for cereal expenses |
| 213,177 | | |||
12,051,527 | 11,051,036 | 7,235,943 | ||||
Cresud Sociedad Anónima
Comercial, Inmobiliaria, Financiera y Agropecuaria
Notes to the Unaudited Financial Statements (Continued)
NOTE 8: | (Continued) |
g. Loans
September 30, 2004 Pesos |
June 30, 2004 Pesos |
September 30, 2003 Pesos |
|||||||
Current |
|||||||||
Local financial loans (Note 16) (Schedule G) |
32,195,374 | 6,757,677 | | ||||||
Convertible Bonds 2007 Interest payable (Schedule G) |
3,959,708 | 1,332,584 | 4,446,939 | ||||||
36,155,082 | 8,090,261 | 4,446,939 | |||||||
Non-Current |
|||||||||
Convertible Bonds 2007 (Schedule G) |
128,191,985 | 127,587,867 | 145,008,870 | ||||||
Convertible Bonds 2007 expenses |
(1,570,196 | ) | (1,706,993 | ) | (2,480,794 | ) | |||
126,621,789 | 125,880,874 | 142,528,076 | |||||||
h. Salaries and social security payable
September 30, 2004 Pesos |
June 30, 2004 Pesos |
September 30, 2003 Pesos |
|||||
Current |
|||||||
Vacation, statutory annual bonus allowance |
493,007 | 1,001,301 | 343,693 | ||||
Social security administration |
187,720 | 166,415 | 134,625 | ||||
Salaries payable |
78,181 | 180,340 | 209,425 | ||||
Health care scheme |
363 | 2,533 | (1,332 | ) | |||
Other |
5,096 | 9,130 | 1,561 | ||||
764,367 | 1,359,719 | 687,972 | |||||
Cresud Sociedad Anónima
Comercial, Inmobiliaria, Financiera y Agropecuaria
Notes to the Unaudited Financial Statements (Continued)
NOTE 8: | (Continued) |
i. Taxes payable
September 30, 2004 Pesos |
June 30, 2004 Pesos |
September 30, 2003 Pesos |
|||||||
Current |
|||||||||
Accrual for income tax |
4,246,881 | 4,246,881 | | ||||||
Advances to Income tax |
(3,792,188 | ) | (2,808,338 | ) | | ||||
Tax on Minimum Hypothetical Income (Note 2.p.) |
770,737 | 17,154 | 698,660 | ||||||
Value Added Tax |
| | (959,003 | ) | |||||
Property tax payable |
83,948 | 103,284 | 167,687 | ||||||
Taxes withheld for income tax |
225,576 | 163,926 | 1,119,794 | ||||||
Gross sales taxes |
37,626 | 80,085 | 124,032 | ||||||
Taxes withheld-Gross sales taxes |
(100,481 | ) | (81,215 | ) | (102,127 | ) | |||
Taxes withheld-Value Added Tax |
116 | | (141,642 | ) | |||||
Others |
1,141 | 494 | | ||||||
1,473,356 | 1,722,271 | 907,401 | |||||||
Non-Current |
|||||||||
Deferred tax |
26,637,547 | 25,132,570 | 22,291,783 | ||||||
26,637,547 | 25,132,570 | 22,291,783 | |||||||
j. Other debts
September 30, 2004 Pesos |
June 30, 2004 Pesos |
September 30, 2003 Pesos | ||||
Current |
||||||
Advances to customers (Schedule G) |
7,004,451 | 4,432,500 | | |||
Accrual for Management fees (Note 5) |
798,069 | 1,537,173 | 149,223 | |||
Subsidiaries and related companies Law 19,550 Article 33: Inversiones Ganaderas S.A. |
2,133,602 | 2,196,666 | 746,693 | |||
Others |
541,594 | 4,285 | | |||
10,477,716 | 8,170,624 | 895,916 | ||||
Cresud Sociedad Anónima, Comercial, Inmobiliaria, Financiera y Agropecuaria
Notes to the Unaudited Financial Statements (Continued)
NOTE 9: |
ASSETS AND LIABILITIES, CLASSIFIED ACCORDING TO THEIR COLLECTION OR PAYMENT MATURITIES
a) | Based on their estimated collection or payment term (in pesos) |
Based on their estimated |
Current and non-current investment |
Trade accounts receivable |
Other receivables and prepaid expenses | |||||||||||||||
September 30, 2004 |
June 30, 2004 |
September 30, 2003 |
September 30, 2004 |
June 30, 2004 |
September 30, 2003 |
September 30, 2004 |
June 30, 2004 |
September 30, 2003 | ||||||||||
2nd quarter 2004/2003 financial year |
| | 4,460,118 | | | 2,107,784 | | | 1,876,239 | |||||||||
3rd quarter 2004/2003 financial year |
| | | | | | | | 505,671 | |||||||||
4th quarter 2004/2003 financial year |
| | | | | | | | | |||||||||
1st quarter 2005/2004 financial year |
| | | | 3,576,983 | | | 3,250,864 | | |||||||||
2nd quarter 2005/2004 financial year |
4,170,585 | 1,388,504 | | 1,830,079 | | | 1,298,846 | | | |||||||||
3rd quarter 2005/2004 financial year |
| | | | | | 1,049,151 | 1,033,997 | 505,672 | |||||||||
4th quarter 2005/2004 financial year |
| | | | | | 310,306 | 305,826 | | |||||||||
1st quarter 2006/2005 financial year |
| | | | | | | | | |||||||||
2nd quarter 2006/2005 financial year |
| | | | | | | | | |||||||||
3rd quarter 2006/2005 financial year |
| | | | | | | | | |||||||||
4th quarter 2006/2005 financial year |
| | | | | | 770,738 | 17,154 | | |||||||||
1st quarter 2007/2006 financial year |
| | | | | | | | | |||||||||
2nd quarter 2007/2006 financial year |
| | | | | | | | | |||||||||
3rd quarter 2007/2006 financial year |
| | | | | | | | | |||||||||
4th quarter 2007/2006 financial year |
| | | | | | | | | |||||||||
2nd quarter 2008/2007 financial year |
135,018,934 | 132,941,891 | 145,438,643 | | | | | | | |||||||||
Overdue |
| | | | | | | | | |||||||||
With no stated current term |
7,553,474 | 101,807 | 2,780,862 | | | | 17,880,006 | 15,446,650 | 6,617,671 | |||||||||
With no stated non-current term |
20,717 | 20,717 | 20,717 | | | | | | 698,660 | |||||||||
Total |
146,763,710 | 134,452,919 | 152,700,340 | 1,830,079 | 3,576,983 | 2,107,784 | 21,309,047 | 20,054,491 | 10,203,913 | |||||||||
b) | Assets and liabilities classified according to the interest rate that they accrued (in pesos) |
Interestratethat |
Current and non-current investment |
Trade accounts receivable |
Other receivables and prepaid expenses | |||||||||||||||
September 30, 2004 |
June 30, 2004 |
September 30, 2003 |
September 30, 2004 |
June 30 , 2004 |
September 30, 2003 |
September 30, 2004 |
June 30, 2004 |
September 30, 2003 | ||||||||||
At fixed interest rate |
135,018,934 | 132,941,891 | 145,459,360 | | | | 1,233,520 | 1,327,126 | 1,306,321 | |||||||||
At variable interest rate |
7,553,474 | 101,807 | 2,721,000 | | | | 323,645 | 2,307,893 | 557,621 | |||||||||
Non-interest bearing |
4,191,302 | 1,409,221 | 4,519,980 | 1,830,079 | 3,576,983 | 2,107,784 | 19,751,882 | 16,419,472 | 8,339,971 | |||||||||
Total |
146,763,710 | 134,452,919 | 152,700,340 | 1,830,079 | 3,576,983 | 2,107,784 | 21,309,047 | 20,054,491 | 10,203,913 | |||||||||
Cresud Sociedad Anónima, Comercial, Inmobiliaria, Financiera y Agropecuaria
Notes to the Unaudited Financial Statements (Continued)
NOTE 9:
ASSETS AND LIABILITIES, CLASSIFIED ACCORDING TO THEIR COLLECTION OR PAYMENT MATURITIES (Continued)
a) Based on their estimated collection or payment term (in pesos)
Based |
Trade accounts payable |
Loans |
Salaries and social security payable |
Taxes payable |
Other debts | |||||||||||||||||||||||||
September 30, 2004 |
June 30 ,2004 |
September 30, 2003 |
September 30, 2004 |
June 30, 2004 |
September 30, 2003 |
September 30, 2004 |
June 30, 2004 |
September 30, 2003 |
September 30, 2004 |
June 30, 2004 |
September 30, 2003 |
September 30, 2004 |
June 30, 2004 |
September 30, 2003 | ||||||||||||||||
2nd |
| | 7,235,943 | | | 4,446,939 | | | 687,972 | | | 907,401 | | | 149,223 | |||||||||||||||
3rd quarter 2004/2003 financial year |
| | | | | | | | | | | | | |||||||||||||||||
4th quarter 2004/2003 financial year |
| | | | | | | | | | | | | |||||||||||||||||
1st quarter 2005/2004 financial year |
| 11,047,565 | | | 6,757,677 | | | 1,359,719 | | | 266,574 | | 1,541,458 | |||||||||||||||||
2nd quarter 2005/2004 financial year |
12,051,527 | 3,471 | | 3,959,708 | 1,332,584 | | 764,367 | | | 1,473,356 | 1,455,697 | 3,473,265 | 2,196,666 | |||||||||||||||||
3rd quarter 2005/2004 financial year |
| | | 22,100,096 | | | | | | | | 2,557,042 | | |||||||||||||||||
4th quarter 2005/2004 financial year |
| | | | | | | | | | 4,447,409 | 4,432,500 | ||||||||||||||||||
1st quarter 2006/2005 financial year |
| | | 10,095,278 | | | | | | | | | | |||||||||||||||||
2nd quarter 2006/2005 financial year |
| | | | | | | | | | | | | |||||||||||||||||
3rd quarter 2006/2005 financial year |
| | | | | | | | | | | | | |||||||||||||||||
4th quarter 2006/2005 financial year |
| | | | | | | | | | | | | |||||||||||||||||
1st quarter 2007/2006 financial year |
| | | | | | | | | | | | | |||||||||||||||||
2nd quarter 2007/2006 financial year |
| | | | | | | | | | | | | |||||||||||||||||
3rd quarter 2007/2006 financial year |
| | | | | | | | | | | | | |||||||||||||||||
4th quarter 2007/2006 financial year |
| | | | | | | | | | | | | |||||||||||||||||
2nd quarter 2008/2007 financial year |
| | | 126,621,789 | 125,880,874 | 142,528,076 | | | | | | | | |||||||||||||||||
Overdue |
| | | | | | | | | | | | | | ||||||||||||||||
With no stated current term |
| | | | | | | | | | | | | | 746,693 | |||||||||||||||
With no stated non-current term |
| | | | | | | | | 26,637,547 | 25,132,570 | 22,291,783 | | | ||||||||||||||||
Total |
12,051,527 | 11,051,036 | 7,235,943 | 162,776,871 | 133,971,135 | 146,975,,015 | 764,367 | 1,359,719 | 687,972 | 28,110,903 | 26,854,841 | 23,199,184 | 10,477,716 | 8,170,624 | 895,916 | |||||||||||||||
b) Assets and liabilities classified according to the interest rate that they accrued (in pesos)
Interest rate that they accrue |
Trade accounts payable |
Loans |
Salaries and social security payable |
Taxes payable |
Other debts | |||||||||||||||||||||||||
September 30, 2004 |
June 30, 2004 |
September 30, 2003 |
September 30, 2004 |
June 30, 2004 |
September 30, 2003 |
September 30, 2004 |
June 30, 2004 |
September 30, 2003 |
September 30, 2004 |
June 30, 2004 |
September 30, 2003 |
September 30, 2004 |
June 30, 2004 |
September 30, 2003 | ||||||||||||||||
At fixed interest rate |
| | | 158,817,163 | 132,638,551 | 142,528,076 | | | | | | | 2,133,602 | 2,196,666 | | |||||||||||||||
At variable interest rate |
| | | | | | | | | | | | | | | |||||||||||||||
Non-interest bearing |
12,051,527 | 11,051,036 | 7,235,943 | 3,959,708 | 1,332,584 | 4,446,939 | 764,367 | 1,359,719 | 687,972 | 28,110,903 | 26,854,841 | 23,199,184 | 8,344,114 | 5,973,958 | 895,916 | |||||||||||||||
Total |
12,051,527 | 11,051,036 | 7,235,943 | 162,776,871 | 133,971,135 | 146,975,015 | 764,367 | 1,359,719 | 687,972 | 28,110,903 | 26,854,841 | 23,199,184 | 10,477,716 | 8,170,624 | 895,916 | |||||||||||||||
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Notes to the Unaudited Financial Statements (Continued)
NOTE 10: | RESTRICTIONS ON DISTRIBUTION OF PROFITS |
In accordance with the Argentine Corporations Law, the Companys by-laws and Resolution Nº 368/2001 of the Comisión Nacional de Valores (C.N.V.), 5% of the net and realized profit for the year plus (less) prior year adjustments must be appropriated by resolution of shareholders to a legal reserve until such reserve equals 20% of the Companys outstanding capital.
NOTE 11: | SALE OF FARMS |
On June 30, 2004 a bill of sale was signed for the farm San Enrique, of 977 hectares, located in the Department of General López, Province of Santa Fe. The price for the sale of the farm was of US$ 5,000,000 (US Dollars five million). This sale will generate a profit of US$ 4,300,000 (US Dollars four million and three hundred) approximately.
On August 25, 2004, a preliminary sales agreement was signed for the Ñacurutú farm, a 30,397-hectare property located in the Departments of Gral. Obligado and Vera in the Province of Santa Fe. The price was agreed at US$ 5,600,000 approximately (US Dollars five million six hundred thousand). This sale will provide a profit of approximately US$ 2,650,000.
NOTE 12: | STOCK OPTION PLAN |
As resolved upon at the General Extraordinary Shareholders Meeting at second call held on November 19, 2001 and in accordance with the resolutions adopted by the Board of Directors at its meeting dated December 7, 2001, the shareholders approved a Stock Option Plan (the Plan) relating to the shares that would remain after the shareholders exercised their pre-emptive rights to acquire treasury stock (the Shares), covering 4,614,643 shares.
The stock balance remaining after expiration of the preemptive and accretion periods is intended to be offered under the Incentive Plan approved at the above mentioned Shareholders Meeting, at Ps. 1 (one peso) par value, plus interest accrued as from actual exercise at a six-months LIBOR rate per annum. In accordance with the terms approved at the referred Shareholders Meeting, from a legal standpoint the implementation of the Plan is made by means of the transfer of the Shares in trust. From this balance, two thirds of the options relating to the Shares under the Plan were allocated for distribution by the Companys Board of Directors among certain executive officers. The remaining third was set aside for allotment by the Companys Board of Directors among any employees or executives at the time of allotment and 6 (six) months after the initial allotment, and up to 3 (three) months before the expiration of the exercise period.
In January 2002 an aggregate of 2,353 shares of Ps. 1 par value each were issued under the preferred offering of treasury stock.
In April and June 2002, an aggregate of 480,000 shares of Ps. 1 par value each were issued to executive officers of the Company under the preferred offering of treasury stock.
During the fiscal year ended on June 30, 2003, an aggregate of 3,559,853 shares of Ps. 1 per value each were issued to directors and executive officers of the Company under the preferred offering of treasury stock.
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Notes to the Unaudited Financial Statements (Continued)
NOTE 12: | (Continued) |
During the fiscal year ended on June 30, 2004, an aggregate of 332,437 shares of Ps. 1 per value each were issued to directors and executive officers of the Company under the preferred offering of treasury stock.
During the present period, an aggregate of 5,000 shares of Ps. 1 per value each were issued to directors and executive officers of the Company under the preferred offering of treasury stock
After the exercise of the preference offer before mentioned, the remaining balance is 235,000 shares, at the end of the present period.
After the closing of the period, an aggregate of 810 shares of Ps. 1 per value each were issued to directors and executive officers of the Company under the preferred offering of treasury stock.
NOTE 13: | ISSUANCE OF CONVERTIBLE BONDS |
The Shareholders meeting held on March 8, 2002 approved:
a) | The issue of simple convertible bonds, non-convertible into shares of the Company, for an amount of up to US$ 50,000,000 (or its equivalent in other currencies) for a maximum term of 5 years, accruing interest at a fixed rate not to exceed 12%; and/or, |
b) | the issuance of convertible bonds into companys common stock, for a total amount of US$ 50,000,000 (or its equivalent in other currency) with a maturity date in a term of 5 years or more according to the managements decision and a fix rate not exceeding 12% or floating rate with a reference rate such as LIBOR plus a spread not exceeding 10%. |
c) | the subscription option, for the holders of convertible bonds, with a premium determined by the management, between 20 and 30% over the conversion price of the convertible bond, with a value that will remain constant in terms of US currency. The exercise of the above mentioned would occur quarterly, only for the holders of the convertible bonds who have exercised their conversion rights. |
Authorization for the public offer and quotation of convertible bonds has been approved by Resolution N° 14,320 of the Argentine Securities and Exchange Commission dated October 1, 2002 and by the Buenos Aires Stock Exchange, authorizing the issue up to US$ 50,000,000 in securities composed by convertible bonds into common stock with an 8% annual interest rate due in the year 2007, granting the right at the moment of conversion to achieve 50,000,000 common stock subscription options. Likewise, the conversion price and the Warrants price established are as follows:
a) | The conversion price is US$ 0.5078 stocks (US$ 5.0775 ADS), while the Warrant price is US$ 0.6093 stocks (US$ 6.0930 ADS). |
b) | For each of Cresuds convertible bond the holder has the right to convert it to US$ 1.96928 stocks (US$ 0.1969 ADS) and has an option to purchase the same amount of stock at the price of the Warrant. |
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Notes to the Unaudited Financial Statements (Continued)
NOTE 13: | (Continued) |
Convertible bonds and options will be due on November 14, 2007.
Convertible bonds were paid in cash and the proceeds will be destined to the subscription of IRSAs Convertible Bonds and for the generation of working capital.
During the fiscal year ended on June 30, 2003, 196,084 Convertible Bonds were converted into 386,140 ordinary shares, which resulted in a Ps. 593,038 increase in the Companys net shareholders equity.
During the fiscal year ended on June 30, 2004, 6,670,763 Convertible Bonds were converted into 13,136,577 ordinary shares, which resulted in a Ps. 19,364,974 increase in the Companys net shareholders equity. During the same year, 6,583,995 Warrants were exercised, resulting in the issuance of 12,965,710 ordinary shares for Ps. 23,068,638.
During the present period, 130,139 Convertible Bonds were converted into 256,279 ordinary shares, which resulted in a Ps. 391,272 increase in the Companys net shareholders equity. In the same period, 130,139 warrants were exercised, resulting in the issuance of 256,279 common shares for $ 465,485.
NOTE 14: | PURCHASE OF CONVERTIBLE BONDS |
During November and December 2002 49,692,688 convertible bonds issued by IRSA were purchased; these can be converted into common stock with an 8% annual interest rate and due in 2007, and grant the holder at the time of conversion to 49,692,688 options to subscribe common stock. The conversion price and the warrants price established are as follows:
a) | The conversion price is US$ 0.5571 stocks (US$ 5.5713 GDS), while the warrant price is US$ 0.6686 stocks (US$ 6.6856 GDS) |
b) | For each of IRSAs convertible bond the holder has the right to convert it to 1.7949 stocks (0.1795 GDS) and has an option to purchase the same amount of stock at the price of the warrant. |
Due to the distribution of 4,587,285 stocks of the companys portfolio, IRSA has re stated the conversion price of its convertible bonds according to the subscription clauses.
The conversion price of the convertible bonds went from US$ 0.5571 to US$ 0.54505 and the warrants price went from US$ 0.6686 to US$ 0.6541. Such adjustment was effective as from December 20, 2002.
Convertible bonds and options are due on November 14, 2007.
During the months of July and November 2003 the Company purchased 250,500 Notes, and in May 2004 it converted 5,000,000 Notes into 9,174,312 common shares. Therefore, as of June 30, 2004, the Company held 44,943,168 Notes.
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Notes to the Unaudited Financial Statements (Continued)
NOTE 14: | (Continued) |
During the fiscal year ended on June 30, 2004, third parties bearers of convertible bonds into IRSAs ordinary stock have exercised their conversion and warrant rights for a total amount of Ps. 62,8 million originating the issuance of 27,616,878 ordinary shares with a nominal value of Ps. 1 each. As a consequence of the exercise of such conversion rights, the company has registered a Ps. 10.3 million loss originated by the dilution of their equity share in IRSA, which is shown in Results of subsidiaries Law 19,550 and related companies in the Statements of Income.
As of June 30, 2004, this effect was reverted due to the exercise of share conversion rights mentioned above.
During this period, third parties holders of Notes Convertible into common shares of IRSA exercised warrants for a total of $ 0.5 million, resulting in the issuance of 275,229 common shares of $ 1 par value each. On the other hand, the Company exercised warrants for a total of $ 17.7 million, resulting in the issuance of 9,174,311 common shares of $ 1 par value each. As a result of these transactions, as of September 30, 2004 the Company recorded $ 12.8 million as negative goodwill against which the impact of losses for dilutions due to the exercise of conversions and/or warrants from third party holders of IRSAs Convertible Notes will be recognized.
Subsequent to year-end, the Company acquired 350,000 ONC issued by IRSA Inversiones y Representaciones Sociedad Anónima for an amount of US$ 511,115.
NOTE 15: | IRSA Inversiones y Representaciones Sociedad Anónima (IRSA) INCREASE TO INVESMENT IN BANCO HIPOTECARIO S.A. (BHSA) |
On December 30, 2003, IRSA Group purchased 4,116,267 shares of Banco Hipotecario S.A. at US$ 2.3868 each and 37,537 options at US$ 33.86 each, achieving the right to purchase an additional amount totaling 3,753,700 shares. Such transaction implied a disburse amounting US$ 11.1 million.
Furthermore, on February 2, 2004, IRSA Group exercised a substantial portion of the options acquired mentioned above, jointly with the options held before the end of the year. In this respect, 4,774,000 shares were acquired for a total amount of Ps. 33.4 million.
During the last quarter of fiscal year 2004, the IRSA Group sold a portion of its shareholding in Banco Hipotecario S.A. (2,487,571 shares) to IFIS S.A. (indirect shareholder of the Company) for a unit price of $ 7 (market value). The total amount of the transaction was US$ 6.1 million and generated a loss of $ 1.61 million.
At the date of issuance of the present financial statements, IRSA´s ownership of BHSA shares amounts 17,641,162.
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Notes to the Unaudited Financial Statements (Continued)
NOTA 16: | LOANS |
During this quarter the Company developed an external financing strategy of working capital to be used in the production season, at convenient rates, that will allow us to develop new businesses optimizing risks.
Therefore, as of September 30, 2004, current loans with local financial institutions amounted to Ps. 32.2 million. This allowed us to promote new production projects and generate a more efficient capital structure for the Company.
NOTA 17: | SUBSEQUENT EVENTS |
The Ordinary shareholders Meeting held on October 22, 2004 approved:
| The distribution of dividends in cash for Ps. 3,000,000 and delegated in the Board of Directors the assignment of them. |
| The increase of legal reserve of Ps. 1,605,151. |
| The payment of directors fees for a total of Ps. 2,383,135, which were duly provided for at the close of the year ended June 30, 2004. |
Cresud Sociedad Anónima
Comercial, Inmobiliaria, Financiera y Agropecuaria
Unaudited Fixed Assets
Corresponding to the periods beginning as from July 1, 2004 and ended on September 30, 2004
comparative with the year ended on June 30, 2004 and with the period ended on September 30, 2003
(Notes 1 and 2)
Schedule A
Principal |
Value at the beginning |
Additions and/or transfers Pesos |
Deductions and/or transfers Pesos |
Value at the end of |
Depreciation |
Net carrying Pesos |
Net carrying Pesos |
Net carrying Pesos | ||||||||||||||||
Rate % |
Accumulated at the beginning of the year Pesos |
Decrease of the |
Current period/ year Pesos |
Accumulated at the end of period/year Pesos |
||||||||||||||||||||
Real estate |
120,668,102 | 352,353 | 121,020,455 | | | | 121,020,455 | 120,668,102 | 119,775,002 | |||||||||||||||
Wire fences |
4,176,054 | 4,176,054 | 3 | 834,294 | 31,448 | 865,742 | 3,310,312 | 3,341,760 | 3,436,302 | |||||||||||||||
Watering troughs |
3,136,281 | 3,136,281 | 5 | 895,579 | 40,010 | 935,589 | 2,200,692 | 2,240,702 | 2,328,434 | |||||||||||||||
Alfalfa fields and meadows |
1,686,488 | 316,798 | 2,003,286 | 12-25-50 | 1,105,794 | 99,128 | 1,204,922 | 798,364 | 580,694 | 700,488 | ||||||||||||||
Buildings and constructions |
5,431,487 | 118,986 | 5,550,473 | 2 | 2,063,502 | 22,635 | 2,086,137 | 3,464,336 | 3,367,985 | 3,332,413 | ||||||||||||||
Machinery |
8,285,123 | 3,815 | 13,178 | 8,275,760 | 10 | 5,633,188 | 9,790 | 192,352 | 5,815,750 | 2,460,010 | 2,651,935 | 3,256,326 | ||||||||||||
Vehicles |
1,304,710 | 182,123 | 105,098 | 1,381,735 | 20 | 654,956 | 62,006 | 61,454 | 654,404 | 727,331 | 649,754 | 379,052 | ||||||||||||
Tools |
193,361 | 1,450 | 194,811 | 10 | 130,040 | 3,675 | 133,715 | 61,096 | 63,321 | 67,503 | ||||||||||||||
Furniture and equipment |
996,477 | 18,354 | 1,014,831 | 10 | 644,610 | 21,921 | 666,531 | 348,300 | 351,867 | 349,602 | ||||||||||||||
Corral and leading lanes |
608,664 | 608,664 | 3 | 111,773 | 4,539 | 116,312 | 492,352 | 496,891 | 482,990 | |||||||||||||||
Roads |
1,093,420 | 2,145 | 1,095,565 | 10 | 603,155 | 27,400 | 630,555 | 465,010 | 490,265 | 576,622 | ||||||||||||||
Facilities |
7,414,628 | 6,080 | 7,420,708 | 10-20-33 | 3,567,870 | 194,335 | 3,762,205 | 3,658,503 | 3,846,758 | 2,968,951 | ||||||||||||||
Computer equipment |
1,199,977 | 63,043 | 1,263,020 | 20 | 969,121 | 28,502 | 997,623 | 265,397 | 230,856 | 230,484 | ||||||||||||||
Silo plants |
1,169,114 | 1,169,114 | 5 | 315,645 | 15,768 | 331,413 | 837,701 | 853,469 | 897,911 | |||||||||||||||
Constructions in progress |
11,568,150 | 1,557,776 | 13,125,926 | | | | 13,125,926 | 11,568,150 | 3,426,497 | |||||||||||||||
Advances to suppliers |
144,683 | 35,541 | 109,142 | | | | 109,142 | 144,683 | 914,942 | |||||||||||||||
Total at September 30, 2004 |
169,076,719 | 2,622,923 | 153,817 | 171,545,825 | 17,529,527 | 71,796 | 743,167 | 18,200,898 | 153,344,927 | |||||||||||||||
Total at June 30, 2004 |
159,535,365 | 14,880,715 | 5,339,361 | 169,076,719 | 17,652,983 | 3,116,505 | 2,993,049 | 17,529,527 | 151,547,192 | |||||||||||||||
Total at September 30, 2003 |
159,535,365 | 2,192,411 | 2,285,728 | 159,442,048 | 17,652,983 | 2,005,198 | 670,744 | 16,318,529 | 143,123,519 | |||||||||||||||
Cresud Sociedad Anónima
Comercial, Inmobiliaria, Financiera y Agropecuaria
Unaudited Investments
Corresponding to the periods beginning as from July 1, 2004 and ended on September 30, 2004
comparative with the year ended on June 30, 2004 and with the period ended on September 30, 2003
(Notes 1 and 2)
Schedule C
Type and characteristics of the |
Amount |
Value at September 30, 2004 Pesos |
Value at June 30, 2004 Pesos |
Value at September 30, 2003 Pesos |
Market Value Pesos |
INFORMATION ON THE ISSUER | ||||||||||||||||
Principal activity |
Latest financial statements | |||||||||||||||||||||
Capital Pesos |
Income (loss) for the |
Shareholders Equity Pesos | ||||||||||||||||||||
Current Investments |
||||||||||||||||||||||
Mutual Funds |
||||||||||||||||||||||
ABN AMRO in Pesos |
128,514 | 296,909 | | | 2.31032 | |||||||||||||||||
Fondo Deutsche Bank in Euros |
| | 2,626,609 | |||||||||||||||||||
Fondo Gainvest |
988,739 | 1,004,778 | | | 1,016,222 | |||||||||||||||||
Fondo especial Banco Rio in pesos |
685,282 | 154,232 | | | 0.22506 | |||||||||||||||||
Fondo plazo fijo Banco Rio in dollars |
1,778 | 4,163 | 4,081 | 3,962 | 2.341.395 | |||||||||||||||||
1,460,082 | 4,081 | 2,630,571 | ||||||||||||||||||||
Notes and Convertible Bonds |
||||||||||||||||||||||
Interest of Convertible Bonds 2007 - IRSA (US$) |
4,170,585 | 1,388,504 | 4,460,118 | |||||||||||||||||||
Bonos Global 2010 |
110,000 | 100,288 | 97,096 | 89,799 | 0.911709 | |||||||||||||||||
Bocon Pro 1 |
157,647 | 630 | 630 | 630 | 0.003996 | |||||||||||||||||
4,271,503 | 1,486,230 | 4,550,547 | ||||||||||||||||||||
Shares |
||||||||||||||||||||||
Renault Argentina S.A. |
59,862 | |||||||||||||||||||||
| | 59,862 | ||||||||||||||||||||
Deposits in local banks in pesos |
1,449,974 | | | |||||||||||||||||||
1,449,974 | | | ||||||||||||||||||||
Deposits in foreign banks in dollars |
4,542,500 | | | |||||||||||||||||||
4,542,500 | | | ||||||||||||||||||||
Total current investments |
11,724,059 | 1,490,311 | 7,240,980 | |||||||||||||||||||
Non-current Investments |
||||||||||||||||||||||
Related companies Law 19,550. Article 33 |
||||||||||||||||||||||
AGRO-URANGA S.A |
unlisted | Agricultural and livestock |
2,500,00 | 254,414 | 15,268,550 | |||||||||||||||||
Shares |
893,069 | 5,320,914 | 5,230,031 | 5,314,477 | ||||||||||||||||||
Contribution on account of future subscriptions of shares |
7,865 | 7,865 | 7,865 | |||||||||||||||||||
Higher value of property |
11,179,150 | 11,179,150 | 11,179,150 | |||||||||||||||||||
16,507,929 | 16,417,046 | 16,501,492 | ||||||||||||||||||||
INVERSIONES GANADERAS S.A |
unlisted | Raising and grazing cattle |
5,326,589 | 312,601 | 11,438,842 | |||||||||||||||||
Shares |
5,326,588 | 10,709,232 | 10,396,631 | 10,200,092 | ||||||||||||||||||
Contribution on account of future subscriptions of shares |
729,585 | 729,585 | 729,585 | |||||||||||||||||||
11,438,817 | 11,126,216 | 10,929,677 | ||||||||||||||||||||
CACTUS ARGENTINA S.A. |
unlisted | Explotation and administration of agricultural and beef cattle products |
1,300,000 | (107,621 | ) | 6,450,609 | ||||||||||||||||
Shares |
650,000 | 1,089,686 | 1,143,497 | 806,793 | ||||||||||||||||||
Contribution on account of future subscriptions of shares |
2,135,618 | 2,135,618 | 2,135,618 | |||||||||||||||||||
3,225,304 | 3,279,115 | 2,942,411 | ||||||||||||||||||||
FUTUROS Y OPCIONES COM S.A. |
||||||||||||||||||||||
Shares |
8,400 | (2,669,598 | ) | (2,574,138 | ) | (2,362,808 | ) | unlisted | Gives information about markets and services of economic and financial consulting through internet |
12,000 | (136,373 | ) | 81,707 | |||||||||
Contribution on account of future subscriptions of shares |
2,726,793 | 2,726,793 | 2,726,793 | |||||||||||||||||||
57,195 | 152,655 | 363,985 | ||||||||||||||||||||
IRSA Inversiones y Representaciones S.A. |
||||||||||||||||||||||
Shares |
73,072,612 | 281,597,920 | 244,002,522 | 185,051,069 | listed | Real state | 258,252,534 | 17,187,041 | 995,220,700 | |||||||||||||
281,597,920 | 244,002,522 | 185,051,069 | ||||||||||||||||||||
Subtotal | 312,827,165 | 274,977,554 | 215,788,634 | |||||||||||||||||||
Other Investments |
||||||||||||||||||||||
Convertible Bonds 2007 - IRSA |
45,293,168 | 135,018,934 | 132,941,891 | 145,438,643 | ||||||||||||||||||
Coprolan |
20,717 | 20,717 | 20,717 | unlisted | ||||||||||||||||||
Subtotal | 135,039,651 | 132,962,608 | 145,459,360 | |||||||||||||||||||
Goodwill |
||||||||||||||||||||||
Goodwill |
494,757 | 659,675 | 1,154,433 | |||||||||||||||||||
IRSA negative goodwill |
(40,164,990 | ) | (26,529,022 | ) | (22,404,141 | ) | ||||||||||||||||
Subtotal | (39,670,233 | ) | (25,869,346 | ) | (21,249,708 | ) | ||||||||||||||||
Total non-current investments |
408,196,583 | 382,070,816 | 339,998,286 | |||||||||||||||||||
Cresud Sociedad Anóima
Comercial, Inmobiliaria, Financiera y Agropecuaria
Unaudited Allowances
Corresponding to the periods beginning as from July 1, 2004 and ended on September 30, 2004
comparative with the year ended on June 30, 2004 and with the period ended on September 30, 2003
(Notes 1 and 2)
Schedule E
Item |
Opening balances Pesos |
Deductions Pesos |
Value at September 30, 2004 Pesos |
Value at June 30, 2004 Pesos |
Value at September 30, 2003 Pesos | ||||||
Deducted from assets |
|||||||||||
Defaulting debtors |
387,067 | (38,532 | ) | 348,535 | 387,067 | 454,125 | |||||
Total at September 30, 2004 |
387,067 | (38,532 | ) | 348,535 | |||||||
Total at June 30, 2004 |
454,125 | (67,058 | ) | 387,067 | |||||||
Total at September 30, 2003 |
454,125 | | 454,125 | ||||||||
Cresud Sociedad Anónima
Comercial, Inmobiliaria, Financiera y Agropecuaria
Unaudited Cost of sales
Corresponding to the periods beginning as from July 1, 2004 and 2003
and ended on September 30, 2004 and 2003
(Notes 1 and 2)
Schedule F
Crops |
Beef cattle |
Milk |
Others |
Total |
||||||||||||||||||||||||||||||||
September 30, 2004 Pesos |
September 30, 2003 Pesos |
September 30, 2004 Pesos |
September 30, 2003 Pesos |
September 30, 2004 Pesos |
September 30, 2003 Pesos |
September 30, 2004 Pesos |
September 30, 2003 Pesos |
September 30, 2004 Pesos |
September 30, 2003 Pesos |
|||||||||||||||||||||||||||
Inventories at the beginning of the year |
||||||||||||||||||||||||||||||||||||
Beef cattle |
| | 55,198,055 | 45,097,923 | 4,150,630 | 2,294,684 | | | 59,348,685 | 47,392,607 | ||||||||||||||||||||||||||
Crops |
8,639,910 | 6,301,776 | | | | | | | 8,639,910 | 6,301,776 | ||||||||||||||||||||||||||
Unharvested craps |
1,603,897 | 1,112,230 | | | | | | | 1,603,897 | 1,112,230 | ||||||||||||||||||||||||||
Seeds and fodder |
| | 134,870 | 106,386 | 103,508 | 58,969 | | | 238,378 | 165,355 | ||||||||||||||||||||||||||
Materials |
3,842,219 | 1,222,255 | | | 44,982 | 33,362 | 154,393 | 169,094 | 4,041,594 | 1,424,711 | ||||||||||||||||||||||||||
14,086,026 | 8,636,261 | 55,332,925 | 45,204,309 | 4,299,120 | 2,387,015 | 154,393 | 169,094 | 73,872,464 | 56,396,679 | |||||||||||||||||||||||||||
Holding results |
| | 5,548,244 | 741,767 | 259,170 | 47,500 | | 5,807,414 | 789,267 | |||||||||||||||||||||||||||
Commodities market results |
2,175,998 | 291,905 | | | | 2,175,998 | 291,905 | |||||||||||||||||||||||||||||
Transfer of Inventories to expenses |
(149,403 | ) | (164,529 | ) | | | | (149,403 | ) | (164,529 | ) | |||||||||||||||||||||||||
Transfer of Inventories to fixed assets |
(209,490 | ) | (13,303 | ) | | | (25,203 | ) | (1,255 | ) | (234,693 | ) | (14,558 | ) | ||||||||||||||||||||||
Transfer of Unharvested crops to expenses |
(1,814,747 | ) | (578,775 | ) | (81,779 | ) | (80,817 | ) | (184,931 | ) | (129,715 | ) | (165,477 | ) | (148,090 | ) | (2,246,934 | ) | (937,397 | ) | ||||||||||||||||
Recovery of Inventories |
| | 68,556 | 846 | (68,556 | ) | (846 | ) | | | | |||||||||||||||||||||||||
Purchases |
6,567,420 | 3,280,734 | 1,372,382 | 1,553,161 | 148,389 | 167,053 | 228,704 | 140,880 | 8,316,895 | 5,141,828 | ||||||||||||||||||||||||||
Operating expenses (Schedule H) |
753,327 | 741,006 | 4,693,367 | 3,021,599 | 522,140 | 559,503 | 2,127 | 14,156 | 5,970,961 | 4,336,264 | ||||||||||||||||||||||||||
Less: |
||||||||||||||||||||||||||||||||||||
Inventories at the end of the year |
||||||||||||||||||||||||||||||||||||
Beef cattle |
| | (56,123,338 | ) | (46,234,801 | ) | (4,478,540 | ) | (2,297,579 | ) | | (60,601,878 | ) | (48,532,380 | ) | |||||||||||||||||||||
Crops |
(1,370,714 | ) | (2,144,068 | ) | | | | | | (1,370.714 | ) | (2,144,068 | ) | |||||||||||||||||||||||
Unharvested crops |
(5,430,829 | ) | (3,018,307 | ) | | | | | | (5,430,829 | ) | (3,018,307 | ) | |||||||||||||||||||||||
Seeds and fodder |
| | (64,581 | ) | (21,016 | ) | (53,481 | ) | (33,556 | ) | | (118,062 | ) | (54,572 | ) | |||||||||||||||||||||
Materials |
(4,787,187 | ) | (2,573,916 | ) | | | (66,661 | ) | (70,103 | ) | (185,962 | ) | (155,355 | ) | (5,039,810 | ) | (72,561,293 | ) | (2,799,374 | ) | (56,548,701 | ) | ||||||||||||||
Cost of Sales |
9,820,401 | 4,457,008 | 10,745,776 | 4,185,048 | 376,650 | 629,272 | 8,582 | 19,430 | 20,951,409 | 9,290,758 | ||||||||||||||||||||||||||
Cresud Sociedad Anónima
Comercial, Inmobiliaria, Financiera y Agropecuaria
Unaudited Foreign currency assets and liabilities
Corresponding to the periods beginning as from July 1, 2004 and ended on September 30, 2004
comparative with the year ended on June 30, 2004 and with the period ended on September 30, 2003
(Notes 1 and 2)
Schedule G
September 30, 2004 |
June 30, 2004 |
September 30, 2003 | |||||||||||||||
Item |
Type and amount of foreign currency |
Current exchange rate Pesos |
Amount in local currency Pesos |
Type and amount currency |
Amount in Pesos |
Type and amount of foreign currency |
Amount in local currency Pesos | ||||||||||
Current Asset |
|||||||||||||||||
Cash and banks |
|||||||||||||||||
Cash and banks |
US$ | 3,563,237 | 2.94 | 10,479,479 | US$ | 2,472,934 | 7,216,021 | US$ | 2,805,379 | 7,897,143 | |||||||
Investments: |
|||||||||||||||||
Mutual funds |
US$ | 1,416 | 2.94 | 4,163 | US$ | 1,399 | 4,081 | US$ | 1,407 | 3,962 | |||||||
Mutual funds |
| | | | | | | 801,211 | 2,626,609 | ||||||||
Interest of Convertible Bonds 2007 -IRSA |
US$ | 1,399,056 | 2.98 | 4,170,585 | US$ | 469,406 | 1,388,504 | US$ | 1,530,058 | 4,460,118 | |||||||
Deposits in foreign banks in dollars |
US$ | 1,544,543 | 2.94 | 4,542,500 | US$ | | | US$ | | ||||||||
Trade accounts receivable: |
|||||||||||||||||
Accounts receivable |
US$ | 339,192 | 2.94 | 997,564 | US$ | 1 ,295 | 3,779 | US$ | 127,691 | 359,450 | |||||||
Other receivables and prepaid expenses: |
US$ | ||||||||||||||||
Secured by mortgages |
356,733 | 2.94 | 1,049,151 | US$ | 354,351 | 1,033,997 | US$ | | |||||||||
Guarantee deposits |
US$ | 47,272 | 2.94 | 139,028 | US$ | 750,171 | 2,188,998 | US$ | 157,738 | 444,027 | |||||||
Others |
19,721 | 2.94 | 58,000 | US$ | | | US$ | | | ||||||||
Non-Current Asset |
US$ | ||||||||||||||||
Investments: |
|||||||||||||||||
Convertible Bonds 2007 - IRSA |
US$ | 45,293,168 | 2.98 | 135,018,934 | US$ | 44,943,168 | 132,941,891 | US$ | 49,893,188 | 145,438,643 | |||||||
US$ |
US$ | 52,564,337 | 156,459,404 | US$ | 48,992,724 | 144,777,271 | US$ | 54,515,461 | 158,603,343 | ||||||||
|
| | | | | | | 801,211 | 2,626,609 | ||||||||
Total Asset |
156,459,404 | 144,777,271 | 161,229,952 | ||||||||||||||
Current liabilities |
|||||||||||||||||
Trade accounts payable: |
|||||||||||||||||
Suppliers |
US$ | 703,496 | 2.98 | 2,097,121 | US$ | 375,360 | 1,110,314 | US$ | 137,024 | 399,426 | |||||||
Accrual for other expenses |
US$ | 870,929 | 2.98 | 2,595,756 | US$ | 499,662 | 1,477,683 | US$ | 323,082 | 941,783 | |||||||
Loans . |
|||||||||||||||||
Interest of Convertible Bonds 2007 |
US$ | 1,328,315 | 2.98 | 3,959,708 | US$ | 450,502 | 1,332,584 | US$ | 1,525,537 | 4,446,939 | |||||||
Other debts: |
|||||||||||||||||
Advances to customers |
US$ | 2,341,708 | 2.98 | 7,004,451 | US$ | 1,500,000 | 4,432,500 | US$ | | | |||||||
Non-current liabilities |
|||||||||||||||||
Loans: |
|||||||||||||||||
Deposits in local banks |
US$ | 4,027,111 | 2.98 | 12,004,818 | US$ | | | US$ | | | |||||||
Convertible Bonds 2007 |
43,003,014 | 2.98 | 128,191,985 | US$ | 43,133,153 | 127,587,867 | US$ | 49,745,753 | 145,008,870 | ||||||||
Total Liabilities |
US$ | 52,274,573 | 155,853,839 | US$ | 45,958,677 | 135,940,948 | US$ | 51,731,396 | 150,797,018 | ||||||||
US$: US dollars
Cresud Sociedad Anónima
Comercial, Inmobiliaria, Financiera y Agropecuaria
Unaudited Information submitted in compliance with Section 64, subsection B of Law N° 19,550
Corresponding to the periods beginning as from July 1, 2004 and 2003
and ended on September 30, 2004 and 2003
(Notes 1 and 2)
Schedule H
Items |
Total Pesos |
Operating Expenses |
Expenses |
Total September 30, 2003 Pesos | ||||||||||||||
Total Pesos |
Crops Pesos |
Beef cattle Pesos |
Milk Pesos |
Others Pesos |
Selling Pesos |
Administrative Pesos |
||||||||||||
Directors fees |
1,889 | | | | | | | 1,889 | | |||||||||
Fees and payments for services |
167,857 | 34,885 | 2,851 | 29,890 | 2,144 | | | 132,972 | 349,286 | |||||||||
Salaries and wages |
1,237,563 | 517,313 | 91,957 | 356,918 | 68,438 | | | 720,250 | 1,024,354 | |||||||||
Social security contributions |
230,668 | 90,486 | 32,213 | 52,746 | 5,527 | | | 140,182 | 188,325 | |||||||||
Taxes, rates and contributions |
209,900 | 64,395 | 15,387 | 45,789 | 3,219 | | | 145,505 | 92,504 | |||||||||
Gross sales taxes |
158,276 | | | | | | 158,276 | | 156,369 | |||||||||
Office and administrative expenses |
78,722 | | | | | | | 78,722 | 31,015 | |||||||||
Bank commissions and expenses |
3,183 | 3,183 | 1,148 | 2,004 | 31 | | | | 3,107 | |||||||||
Depreciation of fixed assets |
743,167 | 674,057 | 372,131 | 252,246 | 49,680 | | | 69,110 | 670,744 | |||||||||
Vehicle and travelling expenses |
90,429 | 66,133 | 24,211 | 38,611 | 3,311 | | | 24,296 | 94,570 | |||||||||
Spare parts and repairs |
297,282 | 297,282 | 122,920 | 156,870 | 17,492 | | | | 232,071 | |||||||||
Insurance |
85,206 | 14,553 | 7,336 | 6,805 | 412 | | | 70,653 | 81,301 | |||||||||
Employees maintenance |
62,375 | 57,163 | 6,655 | 49,450 | 1,058 | | | 5,212 | 34,650 | |||||||||
Livestock expenses |
3,981,258 | 3,655,761 | | 3,655,761 | | | 325,497 | | 2,208,930 | |||||||||
Dairy farm expenses |
369,540 | 369,540 | | | 369,540 | | | | 388,681 | |||||||||
Agricultural expenses |
1,088,218 | 31,429 | 31,429 | | | | 1,056,789 | | 532,282 | |||||||||
Silo expenses |
32,823 | 32,823 | 32,823 | | | | | | 43,269 | |||||||||
General expenses |
61,958 | 61,958 | 12,266 | 46,277 | 1,288 | 2,127 | | | 239,554 | |||||||||
Total at September 30, 2004 |
8,900,314 | 5,970,961 | 753,327 | 4,693,367 | 522,140 | 2,127 | 1,540,562 | 1,388,791 | | |||||||||
Total at September 30, 2003 |
4,336,264 | 741,006 | 3,021,599 | 559,503 | 14,156 | 927,515 | 1,107,233 | 6,371,012 | ||||||||||
Cresud Sociedad Anónima
Comercial, Inmobiliaria, Financiera y Agropecuaria
Additional Information to the Notes to the Unaudited Financial Statements
for the period ended September 30, 2004
1. | LEGAL FRAMEWORK |
There are no specific significant legal regimes that would imply contingent suspension or application of the benefits included in these regulations.
2. | RELEVANT MODIFICATONS IN THE COMPANY´S ACTIVITIES |
They are detailed in the Unaudited Business Highlight, which is attached to the present financial statements.
3. | CLASSIFICATION OF OUTSTANDING ACCOUNTS RECEIVABLE AND OTHER RECEIVABLES ACCORDING TO THEIR MATURITY |
a. | Other Receivables without a due date at September 30, 2004. |
Other Receivables Pesos |
Intercompany Article 33 Law 19,550 | |||||||
FYO |
IRSA |
CACTUS | ||||||
Other Receivables Pesos |
Other Receivables Pesos |
Other Receivables Pesos | ||||||
Current |
16,704,867 | 128,305 | 6,259 | 1,040,575 |
b. | Accounts Receivable and other receivables to fall due at September 30, 2004 |
Trade Accounts Receivable Pesos |
Intercompany Article 33 Law 19,550 |
Other Receivables Pesos |
Intercompany Article 33 Law 19,550 | |||||||
IGSA |
CACTUS |
CACTUS | ||||||||
Trade Accounts Receivable Pesos |
Trade Accounts Receivable Pesos |
Other Receivables Pesos | ||||||||
12.31.04 |
1,720,601 | 82,691 | 26,787 | 1,298,846 | | |||||
03.31.05 |
| | | 1,049,151 | | |||||
06.30.05 |
| | | | 310,306 | |||||
06.30.06 |
| | | 770,738 | |
4. | CLASSIFICATION OF OUTSTANDING DEBTS ACCORDING TO THEIR MATURITY |
a. | There are no past due debts at September 30, 2004. |
b. | Debts without a due date at September 30, 2004 amount to Ps. 26,637,547 correspond to Deferred Tax. |
Cresud Sociedad Anónima
Comercial, Inmobiliaria, Financiera y Agropecuaria
Additional Information to the Notes to the Unaudited Financial Statements
(Continued)
4. | CLASSIFICATION OF OUTSTANDING DEBTS ACCORDING TO THEIR MATURITY (Continued) |
c. | Debts to fall due at September 30, 2004 |
Accounts Payable Pesos |
Intercompany Article 33 Law 19,550 |
Loans Pesos |
Salaries and Social Security Charges Pesos |
Tax Payable Pesos |
Other Debts Pesos |
Intercompany Article 33 Law 19,550 | ||||||||||||
CACTUS |
FYO |
IRSA |
IGSA | |||||||||||||||
Accounts Payable |
Other Debts Pesos | |||||||||||||||||
Pesos |
Pesos |
Pesos |
||||||||||||||||
12.31.04 |
11,266,530 | 718,601 | 42,139 | 24,257 | 3,959,708 | 764,367 | 1,473,356 | 1,339,663 | 2,133,602 | |||||||||
03.31.05 |
| | | | 22,100,096 | | | 2,557,042 | | |||||||||
06.30.05 |
| | | | | | | 4,447,409 | | |||||||||
09.30.06 |
| | | | 10,095,278 | | | | | |||||||||
12.31.07 |
| | | | 126,621,789 | | | | |
5. | CLASSIFICATION OF OUTSTANDING ACCOUNTS RECEIVABLE AND OTHER RECEIVABLES ACCORDING TO THEIR FINANCIAL EFFECTS |
a.
Trade Accounts Receivable Pesos |
Intercompany Article 33 Law 19,550 |
Other Receivables Pesos |
Intercompany Article 33 Law 19,550 | |||||||||||
IGSA |
CACTUS |
CACTUS |
FYO |
IRSA | ||||||||||
Trade Accounts Receivable Pesos |
Trade Accounts Receivable Pesos |
Other Receivables Pesos |
Other Receivables Pesos |
Other Receivables Pesos | ||||||||||
In pesos |
723,037 | 82,691 | 26,787 | 18,577,423 | 1,350,881 | 128,305 | 6,259 | |||||||
In US Dollars |
997,564 | | | 1,246,179 | | | |
b. | All accounts receivable and other receivables are not subject to adjustment provisions. |
c.
Trade Accounts Receivable Pesos |
Intercompany Article 33 Law 19,550 |
Other Receivables Pesos |
Intercompany Article 33 Law 19,550 | |||||||||||
IGSA |
CACTUS |
CACTUS |
FYO |
IRSA | ||||||||||
Trade Accounts Pesos |
Trade Accounts Pesos |
Other Pesos |
Other Pesos |
Other Pesos | ||||||||||
Outstanding balances accruing interests |
| | | 1,352,995 | 204,170 | | | |||||||
Outstanding Balances not accruing interests |
1,720,601 | 82,691 | 26,787 | 18,470,607 | 1,146,711 | 128,305 | 6,259 |
Cresud Sociedad Anónima
Comercial, Inmobiliaria, Financiera y Agropecuaria
Additional Information to the Notes to the Unaudited Financial Statements
(Continued)
6. | CLASSIFICATION OF DEBTS ACCORDING TO THEIR FINANCIAL EFFECTS |
a.
Accounts Pesos |
Intercompany Article 33 Law 19,550 |
Loans Pesos |
Salaries and Social Security Charges Pesos |
Taxes Payable Pesos |
Other Debts Pesos |
Intercompany Article 33 Law 19,550 | ||||||||||||
CACTUS |
FYO |
IRSA |
IGSA | |||||||||||||||
Accounts Payable |
Other Debts Pesos | |||||||||||||||||
Pesos |
Pesos |
Pesos |
||||||||||||||||
In pesos |
6,573,653 | 718,601 | 42,139 | 24,257 | 18,620,360 | 764,367 | 28,110,903 | 1,339,663 | 2,133,602 | |||||||||
In US Dollars |
4,692,877 | | | | 144,156,511 | | | 7,004,451 | |
b. | All debts outstanding are not subject to adjustment provisions. |
c.
Accounts Pesos |
Intercompany Article 33 Law 19,550 |
Loans Pesos |
Salaries and Social Security Charges Pesos |
Taxes Payable Pesos |
Other Debts Pesos |
Intercompany Article 33 Law 19,550 | ||||||||||||
CACTUS |
FYO |
IRSA |
IGSA | |||||||||||||||
Accounts Payable |
Other Debts Pesos | |||||||||||||||||
Pesos |
Pesos |
Pesos |
||||||||||||||||
Outstanding debts accruing Interests |
| | | | 158,817,163 | | | | 2,133,602 | |||||||||
Outstanding debts not accruing interests |
11,266,530 | 718,601 | 42,139 | 24,257 | 3,959,708 | 764,367 | 28,110,903 | 8,344,114 | |
7. | INTEREST IN OTHER COMPANIES (Article 33 LAW 19,550) |
Interests in other companies capital and the number of votes held in those companies governed by Article 33 of Law 19,550 are explained in Note 2 to the unaudited consolidated financial statements and intercompany balances as of September 30, 2004 are described in points 4 and 5 above.
Cresud Sociedad Anónima
Comercial, Inmobiliaria, Financiera y Agropecuaria
Additional Information to the Notes to the Unaudited Financial Statements
(Continued)
8. | RECEIVABLES FROM OR LOANS TO DIRECTORS AND SUPERVISORY COMMITTEE MEMBERS |
At September 30, 2004 there were advance payments to directors for Ps. 7,674, and there were no receivables due from or loans to syndics and relatives up to and including second degree, of directors and syndics.
9. | PHYSICAL INVENTORIES |
The company conducts physical inventories once a year in each property, covering all the assets under such account. There is no relevant immobilization of inventory.
10. | VALUATION OF INVENTORIES |
We further inform the sources for the information used to calculate the current value:
a. Cattle for fattening, valued at the market value net of estimated sale expenses: quotation in the Liniers Livestock Market (Mercado de Hacienda de Liniers).
b. Cattle for raising and daily production valued at its replacement cost: according to specific appraisals made by renowned experts.
c. Crops: official quotation of the Cámara Arbitral de Cereales for the port closest to the warehouse, published by media of wide circulation (La Nación Newspaper) net of estimated sale expenses.
d. The remaining inventory stated at its replacement cost: seeds, forage and materials: replacement cost published by a well-known magazine (Revista Agromercado).
11. | TECHNICAL REVALUATION OF FIXED ASSETS |
There are no fixed assets subject to technical revaluation.
12. | OBSOLETE FIXED ASSETS |
There are no obsolete fixed assets with accounting value.
13. | MINORITY INTEREST |
There are no minority interests in other companies in excess of the provisions of Article 31 of Law 19,550.
14. | RECOVERABLE VALUES |
The recoverable value of the inventory under consideration is the net realizable value (selling price at the end of the year less estimated selling expenses). The recoverable value of fixed assets under consideration is the economic use value determined by the possibility of absorbing the amortizations with the income of the Company.
Cresud Sociedad Anónima
Comercial, Inmobiliaria, Financiera y Agropecuaria
Additional Information to the Notes to the Unaudited Financial Statements
(Continued)
15. | INSURANCES |
The types of insurance used by the company are the following:
Insured property |
Risk covered |
Amount Pesos |
Account Value Pesos | |||
Buildings, machinery, silos and furniture |
Theft. fire and technical insurance | 2,793,950 | 7,375,744 | |||
Vehicles |
Theft, fire and civil and third parties liability | 1,420,707 | 727,331 |
16. | PROVISIONS |
There are no provisions in excess of 2% of the shareholders´ equity.
17. | CONTINGENCIES |
At September 30, 2004 there are no contingent situations that have not been accounted for.
18. | IRREVOCABLE CONTRIBUTIONS TO CAPITAL ON ACCOUNT OF FUTURE SUBSCRIPTIONS |
None.
19. | DIVIDENDS ON PREFERED STOCK |
There are no cumulative dividends not paid on preferred stock.
20. | LIMITATIONS OF PROFIT DISTRIBUTIONS |
See Note 10 to the Unaudited Financial statements.
Cresud Sociedad Anónima
Comercial, Inmobiliaria, Financiera y Agropecuaria
UNAUDITED BUSINESS HIGHLIGHTS
Comparative Shareholders Equity Structure
At September 30, Pesos |
At September 30, Pesos |
At September 30, Pesos |
At September 30, Pesos |
At September 30, Pesos | ||||||
Current Assets |
82,958,434 | 55,637,018 | 104,289,321 | 158,509,562 | 140,328,689 | |||||
Non Current Assets |
597,938,676 | 515,628,858 | 287,279,579 | 240,471,725 | 267,883,827 | |||||
Total Assets |
680,897,110 | 571,265,876 | 391,568,900 | 398,981,287 | 408,212,518 | |||||
Current Liabilities |
59,277,817 | 14,517,357 | 35,194,339 | 58,134,146 | 15,614,050 | |||||
Non Current Liabilities |
154,529,529 | 166,087,662 | 24,247,274 | 557,064 | 552,542 | |||||
Total Liabilities |
213,807,346 | 180,605,019 | 59,441,613 | 58,691,210 | 16,166,592 | |||||
Minority Interest |
24,536 | 156,019 | 376,238 | 440,641 | 196,425 | |||||
Shareholders Equity |
467,065,228 | 390,504,838 | 331,751,049 | 339,849,436 | 391,849,499 | |||||
680,897,110 | 571,265,876 | 391,568,900 | 398,981,287 | 408,212,516 | ||||||
Comparative Income Structure
At September 30, Pesos |
At September 30, Pesos |
At September 30, Pesos |
At September 30, Pesos |
At September 30, Pesos |
|||||||||||
Operating income (loss) |
1,092,440 | 1,430,164 | 10,797,524 | (2,696,442 | ) | 4,780,555 | |||||||||
Financial and holding results |
(1,249,829 | ) | 159,746 | (5,244,793 | ) | (51,013,589 | ) | 593,775 | |||||||
Other income and expenses and results from related companies |
2,952,665 | (2,804,119 | ) | 11,953,658 | (669,048 | ) | (570,239 | ) | |||||||
Management fees |
(115,031 | ) | | (1,567,839 | ) | | (367,758 | ) | |||||||
Operating net income (loss) |
2,680,245 | (1,214,209 | ) | 15,938,550 | (54,379,079 | ) | 4,436,333 | ||||||||
Income tax |
(1,685,885 | ) | (807,243 | ) | (6,908,472 | ) | | (1,245,862 | ) | ||||||
Minority interest |
40,915 | 50,693 | 54,515 | 93,074 | 119,349 | ||||||||||
Net income (loss) |
1,035,275 | (1,970,759 | ) | 9,084,593 | (54,286,005 | ) | 3,309,820 | ||||||||
Production volume
1Q September 30, 2004 |
Accumulated 2004 to September |
1Q September 30, 2003 |
Accumulated 2003 to |
1Q September 30, 2002 |
Accumulated 2002 to |
1Q September 30, 2001 |
Accumulated 2001 to |
1Q September 30, 2000 |
Accumulated July 1, 2000 to September 30, 2000 | |||||||||||
Beef Cattle (in kgs.) |
1,726,903 | 1,726,903 | 2,068,621 | 2,068,821 | 1,976,651 | 1,976,651 | 3,288,858 | 3,288,858 | 3,085,353 | 3,085,353 | ||||||||||
Butyraceous (in Kgs ) |
53,078 | 53,078 | 63,997 | 63,997 | 57,374 | 57,374 | 82,219 | 82,219 | 67,042 | 67,042 | ||||||||||
Crops (in quintals)* |
18,433 | 18,433 | 24,338 | 24,338 | 53,312 | 53,312 | 23,382 | 23,382 | 101,954 | 101,954 | ||||||||||
* | One quintals equals one hundred kilograms |
Saúl Zang
First Vice-Chairman
serving as Acting Chairman
Cresud Sociedad Anónima
Comercial, Inmobiliaria, Financiera y Agropecuaria
UNAUDITED BUSINESS HIGHLIGHTS (Continued)
Sales volume
1Q September 30, 2004 |
Accumulated July 1, 2004 to September 30, 2004 |
1Q September 30, 2003 |
Accumulated July 1, 2003 to September 30, 2003 |
1Q September 30, 2002 |
Accumulated July 1, 2002 to September 30, 2002 |
1Q September 30, 2001 |
Accumulated July 1, 2001 to September 30, 2001 |
1Q September 30, 2000 |
Accumulated July 1, 2000 to September 30, 2000 | |||||||||||
Beef Cattle (in Kgs.) |
4,915,538 | 4,915,538 | 3,047,723 | 3,047,723 | 2,146,664 | 2,146,664 | 5,083,310 | 5,083,310 | 3,975,059 | 3,975,059 | ||||||||||
Butyraceous (in Kgs.) |
53,078 | 53,078 | 63,997 | 63,997 | 57,374 | 57,374 | 82,219 | 82,219 | 67,042 | 67,042 | ||||||||||
Crops (in quintals)* |
193,501 | 193,501 | 122,024 | 122,024 | 372,682 | 372,682 | 425,980 | 425,380 | 502,158 | 502,158 | ||||||||||
* | One quintals equals one hundred kilograms |
Local Market
1Q September 30, 2004 |
Accumulated July 1, 2004 to September 30, 2004 |
1Q September 30, 2003 |
Accumulated July 1, 2003 to September 30, 2003 |
1Q September 30, 2002 |
Accumulated July 1, 2002 to September 30, 2002 |
1Q September 30, 2001 |
Accumulated July 1, 2001 to September 30, 2001 |
1Q September 30, 2000 |
Accumulated July 1 , 2000 to September 30, 2000 | |||||||||||
Beef Cattle (in Kgs.) |
4,915,538 | 4,915,538 | 3,047,723 | 3,047,723 | 2,146,664 | 2,146,664 | 5,083,310 | 5,083,310 | 3,975,059 | 3,975,059 | ||||||||||
Butyraceous (in Kgs.) |
53,078 | 53,078 | 63,997 | 63,997 | 57,374 | 57,374 | 82,219 | 82,219 | 67,042 | 67,042 | ||||||||||
Crops (in quintals)* |
193,501 | 193,501 | 122,024 | 122,024 | 372,682 | 372,682 | 425,980 | 425,980 | 502,158 | 502,158 | ||||||||||
* | One quintals equals one hundred kilograms |
Exports
1Q September 30, 2004 |
Accumulated July 1 , 2004 to September 30, 2004 |
1Q September 30, 2003 |
Accumulated July 1, 2003 to September 30, 2003 |
1Q September 30, 2002 |
Accumulated July 1 , 2002 to September 30, 2002 |
1Q September 30, 2001 |
Accumulated July 1, 2001 to September 30, 2001 |
1Q September 30, 2000 |
Accumulated July 1, 2000 to September 30, 2000 | |||||||||||
Beef Cattle (in Kgs.) |
| | | | | | | | | | ||||||||||
Butyraceous (in Kgs.) |
| | | | | | | | | | ||||||||||
Crops (in quintals) * |
| | | | | | | | | | ||||||||||
* | One quintals equals one hundred kilograms |
Ratios
At September 30, 2004 Pesos |
At September 30, 2003 Pesos |
At September 30, 2002 Pesos |
At September 30, 2001 Pesos |
At September 30, 2000 Pesos | ||||||||
Liquidity |
1.399 | 3.832 | 2.963 | 2.727 | 8.987 | |||||||
Solvency |
2.185 | 2.162 | 5.581 | 5.790 | 24.238 | |||||||
Fixed of capital |
0.878 | 0.903 | 0.734 | 0.603 | 0.656 | |||||||
Return on Equity |
0.006 | (0.003 | ) | 0.049 | (0.138 | ) | 0.011 |
Saúl Zang
First Vice-Chairman
Serving as Acting Chairman
Cresud Sociedad Anónima Comercial,
Inmobiliaria, Financiera y Agropecuaria
Unaudited Business Highlight
Buenos Aires, November 10, 2004 - Cresud S.A.C.I.F.y A. Nasdaq: CRESY - BASE: CRES), one of the leading agricultural companies in Argentina, announces today the results corresponding to the first quarter Fiscal Year 2005 ended September 30, 2004.
Results for the first quarter of Fiscal Year 2005 showed a net profit of Ps. 1.0 million as compared to a Ps. 2.0 million loss registered during the same period of the previous Fiscal Year.
The increase in the net result is a consequence of the higher results registered in our cattle stock holdings (generated by a stronger market value) and the performance of our share in IRSA Inversiones y Representaciones S. A. (NYSE: IRS) (BCBA: IRSA).
The operating result showed for the three month period ended on September 30, 2004 a Ps. 1.1 million profit, compared to a Ps. 1.4 million profit registered during the same period of the previous Fiscal Year.
Consolidated net sales for the period amounted Ps. 19.6 million, 60% higher than those registered during the same period of the previous Fiscal Year, mainly due to the higher volume of crops and cattle sold during the quarter.
Gross loss during the first three months of Fiscal Year 2005 amounted to Ps. 2.1 million as compared to Ps. 2.1 million gross profit registered during the same period of the previous Fiscal Year. The main cause of this reduction was the higher cost of the products sold (mainly crops and cattle) due to the higher market value of cattle. However this appreciation also generated positive holding results.
Furthermore, the rise in costs was generated by an increase in the amounts of cattle heads produced in our Cactus feed lot, where fattening costs are higher than the pasture based feeding system. However, the use of the feed lot allows the Company a higher rotation of the production, which is reflected in the rising amount of cattle sales.
Results from related companies generated a Ps. 4.6 million profit, mainly due to our 28% share ownership in IRSA Inversiones y Representaciones S.A.
Summary of operations
Crops
During the quarter, the harvest corresponding to the 2003/2004 campaign was completed reaching a total production of 74,021 tons, of which 41 % corresponded to corn, 28% to soybean, 23% to wheat, 4% to sunflower and the rest to other crops.
Crop sales for the quarter amounted to Ps. 7.9 million as compared to Ps. 4.9 million registered during the previous year.
Saúl Zang
First Vice-Chairman
Serving as Acting Chairman
Cresud Sociedad Anónima Comercial,
Inmobiliaria, Financiera y Agropecuaria
Unaudited Business Highlight (Continued)
The volume of crops sold reached 19,350 tons at an average price of Ps. 410 per ton as compared to 12,230 tons sold at an average price of Ps. 401 per ton during the same quarter of the previous Fiscal Year.
Our crop stock at the closing of the quarter amounted to 16,267 tons of which 2,236 tons correspond to soybean and 13,226 to corn.
Gross loss corresponding to this segment for the quarter ended on September 30, 2004 resulted in a Ps. 1.9 million as compared to a Ps. 0.4 million gross profit registered during the same period of the previous Fiscal Year.
Forecasts for the price of crops are conservative due to substantial increases from the United States Department of Agriculture (USDA) estimations regarding the US production for the current campaign. However, the advance of Latin American harvests is yet unknown, since unfavorable climatic conditions would not satis Fiscal Year the growing global demand (mainly China) therefore affecting the final price.
USDA estimations on US production
2003/2004 |
2004/2005 |
Increase |
|||||
(million of tons) | % | ||||||
Wheat |
56 | 58.9 | 5.2 | % | |||
Corn |
277 | 295 | 6.5 | % | |||
Soybean |
65.5 | 84.5 | 29.0 | % |
For the current campaign we have destined 35,370 hectares to agriculture, of which 15,664 hectares were leased from third parties. Compared to the previous year the total area destined to agriculture rose significantly 13,664 hectares, mainly due to the commencement of operations in El Tigre farm which increases own land under production and due to the greater surface leased from third parties.
Most of the land leases were agreed at a fixed price prior to harvest and only a small percentage was leased under crop sharing agreements.
The reason for the increase in the amount of land leased from third parties for Companys production, is that after the drop in the price of crops, many farm owners decreased their economic pretensions, therefore allowing higher potential yields.
Saúl Zang
First Vice-Chairman
Serving as Acting Chairman
Cresud Sociedad Anónima Comercial,
Inmobiliaria, Financiera y Agropecuaria
Unaudited Business Highlight (Continued)
During the previous campaign, and in the face of the rise in the prices of productive land, the strategy adopted by the Company was not to follow market trends and only to lease land at prices which would allow the Company to obtain appropriate margins without speculating with the price commodities could reach in the future.
Beef Cattle
As of September 30, 2004, the Companys cattle stock amounted to 94,348 heads (13% higher than at September 30, 2003) with 126,794 hectares destined to this activity.
Livestock sales increased significantly 84% from Ps. 5.5 million as of September 30, 2003 to Ps. 10.2 million as of September 30, 2004. During the quarter a total of 4,916 tons were sold, while during the first three months of Fiscal Year 2004 tons sold amounted to 3,048. The sustained increase which beef cattle prices have been experiencing was also determinant for increasing Companys revenues within this business unit.
Gross loss for the cattle beef segment amounted to Ps. 1.1 million, as compared to Ps. 0.9 million profit registered during the first quarter of the previous Fiscal Year. This decrease in the profit was a consequence of the increase in the costs of the merchandise sold, due to the appreciation of cattle beef, which was higher to the increase in the value of the cattle sold.
Beef cattle production amounted 1,727 tons, representing a 17% decrease compared to the previous Fiscal Year, mainly due to a longer accumulated period with draughts in areas where most of our cattle stock production is located (north of Santa Fe and Chaco), generating higher feeding cots of the cattle.
Sources: Mercado de Liniers (Argentina)Instituto Nacional de Carnes (Uruguay)
Saúl Zang
First Vice-Chairman
Serving as Acting Chairman
Cresud Sociedad Anónima Comercial,
Inmobiliaria, Financiera y Agropecuaria
Unaudited Business Highlight (Continued)
Livestock prices had a favorable evolution during the course of the first quarter of Fiscal Year 2005. After the advance of the agriculture business over the cattle beef business, livestock offers experienced sever cuts, therefore helping to push up rising prices of livestock.
Additionally, there are promising perspectives for this market, mostly referring to reductions in commercial barriers worldwide, which would make for a better use of the cattle cuts and a higher final price for the cattle producer. September 2004, marked the anniversary of the appearance of the last foot and mouth disease focus within the country, shortly enabling the restoration of country free of foot and mouth disease status with vaccination on behalf of the Animal Health Organization (OIE), which will grant a plus when seeking new markets, such as the US and Canada, were initial correspondence has taken place.
Likewise, the price of livestock in Argentina could result in similar prices to those found in Uruguay (which is actually 36% above local prices) whose evolution after the opening of international markets had a positive outcome. In that sense, and in order to sustain its offer, Uruguay started importing livestock from Argentina, therefore arbitrating cattle markets.
Milk
Milk production decreased 18% during the quarter from 1.8 million liters as of September 30, 2003 to 1.5 million liters as of September 30, 2004.
However, gross profit as of September 30, 2004, increased to Ps. 0.3 million, 15% higher than the profit obtained during the same quarter of the previous Fiscal Year, mainly due to a reduction in the production costs deriving from a change to pasture based feeding systems for milking cows. Additionally, market prices for milking cows, experienced appreciations, generating positive stock holding results for the Company.
Currently the Companys only dairy farm is located at La Juanita, where the feeding system is based solely on pastures. This feeding system, of lower cost, allows an enhancement of milk margins as compared to systems based on grains.
The milk business in Argentina went through severe oscillations during the course of time, from the euphoria of 1997 and 1998 to the 2001 crisis. Actually, with firm prices, this segment is once again attractive.
Coinciding with the foregoing, the Company is currently building a state of the art dairy farm facility. In this sense, it would increase the actual productive capacity in approximately 36,000 liters daily. We are forecasting for this business yields above those of the agriculture segment. The estimated investment in this project amounts US$ 1.0 million.
Saúl Zang
First Vice-Chairman
Serving as Acting Chairman
Cresud Sociedad Anónima Comercial,
Inmobiliaria, Financiera y Agropecuaria
Unaudited Business Highlight (Continued)
Clearing and development of marginal land
We believe that the businesss potential, as has happened in various countries worldwide, relies on the development of marginal land; using state of the art technology, yields comparable to those of the nucleus area can be obtained.
For the current campaign, to the 12,700 productive hectares destined to cattle in our Los Pozos farm, located in Salta, we have added 4,000 additional hectares, while 1,300 hectares are destined to agriculture.
Besides, clearing works on 6,000 additional hectares for cattle are being performed. Currently, Los Pozos farm shows the highest returns in the cattle business for the Companys and is above the industrys average.
Additionally, the 1,185 hectares already developed in our AgroRiego San Luis farm, located in the province of San Luis, for crop irrigation, will enter into production the current campaign.
Cresuds land reserves amount to 263,000 hectares which were acquired at very low prices. We believe that with the development of these areas, together with proper technology, the value of land will rise generating interesting returns for the Company.
Sale of farms
At the end of Fiscal Year 2004 and commencement of Fiscal Year 2005 bills of sale for the farms Ñacurutu and San Enrique were signed which will result in profits for the Company amounting US$ 2.7 million and US$ 4,3 million respectively, thus positively impacting on future financial statements corresponding to the current Fiscal Year. The produce of such operations will suppose a yield close to 100 % in the first case and margin record of approximately 750 % in the second case. These transactions, besides confirming the excellent Companys background regarding such operations, are clear examples of the hidden value of corporate assets.
Feed Lot
During the quarter, our 170-hectare Feed Lot, located in the province of San Luis, where the Companys equity interest through Cactus Argentina S.A. is 50%, continued with high occupation levels.
Due to the consistent occupation level the Feed Lot has been registering quarter after quarter we plan the development of a second enterprise of similar characteristics.
Saúl Zang
First Vice-Chairman
Serving as Acting Chairman
Cresud Sociedad Anónima Comercial,
Inmobiliaria, Financiera y Agropecuaria
Unaudited Business Highlight (Continued)
The uniformity obtained in the final product of the feed lot cattle has granted buyers a high quality product, making its commercialization easy and obtaining higher prices at the moment of selling.
During the quarter ended September 30, 2004, Cactus Argentina S.A.s net income amounted to Ps. 3,4 million, 25% lower than that registered during the same quarter of the previous Fiscal Year.
Internet
Fiscal Yearo.com, internet site where the Companys equity interest amounts 70%, maintains its position as leading agriculture site and has started to expand the scope of commercial services for the farming community through the direct sale of inputs and crop brokerage.
Actually, Futuros y Opciones.com S.A. has a database of 40,000 users and more than 5,000 farmers entitled to perform deals. Our strategy is focused in commercial services for farmers, using Cresuds expertise and operative capacity in the business, being Fiscal YearO the link with the client.
During the quarter ended on September 30, 2004, Futuros y Opciones.com S.A.s revenues amounted to Ps. 0.3 million, 59% higher than that registered during the same quarter of the previous Fiscal Year. The net result for the quarter showed a Ps. 0.1 million loss, lower than the Ps. 0.2 million loss registered during Fiscal Year 2004.
Saúl Zang
First Vice-Chairman
Serving as Acting Chairman
Cresud Sociedad Anónima Comercial,
Inmobiliaria, Financiera y Agropecuaria
Unaudited Business Highlight (Continued)
Principal indicators for the three-month period ended September 30, 2004 and 2003:
3 months as of September 30, 2004 |
3 months as of September 30, 2003 |
% |
|||||
Sales Volume |
|||||||
Wheat (tons) |
268 | 182 | 47 | % | |||
Corn (tons) |
10,060 | 4,588 | 119 | % | |||
Sunflowers (tons) |
| | | ||||
Soybean (tons) |
9,000 | 7,432 | 21 | % | |||
Others (tons) |
23 | 28 | -18 | % | |||
Total crops (tons) |
19,350 | 12,230 | 58 | % | |||
Beef Cattle (tons) |
4,916 | 3,048 | 61 | % | |||
Milk (Thousand of liters) |
1,484 | 1,804 | -18 | % | |||
Production |
|||||||
Wheat (tons) |
| | | ||||
Corn (tons) |
1,765 | 2,415 | -27 | % | |||
Sunflowers (tons) |
| | |||||
Soybean (tons) |
79 | 19 | 317 | % | |||
Beef Cattle (tons) |
1,727 | 2,069 | -17 | % | |||
Milk (Thousand of liters) |
1,484 | 1,804 | -18 | % | |||
Exploited surface (hectares) |
|||||||
Crops Owned Farms |
19,706 | 13,217 | 49 | % | |||
Leased Farms |
15,664 | 8,489 | 85 | % | |||
Beef Cattle Owned Farms |
126,794 | 126,100 | 1 | % | |||
Leased Farms |
| | | ||||
Dairy Owned Farms |
1,505 | 820 | 84 | % | |||
Land Reserve (hectares) |
263,806 | 266,916 | -1 | % | |||
Surface under irrigation |
3,750 | 3,093 | 21 | % | |||
Storage Capacity (tons) |
18,360 | 18,360 | 0 | % | |||
Total head of cattle |
94,348 | 83,767 | 13 | % | |||
Dairy Farm Stock (heads) |
3,554 | 2,678 | 33 | % | |||
Milking cows (heads) |
1,282 | 1,297 | -1 | % |
Saúl Zang
First Vice-Chairman
Serving as Acting Chairman
Cresud Sociedad Anónima Comercial,
Inmobiliaria, Financiera y Agropecuaria
Unaudited Business Highlight (Continued)
Results from IRSA Inversiones y Representaciones S.A.
The result derived from our equity interest in IRSA Inversiones y Representaciones S. A. (NYSE: IRS BCBA: IRSA) showed a Ps. 4.4 million profit for the quarter compared to a Ps. 3.5 million loss as of September 30, 2003.
IRSAs result was strongly influenced by an increase in the operative result which grew 83%, from Ps. 10.5 million for the first three months of Fiscal Year 2004 to Ps. 19.1 million for the same period of the current Fiscal Year, mainly due to the better performance of revenues, which grew 26% amounting Ps. 70.9 million compared to the previous Ps. 56.3 million. The following is the share of the different segments in revenues from net consolidated sales: sales and development Ps. 1.4 million, offices and other property for lease Ps. 4.3 million, shopping centers Ps. 45.3 million and hotels Ps. 19.8 million.
IRSA is Argentinas leading real estate company with a totally diversified portfolio of properties. IRSA participates in the following business segments:
Office rental with more than 85,000 m2 for lease.
Operation of Shopping Centers through its 57% equity interest in Alto Palermo S.A. (APSA) (Nasdaq: APSA, BCBA: APSA). APSA is one of the leading operators of shopping centers in Argentina and owns or has majority interest in 7 shopping centers with 143,693 m2 of gross leasable area, besides the Mendoza Plaza Shopping where the company increased its equity interest (still to be approved by Antitrust Authorities) and of the Alto Rosario, opened on November 9, 2004.
Sale of residential properties.
Holding and operation of luxury hotels through its equity interest in 3 five star hotels.
Besides, IRSA owns land reserves for current and future developments valued at Ps. 354.6 million.
IRSAs total Consolidated Assets amount to Ps. 2,216.8 million and its Shareholders Equity amounts Ps. 995.2 million.
On September 30, 2004, Cresud exercised 5.0 million of its IRSA Warrants for 9,174,311 ordinary shares (equivalent to 917,431 ADRs) of such company at a total cost of US$ 6.0 million, increasing its equity interest from 25.7% to 28.3%.
As of that date, holders of Warrants issued by Cresud, had exercised 6.7 million units (of the 50.0 million issued originally) generating an income amounting US$ 8.1 million for the Company.
Saúl Zang
First Vice-Chairman
Serving as Acting Chairman
Cresud Sociedad Anónima Comercial,
Inmobiliaria, Financiera y Agropecuaria
Unaudited Business Highlight (Continued)
At the light of such circumstances, Cresud decided to accompany exercising 5.0 million of IRSA Warrants held, amounting a total US$ 6.0 million, matching the situation described above. Concurrently, the Company maintains its long term strategy consolidating its share in IRSA, which presents excellent growth perspectives towards the future.
As of September 30, 2004, our equity interest in IRSA amounted to 28.3% of the shares outstanding. Additionally, we own US$ 45.3 million Convertible Notes issued by IRSA which have a Warrant attached to purchase additional shares of the Company. If both the Convertible Notes and Warrants are exercised like the rest of the other bearers, Cresud would own 41% of IRSA Equity. Currently, our equity interest in IRSA is valued through the proportional equity value method.
Other relevant highlights
Reduction of debt due to the conversion of notes and exercise of Warrants
At present, our debt under Convertible Notes, which originally was US$ 50,000,000, was reduced by US$ 6,996,986 as a consequence of the exercise of conversion rights.
Moreover, as of today, 6,714,134 Warrants have been exercised, resulting in an inflow of US$ 8.1 million in the Company.
In this way, considering all conversions and exercise of warrants, the number of outstanding Convertible Notes as of today has reached US$ 43,003,014 while the number of outstanding Warrants amounts to 43,285,866. 27,000,985 shares were issued, increasing the Companys total number of outstanding shares to 151,050,377.
It should be noted that since the Company holds Convertible Bonds issued by IRSA for a total 45.3 million, which bear interest at the same rate as those issued by us, funds to be collected from our holding in IRSA exceeds from those required to cover payment of our Convertible Notes.
The following graphics show past, actual and potential situation in the future of the Convertible Notes issued by Cresud on November 14, 2002, under New York Law, at an interest rate of 8% (paid semiannually), due to November 14, 2007, which are convertible at a price of US$ 0.5078 per share of face value Ps. 1.00 (1.9693 shares of face value Ps. 1.00 per Note). Additionally, each Convertible Note holds a warrant which allows the holder to obtain for each Convertible Note 1.9693 shares, of face value Ps. 1.00, at a price of US$ 0.6093 for each.
Saúl Zang
First Vice-Chairman
Serving as Acting Chairman
Cresud Sociedad Anónima Comercial,
Inmobiliaria, Financiera y Agropecuaria
Unaudited Business Highlight (Continued)
Notes:
| 1 ADR represents 10 common shares |
| Assuming Conversion (Fully Diluted) refers to the situation where all the holders of the Convertible Notes convert those securities into shares and where all the Warrants are exercised. |
Financial structure
During the current quarter, the Company has developed an external financing strategy of its working capital for the productive campaign, at convenient rates and terms through export pre financing, which allows us to develop new business units optimizing risks.
Hence, at September 30, 2004 current loans with local financial entities amounted Ps. 32.2 million, enabling the development of new productive projects and generating a more efficient capital structure for the Company.
Saúl Zang
First Vice-Chairman
Serving as Acting Chairman
Cresud Sociedad Anónima Comercial,
Inmobiliaria, Financiera y Agropecuaria
Unaudited Business Highlight (Continued)
Distribution of Dividends
On October 22, 2004, the Ordinary and Extraordinary Shareholders Meeting approved the distribution of cash dividends for a total amount of Ps. 3.0 million or Ps. 0.01983007 per common share of nominal value Ps.1.00 each (Ps. 0.1983007 per ADR). Cash dividends will be effective as of November 17, 2004.
Roadshow and NASDAQ opening
On November 15, our Senior Management will participate in a roadshow over the US for ten days in order to discuss the current performance and future developments of the Company with investors and analysts. Furthermore, on November 22, Eduardo Elsztain, Chairman of the Board, will participate in the NASDAQ opening, exchange in which the Companys ADRs are traded.
To participate of the venue at NASDAQ, please contact Afealliah Asramon at (212) 815-3955 or via e-mail to aasramon@bankofny.com .
Perspectives for the coming quarter
Perspectives for the upcoming quarter are highly promising with firm livestock prices, hence we are expecting an increase in our profits from this business unit. Additionally, perspectives on the advance of the wheat harvest and corn and soybean sowing are also promising.
Likewise, we will continue our dairy farm facility enterprise and maintain evaluating various investments projects which could occur during the current Fiscal Year.
Saúl Zang
First Vice-Chairman
Serving as Acting Chairman
Cresud Sociedad Anónima Comercial,
Inmobiliaria, Financiera y Agropecuaria
Unaudited Business Highlight (Continued)
Principal Consolidated Indicators
For the three-month periods ended on September 30, 2004 and 2003
(In Argentine Pesos)
(Exchange Rates: September 30, 2004: US$ 1.00 = Ps. 2.981 / September 30, 2003: US$ 1.00 = Ps. 2.915)
Income Statement |
3 months as of September 30, 2004 |
3 months as of September 30, 2003 |
Change % |
||||||
Sales |
|||||||||
Crops |
7,940,482 | 4,904,697 | 61.9 | % | |||||
Beef Cattle |
10,176,457 | 5,528,436 | 84.1 | % | |||||
Milk |
668,358 | 884,035 | -24.4 | % | |||||
Others |
779,713 | 887,525 | -12.1 | % | |||||
Net Sales |
19,565,010 | 12,204,693 | 60.3 | % | |||||
Cost of goods sold |
|||||||||
Crops |
(9,820,401 | ) | (4,457,008 | ) | 120.3 | % | |||
Beef cattle |
(11,278,972 | ) | (4,607,661 | ) | 144.8 | % | |||
Milk |
(376,650 | ) | (629,272 | ) | -40.1 | % | |||
Others |
(190,827 | ) | (371,815 | ) | -48.7 | % | |||
Total Cost |
(21,666,850 | ) | (10,065,756 | ) | 115.3 | % | |||
Crops |
(1,879,919 | ) | 447,689 | -519.9 | % | ||||
Beef cattle |
(1,102,515 | ) | 920,775 | -219.7 | % | ||||
Milk |
291,708 | 254,763 | 14.5 | % | |||||
Others |
588,886 | 515,710 | 14.2 | % | |||||
Gross (Loss) Income |
(2,101,840 | ) | 2,138,937 | -198.3 | % | ||||
Selling expenses |
(1,600,127 | ) | (994,700 | ) | 60.9 | % | |||
Administrative expenses |
(1,531,887 | ) | (1,142,571 | ) | 34.1 | % | |||
Result from sale of fixed assets |
| 583,406 | -100.0 | % | |||||
Beef cattle holding results |
6,326,294 | 845,092 | 648.6 | % | |||||
Operating Income |
1,092,440 | 1,430,164 | -23.6 | % | |||||
Financial and Holding results |
|||||||||
Generated by assets |
2,637,636 | 9,342,376 | -71.8 | % | |||||
Generated by liabilities |
(3,887,465 | ) | (9,182,630 | ) | -57.7 | % | |||
Result from sale of other fixed assets |
26,661 | 126,236 | -78.9 | % | |||||
Other income and expenses |
(1,719,023 | ) | (97,013 | ) | 1671.9 | % | |||
Results from related companies |
4,645,027 | (2,833,342 | ) | -263.9 | % | ||||
Management fees |
(115,031 | ) | | ||||||
Income before Income Tax |
2,680,245 | (1,214,209 | ) | -320.7 | % | ||||
Income tax |
(1,685,885 | ) | (807,243 | ) | 108.8 | % | |||
Minority interest |
40,915 | 50,693 | -19.3 | % | |||||
Net Income (Loss) of the period |
1,035,275 | (1,970,759 | ) | -152.5 | % | ||||
Earnings per Common Share Basic |
0,01 | (0,02 | ) | ||||||
Earnings per Common Share Diluted |
0,01 | 0,01 |
Saúl Zang
First Vice-Chairman
Serving as Acting Chairman
Cresud Sociedad Anónima Comercial,
Inmobiliaria, Financiera y Agropecuaria
Unaudited Business Highlight (Continued)
Sumary of Balance Sheet |
As of September 30, 2004 |
As of September 30, 2003 |
Change % |
||||
Current Assets |
82,958,434 | 55,637,018 | 49.1 | % | |||
Non current Assets |
597,938,676 | 515,628,858 | 16.0 | % | |||
Total Assets |
680,897,110 | 571,265,876 | 19.2 | % | |||
Current Liabilities |
59,277,817 | 14,517,357 | 308.0 | % | |||
Non current Liabilities |
154,529,529 | 166,087,662 | -6.9 | % | |||
Total Liabilities |
213,807,346 | 180,605,019 | 18.4 | % | |||
Minority Interest |
24,536 | 156,019 | -84.3 | % | |||
Shareholders Equity |
467,065,228 | 390,504,838 | 19.6 | % | |||
Consolidated Statements of Cash Flows
For the three-month periods ended on September 30, 2004 and 2003
(In Argentine Pesos)
(Exchange Rates: September 30, 2004: US$ 1.00 = Ps. 2.981 / September 30, 2003: US$ 1.00 = Ps. 2.915)
Cash Flow |
3 months as of September 30, 2004 |
3 months as of September 30, 2003 |
||||
Cash flow variation |
||||||
Cash at the begining of the period |
12.733.227 | 20.930.230 | ||||
Cash at the end of the period |
18.609.637 | 14.235.618 | ||||
Net cash decrease |
5.876.410 | (6.694.612 | ) | |||
Causes of variations in cash |
||||||
Operative activities |
||||||
Result for the period |
1.035.275 | (1.970.759 | ) | |||
Interest accrued during the period |
2.898.498 | 3.021.440 | ||||
Income tax |
1.685.885 | 807.243 | ||||
Adjustments to reach net cash flow deriving from operative activities: |
||||||
Results from ownership in related companies |
(4.645.027 | ) | 2.833.342 | |||
Minority Interests |
(40.915 | ) | (50.693 | ) | ||
Increase in provisions |
2.984.567 | 1.301.142 | ||||
Depreciations and amortizations |
801.495 | 852.768 | ||||
Results from capital goods holdings |
(6.326.294 | ) | (845.092 | ) | ||
Financial results |
(2.218.828 | ) | (2.234.706 | ) | ||
Results from the sale of fixed assets |
(26.661 | ) | (709.642 | ) |
Saúl Zang
First Vice-Chairman
Serving as Acting Chairman
Cresud Sociedad Anónima Comercial,
Inmobiliaria, Financiera y Agropecuaria
Unaudited Business Highlight (Continued)
Cash Flow |
3 months as of September 30, 2004 |
3 months as of September 30, 2003 |
||||
Changes in operative assets and liabilities |
||||||
Increase in current investments |
(1.000.001 | ) | (59.862 | ) | ||
Decrease in sales and leases credits |
2.568.361 | 3.788.447 | ||||
Increase in other credits |
(1.895.614 | ) | (2.997.939 | ) | ||
Decrease in selling goods |
7.941.666 | 664.081 | ||||
Decrease in Social security and tributary charges and advances from clients |
(873.664 | ) | (1.776.958 | ) | ||
Decrease in commercial debts |
(1.895.668 | ) | (24.644 | ) | ||
Increase (Decrease) in other liabilities |
2.255.125 | (5.087.892 | ) | |||
Net cash flow generated by (used in) operative activities |
3.248.200 | (2.489.724 | ) | |||
Investment activities |
||||||
Increase in permanent investments |
(1.502.678 | ) | (916.678 | ) | ||
Increase in share of related companies |
(19.186.558 | ) | (3.208.034 | ) | ||
Acquisition and improvement of fixed assets |
(2.449.187 | ) | (2.206.738 | ) | ||
Sale of fixed assets |
138.825 | 1.606.612 | ||||
Net cash flow used in investments activities |
(22.999.598 | ) | (4.724.838 | ) | ||
Financing activities |
||||||
Exercise of Warrants |
465.485 | 503.950 | ||||
Incentive plan implementation |
5.000 | 16.000 | ||||
Increase of financial loans |
31.915.000 | | ||||
Decrease of financial loans |
(6.757.677 | ) | | |||
Net cash flow generated by financing activities |
25.627.808 | 519.950 | ||||
Net cash Increase (Decrease) |
5.876.410 | (6.694.612 | ) |
Saúl Zang
First Vice-Chairman
Serving as Acting Chairman
Free translation from the original prepared in Spanish for publication in Argentina
Report of Independent Auditors
To the Shareholders, President and Board of Directors of
Cresud Sociedad Anónima Comercial,
Inmobiliaria, Financiera y Agropecuaria
We have reviewed the balance sheets of Cresud Sociedad Anónima Comercial, Inmobiliaria, Financiera y Agropecuaria at September 30, 2004 and 2003, and the related statements of income, of changes in shareholders equity and of cash flows for the three-month periods ended September 30, 2004 and 2003 and the complementary notes 1 to 17 and schedules A, C, E, F, G and H. Furthermore, we have reviewed the consolidated financial statements of Cresud Sociedad Anónima Comercial, Inmobiliaria, Financiera y Agropecuaria, which are presented as complementary information. These financial statements are the responsibility of the Company´s management.
We conducted our review in accordance with standards established by Technical Resolution N° 7 of the Argentine Federation of Professional Councils of Economic Sciences for limited reviews of financial statements. A review of interim financial information consists principally of applying analytical procedures to financial data and making inquiries of persons responsible for financial and accounting matters, It is substantially less in scope than an audit conducted in accordance with generally accepted auditing standards, the objective of which is the expression of an opinion regarding the financial statements taken as a whole. Accordingly, we do not express such an opinion.
Based on our work and our examinations of the financial statements of this Company and the consolidated financial statements for the years ended June 30, 2004 and 2003, on which we issued our unqualified report dated September 7, 2004, we report that:
The financial statements of Cresud Sociedad Anónima Comercial, Inmobiliaria, Financiera y Agropecuaria at September 30, 2004 and 2003 and its consolidated financial statements at those dates, set out in point 1, prepared in accordance with accounting standards prevailing in the Autonomous City of Buenos Aires, include all significant facts and circumstances of which we are aware, and we have no observations to make on them.
Report of Independent Auditors (Continued)
The comparative information included in the basic and consolidated balance sheets and the suplementary notes and schedules to the attached financial statements arise from Company financial statements at June 30, 2004.
In accordance with current regulations, we report that:
a) | the financial statements of Cresud Sociedad Anónima Comercial, Inmobiliaria, Financiera y Agropecuaria and its consolidated financial statements have been transcribed to the Inventory and Balance Sheet Book and comply with the Corporations Law and pertinent resolutions of the National Securities Commission; |
the financial statements of Cresud Sociedad Anónima Comercial, Inmobiliaria, Financiera y Agropecuaria arise from official accounting records carried in all formal respects in accordance with legal requirements; that maintain the security and integrity conditions based on which they were authorized by the National Securities Commission;
c) | we have read the business highlights and the additional information to the notes to the financial statements required by section 68 of the Buenos Aires Stock Exchange Regulations, on which, as regards those matters that are within our competence, we have no observations to make; |
Report of Independent Auditors (Continued)
d) | At September 30, 2004, the debt accrued of Cresud Sociedad Anónima Comercial, Inmobiliaria, Financiera y Agropecuaria accrued in favor of the Integrated Pension and Survivors Benefit System according to the accounting records amounted to $ 137.059,79 which is not yet due. |
Autonomus City of Buenos Aires, November 10, 2004
PRICE WATERHOUSE & CO S.R.L. |
(Partner) |
C.P.C.E.C.A.B.A. T°1 F°17 |
Dr. Andrés Suarez |
Public Accountant (U.B.A.) |
C.P.C.E.C.A. Buenos Aires |
T245 - F61 |
SIGNATURES
Pursuant to the requirements of the Securities and Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized, in the city of Buenos Aires, Argentina.
CRESUD SOCIEDAD ANONIMA COMERCIAL INMOBILIARIA
FINANCIERA Y AGROPECUARIA
By: |
/S/ Saúl Zang | |
Name: |
Saúl Zang | |
Title: |
Vice Chairman of the Board of Directors |
Dated: November 24, 2004