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, 2006
CRESUD SOCIEDAD ANONIMA COMERCIAL INMOBILIARIA FINANCIERA Y AGROPECUARIA
(Exact name of Registrant as specified in its charter)
CRESUD INC.
(Translation of registrants 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 x 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 x
CRESUD S.A.C.I.F. and A
(THE COMPANY)
REPORT ON FORM 6-K
Attached is a copy of the letter filed with the Comisión Nacional de Valores on November 10, 2006 related to the consolidated financial statements for the three-month periods ended September 30, 2006 and 2005.
Cresud Sociedad Anónima
Comercial, Inmobiliaria, Financiera
y Agropecuaria
For the three-month periods ended September 30, 2006 and 2005
Cresud Sociedad Anónima
Comercial, Inmobiliaria, Financiera y Agropecuaria
Financial Statements
Presentation | 5 | |
Consolidated Balance Sheet | 2 | |
Consolidated Statement of Income | 3 | |
Consolidated Statement of Cash Flows | 4 | |
Notes to the Consolidated Financial Statements | 7 | |
Consolidated Schedules | ||
Balance Sheet | 25 | |
Statement of Income | 26 | |
Statement of Changes in Shareholders Equity | ||
Statement of Cash Flows | ||
Notes to the Financial Statements | 29 | |
Schedules | ||
Additional Information to the Notes to the Financial Statements required by section 68 of the Buenos Aires Stock Exchange Regulations | 72 | |
Business Highlights | 77 | |
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, livestock and real-estate |
Fiscal year No. 72 started on July 1, 2006
Financial Statements for the three-month period
ended September 30, 2006. In comparative format with previous fiscal year
DATES OF REGISTRATION AT THE PUBLIC REGISTRY OF COMMERCE
Of the by-laws: | February 19, 1937 | |
Of the latest amendment: | September 22, 1999 | |
Duration of the Company: | June 6, 2082 |
Information on controlled companies in Note 2 to the consolidated Financial Statements
CAPITAL STATUS ( Note 3 of basic financial statements)
SHARES
Type of stock |
Authorized Pesos |
Subscribed pesos |
Paid-in pesos | |||
Ordinary certified shares of Ps.1 face value and 1 vote each |
220,802,837 | 220,802,837 | 220,802,837 |
1
Comercial, Inmobiliaria, Financiera y Agropecuaria and Subsidiaries
Consolidated Balance Sheet as of September 30, 2006 and 2005 and June 30, 2006
September 30, (Notes 1, 2 and 3) |
June 30, 2006 (Notes 1, 2 and 3) |
September 30, 2005 (Notes 1, 2 and 3) |
|||||||
ASSETS |
|||||||||
Current Assets |
|||||||||
Cash and banks (Note 4.a.) |
1,020,313 | 25,997,361 | 8,657,217 | ||||||
Investments (Note 4.b.) |
33,752,658 | 6,223,788 | 36,145,997 | ||||||
Trade accounts receivable (Note 4.c.) |
12,646,586 | 11,084,617 | 8,121,966 | ||||||
Other receivables (Note 4.d.) |
28,224,007 | 22,744,963 | 21,528,679 | ||||||
Inventories (Note 4.e.) |
28,882,464 | 28,932,135 | 41,948,569 | ||||||
Total current assets |
104,526,028 | 94,982,864 | 116,402,428 | ||||||
Non-current assets |
|||||||||
Other receivables (Note 4.d.) |
36,349,722 | 36,005,292 | 14,216,501 | ||||||
Inventories (Note 4.e.) |
60,434,122 | 62,712,423 | 55,333,761 | ||||||
Investments on controlled and related companies (Note 4.b.) |
475,074,963 | 468,371,269 | 289,307,407 | ||||||
Other investments (Note 4.b.) |
37,268,716 | 37,052,716 | 106,348,907 | ||||||
Fixed assets, net (Schedule A) |
231,512,597 | 224,775,512 | 208,806,305 | ||||||
Intangible assets, net (Schedule B) |
23,581,646 | 23,581,646 | | ||||||
Subtotal Non-Current Assets |
864,221,766 | 852,498,858 | 674,012,881 | ||||||
Goodwill (Note 4.b.) |
(75,222,927 | ) | (76,825,838 | ) | (29,060,111 | ) | |||
Total Non-Current Assets |
788,998,839 | 775,673,020 | 644,952,770 | ||||||
Total Assets |
893,524,867 | 870,655,884 | 761,355,198 | ||||||
LIABILITIES |
|||||||||
Current Liabilities |
|||||||||
Debts: |
|||||||||
Trade accounts payable (Note 4.f.) |
27,320,923 | 26,438,528 | 34,461,205 | ||||||
Loans (Note 4.g.) |
79,362,776 | 66,421,573 | 8,531,307 | ||||||
Salaries and social security payable (Note 4.h.) |
1,746,525 | 2,293,130 | 1,154,561 | ||||||
Taxes payable (Note 4.i.) |
4,953,824 | 3,313,836 | 20,278,856 | ||||||
Other debts (Note 4.j.) |
3,531,144 | 3,442,024 | 3,743,505 | ||||||
Total Debts |
116,915,192 | 101,909,091 | 68,169,434 | ||||||
Total current liabilities |
116,915,192 | 101,909,091 | 68,169,434 | ||||||
Non-current liabilities |
|||||||||
Trade accounts payable (Note 4.f.) |
691,900 | 835,292 | |||||||
Taxes payable (Note 4.i.) |
40,995,890 | 42,770,882 | 45,986,078 | ||||||
Loans (Note 4.g.) |
102,007,731 | 98,096,955 | 115,348,844 | ||||||
Other debts (Note 4.j.) |
434,309 | 434,309 | 1,000 | ||||||
Provisions (Schedule E) |
512,930 | 183,893 | 104,198 | ||||||
Total Non-current liabilities |
144,642,760 | 142,321,331 | 161,440,120 | ||||||
Total Liabilities |
261,557,952 | 244,230,422 | 229,609,554 | ||||||
Minority interest |
471,121 | 559,871 | 245,828 | ||||||
SHAREHOLDERS EQUITY |
631,495,794 | 625,865,591 | 531,499,816 | ||||||
Total Liabilities and Shareholders Equity |
893,524,867 | 870,655,884 | 761,355,198 | ||||||
The accompanying notes and schedules are an integral part of the consolidated financial statements
|
Eduardo S. Elsztain |
Chairman |
2
Comercial, Inmobiliaria, Financiera y Agropecuaria and Subsidiaries
Consolidated Statement of Income
For the three-month periods beginning on July 1, 2006 and 2005
and ended September 30, 2006 and 2005
September 30, 2006 (Notes 1, 2 and 3) |
September 30, 2005 (Notes 1, 2 and 3) |
|||||
Production: |
||||||
Crops |
597,946 | 378,351 | ||||
Beef cattle |
3,478,768 | 5,877,268 | ||||
Milk |
2,062,205 | 1,974,190 | ||||
Total production |
6,138,919 | 8,229,809 | ||||
Cost of production (Schedule F.2): |
||||||
Crops |
(1,060,561 | ) | (912,217 | ) | ||
Beef cattle |
(4,398,259 | ) | (4,395,656 | ) | ||
Milk |
(2,213,069 | ) | (1,381,971 | ) | ||
Total cost of production |
(7,671,889 | ) | (6,689,844 | ) | ||
Production (loss) profit |
(1,532,970 | ) | 1,539,965 | |||
Sales: |
||||||
Crops |
8,439,086 | 10,767,467 | ||||
Beef cattle |
10,536,204 | 10,623,185 | ||||
Milk |
2,062,205 | 1,974,190 | ||||
Feed Lot |
1,309,711 | 512,473 | ||||
Others |
1,014,809 | 1,198,460 | ||||
Total sales |
23,362,015 | 25,075,775 | ||||
Cost of sales (Schedule F.1): |
||||||
Crops |
(7,231,199 | ) | (8,705,895 | ) | ||
Beef cattle |
(10,282,191 | ) | (10,363,744 | ) | ||
Milk |
(2,062,205 | ) | (1,974,190 | ) | ||
Feed Lot |
(1,078,263 | ) | (401,800 | ) | ||
Others |
(827,476 | ) | (621,151 | ) | ||
Total cost of sales |
(21,481,334 | ) | (22,066,780 | ) | ||
Sales profit |
1,880,681 | 3,008,995 | ||||
Gross profit |
347,711 | 4,548,960 | ||||
Selling expenses (Schedule H) |
(1,627,262 | ) | (2,449,333 | ) | ||
Administrative expenses (Schedule H) |
(3,187,371 | ) | (2,055,955 | ) | ||
Net gain on sale of farms |
| 9,901,755 | ||||
Holding gain - cattle (Schedules F.1 and F.2) |
955,307 | 1,496,191 | ||||
Holding gain - Crops (Schedule F.2) |
722,475 | 994,786 | ||||
Operating income |
(2,789,140 | ) | 12,436,404 | |||
Financial gain (loss) |
||||||
Generated by assets: |
||||||
Exchange differences and discounts |
332,350 | 2,060,732 | ||||
Interest income |
309,963 | 191,883 | ||||
Tax on banking debits and credits |
(423,788 | ) | (518,160 | ) | ||
Interest on bonds |
761,515 | 2,182,411 | ||||
Others |
337,901 | 1,192,160 | ||||
1,317,941 | 5,109,026 | |||||
Generated by liabilities: |
||||||
Reference stabilization index (CER) |
(3,063 | ) | (5,190 | ) | ||
Interest loss |
(850 | ) | | |||
Financial expenses: |
||||||
Interest on Convertible bonds (Note 7) |
(1,602,252 | ) | (2,384,681 | ) | ||
Others |
(2,124,517 | ) | (399,103 | ) | ||
Exchange differences and discounts |
(687,589 | ) | (869,034 | ) | ||
(4,418,271 | ) | (3,658,008 | ) | |||
Other income and expenses, net |
||||||
Gains from other fixed assets sales |
24,721 | (295 | ) | |||
Donations |
| | ||||
Others |
(346,431 | ) | | |||
Shareholders personal assets tax and miscellaneous |
(444,952 | ) | (504,683 | ) | ||
(766,662 | ) | (504,978 | ) | |||
Income from related companies |
6,771,326 | 4,516,547 | ||||
Management fee |
(214,464 | ) | (1,219,231 | ) | ||
Net Income before income tax and minority interest |
(99,270 | ) | 16,679,760 | |||
Income tax expense |
1,937,497 | (5,737,799 | ) | |||
Minority interest |
88,750 | 31,119 | ||||
Net income for the period |
1,926,977 | 10,973,080 | ||||
The accompanying notes and schedules are an integral part of the consolidated financial statements
|
Eduardo S. Elsztain |
Chairman |
3
Comercial, Inmobiliaria, Financiera y Agropecuaria and Subsidiaries
Consolidated Statement of Cash Flow
For the three-month periods beginning on July 1, 2006 and 2005
and ended September 30, 2006 and 2005
September 30, 2006 (Notes 1, 2 and 3) |
September 30, 2005 (Notes 1, 2 and 3) |
|||||
Changes in cash and cash equivalents |
||||||
Cash and cash equivalents at the beginning of the period |
27,377,050 | 67,462,547 | ||||
Cash and cash equivalents at the end of the period |
29,305,686 | 36,891,462 | ||||
Net increase (decrease) in cash and cash equivalents |
1,928,636 | (30,571,085 | ) | |||
Causes of changes in cash and cash equivalents |
||||||
Operating activities | ||||||
Income for the period |
1,926,977 | 10,973,080 | ||||
Accrued interest |
3,698,963 | 2,491,216 | ||||
Income tax |
(1,937,497 | ) | 5,737,799 | |||
Adjustments made to reach net cash flow from operating activities |
||||||
Income from interest in related companies |
(6,771,326 | ) | (4,516,547 | ) | ||
Minority interest |
(88,750 | ) | (31,119 | ) | ||
Increase in allowances, provisions and accruals |
4,779,805 | 2,559,133 | ||||
Amortization and depreciation |
1,302,629 | 945,565 | ||||
Holding gain - Inventory |
(1,677,782 | ) | (2,490,977 | ) | ||
Financial results |
(414,468 | ) | (1,927,784 | ) | ||
Gain from sale of fixed assets |
(24,721 | ) | (9,901,460 | ) | ||
Changes in operating assets and liabilities |
||||||
Decrease in current investments |
109,126 | 1,205,064 | ||||
(Increase) decrease in trade accounts receivable |
(1,561,969 | ) | 1,666,346 | |||
(Increase) decrease in other receivables |
(7,458,598 | ) | 1,111,354 | |||
Decrease in inventories |
3,938,643 | 4,575,034 | ||||
Increase in social security payables, taxes payable and advances from customers |
1,364,122 | 444,780 | ||||
Decrease in trade accounts payable |
(4,584,303 | ) | (3,171,007 | ) | ||
Dividends collected |
60,308 | 60,308 | ||||
Increase (decrease) in other debts |
3,192,218 | (12,942,400 | ) | |||
Cash flows applied to operating activities |
(4,146,623 | ) | (3,211,615 | ) | ||
Investment activities | ||||||
Increase in non-current investments |
| (9,116 | ) | |||
Acquisition and upgrading of fixed assets |
(7,986,247 | ) | (32,088,628 | ) | ||
Collection of receivables from sale of fixed assets |
3,290,752 | | ||||
Sale of fixed assets |
38,365 | 9,893,854 | ||||
Cash flows applied to investment activities |
(4,657,130 | ) | (22,203,890 | ) | ||
Financing activities | ||||||
Exercise of Warrant |
187,509 | 304,111 | ||||
Increase in financial loans |
41,746,138 | 4,962,400 | ||||
Decrease in financial loans |
(28,970,698 | ) | (10,422,091 | ) | ||
Decrease in other liabilities |
(2,230,560 | ) | | |||
Cash flows provided by (applied to) financing activities |
10,732,389 | (5,155,580 | ) | |||
Net increase (decrease) in cash and cash equivalents | 1,928,636 | (30,571,085 | ) | |||
Items not involving changes in cash and cash equivalents | ||||||
Transfer of inventory to fixed assets |
67,111 | 150,432 | ||||
Increase in other receivables by sale of fixed assets |
| 8,222,550 | ||||
Increase in fixed assets by increase in other liabilities |
| 17,175,158 | ||||
Decrease in other liabilities by decrease in fixed assets |
| 2,055,000 | ||||
Repayment of financial loans through issue of stock by exercise of conversion right |
156,269 | 390,468 | ||||
Complementary information | ||||||
Interest paid |
2,630,802 | 111,851 | ||||
Income tax expense paid |
1,721,444 | |
The accompanying notes and schedules are an integral part of the consolidated financial statements
|
Eduardo S. Elsztain |
Chairman |
4
Cresud Sociedad Anónima,
Comercial, Inmobiliaria, Financiera y Agropecuaria and Subsidiaries
Notes to the Consolidated Financial Statements
For the three-month periods beginning on July 1, 2006 and 2005
and ended September 30, 2006 and 2005 and June 30, 2006
NOTE 1: | BASIS OF PRESENTATION OF THE FINANCIAL STATEMENTS |
As a consequence of the application of the unifying accounting standards aproved by the Comisión Nacional de Valores (C.N.V.), 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 (F.A.C.P.C.E.), the Balance Sheet as of September 30, 2006 and 2005 and the Statements of Income and the Statements of Cash Flows for the three-month 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. Additionally, proportional consolidation has been applied for investments in which it has joint control (see Notes 1.b and 1.c to the basic financial statements).
The Company also applied Technical Resolution No. 21 as concerns the proportional consolidation with Cactus Argentina S.A. on a 50% basis on account of the joint control held, and applied the same percentage for elimination of balances existing between them.
The financial statements of the subsidiary companies Inversiones Ganaderas S.A., Futuros y Opciones.Com S.A., Agropecuaria Cervera S.A. and Cactus Argentina S.A. as of September 30, 2006 and 2005 have been used in order to determine the investment at its equity value, line by line consolidation and proportional consolidation.
For purposes of comparability, certain reclassifications have been made on the information as of June 30, 2006 and September 30, 2005.
These Financial Statements and the corresponding notes and schedules are presented in Argentine Pesos.
NOTE 2: | CORPORATE CONTROL |
The Companys interest in other companies is shown in the following table.
COMPANY |
CRESUD PERCENTAGE OF |
CONSOLIDATED PERCENTAGE OF VOTING SHARES OWNED | ||
Inversiones Ganaderas S.A. |
99.99 | 99.99 | ||
Futuros y Opciones.Com S.A. |
70.00 | 70.00 | ||
Agropecuaria Cervera S.A. |
90.00 | 99.99(*) | ||
JOINT CONTROL | ||||
Cactus Argentina S.A. |
50.00 | 50.00 |
(*) | Includes Interests in Participations of Inversiones Ganaderas S.A. |
5
Cresud Sociedad Anónima,
Comercial, Inmobiliaria, Financiera y Agropecuaria
and Subsidiaries
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.a of the basic financial statements.
High relevant valuation and disclosed criteria applied in preparing the financial statements of Agropecuaria Cervera S.A. (ACER) and not explained in the valuation criteria note of the holding company are as follows:
Valuation criteria - fixed assets
The tree plantations included in the caption have been valued at replacement cost in accordance with the Tree Plantation Increase Report made on December 2003 by a forestry expert at the request of ACER previous shareholders.
ACER former board of directors based on such report as well as on own estimates accepted the value of Ps. 4,320,000 and recorded an equal amount in retained earnings in shareholders equity.
The current ACER management has reclassified such asset as Fixed Asset on the basis of its destination of use.
Other considerations concessions granted
Among other goods and rights ACER has the concession planning an execution of an integral development project including: biological, economical and social issues on several real estates located in the department of Anta, province of Salta. The company is also duty authorized to perform a significant agricultural, cattle farming and forestry project which was awarded under resolution No. 190/99 and bidding No. 58/98 of the Ministry of Production and Employment.
Such concession was granted for a 35 year term with a postponement option of 29 additional years by ACER.
Among other obligations ACER has to invest Ps. 16 million in agriculture, cattle farming, hydraulic resources, continuing education, forestry development, forest planting, fauna, natural reserve and eco-tourism, and has to pay an annual US$ 60,000 cannon to the province of Salta to be paid as from the 20th year as from the commencement of the concession.
6
Comercial, Inmobiliaria, Financiera y Agropecuaria and Subsidiaries
Notes to the Consolidated Financial Statements (Continued)
NOTE 4: | Details of consolidated balance sheet and consolidated statement of income accounts |
a. | Cash and banks |
September 30, Pesos |
June 30, 2006 Pesos |
September 30, Pesos | ||||
Cash |
45,700 | 55,495 | 36,980 | |||
Foreign currency (Schedule G) |
80,736 | 92,744 | 74,594 | |||
Patacones currency |
| | 39 | |||
Local currency checking account |
500,926 | 1,689,103 | 1,043,705 | |||
Patacones currency checking account |
| | 22 | |||
Foreign currency checking account (Schedule G) |
87,173 | 23,770,872 | 267,745 | |||
Local currency saving account |
21,627 | 106,504 | 16,174 | |||
Foreign currency saving account (Schedule G) |
33,880 | 6,367 | 5,983,908 | |||
Checks to be deposited |
250,271 | 276,276 | 1,234,050 | |||
1,020,313 | 25,997,361 | 8,657,217 | ||||
b. | Investments and Goodwill |
September 30, Pesos |
June 30, 2006 Pesos |
September 30, Pesos |
|||||||
Investment |
|||||||||
Investment (Schedules C and G) |
33,752,658 | 6,223,788 | 36,145,997 | ||||||
33,752,658 | 6,223,788 | 36,145,997 | |||||||
Investment |
|||||||||
Investment from related companies (Notes 17 and 19 and Schedule C) |
475,074,963 | 468,371,269 | 289,307,407 | ||||||
475,074,963 | 468,371,269 | 289,307,407 | |||||||
Other investments |
|||||||||
Other investments (Schedules C and G) |
37,268,716 | 37,052,716 | 106,348,907 | ||||||
37,268,716 | 37,052,716 | 106,348,907 | |||||||
Goodwill |
|||||||||
Goodwill (Schedule C) |
(75,222,927 | ) | (76,825,838 | ) | (29,060,111 | ) | |||
(75,222,927 | ) | (76,825,838 | ) | (29,060,111 | ) | ||||
7
Cresud Sociedad Anónima,
Comercial, Inmobiliaria, Financiera y Agropecuaria and Subsidiaries
Notes to the 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 |
12,988,335 | 11,401,950 | 7,644,856 | ||||||
Less: |
|||||||||
Allowance for doubtful accounts (Schedule E) |
(372,359 | ) | (374,830 | ) | (381,214 | ) | |||
Accounts receivable in foreign currency (Schedule G) |
30,322 | 44,982 | 735,963 | ||||||
Subsidiaries, related companies Law No. 19,550 Section 33 and related parties: |
|||||||||
Cactus Argentina S.A. |
288 | 12,515 | 122,361 | ||||||
12,646,586 | 11,084,617 | 8,121,966 | |||||||
d. | Other receivables |
September 30, Pesos |
June 30, Pesos |
September 30, Pesos | ||||
Current |
||||||
Prepaid leases |
10,878,393 | 8,836,242 | 8,171,554 | |||
Income Tax prepayments and tax credit (net of Accrual) |
6,180,167 | 3,880,156 | 57,208 | |||
Guarantee deposits and premiums (Schedule G) |
1,413,306 | 1,447,771 | 2,099,467 | |||
Secured by mortgage (Schedule G) |
2,780,848 | 3,497,490 | 5,885,349 | |||
Prepaid expenses |
168,931 | 338,368 | 525,129 | |||
Gross sales tax credit |
5,876 | 4,539 | 8,186 | |||
Tax prepayments (net of accrual) |
3,516,627 | 3,545,790 | 3,895,225 | |||
Subsidiaries, related companies Law No. 19,550 Section 33 and related parties: |
||||||
Cactus Argentina S.A. |
193,268 | 191,651 | 170,117 | |||
IRSA Inversiones y Representaciones S.A. |
3,608 | | | |||
Agro-Uranga S.A. |
1,803,854 | 39,993 | | |||
Brasil Agro Companhia Brasileira de Propiedaes Agrícolas |
593,313 | 559,088 | | |||
Credits to employees |
82,769 | 85,980 | 40,680 | |||
Directors |
6,066 | | | |||
Others |
596,981 | 317,895 | 675,764 | |||
28,224,007 | 22,744,963 | 21,528,679 | ||||
Non-current |
||||||
Prepaid leases |
118,495 | 13,924 | 75,915 | |||
Income Tax prepayments and others |
25,738,067 | 24,351,881 | 6,368,561 | |||
Secured by mortgage (Schedule G) |
6,127,975 | 8,265,284 | 6,689,345 | |||
Tax on Minimum Presumed Income |
3,515,175 | 2,422,271 | 1,026,701 | |||
Deferred tax |
147,893 | 93,791 | 15,444 | |||
Subsidiaries, related companies Law No. 19,550 Section 33 and related parties: |
||||||
Cactus Argentina S.A. |
6,919 | 8,353 | | |||
Alto Palermo S.A. (Schedule G) |
484,330 | 584,704 | | |||
IRSA Inversiones y Representaciones S.A. (Schedule G) |
117,623 | 150,353 | | |||
Others |
93,245 | 114,731 | 40,535 | |||
36,349,722 | 36,005,292 | 14,216,501 | ||||
8
Cresud Sociedad Anónima,
Comercial, Inmobiliaria, Financiera y Agropecuaria and Subsidiaries
Notes to the Consolidated Financial Statements (Continued)
NOTE 4: | (Continued) |
e. | Inventories |
September 30, Pesos |
June 30, Pesos |
September 30, Pesos | ||||
Current |
||||||
Livestock |
10,007,494 | 10,913,612 | 13,897,711 | |||
Crops |
3,974,071 | 10,550,495 | 17,146,003 | |||
Unharvested crops |
6,120,358 | 1,662,592 | 4,804,143 | |||
Seeds and fodder |
703,224 | 770,647 | 317,075 | |||
Materials and others |
7,739,956 | 4,686,142 | 4,846,072 | |||
Advances to suppliers |
337,361 | 348,647 | 937,565 | |||
28,882,464 | 28,932,135 | 41,948,569 | ||||
Non-Current |
||||||
Livestock |
60,434,122 | 62,712,423 | 55,333,761 | |||
60,434,122 | 62,712,423 | 55,333,761 | ||||
f. | Trade accounts payable |
September 30, 2006 Pesos |
June 30, Pesos |
September 30, Pesos |
||||||
Current |
||||||||
Suppliers in local currency |
8,405,101 | 7,346,542 | 2,551,489 | |||||
Suppliers in foreign currency (Schedule G) (1) |
7,482,169 | 10,980,242 | 27,577,871 | |||||
Interest to be accrued (Schedule G) (2) |
| (112,863 | ) | (1,607,665 | ) | |||
Subsidiaries, related companies Law No. 19,550 Section 33 and related parties: |
||||||||
Inversora Bolívar S.A. |
12,960 | 42,092 | 7,314 | |||||
Alto City.Com S.A. |
298 | 298 | | |||||
Alto Palermo S.A. |
523,174 | 35,620 | 627,158 | |||||
Agro-Uranga S.A. |
| | 20,315 | |||||
IRSA Inversiones y Representaciones S.A. |
| 34,127 | 57,164 | |||||
Cactus Argentina S.A. |
269,094 | 481,353 | 3,498 | |||||
Cactus Feeders Inc. |
141 | |||||||
Estudio Zang, Bergel & Viñes |
27,384 | 73,851 | 69,283 | |||||
Fundación IRSA |
2,200,000 | 2,200,000 | 1,900,000 | |||||
Accrual for other expenses (Schedule G) |
8,400,602 | 5,311,539 | 3,172,507 | |||||
Short-term debts |
| | 82,271 | |||||
Accrual for harvest expenses |
| 45,727 | | |||||
27,320,923 | 26,438,528 | 34,461,205 | ||||||
Non-Current |
||||||||
Accrual for other expenses (Schedule G) |
691,900 | 835,292 | | |||||
691,900 | 835,292 | | ||||||
(1) | As of September 30, 2006 includes US$ 1,449,726 from the acquisition of farm San Pedro corresponding to suppliers in foreign currency secured by mortgage. See note 11. |
(2) | Corresponds to the liability mentioned in (1). |
9
Cresud Sociedad Anónima,
Comercial, Inmobiliaria, Financiera y Agropecuaria and Subsidiaries
Notes to the Consolidated Financial Statements (Continued)
NOTE 4: | (Continued) |
g. | Loans |
September 30, Pesos |
June 30, Pesos |
September 30, Pesos |
|||||||
Current |
|||||||||
Local financial loans (Note 17) |
76,939,516 | 65,605,326 | 4,962,400 | ||||||
Convertible Notes 2007 Interest payable (Schedule G) |
984,885 | 332,179 | 1,428,341 | ||||||
Subsidiaries, related companies Law No. 19,550 Section 33 and related parties: |
|||||||||
Shareholders |
1,435,153 | 482,985 | 2,137,568 | ||||||
Directors |
3,222 | 1,083 | 2,998 | ||||||
79,362,776 | 66,421,573 | 8,531,307 | |||||||
Non-Current |
|||||||||
Foreign financial loans (Notes 17 and 19) |
23,900,800 | 20,367,600 | | ||||||
Convertible Notes 2007 third parties (Schedule G) |
31,884,763 | 31,804,384 | 46,576,316 | ||||||
Subsidiaries, related companies Law No. 19,550 Section 33 and related parties: |
|||||||||
Shareholders |
46,461,793 | 46,243,210 | 69,703,303 | ||||||
Directors |
104,294 | 103,690 | 97,776 | ||||||
Convertible Notes 2007 expenses |
(343,919 | ) | (421,929 | ) | (1,028,551 | ) | |||
102,007,731 | 98,096,955 | 115,348,844 | |||||||
h. | Salaries and social security payable |
September 30, 2006 Pesos |
June 30, Pesos |
September 30, 2005 Pesos | ||||
Current |
||||||
Accrual for vacation and statutory annual bonus |
870,802 | 1,905,899 | 664,735 | |||
Social security taxes payable |
637,875 | 282,999 | 248,961 | |||
Salaries payable |
189,764 | 64,237 | 225,803 | |||
Health care payable |
16,444 | 22,689 | 5,117 | |||
Others |
31,640 | 17,306 | 9,945 | |||
1,746,525 | 2,293,130 | 1,154,561 | ||||
10
Cresud Sociedad Anónima,
Comercial, Inmobiliaria, Financiera y Agropecuaria and Subsidiaries
Notes to the Consolidated Financial Statements (Continued)
NOTE 4: | (Continued) |
i. | Taxes payable |
September 30, Pesos |
June 30, Pesos |
September 30, Pesos |
|||||
Current |
|||||||
Accrual for income tax |
33,276 | 126,641 | 24,772,007 | ||||
Advances to Income tax and tax credit |
| | (5,773,267 | ) | |||
Tax on Minimum Presumed Income |
3,431,074 | 2,377,347 | 65,953 | ||||
Value added tax |
114,053 | 15,595 | 55,169 | ||||
Property tax payable |
271,889 | 232,192 | 128,497 | ||||
Taxes withheld for income tax |
507,913 | 274,592 | 485,258 | ||||
Gross sales tax payable |
35,512 | 35,322 | 5,136 | ||||
Taxes withheld-Gross sales tax payable |
40 | 2,215 | 385 | ||||
Taxes withheld-Value added tax payable |
109,228 | 247,925 | 17,597 | ||||
Others |
450,839 | 2,007 | 522,121 | ||||
4,953,824 | 3,313,836 | 20,278,856 | |||||
Non-current |
|||||||
Deferred tax |
40,994,784 | 42,770,882 | 44,890,846 | ||||
Income tax |
| | 132,761 | ||||
Tax on Minimum Presumed Income |
1,106 | | 962,471 | ||||
40,995,890 | 42,770,882 | 45,986,078 | |||||
j. | Other debts |
September 30, Pesos |
June 30, Pesos |
September 30, Pesos | ||||
Current |
||||||
Management fees accrual |
3,288,413 | 3,073,949 | 3,581,923 | |||
Loan to FYO minority shareholders |
134,196 | 134,196 | 134,196 | |||
Subsidiaries, related companies Law No. 19,550 Section 33 and related parties: |
||||||
Directors |
63,000 | 46,800 | 3,393 | |||
Cactus Feeders Inc. |
15,791 | 272 | 3,569 | |||
Others |
29,744 | 186,807 | 20,424 | |||
3,531,144 | 3,442,024 | 3,743,505 | ||||
Non-current |
||||||
Other income to be accrued |
433,309 | 433,309 | | |||
Guarantee deposit |
1,000 | 1,000 | 1,000 | |||
434,309 | 434,309 | 1,000 | ||||
11
Cresud Sociedad Anónima,
Comercial, Inmobiliaria, Financiera y Agropecuaria and Subsidiaries
Notes to the Consolidated Financial Statements (Continued)
NOTE 5:
a) | Assets based on their estimated collection term (in pesos) |
Based on their estimated |
Current and non-current investment | Trade accounts receivable | Other receivables | |||||||||||||||
September 30, 2006 |
June 30, 2006 |
September 30, 2005 |
September 30, 2006 |
June 30, 2006 |
September 30, 2005 |
September 30, 2006 |
June 30, 2006 |
September 30, 2005 | ||||||||||
1st quarter 2005/2004 financial period |
| | | | | | | | | |||||||||
2nd quarter 2005/2004 financial period |
| | | | | | | | | |||||||||
3rd quarter 2005/2004 financial period |
| | | | | | | | | |||||||||
4th quarter 2005/2004 financial period |
| | | | | | | | | |||||||||
1st quarter 2006/2005 financial period |
| | | | | | | | | |||||||||
2nd quarter 2006/2005 financial period |
| | 3,260,731 | | | 8,107,521 | | | 6,536,381 | |||||||||
3rd quarter 2006/2005 financial period |
| | | | | | | | 4,836,464 | |||||||||
4th quarter 2006/2005 financial period |
| | | | | | | | 10,897 | |||||||||
1st quarter 2007/2006 financial period |
| | | | 11,084,617 | | | 6,144,831 | 1,678,403 | |||||||||
2nd quarter 2007/2006 financial period |
1,150,549 | 386,779 | | 12,646,586 | | | 8,808,217 | 591,375 | 6,262 | |||||||||
3rd quarter 2007/2006 financial period |
| | | | | | 1,032,380 | 5,072,356 | 5,712 | |||||||||
4th quarter 2007/2006 financial period |
| | | | | | 829,587 | 479,592 | 5,712 | |||||||||
1st quarter 2008/2007 financial period |
| | | | | | 2,714,031 | 2,179,021 | 1,678,048 | |||||||||
2nd quarter 2008/2007 financial period |
37,247,999 | 37,031,999 | 106,328,190 | | | | 5,712 | 5,712 | 5,712 | |||||||||
3rd quarter 2008/2007 financial period |
| | | | | | 436,191 | 433,663 | 5,712 | |||||||||
4th quarter 2008/2007 financial period |
| | | | | | 5,713 | 5,713 | 21,157 | |||||||||
1st quarter 2009/2008 financial period |
| | | | | | 2,186,151 | 2,173,309 | 1,672,336 | |||||||||
2nd quarter 2009/2008 financial period |
| | | | | | | | | |||||||||
1st quarter 2010/2009 financial period |
| | | | | | 1,755,672 | 1,745,358 | 1,672,336 | |||||||||
1st quarter 2011/2010 financial period |
| | | | | | 1,755,673 | 1,745,357 | 1,672,336 | |||||||||
Overdue |
| | | | | | | | | |||||||||
With no stated current term |
32,602,109 | 5,837,009 | 32,885,266 | | | 14,445 | 14,839,792 | 10,456,809 | 8,466,534 | |||||||||
With no stated non-current term |
20,717 | 20,717 | 20,717 | | | | 30,204,610 | 27,717,159 | 7,471,178 | |||||||||
Total |
71,021,374 | 43,276,504 | 142,494,904 | 12,646,586 | 11,084,617 | 8,121,966 | 64,573,729 | 58,750,255 | 35,745,180 | |||||||||
NOTE 5 (Continued):
b) | Assets classified according to their interest rate (in pesos) |
Interest rate that |
Current and non-current investment | Trade accounts receivable | Other receivables | |||||||||||||||
September 30, 2006 |
June 30, 2006 |
September 30, 2005 |
September 30, 2006 |
June 30, 2006 |
September 30, 2005 |
September 30, 2006 |
June 30, 2006 |
September 30, 2005 | ||||||||||
At fixed interest rate |
37,247,999 | 37,031,999 | 106,328,190 | | | | 9,121,259 | 11,237,071 | 12,478,698 | |||||||||
At variable interest rate |
32,602,109 | 5,837,009 | 32,885,266 | | | | 7,038,016 | 4,049,594 | 2,413,070 | |||||||||
Non-interest bearing |
1,171,266 | 407,496 | 3,281,448 | 12,646,586 | 11,084,617 | 8,121,966 | 48,414,454 | 43,463,590 | 20,853,412 | |||||||||
Total |
71,021,374 | 43,276,504 | 142,494,904 | 12,646,586 | 11,084,617 | 8,121,966 | 64,573,729 | 58,750,255 | 35,745,180 | |||||||||
12
Cresud Sociedad Anónima,
Comercial, Inmobiliaria, Financiera y Agropecuaria and Subsidiaries
Notes to the Consolidated Financial Statements (Continued)
NOTE 5 (Continued):
a) | Liabilities based on their estimated payment term (in pesos) |
Base don their estimated |
Trade accounts payable | Loans | Salaries and social security payable | |||||||||||||||
September 30, 2006 |
June 30, 2006 |
September 30, 2005 |
September 30, 2006 |
June 30, 2006 |
September 30, 2005 |
September 30, 2006 |
June 30, 2006 |
September 30, 2005 | ||||||||||
1st quarter 2005/2004 |
| | | | | | | | ||||||||||
2nd quarter 2005/2004 |
| | | | | | | | ||||||||||
3rd quarter 2005/2004 |
| | | | | | | | ||||||||||
4th quarter 2005/2004 |
| | | | | | | | ||||||||||
1st quarter 2006/2005 |
| | | | | | | | ||||||||||
2nd quarter 2006/2005 |
| | 15,396,004 | | | 8,531,307 | | | 888,401 | |||||||||
3rd quarter 2006/2005 |
| | | | | | | | 25,681 | |||||||||
4th quarter 2006/2005 |
| | | | | | | | 240,479 | |||||||||
1st quarter 2007/2006 |
| 26,411,544 | 18,921,500 | | 13,935,806 | | | 1,965,120 | ||||||||||
2nd quarter 2007/2006 |
27,189,841 | | | 351,217 | 816,247 | | 1,468,329 | 231,052 | ||||||||||
3rd quarter 2007/2006 |
| | | 15,763,224 | | | 47,152 | 96,958 | ||||||||||
4th quarter 2007/2006 |
| | | | | | | | ||||||||||
1st quarter 2008/2007 |
| | | | | | 231,044 | | ||||||||||
2nd quarter 2008/2007 |
| | | 78,106,931 | 77,729,355 | 115,348,844 | | | ||||||||||
3rd quarter 2008/2007 |
| | | | | | | | ||||||||||
4th quarter 2008/2007 |
| | | | | | | | ||||||||||
1st quarter 2009/2008 |
| | | | | | | | ||||||||||
2nd quarter 2009/2008 |
| | | 23,900,800 | 20,367,600 | | | | ||||||||||
Overdue |
| | | | | | | | ||||||||||
With no stated current term |
131,082 | 26,984 | 143,701 | 63,248,335 | 51,669,520 | | | | ||||||||||
With no stated non-current term |
691,900 | 835,292 | | | | | | | ||||||||||
Total |
28,012,823 | 27,273,820 | 34,461,205 | 181,370,507 | 164,518,528 | 123,880,151 | 1,746,525 | 2,293,130 | 1,154,561 | |||||||||
Base don their estimated payment term |
Taxes payable | Other debts | Provisions | |||||||||||||||
September 30, 2006 |
June 30, 2006 |
September 30, 2005 |
September 30, 2006 |
June 30, 2006 |
September 30, 2005 |
September 30, 2006 |
June 30, 2006 |
September 30, 2005 | ||||||||||
1st quarter 2005/2004 |
| | | | | | | | ||||||||||
2nd quarter 2005/2004 |
| | | | | | | | ||||||||||
3rd quarter 2005/2004 |
| | | | | | | | ||||||||||
4th quarter 2005/2004 |
| | | | | | | | ||||||||||
1st quarter 2006/2005 |
| | | | | | | | ||||||||||
2nd quarter 2006/2005 |
| | 20,223,984 | | | 3,605,740 | | | | |||||||||
3rd quarter 2006/2005 |
| | 54,872 | | | 3,569 | | | | |||||||||
4th quarter 2006/2005 |
| | | | | | | | | |||||||||
1st quarter 2007/2006 |
| 831,206 | | | 120,996 | | | | | |||||||||
2nd quarter 2007/2006 |
4,953,478 | 2,476,625 | 1,026,757 | 20,641 | 105,360 | | | | | |||||||||
3rd quarter 2007/2006 |
| 6,005 | | 69,366 | 7,523 | | | | | |||||||||
4th quarter 2007/2006 |
346 | | | 3,291,422 | 3,073,949 | | | | | |||||||||
1st quarter 2008/2007 |
| | | 15,520 | | | | | | |||||||||
2nd quarter 2008/2007 |
| | | | | | ||||||||||||
3rd quarter 2008/2007 |
| | | | | | ||||||||||||
4th quarter 2008/2007 |
| | | | | | ||||||||||||
1st quarter 2009/2008 |
| | | | | | ||||||||||||
2nd quarter 2009/2008 |
| | | | | | ||||||||||||
Overdue |
| | | | | | | | | |||||||||
With no stated current term |
| | 134,195 | 134,196 | 134,196 | | | | ||||||||||
With no stated non-current term |
40,995,890 | 42,770,882 | 44,959,321 | 434,309 | 434,309 | 1,000 | 512,930 | 183,893 | 104,198 | |||||||||
Total |
45,949,714 | 46,084,718 | 66,264,934 | 3,965,453 | 3,876,333 | 3,744,505 | 512,930 | 183,893 | 104,198 | |||||||||
b) | Liabilities classified according to their interest rate (in pesos) |
Interest in rate that they accrue |
Trade accounts payable | Loans | Salaries and social security payable | |||||||||||||||
September 30, 2006 |
June 30, 2006 |
September 30, 2005 |
September 30, 2006 |
June 30, 2006 |
September 30, 2005 |
September 30, 2006 |
June 30, 2006 |
September 30, 2005 | ||||||||||
At fixed interest rate |
4,499,950 | 6,720,357 | | 179,291,166 | 164,124,210 | 121,339,795 | | | | |||||||||
At variable interest rate |
| | | | | | | | | |||||||||
Non-interest bearing |
23,512,873 | 20,553,463 | 34,461,205 | 2,079,341 | 394,318 | 2,540,356 | 1,746,525 | 2,293,130 | 1,154,561 | |||||||||
Total |
28,012,823 | 27,273,820 | 34,461,205 | 181,370,507 | 164,518,528 | 123,880,151 | 1,746,525 | 2,293,130 | 1,154,561 | |||||||||
Interest in rate that they accrue |
Taxes payable | Other debts | Provisions | |||||||||||||||
September 30, 2006 |
June 30, 2006 |
September 30, 2005 |
September 30, 2006 |
June 30, 2006 |
September 30, 2005 |
September 30, 2006 |
June 30, 2006 |
September 30, 2005 | ||||||||||
At fixed interest rate |
| | | | | | | | | |||||||||
At variable interest rate |
| | | | 3,792,015 | | | | | |||||||||
Non-interest bearing |
45,949,714 | 46,084,718 | 66,264,934 | 3,965,453 | 84,318 | 3,744,505 | 512,930 | 183,893 | 104,198 | |||||||||
Total |
45,949,714 | 46,084,718 | 66,264,934 | 3,965,453 | 3,876,333 | 3,744,505 | 512,930 | 183,893 | 104,198 | |||||||||
13
Cresud Sociedad Anónima,
Comercial, Inmobiliaria, Financiera y Agropecuaria and Subsidiaries
Notes to the Consolidated Financial Statements (Continued)
NOTE 6: | EARNINGS PER SHARE |
Following is 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 titles they bear.
September 30, 2006 |
September 30, 2005 |
|||||
Average appraised stock in circulation |
220,608,958 | 162,943,270 | ||||
Average appraised diluted ordinary stock |
321,214,392 | 321,214,392 | ||||
September 30, 2006 |
September 30, 2005 |
|||||
Earnings for the calculation of basic earnings per share |
1,926,977 | 10,973,080 | ||||
Exchange differences |
455,835 | 919,643 | ||||
Financing expenses |
1,602,252 | 2,510,797 | ||||
Income tax |
(671,810 | ) | (1,119,781 | ) | ||
Management fees |
(138,628 | ) | (231,066 | ) | ||
Earnings for the calculation of diluted earnings per share |
3,174,626 | 13,052,673 | ||||
BASIC Earnings per share |
September 30, 2006 |
September 30, 2005 |
||||
Earnings |
1,926,977 | 10,973,080 | ||||
Number of shares |
220,608,958 | 162,943,270 | ||||
Earnings per share |
0.01 | 0.07 | ||||
DILUTED Earnings per share |
September 30, 2006 |
September 30, 2005 |
||||
Earnings |
3,174,626 | 13,052,673 | ||||
Number of shares |
321,214,392 | 321,214,392 | ||||
Earnings per share |
0.01 | 0.04 |
14
Cresud Sociedad Anónima,
Comercial, Inmobiliaria, Financiera y Agropecuaria and Subsidiaries
Notes to the Consolidated Financial Statements (Continued)
NOTE 7: | SEGMENT INFORMATION |
As of September 30, 2006:
Description |
Crops (pesos) |
Beef Cattle (pesos) |
Milk (pesos) |
Feed Lot (pesos) |
Others (pesos) |
Without (pesos) |
Total (pesos) | |||||||||||
Sales |
8,439,086 | 10,536,204 | 2,062,205 | 1,309,711 | 1,014,809 | | 23,362,015 | |||||||||||
Assets |
137,080,203 | 146,902,859 | 19,893,287 | 4,230,726 | 5,514,584 | 579,903,208 | 893,524,867 | |||||||||||
Liabilities |
8,144,995 | 800,680 | 33,321 | 1,496,570 | 3,443,116 | 247,639,270 | 261,557,952 | |||||||||||
Fixed asset additions (transfers) |
705,113 | 3,692,942 | 140,655 | 29,975 | (40,134 | ) | 3,457,696 | 7,986,247 | ||||||||||
Depreciation of fixed assets |
528,770 | 351,802 | 126,812 | 75,460 | 18,005 | 201,780 | 1,302,629 | |||||||||||
Income from related parties |
48,211 | 395 | 9,315 | | | 6,713,405 | 6,771,326 | |||||||||||
As of September 30, 2005: |
||||||||||||||||||
Description |
Crops (pesos) |
Beef Cattle (pesos) |
Milk (pesos) |
Feed Lot (pesos) |
Others (pesos) |
Without (pesos) |
Total (pesos) | |||||||||||
Sales |
10,767,467 | 10,623,185 | 1,974,190 | 512,473 | 1,198,460 | | 25,075,775 | |||||||||||
Assets |
176,328,163 | 136,664,646 | 21,378,485 | 3,967,461 | 1,055,916 | 421,960,527 | 761,355,198 | |||||||||||
Liabilities |
6,263,334 | 329,039 | 140,168 | 384,124 | 353,102 | 222,139,787 | 229,609,554 | |||||||||||
Fixed asset additions (transfers) |
46,710,471 | 1,390,747 | 581,404 | 8,963 | 26,952 | 545,249 | 49,263,786 | |||||||||||
Depreciation of fixed assets |
459,268 | 238,479 | 86,293 | 74,552 | 14,171 | 72,802 | 945,565 | |||||||||||
Income from related parties |
(5,386 | ) | (1,486 | ) | (1,141 | ) | | | 4,524,560 | 4,516,547 |
NOTE 8: | EXAGRIND S.A. ESTANCIA SAN RAFAEL AGAINST TALI SUMAJ AND OTHER DAMAGES AND LOSSES LAWSUIT |
Exagrind S.A. has filed a lawsuit against Inversiones Ganaderas S.A. (IGSA) on claims for damages and losses produced by a fire in Estancia San Rafael, which is close to Tali Sumaj, Province of Catamarca. The fire took place on September 6, 2000.
The estimated amount of the legal action is Ps. 2,914,000 at the date the claim was filed.
In turn, IGSA filed an extraordinary appeal with the High Court of the Province of Catamarca, requesting to be given the remainder term to answer the lawsuit as, at the time of revoking the first instance judge decision that postponed the terms to answer until a new notice was dispatched, such period had not yet expired. The management of IGSA is awaiting the decision of the Court of Cassation.
NOTE 9: | ACQUISITIONS AND SALES OF FARMS |
On August 28, 2006, IGSA signed a preliminary sale contract of 1,800 hectares of the establishment called El Recreo of its property, in the amount of US$ 0.3 million. As advance payment the Company has received US$ 0.05 million. This sale has not been shown in the Financial Statement as the property of the land has not yet been transferred.
15
Comercial, Inmobiliaria, Financiera y Agropecuaria and Subsidiaries
Consolidated Fixed Assets
For the three-month periods ended September 30, 2006 and 2005
and the year ended June 30, 2006
(Notes 1, 2, and 3)
Schedule A
Principal Account |
Value at the beginning period/year |
Additions and/or transfers Pesos |
Deductions and/or transfers Pesos |
Value at the end of the period/year |
Depreciation | Net carrying value at Pesos |
Net carrying value at June 30, 2006 Pesos |
Net carrying value at Pesos | ||||||||||||||||
Rate % | Accumulated period/year |
Decrease of the |
Current period/year Pesos |
Accumulated period/year |
||||||||||||||||||||
Real estate |
155,053,376 | | | 155,053,376 | | | | | | 155,053,376 | 155,053,376 | 168,618,140 | ||||||||||||
Wire fences |
4,780,673 | | | 4,780,673 | 3 | 1,236,208 | | 48,981 | 1,285,189 | 3,495,484 | 3,544,465 | 3,523,312 | ||||||||||||
Watering troughs |
3,930,660 | | | 3,930,660 | 5 | 1,175,796 | | 46,509 | 1,222,305 | 2,708,355 | 2,754,864 | 2,263,926 | ||||||||||||
Alfalfa fields and meadows |
3,297,931 | | | 3,297,931 | 12-25-50 | 1,506,332 | | 142,136 | 1,648,468 | 1,649,463 | 1,791,599 | 1,065,359 | ||||||||||||
Buildings and constructions |
29,779,631 | 124,011 | | 29,903,642 | 2 | 2,486,149 | | 153,385 | 2,639,534 | 27,264,108 | 27,293,482 | 4,002,613 | ||||||||||||
Machinery |
10,594,431 | 448,699 | | 11,043,130 | 10 | 7,025,548 | | 235,348 | 7,260,896 | 3,782,234 | 3,568,883 | 3,417,554 | ||||||||||||
Vehicles |
2,309,795 | 46,620 | 97,728 | 2,258,687 | 20 | 1,194,039 | 97,728 | 100,533 | 1,196,844 | 1,061,843 | 1,115,756 | 646,137 | ||||||||||||
Tools |
197,916 | 589 | | 198,505 | 10 | 152,253 | | 2,747 | 155,000 | 43,505 | 45,663 | 50,724 | ||||||||||||
Furniture and equipment |
1,213,670 | 17,813 | 2,632 | 1,228,851 | 10 | 829,699 | 1,913 | 28,457 | 856,243 | 372,608 | 383,971 | 415,680 | ||||||||||||
Corral and leading lanes |
868,155 | 38,998 | | 907,153 | 3 | 158,319 | | 8,634 | 166,953 | 740,200 | 709,836 | 534,533 | ||||||||||||
Roads |
2,200,904 | 1,500 | | 2,202,404 | 10 | 894,000 | | 83,544 | 977,544 | 1,224,860 | 1,306,904 | 330,757 | ||||||||||||
Facilities |
12,615,362 | 42,033 | | 12,657,395 | 10-20-33 | 5,823,780 | | 300,708 | 6,124,488 | 6,532,907 | 6,791,582 | 6,690,006 | ||||||||||||
Computer equipment |
1,453,980 | 229,124 | | 1,683,104 | 20 | 1,007,257 | | 63,921 | 1,071,178 | 611,926 | 446,723 | 347,663 | ||||||||||||
Silo plants |
1,096,519 | | | 1,096,519 | 5 | 406,464 | | 14,922 | 421,386 | 675,133 | 690,055 | 734,820 | ||||||||||||
Feed Lot |
3,920,905 | 29,975 | 12,925 | 3,937,955 | | 1,633,060 | | 72,804 | 1,705,864 | 2,232,091 | 2,287,845 | 2,451,327 | ||||||||||||
Constructions in progress |
8,841,634 | 3,996,079 | 37,282 | 12,800,431 | | | | | | 12,800,431 | 8,841,633 | 13,451,971 | ||||||||||||
Advances to suppliers |
204,572 | 77,237 | | 281,809 | | | | | | 281,809 | 204,572 | 261,783 | ||||||||||||
Forest Products- Posts |
70,383 | | | 70,383 | | | | | | 70,383 | 70,384 | | ||||||||||||
Forest Products raw materials |
4,320,000 | | | 4,320,000 | | | | | | 4,320,000 | 4,320,000 | | ||||||||||||
Improvements in third parties buildings |
3,553,919 | 3,037,962 | | 6,591,881 | | | | | | 6,591,881 | 3,553,919 | | ||||||||||||
Total at September 30, 2006 |
250,304,416 | 8,090,640 | 150,567 | 258,244,489 | 25,528,904 | 99,641 | 1,302,629 | 26,731,892 | 231,512,597 | |||||||||||||||
Total at June 30, 2006 |
188,561,525 | 84,736,740 | 22,993,849 | 250,304,416 | 22,063,929 | 1,647,113 | 5,112,088 | 25,528,904 | 224,775,512 | |||||||||||||||
Total at September 30, 2005 |
188,561,525 | 49,414,218 | 6,740,956 | 231,234,787 | 22,063,929 | 581,012 | 945,565 | 22,428,482 | 208,806,305 | |||||||||||||||
16
Cresud Sociedad Anónima,
Comercial, Inmobiliaria, Financiera y Agropecuaria and Subsidiaries
Consolidated Fixed Assets
For the three-month periods ended September 30, 2006 and 2005
and the year ended June 30, 2006
(Notes 1, 2, and 3)
Schedule B
Principal Account |
Value at the beginning of the year/period Pesos |
Additions of the Year/period |
Value at the end of the year/period Pesos |
Amortization | Accumulated at the end of |
Net carrying value as of September 30, Pesos |
Net carrying value as of June
30, Pesos |
Net Carrying value as of September 30, Pesos | ||||||||||||
Accumulated at |
Current period | |||||||||||||||||||
Rate % |
Amount Pesos |
|||||||||||||||||||
Concessions received |
23,581,646 | | 23,581,646 | | | | 23,581,646 | 23,581,646 | ||||||||||||
Development expenditures |
1,410,368 | | 1,410,368 | 1,410,368 | 33,33 | | 1,410,368 | | | | ||||||||||
Organization expenses |
448,818 | | 448,818 | 448,818 | | 448,818 | | | | |||||||||||
Brands and patents |
18,938 | | 18,938 | 18,938 | | 18,938 | | | | |||||||||||
Total at September 30, 2006 |
25,459,770 | | 25,459,770 | 1,878,124 | | 1,878,124 | 23,581,646 | |||||||||||||
Total at June 30, 2006 |
1,878,124 | 23,581,646 | 25,459,770 | 1,878,124 | | 1,878,124 | 23,581,646 | |||||||||||||
Total at September 30, 2005 |
1,878,124 | 1,878,124 | 1,878,124 | | 1,878,124 | | ||||||||||||||
17
Cresud Sociedad Anónima,
Comercial, Inmobiliaria, Financiera y Agropecuaria and Subsidiaries
Consolidated Fixed Assets
For the three-month periods ended September 30, 2006 and 2005
and the year ended June 30, 2006
(Notes 1, 2, and 3)
Schedule C
Type and characteristics of the |
Amount | Value as of September 30, Pesos |
Value as of June 30, Pesos |
Value as of September 30, Pesos |
Market value Pesos |
INFORMATION ON THE ISSUER | ||||||||||||
Principal activity |
Latest financial statements | |||||||||||||||||
Capital Pesos |
Income for the period Pesos |
Shareholders´ Pesos | ||||||||||||||||
Current Investmentst | ||||||||||||||||||
Mutual Funds |
||||||||||||||||||
Bony Hamilton Fund in dollars |
8,634,073 | 26,454,800 | 54,906 | 27,304,412 | 3.064000 | |||||||||||||
Banco Río Special Fund in pesos |
1,647,934 | 898,081 | 419,309 | |||||||||||||||
BankBoston 1784 Fund |
| 246,404 | | |||||||||||||||
28,102,734 | 1,199,391 | 27,723,721 | ||||||||||||||||
Bonds and Convertible Notes |
||||||||||||||||||
Interest on IRSA Convertible Notes 2007 (US$) |
||||||||||||||||||
Subsidiaries, related companies Law No. 19,550 Section 33 and related parties: |
||||||||||||||||||
IRSA Inversiones y Representaciones S.A. |
1,150,549 | 386,779 | 3,260,731 | |||||||||||||||
Global 2010 Bonds |
110,000 | 101,061 | 92,510 | 105,232 | 0.918736 | |||||||||||||
Bocon Pro 1 |
157,647 | 630 | 630 | 630 | 0.003996 | |||||||||||||
Nobacs |
3,000,000 | 3,011,392 | 3,030,000 | 2,985,000 | 1.003797 | |||||||||||||
Mortgage Bonds |
1,247,309 | 1,203,653 | 1,334,180 | 11,046 | 0.965000 | |||||||||||||
Raymond James Interest of Bonds |
| | 1,549,113 | |||||||||||||||
5,467,285 | 4,844,099 | 7,911,752 | ||||||||||||||||
Deposits in foreign banks in dollars |
182,639 | 180,298 | 510,524 | |||||||||||||||
182,639 | 180,298 | 510,524 | ||||||||||||||||
Total current investments |
33,752,658 | 6,223,788 | 36,145,997 | |||||||||||||||
Non-current investments |
||||||||||||||||||
Subsidiaries, related companies Law No. 19,550 Section 33 and related parties: |
||||||||||||||||||
Agro-Uranga S.A. |
Unlisted | Agriculture | 2,500,000 | 162,141 | 10,376,492 | |||||||||||||
Shares |
893,069 | 3,698,904 | 5,465,153 | 5,336,798 | ||||||||||||||
Contribution on account of future subscriptions of shares |
7,865 | 7,865 | 7,865 | |||||||||||||||
Higher property value |
11,179,150 | 11,179,150 | 11,179,150 | |||||||||||||||
14,885,919 | 16,652,168 | 16,523,813 | ||||||||||||||||
IRSA Inversiones y Representaciones S.A. |
||||||||||||||||||
Shares (Note 14) |
116,305,767 | 400,149,089 | 396,839,494 | 272,783,594 | 3.96000 | Real Estate | 437,554,373 | 15,618,871 | 1,505,402,422 | |||||||||
400,149,089 | 396,839,494 | 272,783,594 | ||||||||||||||||
BrasilAgro Companhia Brasileira de Propiedades Agrícolas |
||||||||||||||||||
Shares |
42,705 | 60,039,955 | 54,879,607 | | 1000(*) | Agricultureand | 875,381,000 | 17,819,000 | 821,340,000 | |||||||||
60,039,955 | 54,879,607 | | Real Estate | |||||||||||||||
Subtotal | 475,074,963 | 468,371,269 | 289,307,407 | |||||||||||||||
Other Investments |
||||||||||||||||||
IRSA Convertible Notes 2007 (US$) |
||||||||||||||||||
Subsidiaries, related companies Law No. 19,550 Section 33 and related parties: |
||||||||||||||||||
IRSA Inversiones y Representaciones S.A. |
12,000,000 | 37,247,999 | 37,031,999 | 106,328,190 | ||||||||||||||
Coprolán |
20,717 | 20,717 | 20,717 | Unlisted | ||||||||||||||
Subtotal | 37,268,716 | 37,052,716 | 106,348,907 | |||||||||||||||
Goodwill |
||||||||||||||||||
IRSA negative goodwill |
(75,222,927) | (76,825,838) | (29,060,111) | |||||||||||||||
Subtotal | (75,222,927) | (76,825,838) | (29,060,111) | |||||||||||||||
Total non-current investments |
437,120,752 | 428,598,147 | 366,596,203 | |||||||||||||||
(*) | Quotation in Brazilian Reais as of 10/06/2006 |
18
Cresud Sociedad Anónima,
Comercial, Inmobiliaria, Financiera y Agropecuaria and Subsidiaries
Consolidated Fixed Assets
For the three-month periods ended September 30, 2006 and 2005
and the year ended June 30, 2006
(Notes 1, 2, and 3)
Schedule E
Item |
Balances at the beginning of the period Pesos |
Increases Pesos |
Decreases Pesos |
Applications Pesos |
Value as of Pesos |
Value as of Pesos |
Value as of Pesos | |||||||||
Deducted from assets |
||||||||||||||||
Allowance for doubtful accounts |
||||||||||||||||
Included in liabilities |
374,830 | | | (2,471 | ) | 372,359 | 374,830 | 381,214 | ||||||||
Non-current law contingencies for pending lawsuits |
183,893 | 353,164 | (24,127 | ) | | 512,930 | 183,893 | 104,198 | ||||||||
Total as of September 30, 2006 |
558,723 | 353,164 | (24,127 | ) | (2,471 | ) | 885,289 | |||||||||
Total as of June 30, 2006 |
490,542 | 148,311 | (25,000 | ) | (55,130 | ) | 558,723 | |||||||||
Total as of September 30, 2005 |
485,412 | | | 485,412 | ||||||||||||
(1) | Included in Financial Results |
19
Cresud Sociedad Anónima,
Comercial, Inmobiliaria, Financiera y Agropecuaria and Subsidiaries
Consolidated Cost of Sales
For the three-month periods ended September 30, 2006 and 2005
(Notes 1, 2, and 3)
Schedule F.1
Crops | Beef cattle | Milk | ||||||||||||||
September 30, Pesos |
September 30, Pesos |
September 30, Pesos |
September 30, Pesos |
September 30, Pesos |
September 30, Pesos | |||||||||||
Inventories at the beginning of the period |
||||||||||||||||
Beef cattle |
| | 64,236,404 | 61,552,248 | | | ||||||||||
Crops |
10,550,495 | 24,930,778 | | | | | ||||||||||
Unharvested crops |
| | | | | | ||||||||||
Seeds and fodder |
478,313 | 128,575 | | | | | ||||||||||
Materials and others |
| | | | | | ||||||||||
11,028,808 | 25,059,353 | 64,236,404 | 61,552,248 | | | |||||||||||
Holding gain - Cattle |
| | 952,384 | 1,129,950 | | | ||||||||||
Holding gain - Crops |
722,475 | 994,786 | | | | |||||||||||
Production |
597,946 | 378,351 | 3,478,768 | 5,877,268 | 2,062,205 | 1,974,190 | ||||||||||
Gain (loss) on commodities market |
(185,200 | ) | (188,514 | ) | | | | | ||||||||
Transfer of inventories to expenses |
| | | | | | ||||||||||
Transfer to fixed assets and inventories |
| | | | | | ||||||||||
Transfer of unharvested crops to expenses |
(1,496,929 | ) | (1,701,416 | ) | (940 | ) | | | | |||||||
Recovery of inventories |
| | 89,717 | 81,571 | | | ||||||||||
Purchases |
1,095,014 | 1,382,777 | 2,580,513 | 2,674,279 | | | ||||||||||
Operating expenses (Schedule H) |
| | | | | | ||||||||||
Less: |
||||||||||||||||
Inventories at the end of the period |
| | | |||||||||||||
Beef cattle |
| | (61,054,655 | ) | (60,951,572 | ) | | | ||||||||
Crops |
(3,974,071 | ) | (17,146,003 | ) | | | | | ||||||||
Unharvested crops |
| | | | | | ||||||||||
Seeds and fodder |
(556,844 | ) | (73,439 | ) | | | | | ||||||||
Materials and others |
| | | | | | ||||||||||
Cost of Sales |
7,231,199 | 8,705,895 | 10,282,191 | 10,363,744 | 2,062,205 | 1,974,190 | ||||||||||
Feed Lot | Others | Total | ||||||||||||||||||||||
September 30, Pesos |
September 30, Pesos |
September 30, Pesos |
September 30, Pesos |
September 30, 2006 Pesos |
September 30, 2005 Pesos |
|||||||||||||||||||
Inventories at the beginning of the period |
||||||||||||||||||||||||
Beef cattle |
| | | | 64,236,404 | 61,552,248 | ||||||||||||||||||
Crops |
| | | | 10,550,495 | 24,930,778 | ||||||||||||||||||
Unharvested crops |
| | | | | | ||||||||||||||||||
Seeds and fodder |
| | | | 478,313 | 128,575 | ||||||||||||||||||
Materials and others |
150,085 | 155,791 | 273,377 | 623,879 | 423,462 | 779,670 | ||||||||||||||||||
150,085 | 155,791 | 273,377 | 623,879 | 75,688,674 | 87,391,271 | |||||||||||||||||||
Holding gain - Cattle |
11,000 | (8,877 | ) | | | 963,384 | 1,121,073 | |||||||||||||||||
Holding gain - Crops |
| | | 722,475 | 994,786 | |||||||||||||||||||
Production |
| | | 6,138,919 | 8,229,809 | |||||||||||||||||||
Gain (loss) on commodities market |
(3,349 | ) | 1,557 | | | (188,549 | ) | (186,957 | ) | |||||||||||||||
Transfer of inventories to expenses |
(456,533 | ) | (250,988 | ) | (24,006 | ) | (34,359 | ) | (480,539 | ) | (285,347 | ) | ||||||||||||
Transfer to fixed assets and inventories |
| | (67,111 | ) | (30,770 | ) | (67,111 | ) | (30,770 | ) | ||||||||||||||
Transfer of unharvested crops to expenses |
| | (130,249 | ) | (106,578 | ) | (1,628,118 | ) | (1,807,994 | ) | ||||||||||||||
Recovery of inventories |
| | | | 89,717 | 81,571 | ||||||||||||||||||
Purchases |
1,231,219 | 384,540 | 238,251 | 194,928 | 5,144,997 | 4,636,524 | ||||||||||||||||||
Operating expenses (Schedule H) |
200,841 | 181,399 | 795,709 | 405,646 | 996,550 | 587,045 | ||||||||||||||||||
Less: |
||||||||||||||||||||||||
Inventories at the end of the period |
| | ||||||||||||||||||||||
Beef cattle |
| | | | (61,054,655 | ) | (60,951,572 | ) | ||||||||||||||||
Crops |
| | | | (3,974,071 | ) | (17,146,003 | ) | ||||||||||||||||
Unharvested crops |
| | | | | | ||||||||||||||||||
Seeds and fodder |
| | | | (556,844 | ) | (73,439 | ) | ||||||||||||||||
Materials and others |
(55,000 | ) | (61,622 | ) | (258,495 | ) | (431,595 | ) | (313,495 | ) | (65,899,065 | ) | (493,217 | ) | (78,664,231 | ) | ||||||||
Cost of Sales |
1,078,263 | 401,800 | 827,476 | 621,151 | 21,481,334 | 22,066,780 | ||||||||||||||||||
20
Cresud Sociedad Anónima,
Comercial, Inmobiliaria, Financiera y Agropecuaria and Subsidiaries
Consolidated Cost of Production
For the three-month periods ended September 30, 2006 and 2005
(Notes 1, 2, and 3)
Schedule F.2
Crops | Beef cattle | Milk | Total | |||||||||||||||||||||||||||
September 30, Pesos |
September 30, Pesos |
September 30, Pesos |
September 30, Pesos |
September 30, Pesos |
September 30, Pesos |
September 30, 2006 Pesos |
September 30, 2005 Pesos |
|||||||||||||||||||||||
Inventories at the beginning of the period |
||||||||||||||||||||||||||||||
Beef cattle |
| | | 4,358 | 9,389,631 | 6,823,744 | 9,389,631 | 6,828,102 | ||||||||||||||||||||||
Crops |
| | | | | | | | ||||||||||||||||||||||
Unharvested crops |
1,662,592 | 826,336 | | | | | 1,662,592 | 826,336 | ||||||||||||||||||||||
Seeds and fodder |
| | 168,766 | 172,941 | 123,568 | 17,653 | 292,334 | 190,594 | ||||||||||||||||||||||
Materials and others |
4,142,815 | 3,768,385 | | | 119,865 | 65,430 | 4,262,680 | 3,833,815 | ||||||||||||||||||||||
5,805,407 | 4,594,721 | 168,766 | 177,299 | 9,633,064 | 6,906,827 | 15,607,237 | 11,678,847 | |||||||||||||||||||||||
Holding gain (loss) |
| | | | (8,077 | ) | 375,118 | (8,077 | ) | 375,118 | ||||||||||||||||||||
Gain (loss) on commodities market |
| | | | | | | | ||||||||||||||||||||||
Transfer of inventories to expenses |
| | 456,533 | 180,231 | | | 456,533 | 180,231 | ||||||||||||||||||||||
Transfer to fixed assets and inventories |
| | | | | | | | ||||||||||||||||||||||
Transfer of unharvested crops to expenses |
(3,319,132 | ) | (2,944,376 | ) | (172,129 | ) | (79,120 | ) | (465,920 | ) | (245,558 | ) | (3,957,181 | ) | (3,269,054 | ) | ||||||||||||||
Recovery of inventories |
| | | | (89,717 | ) | (81,571 | ) | (89,717 | ) | (81,571 | ) | ||||||||||||||||||
Purchases |
10,072,839 | 7,157,692 | | 68,864 | 767,032 | 1,659,354 | 10,839,871 | 8,885,910 | ||||||||||||||||||||||
Operating expenses (Schedule H) |
1,860,535 | 1,113,326 | 3,947,979 | 4,216,180 | 2,094,869 | 1,271,581 | 7,903,383 | 6,601,087 | ||||||||||||||||||||||
Less: |
||||||||||||||||||||||||||||||
Inventories at the end of the period |
||||||||||||||||||||||||||||||
Beef cattle |
| | | (21,367 | ) | (9,386,961 | ) | (8,258,533 | ) | (9,386,961 | ) | (8,279,900 | ) | |||||||||||||||||
Crops |
| | | | | | | | ||||||||||||||||||||||
Unharvested crops |
(6,120,358 | ) | (4,804,143 | ) | | | | | (6,120,358 | ) | (4,804,143 | ) | ||||||||||||||||||
Seeds and fodder |
| | (2,890 | ) | (146,431 | ) | (143,490 | ) | (97,205 | ) | (146,380 | ) | (243,636 | ) | ||||||||||||||||
Materials and others |
(7,238,730 | ) | (4,205,003 | ) | | | (187,731 | ) | (148,042 | ) | (7,426,461 | ) | (23,080,160 | ) | (4,353,045 | ) | (17,680,724 | ) | ||||||||||||
Cost of Production |
1,060,561 | 912,217 | 4,398,259 | 4,395,656 | 2,213,069 | 1,381,971 | 7,671,889 | 6,689,844 | ||||||||||||||||||||||
21
Cresud Sociedad Anónima,
Comercial, Inmobiliaria, Financiera y Agropecuaria and Subsidiaries
Consolidated Foreign currency assets and liabilities
For the three-month periods ended September 30, 2006 and 2005 and the year ended June 30, 2006
(Notes 1, 2, and 3)
Schedule G
September 30, 2006 | June 30, 2006 | September 30, 2005 | |||||||||||||||
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 Assets |
|||||||||||||||||
Cash and banks |
|||||||||||||||||
Cash and banks in dollars |
US$ | 65,640 | 3.064 | 201,120 | US$ | 7,835,857 | 23,868,019 | US$ | 2,204,267 | 6,326,247 | |||||||
Cash and banks in brazilian reais |
Rs | 498 | 1.343 | 669 | Rs | 1,524 | 1,964 | | | ||||||||
Investments: |
|||||||||||||||||
Mutual funds |
US$ | 8,634,073 | 3.064 | 26,454,800 | US$ | 18,026 | 54,906 | US$ | 9,513,732 | 27,304,412 | |||||||
Interest of IRSA Convertible Notes 2007 Subsidiaries, related companies Law 19,550 Article 33 and related parties: |
|||||||||||||||||
IRSA Inversiones y Representaciones S.A. |
US$ | 370,667 | 3.104 | 1,150,549 | US$ | 125,333 | 386,779 | US$ | 1,120,526 | 3,260,731 | |||||||
Deposits in foreign banks |
US$ | 59,608 | 3.064 | 182,639 | US$ | 59,192 | 180,298 | US$ | 177,883 | 510,524 | |||||||
Trade accounts receivable: |
|||||||||||||||||
Trade accounts receivable |
US$ | 9,896 | 3.064 | 30,322 | US$ | 14,768 | 44,982 | US$ | 256,433 | 735,963 | |||||||
Other receivables: |
|||||||||||||||||
Secured by mortgages |
US$ | 907,587 | 3.064 | 2,780,848 | US$ | 1,148,224 | 3,497,490 | US$ | 2,050,644 | 5,885,349 | |||||||
Guarantee deposits |
US$ | 461,262 | 3.064 | 1,413,306 | US$ | 475,302 | 1,447,771 | US$ | 731,522 | 2,099,467 | |||||||
Subsidiaries, related companies Law 19,550 Article 33 and related parties: |
|||||||||||||||||
Cactus Argentina S.A. |
US$ | 3,184 | 3.104 | 9,884 | US$ | 4,140 | 12,775 | | | ||||||||
Others |
US$ | 15,922 | 3.104 | 49,421 | US$ | 20,698 | 63,875 | | | ||||||||
Non current assets |
|||||||||||||||||
Other receivables |
|||||||||||||||||
Secured by mortgages |
US$ | 1,999,992 | 3.064 | 6,127,975 | US$ | 2,713,488 | 8,265,284 | US$ | 2,330,782 | 6,689,345 | |||||||
Subsidiaries, related companies Law 19,550 Article 33 and related parties: |
|||||||||||||||||
Alto Palermo S.A. |
US$ | 156,034 | 3.104 | 484,330 | US$ | 189,470 | 584,704 | | | ||||||||
IRSA Inversiones y Representaciones S.A. |
US$ | 37,894 | 3.104 | 117,623 | US$ | 48,721 | 150,353 | | | ||||||||
Others |
US$ | 22,291 | 3.104 | 69,190 | US$ | 27,067 | 83,529 | | | ||||||||
Investments: |
|||||||||||||||||
IRSA Convertible Notes 2007 |
|||||||||||||||||
Subsidiaries, related companies Law 19,550 Article 33 and related parties: |
|||||||||||||||||
IRSA Inversiones y Representaciones S.A. |
US$ | 12,000,000 | 3.104 | 37,247,999 | US$ | 12,000,000 | 37,031,999 | US$ | 36,538,897 | 106,328,190 | |||||||
Total US$ |
US$ | 24,744,050 | 76,320,006 | US$ | 24,680,286 | 75,672,764 | US$ | 54,924,686 | 159,140,228 | ||||||||
Total Rs |
Rs | 498 | 669 | Rs | 1,524 | 1,964 | | | |||||||||
Total Assets |
76,320,675 | 75,674,728 | 159,140,228 | ||||||||||||||
US$: US dollars
Rs: Brazilian Reais
22
Cresud Sociedad Anónima,
Comercial, Inmobiliaria, Financiera y Agropecuaria and Subsidiaries
Consolidated Information in Compliance with Section 64, subsection B of Law No. 19,550
For the three-month periods ended September 30, 2006 and 2005 and the year ended June 30, 2006
(Notes 1, 2, and 3)
G (Cont.)
September 30, 2006 | June 30, 2006 | September 30, 2005 | |||||||||||||||||||
Item |
Type and amount of foreign currency |
Current exchange rate Pesos |
Amount in local currency Pesos |
Type and amount of foreign currency |
Amount in local currency Pesos |
Type and amount of foreign currency |
Amount in local currency Pesos |
||||||||||||||
Current liabilities |
|||||||||||||||||||||
Trade accounts payable: |
|||||||||||||||||||||
Suppliers |
US$ | 2,410,493 | 3.104 | 7,482,169 | US$ | 3,558,082 | 10,980,242 | US$ | 9,476,932 | 27,577,871 | |||||||||||
Interest to be accrued |
US$ | | 3.104 | | US$ | (36,573 | ) | (112,863 | ) | US$ | (552,462 | ) | (1,607,665 | ) | |||||||
Accrual for other expenses |
US$ | 1,534,995 | 3.104 | 4,764,624 | US$ | 862,487 | 2,661,634 | US$ | 907,443 | 2,640,659 | |||||||||||
Subsidiaries, related companies Law 19,550 Article 33 and related parties: |
|||||||||||||||||||||
IRSA |
US$ | | | | US$ | | | US$ | 1,432 | 4,168 | |||||||||||
APSA |
US$ | | | | US$ | | | US$ | 113,880 | 331,392 | |||||||||||
Loans: |
|||||||||||||||||||||
Local banks |
US$ | 4,297,669 | 3.104 | 13,339,964 | US$ | 4,399,210 | 13,575,961 | | | ||||||||||||
Interest of Convertible Notes 2007 |
US$ | 317,295 | 3.104 | 984,885 | US$ | 107,641 | 332,179 | US$ | 490,839 | 1,428,341 | |||||||||||
Subsidiaries, related companies Law 19,550 Article 33 and related parties: |
|||||||||||||||||||||
Shareholders |
US$ | 462,356 | 3.104 | 1,435,153 | US$ | 156,508 | 482,985 | US$ | 734,559 | 2,137,568 | |||||||||||
Directors |
US$ | 1,038 | 3.104 | 3,222 | US$ | 351 | 1,083 | US$ | 1,030 | 2,998 | |||||||||||
Other debts: |
|||||||||||||||||||||
Subsidiaries, related companies Law 19,550 Article 33 and related parties: |
|||||||||||||||||||||
Cactus Feeders |
| 15,520 | | | | | |||||||||||||||
Non-current liabilities |
|||||||||||||||||||||
Trade accounts payable: |
|||||||||||||||||||||
Accrual for other expenses |
US$ | 222,906 | 3.104 | 691,900 | US$ | 270,671 | 835,292 | US$ | | | |||||||||||
Loans: |
|||||||||||||||||||||
Foreign banks |
US$ | 7,700,000 | 3.104 | 23,900,800 | US$ | 6,600,000 | 20,367,600 | US$ | | | |||||||||||
Convertible Notes 2007 |
US$ | 10,272,153 | 3.104 | 31,884,763 | US$ | 10,306,022 | 31,804,384 | US$ | 16,005,607 | 46,576,316 | |||||||||||
Subsidiaries, related companies Law 19,550 Article 33 and related parties: |
|||||||||||||||||||||
Shareholders |
US$ | 14,968,361 | 3.104 | 46,461,793 | US$ | 14,984,838 | 46,243,210 | US$ | 23,953,025 | 69,703,303 | |||||||||||
Directors |
US$ | 33,600 | 3.104 | 104,294 | US$ | 33,600 | 103,690 | US$ | 33,600 | 97,776 | |||||||||||
Total Liabilities |
US$ | 42,220,866 | 131,069,087 | US$ | 41,242,837 | 127,275,397 | US$ | 51,165,885 | 148,892,727 | ||||||||||||
US$: US dollars
23
Cresud Sociedad Anónima,
Comercial, Inmobiliaria, Financiera y Agropecuaria and Subsidiaries
Consolidated Information in Compliance with Section 64, subsection B of Law No. 19,550
For the three-month periods ended September 30, 2006 and 2005 and the year ended June 30, 2006
(Notes 1, 2, and 3)
Schedule H
Items |
Total September 30, Pesos |
Operating Expenses | Expenses | Total | ||||||||||||||||
Total Pesos |
Crops Pesos |
Beef cattle Pesos |
Milk Pesos |
Feed Lot Pesos |
Others Pesos |
Selling Pesos |
Administrative Pesos |
September 30, Pesos | ||||||||||||
Directors´ fees |
70,200 | | | | | | | | 70,200 | 23,000 | ||||||||||
Fees and payments for services |
1,233,895 | 129,421 | 10,484 | 57,422 | 42,846 | | 18,669 | | 1,104,474 | 633,483 | ||||||||||
Salaries and wages |
2,294,196 | 1,393,860 | 158,350 | 470,981 | 224,255 | | 540,274 | 66,477 | 833,859 | 1,947,531 | ||||||||||
Social security taxes |
608,983 | 159,070 | 68,068 | 69,896 | 12,465 | | 8,641 | | 449,913 | 337,141 | ||||||||||
Taxes, rates and contributions |
341,467 | 122,194 | 56,946 | 48,029 | 13,899 | | 3,320 | 181,112 | 38,161 | 213,192 | ||||||||||
Gross sales taxes |
115,108 | | | | | | | 115,108 | | 26,535 | ||||||||||
Office and administrative expenses |
368,001 | 88,544 | | 18,163 | | | 70,381 | 385 | 279,072 | 170,181 | ||||||||||
Bank commissions and expenses |
58,585 | 58,585 | 686 | 3,231 | 271 | | 54,397 | | | 7,208 | ||||||||||
Depreciation of fixed assets |
1,302,629 | 1,200,818 | 598,053 | 372,215 | 136,228 | 69,164 | 25,158 | | 101,811 | 945,565 | ||||||||||
Vehicle and traveling expenses |
335,250 | 161,782 | 47,467 | 80,513 | 7,595 | | 26,207 | 6,165 | 167,303 | 178,098 | ||||||||||
Spare parts and repairs |
329,275 | 327,325 | 156,570 | 132,072 | 36,619 | | 2,064 | | 1,950 | 341,453 | ||||||||||
Insurance |
61,858 | 16,175 | 4,411 | 5,188 | 350 | | 6,226 | | 45,683 | 68,459 | ||||||||||
Benefits to Employees |
176,744 | 100,716 | 19,007 | 64,831 | 5,158 | | 11,720 | | 76,028 | 89,753 | ||||||||||
Livestock expenses (1) |
2,900,119 | 2,557,329 | | 2,557,329 | | | | 342,790 | | 3,397,338 | ||||||||||
Dairy farm expenses (2) |
1,614,188 | 1,605,692 | | | 1,605,692 | | | 8,496 | | 914,182 | ||||||||||
Agricultural expenses (3) |
1,498,652 | 619,451 | 619,451 | | | | | 879,201 | | 2,136,919 | ||||||||||
Feed lot expenses |
131,677 | 131,677 | | | | 131,677 | | | | 114,163 | ||||||||||
Silo expenses |
46,571 | 46,571 | 46,571 | | | | | | | 4,280 | ||||||||||
Coal expenses |
| | | | | | | | | 202 | ||||||||||
FyO expenses |
27,786 | 2,250 | | | | | 2,250 | 25,536 | | 18,295 | ||||||||||
General expenses |
199,382 | 178,473 | 74,471 | 68,109 | 9,491 | | 26,402 | 1,992 | 18,917 | 126,442 | ||||||||||
Total at September 30, 2006 |
13,714,566 | 8,899,933 | 1,860,535 | 3,947,979 | 2,094,869 | 200,841 | 795,709 | 1,627,262 | 3,187,371 | |||||||||||
Total at September 30, 2005 |
7,188,132 | 1,113,326 | 4,216,180 | 1,271,581 | 181,399 | 405,646 | 2,449,333 | 2,055,955 | 11,693,420 | |||||||||||
(1) | Includes cattle food and additives, lodging, animal health and others. |
(2) | Includes cattle food and additives, animal health and others. |
(3) | Includes seeds, agrochemicals, irrigation, services hired, leases and others. |
24
Cresud Sociedad Anónima,
Comercial, Inmobiliaria, Financiera y Agropecuaria and Subsidiaries
Balance Sheet as of September 30, 2006 and 2005 and June 30, 2006
September 30, (Notes 1 and 2) |
June 30, 2006 (Notes 1 and 2) |
September 30, (Notes 1 and 2) |
|||||||
ASSETS |
|||||||||
Current Assets |
|||||||||
Cash and banks (Note 8.a.) |
462,741 | 24,600,563 | 8,150,921 | ||||||
Investments (Note 8.b.) |
31,922,085 | 4,899,005 | 35,216,164 | ||||||
Trade accounts receivable (Note 8.c.) |
6,707,887 | 8,449,745 | 7,072,600 | ||||||
Other receivables (Note 8.d.) |
26,256,195 | 21,265,678 | 20,710,289 | ||||||
Inventories (Note 8.e.) |
27,304,694 | 27,227,281 | 40,564,241 | ||||||
Total Current Assets |
92,653,602 | 86,442,272 | 111,714,215 | ||||||
Non-Current Assets |
|||||||||
Other receivables (Note 8.d.) |
43,537,600 | 39,575,208 | 14,096,292 | ||||||
Inventories (Note 8.e.) |
57,970,378 | 59,330,235 | 50,557,754 | ||||||
Investments on controlled and related companies (Note 8.b.) |
495,674,051 | 489,669,438 | 305,970,911 | ||||||
Other investments (Note 8.b.) |
37,268,716 | 37,052,716 | 106,348,907 | ||||||
Fixed assets, net (Schedule A) |
211,834,559 | 208,071,858 | 200,394,270 | ||||||
Intangible assets, net (Schedule B) |
21,910,761 | 21,910,761 | | ||||||
Subtotal Non-Current Assets |
868,196,065 | 855,610,216 | 677,368,134 | ||||||
Goodwill (Note 8.b.) |
(75,222,927 | ) | (76,825,838 | ) | (29,060,111 | ) | |||
Total Non-Current Assets |
792,973,138 | 778,784,378 | 648,308,023 | ||||||
Total Assets |
885,626,740 | 865,226,650 | 760,022,238 | ||||||
LIABILITIES |
|||||||||
Current Liabilities |
|||||||||
Debts: |
|||||||||
Trade accounts payable (Note 8.f.) |
22,559,691 | 23,927,124 | 33,845,808 | ||||||
Loans (Note 8.g.) |
79,362,776 | 66,421,573 | 8,531,307 | ||||||
Salaries and social security payable (Note 8.h.) |
1,400,535 | 1,930,617 | 889,715 | ||||||
Taxes payable (Note 8.i.) |
4,523,112 | 2,921,376 | 20,073,652 | ||||||
Other debts (Note 8.j.) |
3,371,712 | 3,284,656 | 5,239,487 | ||||||
Total Debts |
111,217,826 | 98,485,346 | 68,579,969 | ||||||
Total Current Liabilities |
111,217,826 | 98,485,346 | 68,579,969 | ||||||
Non-Current Liabilities |
|||||||||
Trade accounts payable (Note 8.f.) |
691,900 | 835,292 | | ||||||
Loans (Note 8.g.) |
102,007,731 | 98,096,955 | 115,348,844 | ||||||
Taxes payable (Note 8.i.) |
40,168,273 | 41,874,123 | 44,512,667 | ||||||
Other debts (Note 8.j.) |
| | 15,071 | ||||||
Provisions (Schedule E) |
45,216 | 69,343 | 65,871 | ||||||
Total Non-Current Liabilities |
142,913,120 | 140,875,713 | 159,942,453 | ||||||
Total liabilities |
254,130,946 | 239,361,059 | 228,522,422 | ||||||
SHAREHOLDERS EQUITY |
631,495,794 | 625,865,591 | 531,499,816 | ||||||
Total Liabilities and Shareholders Equity |
885,626,740 | 865,226,650 | 760,022,238 | ||||||
The accompanying notes and schedules are an integral part of the financial statements.
|
Eduardo S. Elsztain |
Chairman |
25
Cresud Sociedad Anónima,
Comercial, Inmobiliaria, Financiera y Agropecuaria and Subsidiaries
Statement of Income
For the three-month periods ended September 30, 2006 and 2005
September 30, (Notes 1 and 2) |
September 30, (Notes 1 and 2) |
|||||
Production : |
||||||
Crops |
597,946 | 378,351 | ||||
Beef cattle |
3,082,732 | 5,239,053 | ||||
Milk |
2,062,205 | 1,974,190 | ||||
Total production |
5,742,883 | 7,591,594 | ||||
Cost of production (Schedule F.2) |
||||||
Crops |
(1,060,561 | ) | (912,217 | ) | ||
Beef cattle |
(3,858,566 | ) | (3,955,748 | ) | ||
Milk |
(2,213,069 | ) | (1,381,971 | ) | ||
Total cost of production |
(7,132,196 | ) | (6,249,936 | ) | ||
Production (loss) profit |
(1,389,313 | ) | 1,341,658 | |||
Sales |
||||||
Crops |
8,439,086 | 10,767,467 | ||||
Beef cattle |
8,529,344 | 8,750,194 | ||||
Milk |
2,062,205 | 1,974,190 | ||||
Other |
217,814 | 510,010 | ||||
Total sales |
19,248,449 | 22,001,861 | ||||
Cost of sales (Schedule F.1) |
||||||
Crops |
(7,231,199 | ) | (8,705,895 | ) | ||
Beef cattle |
(8,316,307 | ) | (8,527,289 | ) | ||
Milk |
(2,062,205 | ) | (1,974,190 | ) | ||
Other |
(11,371 | ) | (510 | ) | ||
Total cost of sale |
(17,621,082 | ) | (19,207,884 | ) | ||
Sales profit |
1,627,367 | 2,793,977 | ||||
Gross profit |
238,054 | 4,135,635 | ||||
Selling expenses (Schedule H) |
(1,370,401 | ) | (2,339,030 | ) | ||
Administrative expenses (Schedule H) |
(2,942,240 | ) | (1,846,533 | ) | ||
Net gain on sale of farms |
| 9,872,997 | ||||
Holding gain - Cattle (Schedules F.1 and F.2) |
961,244 | 1,453,284 | ||||
Holding gain - Crops (Schedule F.2) |
722,475 | 994,786 | ||||
Operating income |
(2,390,868 | ) | 12,271,139 | |||
Financial gain (loss): |
||||||
Generatedbyassets: |
||||||
Exchange differences and discounts |
331,150 | 2,057,584 | ||||
Interest income |
443,169 | 191,906 | ||||
Subsidiaries, related companies Law No. 19,550 Section 33 and related parties: |
||||||
Interest on Notes (Note 7) |
761,515 | 2,182,411 | ||||
Tax on banking debits and credits |
(294,431 | ) | (445,413 | ) | ||
Others |
347,981 | 1,159,858 | ||||
1,589,384 | 5,146,346 | |||||
Generated by liabilities: |
||||||
Financial expenses: |
||||||
Interest on Convertible Notes (Note 7) |
(1,602,252 | ) | (2,384,681 | ) | ||
Others |
(2,124,517 | ) | (395,666 | ) | ||
Exchange differences and discounts |
(687,808 | ) | (868,903 | ) | ||
(4,414,577 | ) | (3,649,250 | ) | |||
Other income and expenses, net: |
||||||
Gains from other fixed assets sales |
24,359 | (295 | ) | |||
Shareholders Personal asset tax and miscellaneous |
(444,952 | ) | (495,000 | ) | ||
(420,593 | ) | (495,295 | ) | |||
Income from controlled and related companies |
6,072,245 | 4,482,179 | ||||
Management fee (Note 5) |
(214,464 | ) | (1,219,231 | ) | ||
Net Income before income tax |
221,127 | 16,535,888 | ||||
Income tax expense (Note 6) |
1,705,850 | (5,562,808 | ) | |||
Net income for the period |
1,926,977 | 10,973,080 | ||||
The accompanying notes and schedules are an integral part of the financial statements.
|
Eduardo S. Elsztain |
Chairman |
26
Cresud Sociedad Anónima,
Comercial, Inmobiliaria, Financiera y Agropecuaria and Subsidiaries
Consolidated Fixed Assets
For the three-month periods ended September 30, 2006 and 2005
(Notes 1, and 2)
Items |
Shareholders contributions | Retained Legal |
Unappropiated earnings Pesos |
Transitory conversion |
Total at September 30, Pesos |
Total at September 30, Pesos |
|||||||||||||||||
Capital (Note 3) stock Pesos |
Inflation of Common Pesos |
Paid-in capital Pesos |
Subtotal Pesos |
||||||||||||||||||||
Balances at the beginning of the period |
220,604,549 | 166,218,124 | 106,916,990 | 493,739,663 | 11,532,537 | 127,243,810 | (6,650,419 | ) | 625,865,591 | 523,070,970 | |||||||||||||
Conversion of Notes in common stock (Note 14) |
99,144 | | 57,125 | 156,269 | | | 156,269 | 390,468 | |||||||||||||||
Exercise of Warrants (Note 14) |
99,144 | | 88,365 | 187,509 | | | 187,509 | 304,111 | |||||||||||||||
Related companies Law 19,550 Section 33: |
|||||||||||||||||||||||
IRSA (Note 14) |
| | (498,331 | ) | (498,331 | ) | | | (498,331 | ) | (3,238,813 | ) | |||||||||||
Transitory conversion differences |
| | | | | | 3,857,779 | 3,857,779 | |||||||||||||||
Net income for the period |
| | | | | 1,926,977 | 1,926,977 | 10,973,080 | |||||||||||||||
Balances at September 30, 2006 |
220,802,837 | 166,218,124 | 106,564,149 | 493,585,110 | 11,532,537 | 129,170,787 | (2,792,640 | ) | 631,495,794 | ||||||||||||||
Balances at September 30, 2005 |
163,224,951 | 166,218,124 | 75,190,590 | 404,633,665 | 7,692,591 | 119,173,560 | | 531,499,816 | |||||||||||||||
The accompanying notes and schedules are an integral part of the financial statements.
|
Eduardo S. Elsztain |
Chairman |
27
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
For the three-month periods ended September 30, 2006 and 2005
September 30, (Notes 1 and 2) |
September 30, (Notes 1 and 2) Pesos |
|||||
Changes in cash and cash equivalents |
||||||
Cash and cash equivalents at the beginning of the period |
24,655,469 | 66,248,838 | ||||
Cash and cash equivalents at the end of the period |
26,917,541 | 35,455,333 | ||||
Net increase (decrease) in cash and cash equivalents |
2,262,072 | (30,793,505 | ) | |||
Causes of changes in cash and cash equivalents |
||||||
Operating activities | ||||||
Income for the period |
1,926,977 | 10,973,080 | ||||
Accrued interest during the year |
3,698,963 | 2,491,216 | ||||
Income tax |
(1,705,850 | ) | 5,562,808 | |||
Adjustments made to reach net cash flow from operating activities |
||||||
Income from interest in controlled and related companies |
(6,072,245 | ) | (4,482,179 | ) | ||
Increase in allowances, provisions and accruals |
5,084,715 | 3,778,363 | ||||
Depreciation |
1,173,352 | 819,819 | ||||
Holding gain - Inventory |
(1,683,719 | ) | (1,453,284 | ) | ||
Financial results |
(414,468 | ) | (1,927,784 | ) | ||
Gain from sale of fixed assets |
(24,359 | ) | (9,872,702 | ) | ||
Changes in operating assets and liabilities |
||||||
Decrease (increase) in current investments |
109,126 | 1,205,064 | ||||
Decrease in trade accounts receivable |
1,741,858 | 2,333,800 | ||||
Decrease (increase) in other receivables |
(6,899,799 | ) | 1,113,490 | |||
Increase in inventories |
2,899,052 | 2,571,712 | ||||
Increase (decrease) in social security payable & taxes payable and advances to customers |
1,071,654 | 319,795 | ||||
Decrease in trade accounts payable |
(6,834,131 | ) | (2,885,585 | ) | ||
Dividends collected |
60,308 | 60,308 | ||||
(Decrease) increase in other debts |
2,532,080 | (14,135,602 | ) | |||
Cash flows (applied to) provided by operating activities |
(3,336,486 | ) | (3,527,681 | ) | ||
Investment activities | ||||||
Increase in non-current investments |
| (9,116 | ) | |||
Increase in related companies loans |
(3,580,000 | ) | | |||
Acquisition and upgrading of fixed assets |
(4,869,661 | ) | (31,966,324 | ) | ||
Collections of receivables from sale of fixed assets |
3,290,752 | | ||||
Sale of fixed assets |
25,078 | 9,865,196 | ||||
Cash flows (applied to) provided by investment activities |
(5,133,831 | ) | (22,110,244 | ) | ||
Financing activities | ||||||
Exercise of Warrants |
187,509 | 304,111 | ||||
Increase in financial loans |
41,746,138 | 4,962,400 | ||||
Decrease in financial loans |
(28,970,698 | ) | (10,422,091 | ) | ||
Decrease in others liabilities |
(2,230,560 | ) | | |||
Cash flows (applied to) provided by financing activities |
10,732,389 | (5,155,580 | ) | |||
Net (decrease) increase in cash and cash equivalents | 2,262,072 | (30,793,505 | ) | |||
Items not involving changes in cash and cash equivalents | ||||||
Transfer of inventory to fixed assets |
67,111 | 150,432 | ||||
Increase in other receivables by sale of fixed assets |
| 8,222,550 | ||||
Repayment of financial loans through issue of stock by exercise of conversion right |
156,269 | 390,468 | ||||
Increase in fixed assets due to an increase in other debts |
| 17,175,158 | ||||
Decrease in other liabilities through a decrease in fixed assets |
| 2,055,200 | ||||
Complementary information | ||||||
Interest paid |
2,586,597 | 105,066 | ||||
Income tax paid |
1,718,759 | |
|
Eduardo S. Elsztain |
Chairman |
28
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Notes to the Financial Statements
For the three-month periods ended September 30, 2006 and 2005
and the year ended June 30, 2005
NOTE 1: | ACCOUNTING STANDARDS |
Below is a description of the most relevant accounting standards used by the Company in the preparation of these Financial Statements, which have been applied on a consistent basis from the previous period.
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 Argentine Federation of Professional Councils in Economic Sciences (F.A.C.P.C.E.), as approved, with resolutions issued by the Consejo Profesional de Ciencias Económicas de la Ciudad Autónoma de Buenos Aires (C.P.C.E.C.A.B.A.) and the Comisión Nacional de Valores (C.N.V.).
b. | Unifying of accounting standards |
On July 8, 2006, the F.A.C.P.C.E. and the C.P.C.E.C.A.B.A. entered into an agreement with the purpose of unifying technical standards. The latter council issued Resolution CD 93/05 on August 10, 2005 adopting the accounting standards approved by the former including the changes up to April 1, 2005.
The standards referred to above became effective for annual or interim periods financial statements of years commenced on January 1, 2006. On the other hand, the C.N.V. has adopted the same standards including certain modifications, and has also established their applicability for the years started as from January 1, 2006 as well.
The changes introduced due to the unifying of accounting standards that have generated significant effects on the Company´s financial statements are:
| In accordance with the new accounting standards, the Company has decided not to recognize the deferred liabilities generated by the adjustment for inflation on fixed assets and other non-monetary assets. Consequently, additional information on this issue is stated in Note 6. |
| The balance of the Transitory Convertion Differences account has to be shown in the statement of changes in stockholders´ equity as from the time the unifying accounting standards became effective. |
The financial statements for the three-month periods ended September 30, 2006 and 2005 have not been audited. The Company´s management estimates that such statements include all adjustments necessary to fairly present the income accounts of each period, which do not necessarily show the proportion of the Company´s profits and losses for the entire periods.
c. | The effects of inflation |
The financial statements have been prepared in constant currency units by recognizing the effects of inflation up to August 31, 1995. As from this date and up to December 31, 2001 the restatement of the financial statements has been discontinued due to that period of monetary stability. As from January 1, 2002 and up to March 2003 the effects of inflation were recognized as it was an inflationary period. As from such date, in line with Resolution 441 issued on
29
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Notes to the Financial Statements (Continued)
NOTE 1: | (Continued) |
April 8, 2003 by the National Securities Commission, the Company discontinued the restatement of its financial statements. This criterion does not agree with the terms of Resolution MD 941/2003 of the Professional Council in Economic Sciences of the City of Buenos Aires (CPCECABA), by which the restatement of financial statements was discontinued as from October 1, 2003. As of September 30, 2006, this change has not generated any significant effect on the Company´s financial statements.
d. | Comparative Information |
For comparison purposes certain, reclassifications have been made as of June 30, 2006 and September 30, 2005.
NOTE 2: | SIGNIFICANT ACCOUNTING POLICIES |
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 fiscal year. Estimates are used when accounting for the allowance for conversion of convertible bonds into shares of stock, doubtful accounts, investments, depreciation, income taxes, deferred liabilities, transitory conversion differences and provisions for contingencies, accrual for expenses, donations and assets recoverable value and classification of the current and non-current assets. Actual results could differ from those estimates.
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 |
Assets and liabilities denominated in foreign currency have been valued at the amount of such currency as of the date of the financial statements, converted at the buying and selling exchange rate, respectively, prevailing at period-end.
d. | Temporary investments |
The units of ownership of common investment funds, the mortgage certificates, nobacs and bonds were valued at quotation value at year-end net of sales expenses. Temporary investments do not exceed their recoverable value at the date of the financial statements.
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.
30
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Notes to the Financial Statements (Continued)
NOTE 2: | (Continued) |
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.
g. | Derivates financial instruments |
Futures relate to cereal commitments deliverable at a previously agreed price (see note 4), and dollars commitments.
Premiums collected or paid correspond to options bought or written and are included in Other receivables.
The assets or liabilities originated in derivatives instruments have been valued at their market value at year-end (see Note 4).
Differences generated by the application of the above mentioned valuation criteria to assets and liabilities from derivative instruments corresponding to crops and dollars have been recognized under net income of the fiscal year under Cost of sales and under Financial Results in the Income Statement, respectively.
The comparative information includes transactions with metals.
h. | Other receivables and payables |
Other receivables and payables have been valued on the basis of the agreed values plus interest accrued as of the date of these financial statements.
Other receivables and payables in foreign currency have been valued at their amount in such currency at the year-end closing date, converted to the buyer and seller exchange rate, respectively, prevailing at the period-end closing date.
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) | Biological Assets (Under development): Breeding and Cattle: have been measured at replacement cost of goods and services needed to obtain similar assets, which does not exceed the net realization value as of each period-end. |
Include:
| Unharvested crops |
| Calves |
31
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Notes to the Financial Statements (Continued)
NOTE 2: | (Continued) |
2) | Biological Assets (In production): Cattle: Have been measured at the direct replacement cost of a similar asset, acquired to third parties in the markets in which the Company regularly operates, and do not exceed the net realization value as of each period-end. |
Include:
| Dairy cattle |
| Breeding cows |
3) | Biological Assets (Finished): Cattle: have been measured at their net realization value represented by the respective quotations as of each period-end in the markets in which the Company regularly operates, net of additional costs generated by marketing. |
Include:
| Steers and heifers |
| Cattle round-up, mares and sheep |
4) | Farming Products: Crops: have been measured at net realization value, representing the different quotations as of each period-end in the markets in which the Company regularly operates, net of additional costs generated by marketing. |
Include
| Harvested crops |
5) | Non-biological Assets Raw material: Seeds and various goods: have been measured at reproduction or replacement cost as of each period-end, which does not exceed the net realization value. |
Include:
| Seeds |
| Agrochemicals |
| Semen Cattle raising and dairy |
| Food and by-products |
| Packs and bundles |
| Poles |
| Bags and blankets |
| Silos raw materials |
Profits arising from production have been determined according to the quantitative and qualitative changes of stock subject to the biologic transformation measured as from the beginning of the year to the closing of these financial statements.
Cattle holding results have been calculated as the price difference of the steer kilogram between stock at beginning and closing of these financial statements.
Production cost of cattle calculated to show production profits and losses are shown in Schedule F.2.
32
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Notes to the Financial Statements (Continued)
NOTE 2: | (Continued) |
Adjustment for valuation of net realization value of crop has been calculated as the difference between the production valued at net realization value at the time of harvesting and the value of the same production valued at net realization value as of closing of these financial statements.
The production cost of crops calculated to show production results are shown in Schedule F.2.
Dairy cattle and other purposes not related with direct marketing in the next 12 months was valued at replacement value.
6) | 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 these financial statements.
k. | Long term investments in other companies |
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. 21 of the F.A.C.P.C.E. approved by C.N.V.
Interests in subsidiaries and affiliates at September 30, 2006 are as follows:
Subsidiaries and affiliates |
% Equity interest | |
Inversiones Ganaderas S.A. |
99.99 | |
Agropecuaria Cervera S.A. |
90.00 | |
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 |
26.58 | |
BrasilAgro Companhia Brasileira de Propiedades Agrícolas (Note12.b) |
7.31 |
The Company presents as complementary information the consolidated financial statements at September 30, 2006 and 2005 with Inversiones Ganaderas S.A., Futuros y Opciones.Com S.A., Agropecuaria Cervera S.A. and Cactus Argentina S.A. in proportional consolidation of 50%.
Goodwill
The negative goodwill corresponding to the investment in Inversiones y Representaciones S.A. had been valued at cost restated as of February 28, 2003, and calculated as a difference between the market value of such investment and its equity value at the time of changing the March 2002-valuation method, and in each one of the purchases restated, if any, at that same date (Note 1.c).
33
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Notes to the Financial Statements (Continued)
NOTE 2: | (Continued) |
Amortization is calculated in accordance with the estimated useful life, which is 20 years and has been classified under Gain from controlled companies and related companies in the statement of income.
Current valuations and economic conditions tend to make less risky any permanent investment opportunity and also help increasing the possibility to obtain significant long-term profits through IRSA shares.
Other Investments
| Investments in debt securities |
IRSAs Convertible Bonds were valued taking into account the face value at year-end in dollars, at the sellers exchange rate plus interest accrued as of the date of these financial statements.
| Other investments |
The remaining investments correspond to non-listed securities and were valued at their restated cost as of February 28, 2003 (Note 1.c.).
l. | Fixed assets |
| Purchase value |
Valued at cost restated 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 fiscal year of addition.
| The carrying value |
The carrying value of fixed assets does not exceed their recoverable value at the end of the fiscal year.
m. | Intangible assets |
The amortizations of the right of concession of ACER will be calculated according to the duration of the project (Note 12a), which is 35 year term with the option of 29 additional years. The project´s right of concession will be amortized as from its starting.
n. | Shareholders equity |
Initial balances have been restated in accordance with the criteria set forth in Note 1.c. Movements for the period are recorded at their historical values.
34
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Notes to the Financial Statements (Continued)
NOTE 2: | (Continued) |
o. | Paid-in capital Related Companies Law No. 19,550 Section 33 |
Increases or decreases of the equity value of investments in IRSA Inversiones y Representaciones S.A. and Futuros y Operaciones.Com S.A. generated on the basis of changes in their shareholders´ equity, arising from transactions of shareholders different from the Company and its subsidiaries, were included in this caption as established in Technical Resolution 17 of the F.A.C.P.C.E. and Resolution CD 243/01 of the C.P.C.E.C.A.B.A.
p. | Transitory Conversion Differences |
These transitory differences result from the exchange differences shown in the conversion of the financial statements of BrasilAgro from brazilian reais to pesos.
q. | Results for the period |
Charges for assets consumed are calculated considering the values of the assets.
Inventory holding gains are disclosed in one line in the Income Statement and in Schedule F and are calculated as explained in note 2.j.1.
Cost of sales is calculated by inventory difference and the results of cattle, crops and milk productions are disclosed in the Income Statement.
The remaining results for the period represent incurred costs.
The income statement shows the financial gains and losses, discriminating those generated by assets and those generated by liabilities.
r. | Income Tax |
The Company has recognized the income tax 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%).
Assets and liabilities generated by the application of the deferred tax method have been valued at face value.
The company determines the tax on minimum presumed income applying the prevailing rate of 1% on computable assets at fiscal year-end. This tax is supplementary to the income tax. The Companys tax liability for each fiscal year will be the higher of these two taxes.
35
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Notes to the Financial Statements (Continued)
NOTE 2: | (Continued) |
s. | Tax on minimum presumed income |
However, if the tax on minimum presumed 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.
t. | Revenue recognition |
Revenue is recognized on sales of products when the customer receives title to the goods, generally upon delivery.
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, 2003 |
124,098,095 | 124,098,095 | 124,098,095 | |||
Incentive Plan (Note 12) - Fiscal Year 2004 |
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 (Note 13) - Fiscal Year 2004 |
12,965,710 | 12,965,710 | 12,965,710 | |||
Incentive Plan (Note 12) - Fiscal Year 2005 |
240,000 | 240,000 | 240,000 | |||
Conversion of bonds in common stock (Note 13) Fiscal Year 2005 |
5,918,871 | 5,918,871 | 5,918,871 | |||
Exercise of Warrants (Note13) - Fiscal Year 2005 |
6,092,889 | 6,092,889 | 6,092,889 | |||
Conversion of bonds in common stock (Note 13) - Fiscal Year 2006 |
29,151,389 | 29,151,389 | 29,151,389 | |||
Exercise of Warrants (Note13) -Fiscal Year 2006 |
28,668,581 | 28,668,581 | 28,668,581 | |||
Conversion of bonds in common stock (Note 13) - Fiscal Year 2007 |
99,144 | 99,144 | 99,144 | |||
Exercise of Warrants (Note13) -Fiscal Year 2007 |
99,144 | 99,144 | 99,144 | |||
Common and treasury stock at June 30, 2006 |
220,802,837 | 220,802,837 | 220,802,837 | |||
As of September 30, 2006, the capital authorized to be publicly offered is formed of 220,802,837 common, book-entry shares of Ps.1 par value each and entitled to one vote per share, all of which were outstanding.
36
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Notes to the Financial Statements (Continued)
NOTE 4: | DERIVATIVE FINANCIAL INSTRUMENTS |
At September 30, 2006 the Company had arranged futures and options on the Futures Market as follows: |
Cereal |
Tons | Margins Ps. |
Premium paid or (collected) Ps. |
Premium at fair value Ps. |
Gain (loss) for valuation at fair value Ps. |
|||||||||
Futures |
||||||||||||||
Purchase |
||||||||||||||
Corn |
16,486 | | 439,662 | |||||||||||
Wheat |
6,800 | | (199,813 | ) | ||||||||||
Sell |
||||||||||||||
Corn |
15,500 | 316,358 | | | (225,817 | ) | ||||||||
Soybean |
10,000 | 306,400 | | | 120,262 | |||||||||
Wheat |
7,300 | 10,724 | | | (8,765 | ) | ||||||||
US$ |
| | | | 66,833 | (a) | ||||||||
Options |
||||||||||||||
Purchase Call |
||||||||||||||
Corn |
20,447 | | 357,109 | 282,535 | (74,574 | ) | ||||||||
Soybean |
20,400 | | 377,408 | 33,302 | (344,106 | ) | ||||||||
Wheat |
4,080 | | 124,092 | 101,055 | (23,037 | ) | ||||||||
Sell Call |
||||||||||||||
Corn |
20,320 | | (122,713 | ) | (49,021 | ) | 73,692 | |||||||
Soybean |
4,380 | 919 | (38,407 | ) | (31,097 | ) | 7,310 | |||||||
Wheat |
4,080 | | (75,834 | ) | (101,055 | ) | (25,221 | ) | ||||||
Purchase Put |
||||||||||||||
Corn |
32,800 | (453 | ) | 250,206 | 175,866 | (74,340 | ) | |||||||
Soybean |
4,080 | | 32,747 | 35,599 | 2,852 | |||||||||
Wheat |
4,080 | | 94,218 | 83,256 | (10,962 | ) | ||||||||
Sell Put |
||||||||||||||
Corn |
12,700 | | (143,548 | ) | (76,596 | ) | 66,952 | |||||||
Soybean |
5,780 | | (59,564 | ) | (48,621 | ) | 10,943 | |||||||
Wheat |
4,080 | | (68,940 | ) | (83,256 | ) | (14,316 | ) | ||||||
Total |
193,313 | 633,948 | 726,774 | 321,967 | (212,445 | ) | ||||||||
(a) | Corresponds to a future of 11,531,340 dollars composed of: (i) US$ 5,108,210 and US$ 3,405,473 with Bank Río de la Plata due on 06/01/2007 and 06/05/2007 respectively, and (ii) US$ 3,017,657 with BankBoston due on 12/11/2006, The gains generated as of September 30, 2006 are shown within financial results of the income statement. |
37
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Notes to the Financial Statements (Continued)
NOTE 4: | (Continued) |
Crops: |
As of September 30, 2006 and 2005 the Company recognized a revenue of Ps. 185,200 (gain) and Ps. 188,514 (gain), respectively, to reflect the closing of the transactions carried out during those periods, These results are disclosed under the cost of sales of crops in a line of Schedule F.1. |
At September 30, 2005 the Company had arranged futures and options on the Futures Market as follows: |
Cereal |
Tons | Margins Ps. |
Premium paid or (collected) Ps. |
Premium at fair value Ps. |
Gain (loss) for valuation at fair value Ps. |
|||||||||
Future |
||||||||||||||
Purchase |
||||||||||||||
Corn |
3,810 | | (25,806 | ) | ||||||||||
Metals-Silver |
195,000 | | 381,812 | |||||||||||
Soybean |
2,040 | | (88,756 | ) | ||||||||||
Sell |
||||||||||||||
Corn |
13,600 | 18,207 | 8,005 | |||||||||||
Soybean |
26,100 | 754,290 | 515,345 | |||||||||||
Wheat |
4,080 | | (73,597 | ) | ||||||||||
Options |
||||||||||||||
Purchase Cell |
||||||||||||||
Soybean oil |
544 | 19,074 | 31,897 | 12,823 | ||||||||||
Soybean |
12,800 | 314,432 | 207,531 | (106,901 | ) | |||||||||
Wheat |
8,160 | 93,203 | 137,559 | 44,356 | ||||||||||
Sell Call |
||||||||||||||
Soybean oil |
544 | | (5,202 | ) | (12,482 | ) | (7,280 | ) | ||||||
Soybean |
17,720 | 41,431 | (197,676 | ) | (183,162 | ) | 14,514 | |||||||
Wheat |
8,160 | | (123,548 | ) | (137,559 | ) | (14,011 | ) | ||||||
Purchase Put |
||||||||||||||
Corn |
1,500 | (434 | ) | 13,525 | 16,907 | 3,382 | ||||||||
Soybean |
15,700 | (486,896 | ) | 504,450 | 666,983 | 162,533 | ||||||||
Sell Put |
||||||||||||||
Soybean oil |
544 | | (12,138 | ) | (6,587 | ) | 5,551 | |||||||
Corn |
38,100 | | (415,438 | ) | (1,026,799 | ) | (611,361 | ) | ||||||
Soybean |
12,020 | 19,166 | (213,051 | ) | (359,035 | ) | (145,984 | ) | ||||||
Total |
360,423 | 345,764 | (22,369 | ) | (664,747 | ) | 74,625 | |||||||
38
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Notes to the Financial Statements (Continued)
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, |
Since certain directors of Cresud Sociedad Anónima Comercial, Inmobiliaria, Financiera y Agropecuaria are also executive directors and shareholders 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 Section 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, |
The financial statements as of September 30, 2006 and 2005 include a charge in the Statement of Income of Ps. 214,464 and Ps.1,219,231 and a provision of Ps. 3,288,413 and Ps. 3,581,923 respectively. |
NOTE 6: | INCOME TAX DEFERRED TAX |
The following tables show the evolution and composition of deferred tax Assets and Liabilities. |
| Deferred assets as of September 30, 2006: |
Cumulative tax loss carryforwards |
Other | TOTAL | ||||||
Initial Balance |
1,893,068 | 145,436 | 2,038,504 | |||||
Gain (Loss) Recognized |
1,782,719 | (1) | (107,629 | ) | 1,675,090 | |||
Closing Balance |
3,675,787 | 37,807 | 3,713,594 |
(1) | The gain recognized is conformed by Ps. 1,794,918 for the current year and an adjustment of the previous year for differences between provision and tax return for (Ps. 12,199). |
| Deferred liabilities as of September 30, 2006: |
Fixed Assets | Inventories | Accruals | TOTAL | |||||||||
Initial Balance |
(27,120,281 | ) | (16,237,592 | ) | (554,754 | ) | (43,912,627 | ) | ||||
Gain (Loss) Recognized |
56,897 | (109,855 | ) | 83,718 | 30,760 | |||||||
Closing Balance |
(27,063,384 | ) | (16,347,447 | ) | (471,036 | ) | (43,881,867 | ) | ||||
As of September 30, 2006, net liabilities at period-end as per the information included in the preceding tables amount to Ps. 40,168,273. |
39
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Notes to the Financial Statements (Continued)
NOTE 6: | (Continued) |
As mentioned in Note 1.b the Company has decided not to recognize the deferred liabilities generated by the inflation adjustment on fixed assets and other non-monetary assets, which as of closing of the current period is $ 16,355,089. It is estimated that this liability will end up according to the detail that follows: |
Term |
TOTAL | |
1 year |
281,623 | |
2 years |
231,524 | |
3 years |
124,984 | |
over 3 years |
2,748,665 | |
no term |
12,968,293 | |
Total |
16,355,089 |
Below there is a conciliation between the Income Tax recognized and that which would result from applying the prevailing tax rate on the Net Income for accounting purposes: |
Description |
September 30, 2006 |
September 30, 2005 |
||||
Net Income before income tax |
221,127 | 16,535,888 | ||||
Tax rate |
35 | % | 35 | % | ||
Net income at tax rates: |
77,394 | 5,787,561 | ||||
Permanent differences at tax rate: |
||||||
Restatement into constant currency |
236,534 | 1,246,799 | ||||
Donations |
1,118 | 810 | ||||
Loss from controlled and related companies |
(2,125,286 | ) | (1,568,763 | ) | ||
Personal asset tax |
155,733 | 173,250 | ||||
Miscellaneous permanent differences |
(51,343 | ) | (76,849 | ) | ||
Income tax |
(1,705,850 | ) | 5,562,808 | |||
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. 3,675,787 and may be offset against taxable income of future periods, as follows: |
Origination year |
Amount | Expiration Year | ||
2003 |
1,718,015 | 2008 | ||
2005 |
162,854 | 2010 | ||
2007 |
1,794,918 | 2012 |
40
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Notes to the Financial Statements (Continued)
NOTE 6: | (Continued) |
| Deferred assets as of September 30, 2005: |
Cumulative tax loss carryforwards |
Others | TOTAL | |||||
Initial Balance |
2,367,216 | 494,355 | 2,861,571 | ||||
Gain (Loss) Recognized |
816,234 | (345,891 | ) | 470,343 | |||
Closing Balance |
3,183,450 | 148,464 | 3,331,914 |
| Deferred liabilities as of September 30, 2005: |
Fixed Assets | Inventories | Investments | Accruals | Others | TOTAL | ||||||||||||
Initial Balance |
(22,615,009 | ) | (14,240,940 | ) | (2,730,064 | ) | (1,271,064 | ) | 9,282 | (40,847,795 | ) | ||||||
Gain (Loss) Recognized |
(4,687,925 | ) | 14,943 | (582 | ) | (1,360,751 | ) | | (6,034,315 | ) | |||||||
Closing Balance |
(27,302,934 | ) | (14,225,997 | ) | (2,730,646 | ) | (2,631,815 | ) | 9,282 | (46,882,110 | ) |
41
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Notes to the Financial Statements (Continued)
NOTE 7: | BALANCES AND RESULTS WITH SUBSIDIARIES, RELATED COMPANIES LAW No. 19,550 SECTION 33 AND RELATED PARTIES: |
a. Balances at September 30, 2006 and 2005 and June 30, 2006 with Subsidiaries, related companies and related parties:
September 30, 2006 |
June 30, 2006 |
September 30, 2005 | ||||
IRSA Inversiones y Representaciones S.A.(3) |
||||||
Current Investments |
||||||
-Interest of Convertible Bonds 2007-IRSA (US$) |
1,150,549 | 386,779 | 3,260,731 | |||
Non-Current Investments |
||||||
-Convertible Bonds 2007-IRSA (US$) |
37,247,999 | 37,031,999 | 106,328,190 | |||
Current other receivables |
3,608 | | ||||
Non-Current other receivables |
117,623 | 150,353 | ||||
Current Trade accounts payable |
| 34,127 | 57,164 | |||
Inversiones Ganaderas S.A.(1) |
||||||
Current Trade accounts receivable |
128,401 | 38,990 | 53,432 | |||
Non-Current other receivables |
1,324,568 | 1,290,553 | | |||
Current Trade accounts payable |
| | | |||
Current Other debts |
| | 1,633,872 | |||
Non-Current Other debts |
| | 15,071 | |||
Futuros y opciones.Com S.A.(1) |
||||||
Current Trade accounts receivable |
309,852 | 1,141,179 | 68,828 | |||
Current Other receivables |
23,603 | 23,603 | 23,603 | |||
Current Other debts |
| | | |||
Cactus Argentina S.A.(3) |
||||||
Current Trade accounts receivable |
| | 244,722 | |||
Current Other receivables |
386,537 | 383,303 | 340,235 | |||
Non-Current other receivables |
13,838 | 16,706 | | |||
Current Trade accounts payable |
538,189 | 962,706 | | |||
Agro-Uranga S.A.(3) |
||||||
Current Other receivables |
1,803,854 | 39,993 | | |||
Current Trade accounts payable |
| | 20,315 | |||
Fundación IRSA (4) |
||||||
Current Trade accounts payable |
2,200,000 | 2,200,000 | 1,900,000 | |||
Inversora Bolívar (4) |
||||||
Current Trade accounts payable |
12,960 | 42,092 | 7,314 | |||
Alto Palermo S.A.(4) |
||||||
Non-Current other receivables |
484,330 | 584,704 | ||||
Current Trade accounts payable |
523,174 | 35,620 | 627,158 | |||
Alto City.Com S.A.(4) |
||||||
Current Trade accounts payable |
298 | 298 | |
(1) | Controlled company |
(3) | Related company |
(4) | Related party |
42
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Notes to the Financial Statements (Continued)
NOTE 7: | BALANCES AND RESULTS WITH SUBSIDIARIES, RELATED COMPANIES LAW No. 19,550 SECTION 33 AND RELATED PARTIES (Continued): |
a. Balances at September 30, 2006 and 2005 and June 30, 2006 with Subsidiaries, related companies and related parties (Continued):
September 30, 2006 |
June 30, 2006 |
September 30, 2005 | ||||
Brasil Agro-Compahía Brasileira de Propiedades Agricolas(4) |
||||||
Current other receivables |
593,313 | 559,088 | | |||
Agropecuaria Cervera S.A.(4) |
||||||
Current other receivables |
26,514 | 5,512 | | |||
Non-Current other receivables |
6,194,427 | 2,501,462 | | |||
Consultores Asset Management S.A.(4) |
||||||
Management Fees |
3,288,413 | 3,073,949 | 3,581,923 | |||
Credits to employees (4) |
||||||
Current credits to Senior management, directors and staff of the company |
80,912 | 83,385 | 35,226 | |||
Estudio Zang, Bergel & Viñes (4) |
||||||
Current Trade accounts payable |
23,000 | 45,262 | 57,082 | |||
Directors (4) |
||||||
Current other receivables |
6,066 | | ||||
Current Loans |
||||||
Convertible Bonds 2007 Interest payable (Schedule G) Directors |
3,222 | 1,083 | 2,998 | |||
Non-Current Loans |
||||||
Convertible Bonds 2007 (Schedule G) Directors |
104,294 | 103,690 | 97,776 | |||
Other current debts |
63,000 | 46,800 | 3,393 | |||
Shareholders (2) |
||||||
Current Loans |
||||||
Convertible Bonds 2007 Interest payable (Schedule G) Shareholders |
1,435,153 | 482,985 | 2,137,568 | |||
Non-Current Loans |
||||||
Convertible Bonds 2007 (Schedule G) Shareholders |
46,461,793 | 46,243,210 | 69,703,303 |
(2) | Shareholder |
(4) | Related party |
43
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Notes to the Financial Statements (Continued)
NOTE 7: | BALANCES AND RESULTS WITH SUBSIDIARIES, RELATED COMPANIES LAW No. 19,550 SECTION 33 AND RELATED PARTIES (Continued): |
b. Gain and losses provided by Subsidiaries, related companies and related parties corresponding to the periods ended at September 30, 2006 and 2005,
Year | Sales and Fees for shared services |
Interest paid |
Salaries | Fees | Livestock expenses |
Interest income |
Administrative services |
Others | |||||||||||||||||
Subsidiaries, related companies Law No, 19,550 Section 33 and related parties: |
|||||||||||||||||||||||||
Shareholders |
2006 | | | | | | | | | ||||||||||||||||
2005 | | (1,389,339 | ) | | | | | | | ||||||||||||||||
Agro-Uranga S.A. |
2006 | | | | | | | | | ||||||||||||||||
2005 | | | | | | | | 106,780 | |||||||||||||||||
Alto Palermo S.A. |
2006 | (669,178 | ) | | | | | | | | |||||||||||||||
2005 | (11,166 | ) | | | | | | | | ||||||||||||||||
Consultores Asset Management |
2006 | | | | (214,464 | ) | | | | | |||||||||||||||
2005 | | | | (8,533,213 | ) | | | | | ||||||||||||||||
Cactus Argentina S.A. |
2006 | | | | | (1,077,503 | ) | (7,315 | ) | 29,280 | 2,220 | ||||||||||||||
2005 | | | | | (898,660 | ) | (13,571 | ) | 84,320 | 4,440 | |||||||||||||||
Directors |
2006 | | | (88,375 | ) | | | | | | |||||||||||||||
2005 | | (2,004 | ) | (1,675,051 | ) | (23,000 | ) | | | | | ||||||||||||||
Estudio Zang, Bergel & Viñes |
2006 | | | | (61,639 | ) | | | | | |||||||||||||||
2005 | | | | (69,557 | ) | | | | | ||||||||||||||||
Fundación IRSA |
2006 | | | | | | | | 600,000 | ||||||||||||||||
2005 | | | | | | | | | |||||||||||||||||
Futuros y opciones.Com S.A. |
2006 | | | | | | | 41,101 | |||||||||||||||||
2005 | | | | | | | 41,100 | (18,901 | ) | ||||||||||||||||
Inversiones Ganaderas S.A. |
2006 | | | | | | 34,015 | 6,634 | (405,260 | ) | |||||||||||||||
2005 | | (28,410 | ) | | | | | 23,077 | (10,098 | ) | |||||||||||||||
Agropecuaria Cervera S.A. |
2006 | | | | | | 112,964 | | | ||||||||||||||||
2005 | | | | | | | | | |||||||||||||||||
Inversora Bolívar S.A. |
2006 | | | | | | | | (35,795 | ) | |||||||||||||||
2005 | | | | | | | | (25,798 | ) | ||||||||||||||||
IRSA Inversiones y Representaciones S.A. |
2006 | (2,174 | ) | | | | | 761,515 | | | |||||||||||||||
2005 | (3,312 | ) | | | | | 2,182,411 | | | ||||||||||||||||
Credits to employees |
2006 | | | | | | 1,711 | | | ||||||||||||||||
2005 | | | | | | 763 | | | |||||||||||||||||
Senior Management |
2006 | | | (145,713 | ) | | | | | | |||||||||||||||
2005 | | | (194,150 | ) | | | | | | ||||||||||||||||
Total 2006 |
(671,351 | ) | | (234,088 | ) | (276,103 | ) | (1,077,503 | ) | 902,890 | 77,015 | 161,165 | |||||||||||||
Total 2005 |
(14,478 | ) | (1,419,753 | ) | (1,869,201 | ) | (8,625,770 | ) | (898,660 | ) | 2,169,603 | 148,497 | 56,423 | ||||||||||||
44
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Notes to the Financial Statements (Continued)
NOTE 8: | Details of balance sheet and income statement accounts |
a. | Cash and banks |
September 30, Pesos |
June 30, Pesos |
September 30, Pesos | ||||
Cash |
30,508 | 39,334 | 28,748 | |||
Foreign currency (Schedule G) |
79,634 | 91,649 | 74,324 | |||
Patacones currency |
| | 39 | |||
Local currency checking account |
248,383 | 482,584 | 587,596 | |||
Patacones currency checking account |
| | 22 | |||
Foreign currency checking account (Schedule G) |
44,786 | 23,728,848 | 232,234 | |||
Local currency saving account |
21,627 | 106,504 | 16,174 | |||
Foreign currency saving account (Schedule G) |
33,880 | 6,367 | 5,983,908 | |||
Checks to be deposited |
3,923 | 145,277 | 1,227,876 | |||
462,741 | 24,600,563 | 8,150,921 | ||||
b. | Investments and Goodwill |
September 30, Pesos |
June 30, 2006 Pesos |
September 30, Pesos |
|||||||
Investment |
|||||||||
Investment (Schedule C and G) |
31,922,085 | 4,889,005 | 35,216,164 | ||||||
31,922,085 | 4,889,005 | 35,216,164 | |||||||
Investment |
|||||||||
Investment on controlled and related companies (Notes 17 and 19 and Schedule C) |
495,674,051 | 489,669,438 | 305,970,911 | ||||||
495,674,051 | 489,669,438 | 305,970,911 | |||||||
Other investments |
|||||||||
Other investments (Schedules C and G) |
37,268,716 | 37,052,716 | 106,348,907 | ||||||
37,268,716 | 37,052,716 | 106,348,907 | |||||||
Goodwill |
|||||||||
Goodwill (Schedule C) |
(75,222,927 | ) | (76,825,838 | ) | (29,060,111 | ) | |||
(75,222,927 | ) | (76,825,838 | ) | (29,060,111 | ) | ||||
45
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Notes to the Financial Statements (Continued)
NOTE 8: | (Continued) |
c. | Trade accounts receivable |
September 30, Pesos |
June 30, Pesos |
September 30, Pesos |
|||||||
Current |
|||||||||
Accounts receivable in local currency |
6,642,090 | 7,641,236 | 6,381,915 | ||||||
Less: |
|||||||||
Allowance for doubtful accounts (Schedule E) |
(372,359 | ) | (374,830 | ) | (356,214 | ) | |||
Accounts receivable in foreign currency (Schedule G) |
| 3,170 | 679,917 | ||||||
Subsidiaries, related companies Law No. 19,550 Section 33 and related parties: |
|||||||||
Inversiones Ganaderas S.A. |
128,304 | 38,990 | 53,432 | ||||||
Futuros y Opciones.Com S.A. |
309,852 | 1,141,179 | 68,828 | ||||||
Cactus Argentina S.A. |
| | 244,722 | ||||||
6,707,887 | 8,449,745 | 7,072,600 | |||||||
d. | Other receivables |
September 30, Pesos |
June 30, Pesos |
September 30, Pesos | ||||
Current |
||||||
Prepaid leases |
10,878,393 | 8,836,242 | 8,171,554 | |||
Income tax credit and advances (net of accrual) (1) |
6,180,167 | 3,880,156 | 2,336 | |||
Guarantee deposits and premiums (Schedule G) |
1,400,153 | 1,434,978 | 2,094,573 | |||
Secured by mortgage (Schedule G) |
2,780,848 | 3,497,490 | 5,885,349 | |||
Prepaid expenses |
126,450 | 298,282 | 492,488 | |||
Tax prepayments (net of accruals) |
1,725,497 | 2,023,789 | 3,104,805 | |||
Subsidiaries, related companies Law No. 19,550 Section 33 and related parties: |
||||||
Cactus Argentina S.A. |
386,537 | 383,303 | 340,235 | |||
Futuros y Opciones.Com S.A. |
23,603 | 23,603 | 23,603 | |||
Agropecuaria Cervera S.A. |
26,514 | 5,512 | | |||
IRSA Inversiones y Representaciones S.A. |
3,608 | | | |||
Agro-Uranga S.A. |
1,803,854 | 39,993 | | |||
BrasilAgro Companhia Brasileira de Propiedades Agrícolas |
593,313 | 559,088 | | |||
Credits to employees |
80,912 | 83,385 | 35,226 | |||
Shareholders |
6,066 | | | |||
Others (Schedule G) |
240,280 | 199,857 | 560,120 | |||
26,256,195 | 21,265,678 | 20,710,289 | ||||
Non-current |
||||||
Secured by mortgage (Schedule G) |
6,127,975 | 8,265,284 | 6,689,345 | |||
Income tax prepayments, VAT and others |
25,738,067 | 24,351,881 | 6,368,561 | |||
Tax on Minimum Presumed Income |
3,349,087 | 2,316,812 | 962,471 | |||
Subsidiaries, related companies Law No. 19,550 Section 33 and related parties: |
||||||
Inversiones Ganaderas S.A. |
1,324,568 | 1,290,553 | | |||
Cactus Argentina S.A. |
13,838 | 16,706 | | |||
Agropecuaria Cervera S.A |
6,194,427 | 2,501,462 | | |||
Alto Palermo S.A. (Schedule G) |
484,330 | 584,704 | | |||
IRSA Inversiones y representaciones S.A (Schedule G) |
117,623 | 150,353 | | |||
Prepaid leases |
118,495 | 13,924 | 75,915 | |||
Others (Schedule G) |
69,190 | 83,529 | | |||
43,537,600 | 39,575,208 | 14,096,292 | ||||
(1) | Accrual for income tax amounts to Ps 1,672,824, Comparative figures are presented in Taxes Payable |
46
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Notes to the Financial Statements (Continued)
NOTE 8: | (Continued) |
e. | Inventories |
September 30, Pesos |
June 30, Pesos |
September 30, Pesos | ||||
Current |
||||||
Livestock |
8,641,758 | 9,505,196 | 12,815,143 | |||
Crops |
3,974,071 | 10,550,495 | 17,146,003 | |||
Unharvested crops |
6,120,358 | 1,662,592 | 4,804,143 | |||
Seeds and fodder |
703,224 | 770,647 | 317,075 | |||
Materials and others |
7,527,922 | 4,389,704 | 4,553,812 | |||
Advances to suppliers |
337,361 | 348,647 | 928,065 | |||
27,304,694 | 27,227,281 | 40,564,241 | ||||
Non-Current |
||||||
Livestock |
57,970,378 | 59,330,235 | 50,557,754 | |||
57,970,378 | 59,330,235 | 50,557,754 | ||||
f. | Trade accounts payable |
September 30, Pesos |
June 30, Pesos |
September 30, Pesos |
||||||
Current |
||||||||
Suppliers in local currency |
4,637,711 | 4,767,504 | 2,279,225 | |||||
Suppliers in foreign currency (Schedule G Note 11) (1) |
7,430,641 | 10,913,582 | 27,544,299 | |||||
Interest to be accrued (2) |
| (112,863 | ) | (1,607,665 | ) | |||
Subsidiaries, related companies Law No. 19,550 Section 33 and related parties: |
||||||||
Inversora Bolívar S.A. |
12,960 | 42,092 | 7,314 | |||||
Alto Palermo S.A. |
523,174 | 35,620 | 627,158 | |||||
Alto City.Com S.A. |
298 | 298 | | |||||
IRSA Inversiones y Representaciones S.A. |
| 34,127 | 57,164 | |||||
Cactus Argentina S.A. |
538,189 | 962,706 | | |||||
Estudio Zang, Bergel & Viñes |
23,000 | 45,262 | 57,082 | |||||
Fundación IRSA |
2,200,000 | 2,200,000 | 1,900,000 | |||||
Agro-Uranga S.A. |
| | 20,315 | |||||
Accrual for other expenses (Schedule G) |
7,193,718 | 4,993,069 | 2,960,916 | |||||
Accrual for cereal expenses |
| 45,727 | | |||||
22,559,691 | 23,927,124 | 33,845,808 | ||||||
Non-Current |
||||||||
Accrual for other expenses (Schedule G) |
691,900 | 835,292 | | |||||
691,900 | 835,292 | | ||||||
(1) | Includes as of September 30, 2006 US$ 1,449,726 for the acquisition of farm San Pedro corresponding to suppliers in foreign currency secured by mortgage. |
(2) | Corresponds to the liability mentioned in (1). |
47
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Notes to the Financial Statements (Continued)
NOTE 8: | (Continued) |
g. | Loans |
September 30, Pesos |
June 30, Pesos |
September 30, Pesos |
|||||||
Current |
|||||||||
Local financial loans (Note 17) |
76,939,516 | 65,605,326 | 4,962,400 | ||||||
Convertible Bonds 2007 Interest payable (Schedule G) |
984,885 | 332,179 | 1,428,341 | ||||||
Subsidiaries, related companies Law No. 19,550 Section 33 and related parties: |
|||||||||
Shareholders |
1,435,153 | 482,985 | 2,137,568 | ||||||
Directors |
3,222 | 1,083 | 2,998 | ||||||
79,362,776 | 66,421,573 | 8,531,307 | |||||||
Non-Current |
|||||||||
Foreign Financial Loans (Notes 17 and 19 and Schedule G) |
23,900,800 | 20,367,600 | | ||||||
Convertible Bonds 2007 (Schedule G) |
31,884,763 | 31,804,384 | 46,576,316 | ||||||
Subsidiaries, related companies Law No. 19,550 Section 33 and related parties: |
|||||||||
Shareholders |
46,461,793 | 46,243,210 | 69,703,303 | ||||||
Directors |
104,294 | 103,690 | 97,776 | ||||||
Convertible Bonds 2007 expenses |
(343,919 | ) | (421,929 | ) | (1,028,551 | ) | |||
102,007,731 | 98,096,955 | 115,348,844 | |||||||
h. | Salaries and social security payable |
September 30, Pesos |
June 30, Pesos |
September 30, Pesos | ||||
Current | ||||||
Accrual for Vacation and statutory annual bonus |
705,263 | 1,653,322 | 531,486 | |||
Social security taxes payable |
532,478 | 210,397 | 206,125 | |||
Salaries payable |
139,406 | 36,479 | 143,183 | |||
Health care payable |
15,263 | 20,371 | 4,133 | |||
Others |
8,125 | 10,048 | 4,788 | |||
1,400,535 | 1,930,617 | 889,715 | ||||
48
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Notes to the Financial Statements (Continued)
NOTE 8: | (Continued) |
i. | Taxes payable |
September 30, Pesos |
June 30, Pesos |
September 30, Pesos |
|||||
Current |
|||||||
Accrual for income tax |
| 15,346 | 24,772,007 | ||||
Advances to Income tax |
| | (5,773,267 | ) | |||
Tax on Minimum Presumed Income (Note 2.s.) |
3,349,087 | 2,316,812 | | ||||
Property tax payable |
268,475 | 228,778 | 125,332 | ||||
Taxes withheld for income tax |
346,198 | 109,980 | 412,567 | ||||
Gross sale tax payable |
17,957 | 18,218 | | ||||
Taxes withheld-Value Added Tax |
95,855 | 231,654 | 15,102 | ||||
Others (1) |
445,540 | 588 | 521,911 | ||||
4,523,112 | 2,921,376 | 20,073,652 | |||||
Non-Current |
|||||||
Deferred tax |
40,168,273 | 41,874,123 | 43,550,196 | ||||
Tax on Minimum Presumed Income (Note 2.s.) |
| | 962,471 | ||||
40,168,273 | 41,874,123 | 44,512,667 | |||||
(1) | Includes shareholders personal assets tax. |
j. | Other debts |
September 30, Pesos |
June 30, Pesos |
September 30, Pesos | ||||
Current |
||||||
Management fees accrual (Note 5) |
3,288,413 | 3,073,949 | 3,581,923 | |||
Subsidiaries, related companies Law No. 19,550 Section 33 and related parties: |
||||||
Inversiones Ganaderas S.A. |
| | 1,633,872 | |||
Directors |
63,000 | 46,800 | 3,393 | |||
Others |
20,299 | 163,907 | 20,299 | |||
3,371,712 | 3,284,656 | 5,239,487 | ||||
Non-current |
||||||
Subsidiaries, related companies Law No. 19,550 Section 33 and related parties: |
||||||
Inversiones Ganaderas S.A. |
| | 15,071 | |||
| | 15,071 | ||||
49
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Notes to the Financial Statements (Continued)
NOTE 9: |
a) | Assets based on their estimated collection term ( in pesos) |
Based on their estimated |
Current and non-current investment | Trade accounts receivable | Other receivables and prepaid expenses | |||||||||||||||
September 30, 2006 |
June 30, 2006 |
September 30, 2005 |
September 30, 2006 |
June 30, 2006 |
September 30, 2005 |
September 30, 2006 |
June 30, 2006 |
September 30, 2005 | ||||||||||
4th quarter 2005/2004 financial period |
| | | | | | | | | |||||||||
1st quarter 2006/2005 financial period |
| | | | | | | | | |||||||||
2nd quarter 2006/2005 financial period |
| | 3,260,731 | | | 7,072,600 | | | 6,245,002 | |||||||||
3rd quarter 2006/2005 financial period |
| | | | | | | | 4,553,249 | |||||||||
4th quarter 2006/2005 financial period |
| | | | | | | | | |||||||||
1st quarter 2007/2006 financial period |
| | | | 8,449,745 | | | 6,018,833 | 1,672,336 | |||||||||
2nd quarter 2007/2006 financial period |
1,150,549 | 386,779 | | 6,707,887 | | | 8,671,470 | 335,871 | | |||||||||
3th quarter 2007/2006 financial period |
| | | | | | 800,745 | 4,643,977 | | |||||||||
4th quarter 2007/2006 financial period |
| | | | | | 336,917 | 335,871 | | |||||||||
1st quarter 2008/2007 financial period |
| | | | | | 2,653,937 | 2,173,309 | 1,672,336 | |||||||||
2nd quarter 2008/2007 financial period |
37,247,999 | 37,031,999 | 106,328,190 | | | | | | | |||||||||
3th quarter 2008/2007 financial period |
| | | | | | 430,479 | 427,951 | | |||||||||
4th quarter 2008/2007 financial period |
| | | | | | | | | |||||||||
1st quarter 2009/2008 financial period |
| | | | | | 2,186,151 | 2,173,309 | 1,672,336 | |||||||||
2nd quarter 2009/2008 financial period |
| | | | | | | | | |||||||||
1st quarter 2010/2009 financial period |
| | | | | | 1,755,672 | 1,745,358 | 1,672,336 | |||||||||
1st quarter 2011/2010 financial period |
| | | | | | 1,755,673 | 1,745,357 | 1,672,336 | |||||||||
Overdue |
| | | | | | | | | |||||||||
With no stated current term |
30,771,536 | 4,512,226 | 31,955,433 | | | | 13,793,126 | 9,931,126 | 8,239,702 | |||||||||
With no stated non-current term |
20,717 | 20,717 | 20,717 | | | | 37,409,625 | 31,309,924 | 7,406,948 | |||||||||
Total |
69,190,801 | 41,951,721 | 141,565,071 | 6,707,887 | 8,449,745 | 7,072,600 | 69,793,795 | 60,840,866 | 34,806,581 | |||||||||
b) | Assets classified according to their interest rate ( in pesos) |
Interest rate that |
Current and non-current investment | Trade accounts receivable | Other receivables and prepaid expenses | |||||||||||||||
September 30, 2006 |
June 30, 2006 |
September 30, 2005 |
September 30, 2006 |
June 30, 2006 |
September 30, 2005 |
September 30, 2006 |
June 30, 2006 |
September 30, 2005 | ||||||||||
At fixed interest rate |
37,247,999 | 37,031,999 | 106,328,190 | | | | 9,121,259 | 11,237,071 | 12,455,666 | |||||||||
At variable interest rate |
30,771,536 | 4,512,226 | 31,955,433 | | | | 7,281,402 | 4,270,361 | 2,413,070 | |||||||||
Non-interest bearing |
1,171,266 | 407,496 | 3,281,448 | 6,707,887 | 8,449,745 | 7,072,600 | 53,391,134 | 45,333,454 | 19,937,845 | |||||||||
Total |
69,190,801 | 41,951,721 | 141,565,071 | 6,707,887 | 8,449,745 | 7,072,600 | 69,793,795 | 60,840,886 | 34,806,581 | |||||||||
50
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Notes to the Financial Statements (Continued)
NOTE 9: | (Continued) |
Liabilities based on their estimated payment term:
Base don their estimated payment term |
Trade accounts payable | Loans | Salaries and social security payable | |||||||||||||||
September 30, 2006 |
June 30, 2006 |
September 30, 2005 |
September 30, 2006 |
June 30, 2006 |
September 30, 2005 |
September 30, 2006 |
June 30, 2006 |
September 30, 2005 | ||||||||||
4th quarter 2005/2004 |
| | | | | | | | | |||||||||
1st quarter 2006/2005 |
| | | | | | | | | |||||||||
2nd quarter 2006/2005 |
| | 14,924,308 | | | 8,531,307 | | | 649,236 | |||||||||
3th quarter 2006/2005 |
| | | | | | | | | |||||||||
4th quarter 2006/2005 |
| | | | | | | | 240,479 | |||||||||
1st quarter 2007/2006 |
| 23,927,124 | 18,921,500 | | 13,935,806 | | | 1,699,565 | | |||||||||
2nd quarter 2007/2006 |
22,559,691 | | | 351,217 | 816,247 | | 1,169,491 | 231,052 | | |||||||||
3th quarter 2007/2006 |
| | | 15,763,224 | | | | | | |||||||||
4th quarter 2007/2006 |
| | | | | | | | | |||||||||
1st quarter 2007/2008 |
| | | | | | 231,044 | | | |||||||||
2nd quarter 2007/2008 |
| | | 78,106,931 | 77,729,355 | 115,348,844 | | | | |||||||||
2nd quarter 2008/2007 |
| | | 23,900,800 | 20,367,600 | | | | | |||||||||
Overdue |
| | | | | | | | | |||||||||
With no stated current term |
| | | 63,248,335 | 51,669,520 | | | | | |||||||||
With no stated non-current term |
691,900 | 835,292 | | | | | | | | |||||||||
Total |
23,251,591 | 24,762,416 | 33,845,808 | 181,370,507 | 164,518,528 | 123,880,151 | 1,400,535 | 1,930,617 | 889,715 | |||||||||
Base don their estimated payment term |
Taxes payable | Other debts | Provisions | |||||||||||||||
September 30, 2006 |
June 30, 2006 |
September 30, 2005 |
September 30, 2006 |
June 30, 2006 |
September 30, 2005 |
September 30, 2006 |
June 30, 2006 |
September 30, 2005 | ||||||||||
4th quarter 2005/2004 |
| | | | | | | | | |||||||||
1st quarter 2006/2005 |
| | | | | | | | | |||||||||
2nd quarter 2006/2005 |
| | 20,073,652 | | | 5,239,487 | | | | |||||||||
3th quarter 2006/2005 |
| | | | | | | | | |||||||||
4th quarter 2006/2005 |
| | | | | | | | | |||||||||
1st quarter 2007/2006 |
| 589,218 | | | 112,870 | | | | | |||||||||
2nd quarter 2007/2006 |
4,523,112 | 2,332,158 | 962,471 | 16,942 | 97,837 | 15,071 | | | | |||||||||
3th quarter 2007/2006 |
| | | 66,357 | | | | | | |||||||||
4th quarter 2007/2006 |
| | | 3,288,413 | 3,073,949 | | | | | |||||||||
1st quarter 2007/2008 |
| | | | | | | | | |||||||||
2nd quarter 2007/2008 |
| | | | | | | | | |||||||||
2nd quarter 2008/2007 |
| | | | | | | | | |||||||||
Overdue |
| | | | | | | | | |||||||||
With no stated current term |
| | | | | | | | | |||||||||
With no stated non-current term |
40,168,273 | 41,874,123 | 43,550,196 | | | | 45,216 | 69,343 | 65,871 | |||||||||
Total |
44,691,385 | 44,795,499 | 64,586,319 | 3,371,712 | 3,284,656 | 5,254,558 | 45,216 | 69,343 | 65,871 | |||||||||
Liabilities classified according to their interest rate:
Interest in rate |
Trade accounts payable | Loans | Salaries and social security payable | |||||||||||||||
September 30, 2006 |
June 30, 2006 |
September 30, 2005 |
September 30, 2006 |
June 30, 2006 |
September 30, 2005 |
September 30, 2006 |
June 30, 2006 |
September 30, 2005 | ||||||||||
At fixed interest rate |
4,499,950 | 6,720,357 | 18,915,000 | 179,291,166 | 164,124,210 | 121,339,795 | | | | |||||||||
At variable interest rate |
| | | | | | | | | |||||||||
Non-interest bearing |
18,751,641 | 18,042,059 | 14,930,808 | 2,079,341 | 394,318 | 2,540,356 | 1,400,535 | 1,930,617 | 889,715 | |||||||||
Total |
23,251,591 | 24,762,416 | 33,845,808 | 181,370,507 | 164,518,528 | 123,880,151 | 1,400,535 | 1,930,617 | 889,715 | |||||||||
Interest in rate that they accrue |
Taxes payable | Other debts | Provisions | |||||||||||||||
September 30, 2006 |
June 30, 2006 |
September 30, 2005 |
September 30, 2006 |
June 30, 2006 |
September 30, 2005 |
September 30, 2006 |
June 30, 2006 |
September 30, 2005 | ||||||||||
At fixed interest rate |
| | | | | 1,558,734 | | | | |||||||||
At variable interest rate |
| | | | | | | | | |||||||||
Non-interest bearing |
44,691,385 | 44,795,499 | 64,586,319 | 3,371,712 | 3,284,656 | 3,695,824 | 45,216 | 69,343 | 65,871 | |||||||||
Total |
44,691,385 | 44,795,499 | 64,586,319 | 3,371,712 | 3,284,656 | 5,254,558 | 45,216 | 69,343 | 65,871 | |||||||||
51
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Notes to the 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 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: | PURCHASE AND SALE OF FARMS |
a) | On July 25, 2005 the Company signed the deed of sale of the farm El Gualicho with a surface area of 5,727 hectares, located in the Department of General Roca and Presidente Roque Saenz Peña, Province of Córdoba, The agreed sale price was US$ 5,727,083. The sale generated a gain of Ps. 9,872,997. |
b) | On September 1, 2005 the Company signed the deed for the purchase of the farm San Pedro of 6,022 hectares located in the Department of Uruguay, Province of Entre Ríos, The purchase price was US$ 16,000,000. This purchase generated a debt of US$ 6,500,000. On December 14, 2005 US$ 4,000,000 were paid and on September 1, 2006 US$ 720,000 were paid. |
NOTE 12: | INVESTMENTS IN COMPANIES |
a) | Agropecuaria Cervera S.A. |
On December 27, 2005, the Company and its subsidiary Inversiones Ganaderas S.A. have acquired the capacity of shareholders of Agropecuaria Cervera S.A. (ACER), by subscribing an agreement to exchange goods. |
The shareholders transferred the ACER shares in the following proportions: a) in favor of Cresud thirty six thousand (36,000) common shares, registered, non-endorsable, class A, of pesos one (Ps. 1) par value with right to five (5) votes each; and b) in favor of IGSA four thousand (4,000) common shares, registered, non-endorsable, class A, of pesos one (Ps. 1) par value with right to five (5) votes each. |
We would mention that ACER has, among other goods and rights, the concession of starting into production of an integral development project including biologic, economic and social issues on several buildings located in the Department of Anta, Province of Salta. The company has been duly authorized to carry out an outstanding crop farming, cattle and forestry project. |
52
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Notes to the Financial Statements (Continued)
NOTE 12: | (Continued) |
As considerations for the exchange referred to above, the actions that follow were effected: |
| Cresud transferred 3,580,886 Negotiable Obligations convertible into common shares, with 8% annual interest, maturing in year 2007, having options in a face value of one US dollar each, issued by IRSA Inversiones y Representaciones S.A. |
| The Company paid the amount of pesos Nine hundred and sixty two thousand five hundred and twenty three (Ps. 962,523) with consideration in the contribution made to the company in ACER. As part of the price, the Company paid US dollar Seven hundred thousand (US$ 700,000), staying such contribution in guarantee for future contingencies during a two-year term. |
b) | BrasilAgro Companhia de Propiedades Agrícolas (BrasilAgro) |
BrasilAgro was founded for the purpose of replicating Cresud´s Business in Brazil. The Company will be mainly involved in four business lines keeping its focus on agricultural real estate: (i) sugar cane, (ii) crops and cotton, (iii) forestry activities, and (iv) livestock. |
The BrasilAgro founder partners are Cresud S.A.C.I.F. y A., Cape Town, Tarpon Investimentos, Tarpon Agro, Agro Managers and Agro Investment. |
Cape Town is a company whose sole shareholder, Mr. Elie Horn, is the chairman of Cyrela Brazil Realty, one of the largest Brazilian real estate companies. Tarpon has large experience as manager of financial resources and specializes in variable income. Agro Managers and Agro Investment are investment means that people related to Cresud S.A.C.I.F. y A. utilize. |
On March 15, 2006, BrasilAgro subscribed a consulting agreement with Parana Consultora de Investimentos. Parana will provide consulting services in matters related, among other, to the purchase and sale of land, transactions in capital markets, hedging policies and mergers and acquisitions. As consideration for its services, Parana will receive from BrasilAgro a yearly remuneration equivalent to 1% of the capital subscribed of BrasilAgro. Parana´s shareholders are Tarpon with a 50% interest, Consultores Asset Management with a 37.5% interest and Alejandro Elsztain with a 12.5% interest. |
On March 24, 2006, Cresud S.A.C.I.F. y A. entered into a shareholders agreement with Mr. Elie Horn and with Tarpon, which established among other matters that both parties should have a joint vote at the Shareholders´ Meetings and that both parties have a preemptive right to acquire shares held by the other party. |
The board of directors of BrasilAgro has nine members of which Cresud S.A.C.I.F. y A., in his capacity as founder of the company, has appointed three members, Tarpon and Cape Town other three and complementarily the Company has three independent directors. The BrasilAgro shares started to be listed in the Novo Market of the Brazilian Stock Exchange (BOVESPA) under the symbol AGRO3 on May 2, 2006 in compliance with Brazil highest standards in terms of corporate governance. |
53
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Notes to the Financial Statements (Continued)
NOTE 12: | (Continued) |
These shares were placed in conjunction with the Banco de Investimentos Credit Suisse (Brasil) S.A. in the Brazilian market by applying an investment mechanism ruled by the control authorities and with a sales effort abroad, all in compliance with the U.S. Securities Act of 1933 and other regulations established by the Securities and Exchange Commission. The amount initially offered amounted to 432 million Reais, equivalent to 432,000 common registered shares of 1,000 Reais per share of BrasilAgro. |
In accordance with the practice of the Brazilian market, BrasilAgro had an option to increase the size of the issue by 20% and Credit Suisse Investment Bank had another option for increasing the issue by 15% (Green shoe). As the placement had demand in excess, both BrasilAgro and Credit Suisse exercised such option up to 583,200 shares equivalent to Reais 583.2 million, which were fully placed. |
In addition to the funds originally contributed Cresud S.A.C.I.F. y A. made contributions during the offer for a total amount of Reais 42.4 million (approximately US$ 20.6 million). In line with such contribution Cresud S.A.C.I.F. y A. has a total of 42,705 shares equivalent to 7.3% of BrasilAgro capital. |
As a contribution for having founded the company, Cresud S.A.C.I.F. y A. received 104,902 purchase options to subscribe additional BrasilAgro shares for 15 years at no cost and at the same price of the original offer of shares that is Reais 1,000 adjusted by the IPCA inflation index. Should such option be exercised, Cresud S.A.C.I.F. y A. will be able to acquire 59,850 additional shares and its holding would then be 14.1% of BrasilAgro diluted capital stock. These options may be exercised as follows: a third part as from the first anniversary of the placement, another third as from the second year and the balance as from the third year. |
In addition, Cresud received with no cost a second series of options totaling 104,902, which can only be exercised at the option of Cresud whenever a third party makes an offer to purchase the BrasilAgro shares. The exercise price of these options will be the same price as the purchase offer referred to in the previous paragraph. The second series of options matures in year 2021. |
As of September 30, 2006, the Company has not registered any value for the holding of such options. |
In order to finance the investment in Brazil, on May 2, 2006, Cresud S.A.C.I.F. y A. obtained a US$ 8 million loan from Credit Suisse, for a 30 months term accruing interest at the three months LIBOR rate plus 375 basic points. This loan had been initially secured by means of a swap operation with Convertible Negotiable Obligations of IRSA in a total amount of US$ 10 million, which were later replaced by 1,834,860 ADRs of IRSA plus an amount in US dollars that fluctuates according to IRSA´s share price. As of September 30, 2006, the amount of US$ 0.3 million had been deposit to such purpose. In addition, to complete its investment, Cresud used short-term loans and own funds (Note 19) |
This transaction has a distinctive feature such being the most eloquent expression of our Group returning to the capitals market with the purpose of newly expanding our business and of diversifying our portfolio on an international basis. |
54
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Notes to the Financial Statements (Continued)
NOTE 12: | (Continued) |
BrasilAgro has acquired two first properties in the first quarter of fiscal year 2007. |
The country estate called Sao Pedro located in Chapadao do Sul (MS) covering 2,443 hectares was purchased for U$S 4.7 million. This country estate is located 1,000 km far from one of the main ports, and it was acquired at a significant lesser price than the average in the region. The area´s potential production is 1,740 hectares and we believe that the land will be highly appreciated due to the sugar cane installations estimated in the region. |
The country estate Cremaq is located in Bahia Grande do Riberio (Piaui). This property was acquired for U$S 19.7 million and it covers 23,375 hectares, 3,000 of which are already in production and 16,000 hectares have been cleared. The estimated production area will probably cover 23,000 hectares. Cremaq is close to the Itaqui port and to the Norte-Sul railway. Both the weather and the landscape are highly attractive for sowing, especially soy, corn and cotton. This land was also acquired at a lesser price than the average of the area and it has a high appreciation potential. |
NOTE 13: | 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) during a 30-day period 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-month 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. |
55
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Notes to the Financial Statements (Continued)
NOTE 13: | (Continued) |
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. |
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 fiscal year ended on June 30, 2005, an aggregate of 240,000 shares of Ps. 1 per value each were issued to directors and executive officers of the Company under the preferred offering of treasury stock. As of that date, there was no pending exercise balance. |
NOTE 14: | 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 No. 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. |
Convertible bonds and options will be due on November 14, 2007.
56
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Notes to the Financial Statements (Continued)
NOTE 14: | (Continued) |
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 period, 6,583,995 Warrants were exercised, resulting in the issuance of 12,965,710 ordinary shares for Ps. 23,068,638. |
During the fiscal year ended on June 30, 2005, 3,005,609 convertible bonds were converted into 5,918,871 ordinary shares, which resulted in an increase of the Companys net shareholders equity of Ps. 8,857,011. In the same period, 3,093,975 warrants were exercised, resulting in the issuance of 6,092,889 common shares for Ps. 10,919,379. |
During the fiscal year ended on June 30, 2006, 14,803,084 convertible bonds were converted into 29,151,389 ordinary shares, which resulted in an increase of the Companys net shareholders equity of Ps. 45,108,945. In the same period, 14,557,910 warrants were exercised, resulting in the issuance of 28,668,581 common shares for Ps. 53,587,195. |
During the current fiscal year 50,346 Convertible Bonds were converted into 99,144 ordinary shares, which resulted in a Ps. 156,269 increase in the Companys net shareholders equity. During the same period 50,346 warrants were exercised, resulting in the issuance of 99,144 ordinary shares for Ps. 187,509. |
NOTE 15: | PURCHASE AND SALE OF CONVERTIBLE BONDS |
During November and December 2002, 49,692,668 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 per share (US$ 5.5713 GDS), while the warrant price is US$ 0.6686 per share (US$ 6.6856 GDS) |
b) | For each of IRSAs convertible bond the holder has the right to convert it to 1.7949 shares (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 shares 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. |
57
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Notes to the Financial Statements (Continued)
NOTE 15: | (Continued) |
During the months of July and November 2003 the Company purchased 250,500 Notes, and in May 2004 converted 5,000,000 Convertible Bonds into 9,174,312 common shares. |
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 face value of Ps. 1 each. Consequently, the Company holding as of June 30, 2004 amounts to 44,943,168 Convertible Bonds. |
In July 2004 the Company purchased 350,000 Convertible Bonds issued by IRSA Inversiones y Representaciones Sociedad Anónima for US$ 511,115. |
In March 2005 the Company sold 8,754,271 Convertible Bonds of IRSA Inversiones y Representaciones Sociedad Anónima for a total amount of Ps. 32,499,426. This sale resulted in a profit of Ps. 68,754,172. |
During the fiscal year ended on June 30, 2005, third parties bearers of convertible bonds into IRSAs ordinary stock have exercised their conversion and warrant rights for a total amount of Ps. 171.5 million originating the issuance of 99,289,144 ordinary shares with a face value of Ps. 1 each. On the other hand, the Company exercised warrants for a total of Ps. 17.7 million, resulting in the issuance of 9,174,311 common shares of Ps. 1 par value each. |
During this fiscal year, third party holders of IRSA`s Convertible Bonds exercised their conversion and warrants rights for a total of Ps. 72.5 million, resulting in the issuance of 39,726,997 common shares of Ps. 1 par value each. |
As a consequence of such conversions and exercise of third parties warrants, the Companys investment value has decreased in Ps. 12.2 million, such effect being recorded in Paid-In Capital (Related Companies Law No. 19,550 Section 33) of Shareholders´ Equity (see Note 2.p). |
During the fiscal year ended on June 30, 2006, the Company converted 20,958,011 Convertible Negotiable Obligations into 38,455,065 common shares, still remaining a stock of Negotiable Obligations convertible into common shares of IRSA as of closing for US$ 12,000,000. |
Likewise, during the current period the Company has not converted any of the Convertible Negotiable Obligations to common shares and as of the end of the period still remain US$ 12,000,000 of IRSA Negotiable Obligations convertible. |
58
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Notes to the Financial Statements (Continued)
NOTE 16: | INVESTMENT OF IRSA INVERSIONES Y REPRESENTACIONES SOCIEDAD ANÓNIMA IN BANCO HIPOTECARIO S.A. (BHSA) AS OF JUNE 30, 2006 |
With respect to the IRSA investment in the related company BHSA of $ 152,772,000 as of June 30, 2006 with a holding of 11.76%, were report the following: |
On August 9, 2005, IRSA sold 2,305,122 shares of Banco Hipotecario S.A. to Buenos Aires Trade and Finance Center S.A. (which was a subsidiary in which IRSA has an interest of 100%) at a price per share of US$ 4.57 (market value), in a total amount of US$ 10,540,000 (equivalent to Ps. 30,281,000). For this transaction IRSA recorded a gain of Ps. 1,845,000. |
As of December 31, 2005 the Company completed merger procedures to take-over its subsidiary company Buenos Aires Trade and Finance Center S.A. Consequently, as of year-end, the total shareholding in Banco Hipotecario is 10,141,015. |
COMPENSATIONS BY THE NATIONAL GOVERNMENT TO FINANCIAL ENTITIES AS A RESULT OF THE ASYMMETRIC PESIFICATION |
The National Government, through Decree 905, provided for the issuance of National Government Compensating Bonds, to compensate financial entities for the adverse equity effects generated due to the conversion into pesos, under various exchange ratios, of the credits and obligations denominated in foreign currency as established by Law 25,561, Decree 214 and addenda. Decree 905 also provided for covering the negative difference in the net position of foreign currency denominated assets and liabilities resulting from its translation into pesos as established by the above-mentioned regulations, and entitled the Argentine Republic Central Bank to determine the pertinent rules. |
After several submissions, Banco Hipotecario S.A. submitted the last presentation as regards sections 28 and 29 of Decree 905 - Compensation to Financial Entities, as follows: |
| National Government Compensation Bond - US$ 2012 (section 29, points b, c and d): compensating bond difference between pesified assets and liabilities at $ 1.00 for the rate of exchange difference of $ 0.40, translated at $ 1.40 per US$ dollar: US$ 360,811. |
| National Government Compensation Bond coverage - US$ 2012 (section 29 point e). Coverage bond difference between assets and liabilities in US dollars net of the compensating bond: US$ 832,827. |
In September 2002 and October 2005, the Argentine Central Bank credited US$ 344,050 and US$ 16,761 in BODEN 2012 respectively, for compensation. |
On August 1, 2005, a note was submitted to the Argentine Central Bank stating the acceptance of the number of BODEN verified by the Superintendence of Financial and Exchange Entities. |
Finally, in September 2005, the coverage BODEN 2012 subscription process commenced. As of September 30, 2006 the subscription of BODEN 2012 amounted to US$ 773,531. |
59
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Notes to the Financial Statements (Continued)
NOTE 16: | (Continued) |
EXPOSURE TO THE NON-FINANCIAL PUBLIC SECTOR |
Banco Hipotecario S.A. keeps recorded in its financial statements assets with the Non-Financial Public Sector amounting to $ 3,515,250. On the other hand, liabilities to the Argentine Central Bank recorded as of September 30, 2006 amount to $ 166,931 being the credit balance related to advances to subscribe BODEN 2012 in line with sections 28 and 29 of Decree 905/02. |
The net exposure with the Public Sector, without considering liquid assets in accounts authorized by the Argentine Central Bank, amount to $ 3,348,319 and $ 2,584,169 as of September 30, 2006 and September 30, 2005, respectively. |
Banco Hipotecario S.A. intends to allocate assets portfolio of the Public Sector as guarantee for the application of the advancement to finance the coverage bonds subscription, as provided for in section 29 of Decree 905/02. |
As from January 1, 2006, the dispositions of point 12 of Communication A 3911 (Communication A 4455) became effective, as regards that the assistance to the Public Sector (average measured) cannot exceed 40% of total Assets of the last day of the previous month. Through Communication A 4546 of July 9, 2006, it was established that as from July 1, 2007, such limit was modified to 35%. |
The exposure of Banco Hipotecario S.A. to the Public Sector originated in compensations granted by the National Government as a result of year 2002 crisis, principally related to the asymmetric pesification of assets and liabilities. |
To such extent and considering that assets to the Public Sector exceed the mentioned limit (representing 39% and 49%, approximately, of Assets as of September 30, 2006 and 2005, respectively), as of January 19, 2006, Banco Hipotecario S.A. reported to the Argentine Central Bank that it will gradually decrease the proportion of assets subject to the exposure to the Public Sector, in line with the amortization and cancellation made by the Government of the bonds received for asymmetric compensation in the currency of issuance. To date, no objections to this issue have been received. |
NOTE 17: | FINANCIAL LOANS |
In line with the outstanding investment opportunities that became definite during the last year, such as our participation in BrasilAgro, and the acquisition of land and the develop investments in Norwest zone during the current year. The company contracted debt in higher levels than those incurred in previous years. As of September 30, 2006 our debt, without considering our convertible negotiable obligations, amounts to Ps. 100.8 million. |
On analyzing the breakdown of such debt, we note the Credit Suisse loan to finance our investment in BrasilAgro for Ps. 23.9 million (Note 12) and Ps. 13.3 million to finance our crop production, the remaining balance, Ps. 63.6 million, are concentrated in the short-term. |
Our aim for next year will be to adjust these maturities so as to generate cash in the Company, without putting aside a reduction of debt in line with future cash income arising from the regular business trend, the sale of assets or due to exercising options adhered to our convertible negotiable obligations. |
60
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Notes to the Financial Statements (Continued)
NOTE 17: | (Continued) |
The chart that follows discloses our Company debt as of September 30, 2006: |
Bank |
Currency | Total (Millions) |
Term | |||
Short-term |
Ps. | 63.6 | Up to 270 days | |||
Crop production financing |
Ps. | 13.3 | Up to 182 days | |||
Long-term |
Ps. | 23.9 | 2.5 years |
NOTE 18: | IGSAS TAX DEFERRAL |
On December 19, 1996, under Decree 1968/96 the province of Catamarca approved the investment project submitted by Inversiones Ganaderas S.A., and conferred to it the benefits of Law 22,021 as amended by Law No. 22,702 subject to the conditions and scope detailed in the referred Decree. |
The project is oriented towards the livestock business, and requires a total minimum investment of Ps. 1,600,002 to be made over a three year term. The investor is given the choice of deferring the payment of the amounts payable as income tax and value added tax. The amount of the deferred tax will be equal to 75% the direct capital contribution, i.e Ps. 1,200,000. Deferred amounts do not accrue interest and are repayable in five consecutive annual payments as from the sixth fiscal year following the start-up date of the project that enjoys the benefit. |
On October 15, 2002, Cresud S.A. deferred the balance assessed in the value added tax return for fiscal period 9/2002 for the sum of Ps. 540,000. |
On December 30, 2003, given the significant benefit granted under Decree 384/2003 to those taxpayers who early repay deferred tax liabilities, Cresud S.A. repaid the deferred amount, for the sum of Ps. 249,317. To date it has still not made use of the remaining sums available under the project. |
NOTE 19: | RESTRICTED ASSETS |
As of June 30, 2006, the amount of 1,834,860 ADR´s of IRSA Inversiones y Representaciones S.A. are included in Non-Current Investments and Non-Current Loans, as well as bank deposits in floating guarantee for US$ 300,000 respectively, which availability is restricted as a result of the loan contracted for financing the Brazil investment as mentioned in Note 12.b) to these financial statements. |
61
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Notes to the Financial Statements (Continued)
NOTE 20: | SUBSEQUENT EVENTS |
During the Company´s Ordinary and Extraordinary Meeting of Shareholders held on October 31, 2006 the following issues, among other, referred to the agenda were approved by the majority stockholders: |
| The Annual Report and the financial statements as of June 30, 2006. |
| The appropriation of a cash dividend for up to Ps. 5,500,000 minus the amount equivalent to 5% for Legal Reserve. |
| The creation of a global program for issuing simple negotiable bonds, non-convertible into shares, with or without guarantee or guaranteed by third parties, in a maximum outstanding amount at any time of up to U$S 50,000,000 (US dollars fifty million) or its equivalent in other currencies, in conformity with the dispositions of the negotiable bonds law number 23,567 and addenda. |
62
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Fixed Assets
For the three-month periods ended September 30, 2006 and 2005 and year ended June 30, 2006
(Notes 1 and 2)
Schedule A
Principal Account |
Depreciation | Net carrying Value at Pesos |
Net Value at 2006 Pesos |
Net carrying Value at Pesos | ||||||||||||||||||||
Value at the beginning of the period/year Pesos |
Additions and/or transfers Pesos |
Deductions and/or transfers Pesos |
Value at the end of the period/ year Pesos |
Rate % | Accumulated at the beginning of the period/ year Pesos |
Decrease of the Period/ year Pesos |
Current period Pesos |
Accumulated at the end of the period/ year Pesos |
||||||||||||||||
Real estate |
151,024,186 | | | 151,024,186 | | | | | | 151,024,186 | 151,024,186 | 164,665,789 | ||||||||||||
Wire fences |
3,687,149 | | | 3,687,149 | 3 | 748,749 | | 37,202 | 785,951 | 2,901,198 | 2,938,400 | 2,897,820 | ||||||||||||
Watering troughs |
3,353,328 | | | 3,353,328 | 5 | 997,004 | | 41,323 | 1,038,327 | 2,315,001 | 2,356,324 | 1,849,829 | ||||||||||||
Alfalfa fields and meadows |
2,814,822 | | | 2,814,822 | 12-25-50 | 1,071,596 | | 138,384 | 1,209,980 | 1,604,842 | 1,743,226 | 985,393 | ||||||||||||
Buildings and constructions |
29,376,727 | 124,011 | | 29,500,738 | 2 | 2,545,563 | | 149,997 | 2,695,560 | 26,805,178 | 26,831,164 | 3,687,421 | ||||||||||||
Machinery |
10,402,597 | 448,699 | | 10,851,296 | 10 | 6,903,504 | | 230,668 | 7,134,172 | 3,717,124 | 3,499,093 | 3,357,647 | ||||||||||||
Vehicles |
2,179,159 | 46,620 | 97,728 | 2,128,051 | 20 | 1,130,562 | 97,728 | 96,021 | 1,128,855 | 999,196 | 1,048,597 | 627,303 | ||||||||||||
Tools |
196,306 | 589 | | 196,895 | 10 | 150,643 | | 2,747 | 153,390 | 43,505 | 45,663 | 50,724 | ||||||||||||
Furniture and equipment |
1,128,401 | 15,997 | 2,632 | 1,141,766 | 10 | 788,828 | 1,913 | 26,462 | 813,377 | 328,389 | 339,573 | 366,856 | ||||||||||||
Corral and leading lanes |
820,223 | 38,998 | | 859,221 | 3 | 131,905 | | 7,756 | 139,661 | 719,560 | 688,318 | 510,382 | ||||||||||||
Roads |
2,073,669 | 1,500 | | 2,075,169 | 10 | 806,116 | | 80,363 | 886,479 | 1,188,690 | 1,267,553 | 310,528 | ||||||||||||
Facilities |
12,476,589 | 23,056 | | 12,499,645 | 10-20-33 | 5,731,047 | | 293,050 | 6,024,097 | 6,475,548 | 6,745,542 | 6,617,931 | ||||||||||||
Computer equipment |
1,159,824 | 220,944 | | 1,380,768 | 20 | 810,047 | | 54,457 | 864,504 | 516,264 | 349,777 | 302,076 | ||||||||||||
Silo plants |
1,096,519 | | | 1,096,519 | 5 | 406,464 | | 14,922 | 421,386 | 675,133 | 690,055 | 734,820 | ||||||||||||
Constructions in progress |
8,299,815 | 3,976,403 | 37,282 | 12,238,936 | | | | | | 12,238,936 | 8,299,815 | 13,167,965 | ||||||||||||
Advances to suppliers |
204,572 | 77,237 | | 281,809 | | | | | | 281,809 | 204,572 | 261,786 | ||||||||||||
Total at September 30, 2006 |
230,293,886 | 4,974,054 | 137,642 | 235,130,298 | 22,222,028 | 99,641 | 1,173,352 | 23,295,739 | 211,834,559 | |||||||||||||||
Total at June 30, 2006 |
177,353,527 | 75,633,293 | 22,692,934 | 230,293,886 | 19,271,508 | 1,608,274 | 4,558,794 | 22,222,028 | 208,071,858 | |||||||||||||||
Total at September 30, 2005 |
177,353,527 | 49,291,914 | 6,740,856 | 219,904,585 | 19,271,508 | 581,012 | 819,819 | 19,510,315 | 200,394,270 | |||||||||||||||
63
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Intangible Assets
For the three-month periods ended September 30, 2006 and 2005 and year ended June 30, 2006
(Notes 1, 2 and 3)
Schedule B
Depreciation | ||||||||||||||||||||
Principal Account |
Value
at Pesos |
Additions Of the Year Pesos |
Value at the end of the year Pesos |
Accumulated at the beginning of the year Pesos |
Of the Year | Accumulated of the year |
Net carrying value as of Pesos |
Net carrying value as of Pesos |
Net carrying value as of Pesos | |||||||||||
Rate % |
Current year Pesos |
|||||||||||||||||||
Concessions rights |
21,910,761 | 21,910,761 | | | | 21,910,761 | 21,910,761 | | ||||||||||||
Total as of September 30, 2006 |
21,910,761 | | 21,910,761 | | | | 21,910,761 | | | |||||||||||
Total as of June 30, 2006 |
| 21,910,761 | 21,910,761 | | | | | 21,910,761 | | |||||||||||
Total as of September 30, 2005 |
| | | | | | | | |
64
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Investments
For the three-month periods ended September 30, 2006 and 2005 and year ended June 30, 2006
(Notes 1 and 2)
Schedule C
INFORMATION ON THE ISSUER | ||||||||||||||||||||||
Securities |
Amount | Value at September Pesos |
Value at June 30, |
Value at September |
Market |
Principal activity |
Latest financial statements | |||||||||||||||
Capital Pesos |
Income Pesos |
Shareholders´ Pesos | ||||||||||||||||||||
Current Investments |
||||||||||||||||||||||
Mutual Funds |
||||||||||||||||||||||
Bony Hamilton Fund |
8,634,073 | 26,454,800 | 54,906 | 27,304,412 | 3.064000 | |||||||||||||||||
26,454,800 | 54,906 | 27,304,412 | ||||||||||||||||||||
Notes and Convertible Bonds |
||||||||||||||||||||||
Interest of Convertible Bonds 2007 -IRSA (US$) |
||||||||||||||||||||||
Subsidiaries, related companies Law No. 19,550 Section 33 and related parties: |
||||||||||||||||||||||
IRSA Inversiones y Representaciones S,A, |
1,150,549 | 386,779 | 3,260,731 | |||||||||||||||||||
Bonos Global 2010 |
110,000 | 101,061 | 92,510 | 105,232 | 0.918740 | |||||||||||||||||
Bocon Pro 1 |
157,647 | 630 | 630 | 630 | 0.004000 | |||||||||||||||||
Nobacs |
3,000,000 | 3,011,392 | 3,030,000 | 2,985,000 | 1.003797 | |||||||||||||||||
Raymond James Interest of Bonds |
11,046 | | | 11,046 | 1.000000 | |||||||||||||||||
Mortgage Bonds |
1,247,309 | 1,203,653 | 1,334,180 | 1,549,113 | 0.965000 | |||||||||||||||||
5,467,285 | 4,844,099 | 7,911,752 | ||||||||||||||||||||
Total current investments |
31,922,085 | 4,899,005 | 35,216,164 | |||||||||||||||||||
Non-current investments |
||||||||||||||||||||||
Subsidiaries, related companies Law No. 19,550 Section 33 and related parties: |
||||||||||||||||||||||
AGRO-URANGA S.A. |
Unlisted | Agricultural livestock | 2,500,000 | 162,141 | 10,376,462 | |||||||||||||||||
Shares |
893,069 | 3,698,904 | 5,465,153 | 5,336,798 | ||||||||||||||||||
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 | |||||||||||||||||||
14,885,919 | 16,652,168 | 16,523,813 | ||||||||||||||||||||
INVERSIONES GANADERAS S.A. |
||||||||||||||||||||||
Shares |
11,668,569 | 10,243,892 | 10,669,399 | 10,925,951 | Unlisted | Rising and grazing cattle | 11,668,570 | (425,508 | ) | 10,243,914 | ||||||||||||
Contribution on account of future subscriptions of shares |
| | 729,586 | |||||||||||||||||||
10,243,892 | 10,669,399 | 11,655,537 | ||||||||||||||||||||
CACTUS ARGENTINA S.A. |
||||||||||||||||||||||
Shares |
4,337,175 | 4,462,408 | 4,431,650 | 4,434,429 | Unlisted | Exploitation and administration of | 8,674,350 | 61,515 | 8,924,815 | |||||||||||||
Contribution on account of future subscriptions of shares |
| | | Agriculture and beef cattle | ||||||||||||||||||
4,462,408 | 4,431,650 | 4,434,429 | products | |||||||||||||||||||
FUTUROS Y OPCIONES.COM S.A. |
||||||||||||||||||||||
Shares |
252,656 | 679,230 | 886,312 | 573,538 | Unlisted | Gives information about markets and | 360,937 | (295,832 | ) | 1,570,328 | ||||||||||||
Contribution on account of future subscriptions of shares |
420,000 | 420,000 | | And services of economics and | ||||||||||||||||||
1,099,230 | 1,306,312 | 573,538 | Financial consulting through Internet | |||||||||||||||||||
AGROPECUARIA CERVERA S.A. |
||||||||||||||||||||||
Shares |
36,000 | 3,628,285 | 3,725,535 | | Unlisted | Agricultural and forestal | 40,000 | (108,056 | ) | 5,326,177 | ||||||||||||
Contribution on account of future subscriptions of shares |
1,165,273 | 1,165,273 | | |||||||||||||||||||
4,793,558 | 4,890,808 | | ||||||||||||||||||||
IRSA Inversiones y Representaciones S.A. |
437,554,373 | 15,618,871 | 1,505,402,422 | |||||||||||||||||||
Shares (Note 14) |
116,305,767 | 400,149,089 | 396,839,494 | 272,783,594 | 3,96 | Real Estate | ||||||||||||||||
400,149,089 | 396,839,494 | 272,783,594 | ||||||||||||||||||||
BrasilAgro Companhia Brasileira de Propiedades Agrícolas |
||||||||||||||||||||||
Shares |
42,705 | 60,039,955 | 54,879,607 | | 1000 | Agricultural and Real Estate | 875,381,000 | 17,819,000 | 821,340,000 | |||||||||||||
60,039,955 | 54,879,607 | | ||||||||||||||||||||
Sub-Total | 495,674,051 | 489,669,438 | 305,970,911 | |||||||||||||||||||
Other Investments |
||||||||||||||||||||||
Convertible Bonds 2007IRSA (US$) |
||||||||||||||||||||||
Subsidiaries, related companies Law No. 19,550 Section 33 and related parties: |
||||||||||||||||||||||
IRSA Inversiones y Representaciones S.A. |
12,000,000 | 37,247,999 | 37,031,999 | 106,328,190 | ||||||||||||||||||
Coprolán |
20,717 | 20,717 | 20,717 | Unlisted | ||||||||||||||||||
Subtotal | 37,268,716 | 37,052,716 | 106,348,907 | |||||||||||||||||||
Goodwill |
||||||||||||||||||||||
IRSA negative goodwill |
(75,222,927 | ) | (76,825,838 | ) | (29,060,111 | ) | ||||||||||||||||
Subtotal | (75,222,927 | ) | (76,825,838 | ) | (29,060,111 | ) | ||||||||||||||||
Total non-current investments |
457,719,840 | 449,896,316 | 383,259,707 | |||||||||||||||||||
65
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Allowances and Provisions
For the three-month periods ended September 30, 2006 and 2005 and the year ended June 30, 2006
(Notes 1 and 2)
Schedule E
Item |
Balances at beginning of the period/year Pesos |
Increases Pesos |
Decreases Pesos |
Applications Pesos |
Value at Pesos |
Value at June 30, 2006 Pesos |
Value at Pesos | |||||||||
Deducted from assets |
||||||||||||||||
Allowance for doubtful accounts |
374,830 | | | (2,471 | ) | 372,359 | 374,830 | 356,214 | ||||||||
Included in liabilities |
||||||||||||||||
For pending lawsuits |
69,343 | | (24,127 | ) | | 45,216 | 69,343 | 65,871 | ||||||||
Total at September 30, 2006 |
444,173 | | (24,127 | ) | (2,471 | ) | 417,575 | | | |||||||
Total at June 30, 2006 |
422,085 | 22,088 | | | | 444,173 | | |||||||||
Total at September 30, 2005 |
387,067 | (2,826 | ) | (38,532 | ) | | | 345,709 | ||||||||
(1) | Increases are shown in financial results within the Statement of Income. |
66
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Cost of sales
For the three-month periods ended September 30, 2006 and 2005
(Notes 1 and 2)
Schedule F.1
Crops | Beef cattle | Milk | Others | Total | ||||||||||||||||||||||||||||||
September 30, Pesos |
September 30, Pesos |
September 30, Pesos |
September 30, Pesos |
September 30, Pesos |
September 30, Pesos |
September 30, Pesos |
September 30, Pesos |
September 30, 2006 Pesos |
September 30, 2005 Pesos |
|||||||||||||||||||||||||
Inventories at the beginning of the period |
||||||||||||||||||||||||||||||||||
Beef cattle |
| | 59,445,800 | 55,019,469 | | | | | 59,445,800 | 55,019,469 | ||||||||||||||||||||||||
Crops |
10,550,495 | 24,930,778 | | | | | | | 10,550,495 | 24,930,778 | ||||||||||||||||||||||||
Unharvested crops |
| | | | | | | | | | ||||||||||||||||||||||||
Seeds and fodder |
478,313 | 128,575 | | | | | | | 478,313 | 128,575 | ||||||||||||||||||||||||
Materials and others |
| | | | | | 127,024 | 190,843 | 127,024 | 190,843 | ||||||||||||||||||||||||
11,028,808 | 25,059,353 | 59,445,800 | 55,019,469 | | | 127,024 | 190,843 | 70,601,632 | 80,269,665 | |||||||||||||||||||||||||
Holding gain - Cattle |
| | 969,321 | 1,078,166 | | | | | 969,321 | 1,078,166 | ||||||||||||||||||||||||
Holding gain - Crops |
722,475 | 994,786 | | | | | | | 722,475 | 994,786 | ||||||||||||||||||||||||
Production |
597,946 | 378,351 | 3,082,732 | 5,239,053 | 2,062,205 | 1,974,190 | | | 5,742,883 | 7,591,594 | ||||||||||||||||||||||||
Gain (loss) on commodities market |
(185,200 | ) | (188,514 | ) | | | | | | | (185,200 | ) | (188,514 | ) | ||||||||||||||||||||
Transfer of inventories to expenses |
| | | | | | | | | | ||||||||||||||||||||||||
Transfer of inventories to fixed assets |
| | | | (67,111 | ) | (30,770 | ) | (67,111 | ) | (30,770 | ) | ||||||||||||||||||||||
Transfer of unharvested crops to expenses |
(1,496,929 | ) | (1,701,416 | ) | (940 | ) | | | | (130,249 | ) | (106,578 | ) | (1,628,118 | ) | (1,807,994 | ) | |||||||||||||||||
Recovery of inventories |
| | 89,717 | 81,571 | | | | | 89,717 | 81,571 | ||||||||||||||||||||||||
Purchases |
1,095,014 | 1,382,777 | 1,954,852 | 2,223,394 | | | 178,632 | 141,595 | 3,228,498 | 3,747,766 | ||||||||||||||||||||||||
Operating expenses (Schedule H) |
| | | | | | 4,536 | 6,187 | 4,536 | 6,187 | ||||||||||||||||||||||||
Less: |
||||||||||||||||||||||||||||||||||
Inventories at the end of the period |
||||||||||||||||||||||||||||||||||
Beef cattle |
| | (57,225,175 | ) | (55,114,364 | ) | | | | | (57,225,175 | ) | (55,114,364 | ) | ||||||||||||||||||||
Crops |
(3,974,071 | ) | (17,146,003 | ) | | | | | | | (3,974,071 | ) | (17,146,003 | ) | ||||||||||||||||||||
Unharvested crops |
| | | | | | | | | | ||||||||||||||||||||||||
Seeds and fodder |
(556,844 | ) | (73,439 | ) | | | | | | | (556,844 | ) | (73,439 | ) | ||||||||||||||||||||
Materials and others |
| | | | | | (101,461 | ) | (200,767 | ) | (101,461 | ) | (61,857,551 | ) | (200,767 | ) | (72,534,573 | ) | ||||||||||||||||
Cost of Sales |
7,231,199 | 8,705,895 | 8,316,307 | 8,527,289 | 2,062,205 | 1,974,190 | 11,371 | 510 | 17,621,082 | 19,207,884 | ||||||||||||||||||||||||
67
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Cost of production
For the three-month periods ended September 30, 2006 and 2005
(Notes 1 and 2)
Schedule F.2
Crops | Beef cattle | Milk | Total | |||||||||||||||||||||||||||
September 30 Pesos |
September 30 Pesos |
September 30 Pesos |
September 30 Pesos |
September 30 Pesos |
September 30 Pesos |
September 30, 2006 Pesos |
September 30, 2005 Pesos |
|||||||||||||||||||||||
Inventories at the beginning of the period |
||||||||||||||||||||||||||||||
Beef cattle |
| | | | 9,389,631 | 6,823,744 | 9,389,631 | 6,823,744 | ||||||||||||||||||||||
Crops |
| | | | | | | | | |||||||||||||||||||||
Unharvested crops |
1,662,592 | 826,336 | | | | | 1,662,592 | 826,336 | ||||||||||||||||||||||
Seeds and fodder |
| | 168,766 | 172,941 | 123,568 | 17,653 | 292,334 | 190,594 | ||||||||||||||||||||||
Materials and others |
4,142,815 | 3,768,385 | | | 119,865 | 65,430 | 4,262,680 | 3,833,815 | ||||||||||||||||||||||
5,805,407 | 4,594,721 | 168,766 | 172,941 | 9,633,064 | 6,906,827 | 15,607,237 | 11,674,489 | |||||||||||||||||||||||
Holding gain |
| | | | (8,077 | ) | 375,118 | (8,077 | ) | 375,118 | ||||||||||||||||||||
Gain (loss) on commodities market |
| | | | | | | | | | ||||||||||||||||||||
Transfer of inventories to expenses |
| | | | | | | | | | ||||||||||||||||||||
Transfer of inventories to fixed assets |
| | | | | | | | | | ||||||||||||||||||||
Transfer of unharvested crops to expenses |
(3,319,132 | ) | (2,944,376 | ) | (172,129 | ) | (79,120 | ) | (465,920 | ) | (245,558 | ) | (3,957,181 | ) | (3,269,054 | ) | ||||||||||||||
Recovery of inventories |
| | | | (89,717 | ) | (81,571 | ) | (89,717 | ) | (81,571 | ) | ||||||||||||||||||
Purchases |
10,072,839 | 7,157,692 | | | 767,032 | 1,659,354 | 10,839,871 | 8,817,046 | ||||||||||||||||||||||
Operating expenses (Schedule H) |
1,860,535 | 1,113,326 | 3,864,819 | 4,008,358 | 2,094,869 | 1,271,581 | 7,280,223 | 6,393,265 | ||||||||||||||||||||||
Less: |
||||||||||||||||||||||||||||||
Inventories at the end of the period |
||||||||||||||||||||||||||||||
Beef cattle |
| | | | (9,386,961 | ) | (8,258,533 | ) | (9,386,961 | ) | (8,258,533 | ) | ||||||||||||||||||
Crops |
| | | | | | ||||||||||||||||||||||||
Unharvested crops |
(6,120,358 | ) | (4,804,143 | ) | | | | | (6,120,358 | ) | (4,804,143 | ) | ||||||||||||||||||
Seeds and fodder |
| | (2,890 | ) | (146,431 | ) | (143,490 | ) | (97,205 | ) | (146,380 | ) | (243,636 | ) | ||||||||||||||||
Materials and others |
(7,238,730 | ) | (4,205,003 | ) | | | (187,731 | ) | (148,042 | ) | (7,426,461 | ) | (23,080,160 | ) | (4,353,045 | ) | (17,659,357 | ) | ||||||||||||
Cost of Production |
1,060,561 | 912,217 | 3,858,556 | 3,955,748 | 2,213,069 | 1,381,971 | 7,132,196 | 6,249,936 | ||||||||||||||||||||||
68
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Foreign currency assets and liabilities
For the three-month periods ended September 30, 2006 and 2005 and the year ended June 30, 2006
(Notes 1 and 2)
Schedule G
September 30, 2006 | June 30, 2006 | September 30, 2005 | |||||||||||||||
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 Assets |
|||||||||||||||||
Cash and banks |
|||||||||||||||||
Cash and banks in dollars |
US$ | 51,461 | 3.064 | 157,678 | US$ | 7,821,715 | 23,824,945 | US$ | 2,191,800 | 6,290,466 | |||||||
Cash and banks in brazilian reais |
Rs 463 | 1.343 | 622 | Rs 1,489 | 1,919 | | | ||||||||||
Investments: |
|||||||||||||||||
Mutual funds |
US$ | 8,634,073 | 3.064 | 26,454,800 | US$ | 18,026 | 54,906 | US$ | 9,513,732 | 27,304,412 | |||||||
Interest from IRSA Convertible Notes 2007 |
|||||||||||||||||
Subsidiaries, related companies Law 19,550 Article 33 and related parties: |
|||||||||||||||||
IRSA Inversiones y Representaciones S.A. |
US$ | 370,667 | 3.104 | 1,150,549 | US$ | 125,333 | 386,779 | US$ | 1,120,526 | 3,260,731 | |||||||
Trade accounts receivable: |
|||||||||||||||||
Trade accounts receivable |
US$ | | 3.064 | US$ | 1,041 | 3,170 | US$ | 236,905 | 679,917 | ||||||||
Other receivables: |
|||||||||||||||||
Secured by mortgages |
US$ | 907,587 | 3.064 | 2,780,848 | US$ | 1,148,224 | 3,479,490 | US$ | 2,050,644 | 5,885,349 | |||||||
Guarantee deposits |
US$ | 456,969 | 3.064 | 1,400,153 | US$ | 471,102 | 1,434,978 | US$ | 729,816 | 2,094,573 | |||||||
Subsidiaries, related companies Law 19,550 Article 33 and related parties: |
|||||||||||||||||
Cactus Argentina S.A |
US$ | 3,184 | 3.104 | 9,884 | US$ | 4,140 | 12,775 | ||||||||||
Others |
US$ | 15,922 | 3.104 | 49,421 | US$ | 20,698 | 63,875 | ||||||||||
Non-Current Assets |
|||||||||||||||||
Other receivables |
|||||||||||||||||
Secured by mortgages |
US$ | 1,999,992 | 3.064 | 6,127,975 | US$ | 2,713,488 | 8,265,284 | US$ | 2,330,782 | 6,689,345 | |||||||
Subsidiaries, related companies Law 19,550 Article 33 and related parties: |
|||||||||||||||||
Alto Palermo S.A |
US$ | 156,034 | 3.104 | 484,330 | US$ | 189,470 | 584,704 | ||||||||||
IRSA Inversiones y Representaciones S.A. |
US$ | 37,894 | 3.104 | 117,623 | US$ | 48,721 | 150,353 | ||||||||||
Others |
US$ | 22,291 | 3.104 | 69,190 | US$ | 27,067 | 83,529 | ||||||||||
Investments: |
|||||||||||||||||
IRSA Convertible Notes 2007 |
|||||||||||||||||
Subsidiaries, related companies Law 19,550 Article 33 and related parties: |
|||||||||||||||||
IRSA Inversiones y Representaciones S.A. |
US$ | 12,000,000 | 3.104 | 37,247,999 | US$ | 12,000,000 | 37,031,999 | US$ | 36,538,897 | 106,328,190 | |||||||
US$ |
US$ | 24,656,074 | 76,050,450 | US$ | 24,589,025 | 75,394,787 | US$ | 54,713,102 | 158,532,983 | ||||||||
Rs |
Rs 463 | 662 | Rs 1,489 | 1,919 | |||||||||||||
Total Assets |
76,051,072 | 75,396,706 | 158,532,983 | ||||||||||||||
US$: US dollars
Rs: Brazilian Reais
69
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Foreign currency assets and liabilities
For the three-month periods ended September 30, 2006 and 2005 and the year ended June 30, 2006
(Notes 1 and 2)
Schedule G (Cont)
September 30, 2006 | June 30, 2006 | September 30, 2005 | |||||||||||||||||||
Item |
Type and amount of foreign currency |
Current exchange rate Pesos |
Amount in local currency Pesos |
Type and amount of foreign currency |
Amount in local currency Pesos |
Type and amount of foreign currency |
Amount in local currency Pesos |
||||||||||||||
Current liabilities |
|||||||||||||||||||||
Trade accounts payable: |
|||||||||||||||||||||
Suppliers |
US$ | 2,393,892 | 3.104 | 7,430,641 | US$ | 3,536,482 | 10,913,582 | US$ | 9,465,395 | 27,544,299 | |||||||||||
Interest to be accrued |
US$ | | 3.104 | | US$ | (36,573 | ) | (112,863 | ) | US$ | (552,462 | ) | (1,607,665 | ) | |||||||
Accrual for other expenses |
US$ | 1,534,995 | 3.104 | 4,764,624 | US$ | 862,487 | 2,661,634 | US$ | 907,443 | 2,640,659 | |||||||||||
Subsidiaries, related companies Law 19,550 Article 33 and related parties: |
|||||||||||||||||||||
IRSA Inversiones y Representaciones S.A. |
US$ | | | US$ | | | US$ | 1,432 | 4,168 | ||||||||||||
Alto Palermo S.A. |
US$ | | | US$ | | | US$ | 113,880 | 331,392 | ||||||||||||
Loans: |
|||||||||||||||||||||
Local banks |
US$ | 4,297,669 | 3.104 | 13,339,964 | US$ | 4,399,210 | 13,575,961 | US$ | |||||||||||||
Interest of Convertible Bonds 2007 |
US$ | 317,295 | 3.104 | 984,885 | US$ | 107,641 | 332,179 | US$ | 490,839 | 1,428,341 | |||||||||||
Subsidiaries, related companies Law 19,550 Article 33 and related parties: |
|||||||||||||||||||||
Shareholders |
US$ | 462,356 | 3.104 | 1,435,153 | US$ | 156,508 | 482,985 | US$ | 734,559 | 2,137,568 | |||||||||||
IRSA Inversiones y Representaciones S.A. |
US$ | | | US$ | | | US$ | 1,030 | 2,998 | ||||||||||||
Alto Palermo S.A |
US$ | | | US$ | | | US$ | | | ||||||||||||
Directors |
US$ | 1,038 | 3.104 | 3,222 | US$ | 351 | 1,083 | US$ | | | |||||||||||
Other debts: |
|||||||||||||||||||||
Security transactions payable |
US$ | | | US$ | | | US$ | | | ||||||||||||
Advances to customers |
US$ | | | US$ | | | US$ | | | ||||||||||||
Non-current liabilities |
|||||||||||||||||||||
Trade accounts payable |
|||||||||||||||||||||
Accrual for other expenses |
US$ | 222,906 | 3,104 | 691,900 | US$ | 270,671 | 835,292 | US$ | | | |||||||||||
Loans: |
|||||||||||||||||||||
Foreign Banks |
US$ | 7,700,000 | 3.104 | 23,900,800 | US$ | 6,600,000 | 20,367,600 | US$ | | | |||||||||||
Convertible Bonds 2007 |
US$ |
10,272,153 |
3.104 | 31,884,763 | US$ |
10,306,022 |
|
31,804,384 | US$ |
16,005,607 |
|
46,576,316 | |||||||||
Subsidiaries, related companies Law 19,550 Article 33 and related parties: |
|||||||||||||||||||||
Shareholders |
US$ |
14,968,361 |
3.104 | 46,461,793 | US$ |
14,984,838 |
|
46,243,210 | US$ |
23,953,025 |
|
69,703,303 | |||||||||
Directors |
US$ | 33,600 | 3.104 | 104,294 | US$ | 33,600 | 103,690 | US$ | 33,600 | 97,776 | |||||||||||
Total Liabilities |
US$ | 42.204.265 | 131.002.039 | US$ | 41,221,237 | 127,208,737 | US$ | 51,154,348 | 148,859,155 | ||||||||||||
US$: US dollars |
70
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Foreign currency assets and liabilities
For the three-month periods ended September 30, 2006 and 2005
(Notes 1 and 2)
Schedule H
Items |
Total 2006 |
Operating Expenses | Expenses | Total Pesos | ||||||||||||||
Total Pesos |
Crops Pesos |
Beef cattle Pesos |
Milk Pesos |
Others Pesos |
Selling Pesos |
Administrative Pesos |
||||||||||||
Directors fees |
70,200 | | | | | | | 70,200 | 23,000 | |||||||||
Fees and payments for services |
1,093,712 | 105,332 | 10,484 | 52,002 | 42,846 | | | 988,380 | 537,334 | |||||||||
Salaries and wages |
1,608,318 | 813,301 | 158,350 | 430,696 | 224,255 | | | 795,017 | 1,582,711 | |||||||||
Social security taxes |
571,433 | 143,363 | 68,068 | 62,830 | 12,465 | | | 428,070 | 270,655 | |||||||||
Taxes, rates and contributions |
306,752 | 94,474 | 59,946 | 23,629 | 13,899 | | 180,890 | 31,388 | 202,557 | |||||||||
Office and administrative expenses |
263,311 | | | | | | | 263,311 | 93,642 | |||||||||
Bank commissions and expenses |
4,188 | 4,188 | 686 | 3,231 | 271 | | | | 2,184 | |||||||||
Depreciation of fixed assets |
1,173,352 | 1,075,181 | 598,053 | 337,735 | 136,228 | 3,165 | | 98,171 | 819,819 | |||||||||
Vehicle and traveling expenses |
268,156 | 119,544 | 47,467 | 64,482 | 7,595 | | | 148,612 | 155,500 | |||||||||
Spare parts and repairs |
321,584 | 321,584 | 156,570 | 128,395 | 36,619 | 906 | | | 249,406 | |||||||||
Insurance |
54,625 | 10,687 | 4,411 | 5,020 | 350 | | | 43,938 | 64,986 | |||||||||
Benefits to Employees |
164,149 | 88,996 | 19,007 | 64,831 | 5,158 | | | 75,153 | 88,968 | |||||||||
Livestock expenses (1) |
2,927,570 | 2,625,756 | | 2,625,756 | | | 301,814 | | 4,253,142 | |||||||||
Dairy farm expenses (2) |
1,614,188 | 1,605,692 | | | 1,605,692 | | 8,496 | | 655 | |||||||||
Agricultural expenses (3) |
1,498,652 | 619,451 | 619,451 | | | | 879,201 | | 2,136,919 | |||||||||
Silo expenses |
46,571 | 46,571 | 46,571 | | | | | | 4,280 | |||||||||
General expenses |
150,639 | 150,639 | 74,471 | 66,212 | 9,491 | 465 | | | 99,257 | |||||||||
Total at September 30, 2006 |
12,137,400 | 7,824,759 | 1,860,535 | 3,864,819 | 2,094,869 | 4,536 | 1,370,401 | 2,942,240 | | |||||||||
Total at September 30, 2005 |
6,399,452 | 1,113,326 | 4,008,358 | 1,271,581 | 6,187 | 2,339,030 | 1,846,533 | 10,585,015 | ||||||||||
(1) | Includes cattle food and additives, lodging, animal health and others. |
(2) | Includes cattle food and additives, animal health and others. |
(3) | Includes seeds, agrochemicals, irrigation, services hired, leases and others. |
71
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Additional Information to the Notes to the Financial Statements
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 COMPANYS ACTIVITIES |
They are detailed in the 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 and prepaid expenses without a due date at September 30, 2006 |
Other Receivables Pesos |
Law No. 19,550 Section 33 | |||||||||||||
AGRO URANGA |
FYO | CACTUS | IGSA | IRSA | ACER | |||||||||
Others Pesos |
Other Receivables Pesos |
Other Receivables Pesos |
Other Receivables Pesos |
Other Receivables Pesos |
Other Receivables Pesos | |||||||||
Current |
11,552,618 | 1,803,854 | 23,603 | 386,537 | | | 26,514 | |||||||
Non-current |
29,759,169 | | | 13,838 | 1,324,568 | 117,623 | 6,194,427 |
b. | Trade Accounts Receivable and other receivables to fall due at September 30, 2006 |
Trade $ |
Law No. 19,550 Section 33 | Other Receivables $ |
Law No. 19,550 Section 33 | |||||||||||
FYO | IGSA | IRSA | CACTUS | ACER | ||||||||||
Trade Accounts Receivable $ |
Trade Accounts Receivable $ |
Other Receivable $ |
Other Receivable $ |
Other Receivable $ | ||||||||||
12/31/06 |
6,269,731 | 309,852 | 128,304 | 8,667,862 | 3,608 | | | |||||||
03/31/07 |
| | | 800,745 | | | | |||||||
06/30/07 |
| | | 336,917 | | | | |||||||
09/30/07 |
| | | 2,653,937 | | | | |||||||
12/31/07 |
| | | | | | | |||||||
03/31/08 |
| | | 430,479 | | | | |||||||
06/30/08 |
| | | | | | | |||||||
09/30/08 |
| | | 2,186,151 | | | | |||||||
12/31/08 |
| | | | | | | |||||||
09/30/09 |
| | | 1,755,672 | | | | |||||||
09/30/10 |
| | | 1,755,673 | | | |
72
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Additional Information to the Notes to the Financial Statements
(Continued)
4. | CLASSIFICATION OF OUTSTANDING DEBTS ACCORDING TO THEIR MATURITY |
a. | There are no past due debts at September 30, 2006. |
b. | Debts without a due date at September 30, 2006. |
Trade Payables Pesos |
Loans Pesos |
Taxes Payable Pesos |
Allowances Pesos | |||||
Current |
| 62,248,335 | | | ||||
Non- current |
681,900 | | 40,168,273 | 45,216 |
c. | Debts to fall due at September 30, 2006. |
Trade Pesos |
Law No. 19,550 Section 33 | Loans Pesos |
Salaries and Social Security Payable Pesos |
Taxes Payable Pesos |
Other Debts Pesos | |||||||||
IGSA | CACTUS | |||||||||||||
Trade Accounts Payable Pesos |
Trade Accounts Payable Pesos |
|||||||||||||
12/31/06 |
22,021,502 | | 538,189 | 351,217 | 1,400,535 | 4,523,112 | 16,942 | |||||||
03/31/07 |
| | | 15,763,224 | | | 66,357 | |||||||
06/30/07 |
| | | | | | 3,288,413 | |||||||
12/31/07 |
| | | 78,106,931 | | | | |||||||
12/31/08 |
| | | 23,900,800 | | | |
5. | CLASSIFICATION OF OUTSTANDING ACCOUNTS RECEIVABLE AND OTHER RECEIVABLES ACCORDING TO THEIR FINANCIAL EFFECTS |
a.
Trade Accounts Receivable |
Law No. 19,550 Section 33 |
Other Receivables Pesos |
Law No. 19,550 Section 33 | |||||||||||||||||
FYO | IGSA | IRSA | ACER | AGRO URANGA |
IGSA | FYO | Cactus | |||||||||||||
Trade accounts receivable Pesos |
Trade accounts receivable Pesos |
Other receivables Pesos |
Other receivables Pesos |
Other receivables Pesos |
Other receivables Pesos |
Other receivables Pesos |
Other receivables Pesos | |||||||||||||
In Pesos |
6,269,731 | 309,852 | 128,304 | 48,987,306 | 3,608 | 6,220,941 | 1,803,854 | 1,324,568 | 23,603 | 390,491 | ||||||||||
In Dollars |
| | | 10,911,917 | 117,623 | | | | | 9,884 |
73
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Additional Information to the Notes to the Financial Statements
(Continued)
b. | All accounts receivable and other receivables and prepaid expenses are not subject to adjustment provisions. |
c.
Trade Pesos |
Law No. 19,550 Section 33 | Other Receivables |
Law No. 19,550 Section 33 | |||||||||||||||||||
IGSA | FYO | Cactus | IGSA | FYO | ACER | AGRO URANGA |
IRSA | Cactus | ||||||||||||||
Trade Accounts Receivable | Other Receivables | |||||||||||||||||||||
Pesos | Pesos | Pesos | Pesos | Pesos | Pesos | Pesos | Pesos | Pesos | Pesos | |||||||||||||
Outstanding balances accruing interests |
| | | | 8.744.606 | 1.229.194 | | 6.052.208 | | | 376.653 | |||||||||||
Outstanding balances not accruing interests |
6,269,731 | 128,304 | 309,852 | | 51,154,617 | 95,374 | 23,603 | 168,733 | 1,803,854 | 121,231 | 23,722 |
6. | CLASSIFICATION OF DEBTS ACCORDING TO THEIR FINANCIAL EFFECTS |
a.
Trade Pesos |
Law No. 19,550 Section 33 | Loans Pesos |
Salaries Pesos |
Taxes Pesos |
Other Pesos |
Provisions Pesos | ||||||||||
IGSA | Cactus | |||||||||||||||
Trade Pesos |
Trade Pesos |
|||||||||||||||
In Pesos |
9,826,237 | | 538,189 | 63,255,633 | 1,400,535 | 44,691,385 | 3,371,712 | 45,216 | ||||||||
In Dollars |
12,887,165 | | | 118,114,874 | | | | |
b. | All debts outstanding are not subject to adjustment provisions. |
74
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Additional Information to the Notes to the Financial Statements
(Continued)
c.
Trade Pesos |
Law No. 19,550 Section 33 | Loans Pesos |
Salaries and Social Security Payable Pesos |
Taxes Payable Pesos |
Other Debts Pesos |
Provisions Pesos | ||||||||||
IGSA | Cactus | |||||||||||||||
Trade Payable |
Trade Accounts Payable |
|||||||||||||||
Pesos | Pesos | |||||||||||||||
Outstanding debts accruing Interests |
4,499,950 | | | 179,291,166 | | | | | ||||||||
Outstanding debts not accruing interests |
18,213,452 | | 538,189 | 2,079,341 | 1,400,535 | 44,691,385 | 3,371,712 | 45,216 |
7. | INTEREST IN OTHER COMPANIES (Law No. 19,550 Section 33) |
Interests in other companies capital and the number of votes held in those companies governed by Law No. 19,550 Section 33 are explained in Note 2 to the consolidated financial statements and intercompany balances as of September 30, 2006 are described in captions 4 and 5 above.
8. | RECEIVABLES FROM OR LOANS TO DIRECTORS AND STATUTORY AUDIT COMMITTEE MEMBERS |
As of September 30, 2006 there were advance payments to directors for Ps. 136,198, and there were no receivables due from or loans to Statutory Auditors and relatives up to and including second degree, of directors and Statutory Auditors.
9. | PHYSICAL INVENTORIES |
The company conducts physical inventories once a period 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 fair value:
a. Cattle for fattening, valued at the market value net of estimated sale expenses: quotation in (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 (Diario La Nación) 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 Márgenes Agropecuarios).
75
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Additional Information to the Notes to the Financial Statements
(Continued)
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. | EQUITY INTERESTS IN OTHER COMPANIES |
There are no equity interests in other companies in excess of the provisions of Law No. 19,550 Section 31.
14. | RECOVERABLE VALUES |
The recoverable value of the inventory under consideration is the net realizable value (selling price at the end of the period less estimated selling expenses). The recoverable value of fixed assets under consideration is the economic use value determined by the possibility of absorbing the depreciations with the income of the Company.
15. | INSURANCES |
The types of insurance used by the company are the following:
Insured property |
Risk covered |
Amount insured Pesos |
Account Value Pesos | |||
Buildings, machinery, silos and furniture |
Theft, fire and technical insurance | 68,204,640 | 32,042,088 | |||
Vehicles |
Theft, fire and civil and third parties liability | 2,188,386 | 999,196 |
16. | CONTINGENCIES |
At September 30, 2006 there are no contingent situations that have not been accounted for.
17. | IRREVOCABLE CONTRIBUTIONS TO CAPITAL ON ACCOUNT OF FUTURE SUBSCRIPTIONS |
None.
18. | DIVIDENDS ON PREFERED STOCK |
There are no cumulative dividends not paid on preferred stock.
19. | LIMITATIONS OF PROFIT DISTRIBUTIONS |
See Note 10 to the Financial Statements.
76
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Business Highlight (Continued)
Buenos Aires, November 10, 2006 - Cresud S.A.C.I.F.y A. (Nasdaq: CRESY - BASE: CRES), one of the leading agricultural companies in Argentina, announces today the results for the first quarter of fiscal year 2007 ended September 30, 2006.
Results for the first quarter of fiscal year 2007 showed a net profit of Ps.1.9 million compared to a Ps. 11.0 million profit posted the same period of the previous fiscal year. The decrease in net results is mainly due to the results generated through the sale of farms, amounting to Ps. 9.9 million during the same period of fiscal year 2006.
Consolidated net sales for the period amounted to Ps. 23.4 million, 7% lower than those posted for the same period of the previous fiscal year. Noteworthy in this respect is the increase in Feed Lot sales, in excess of 100% when compared to the first quarter of 2006.
Gross profit during the first quarter of FY 2007 amounted to Ps. 0.3 million as compared to the Ps. 4.5 million gross profit posted during the same period of the previous year.
This decrease in gross profit is partly due to the decrease in the volume of crops sold, as most of the inventories were sold at the close of fiscal year 2006.
Operating results showed for the quarter ended on September 30, 2006 a Ps. 2.8 million loss mainly due to the drought sustained in winter, which had an adverse impact on milk production and on the beef cattle business. In September the situation started to normalize with the arrival of rains.
Results from related companies showed a Ps. 6.8 million profit mainly due to our equity interest in IRSA Inversiones y Representaciones S.A. as of September 30, 2006.
77
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Business Highlight (Continued)
Summary of operations
Crops
Crops sales for the quarter totaled Ps. 8.4 million, compared to sales for Ps. 10.8 million in the previous fiscal year. The volume of crops sold was 20,229 tons at an average price per ton of Ps. 391 compared to the 39,622 tons sold and the average price of Ps. 272 in the same period of the previous fiscal year. The decrease in the tons sold is mainly due to the fact that a major part of production was sold during the last weeks of June 2006, which resulted in a reduction in the stock available for the current period.
Our crop stock at the close of the quarter amounted to 9,756 tons, of which 4,179 tons were soybean, 3,121 were corn and 2,264 were wheat.
Gross profit in the segment for the period ended September 30, 2006 was Ps. 0.7 million, compared to the Ps. 1.5 million profit for the same period of the previous fiscal year.
For the current season we have assigned 48,015 hectares to agriculture, 25,307 hectares of which are leased from third parties. Compared to the previous fiscal year, we have increased the number of total hectares assigned to agriculture by 11,328.
Beef Cattle
As of September 30, 2006, the Companys cattle stock was 86,614 head, i.e., a figure quite similar to that posted for the same period of the previous year, with a total of 119,361 hectares assigned to beef cattle activities.
Livestock sales amounted to Ps. 10.5 million for the first quarter of fiscal year 2007, when a total of 4,578 tons were sold, whilst, during the first quarter of fiscal year 2006 the tons sold had amounted to 4,800. The 4% price increase sustained by beef cattle stock, when compared to the same period of the previous fiscal year, allows this business unit to maintain its level of revenues, in spite of the decrease in the tons sold. This variation was due to a decrease in cattle stock basically due to the effect of the drought that affected the supply of grazing fields which had an adverse impact particularly on the cattle stock in breeding fields.
Therefore, the result for this segment was a Ps. 0.67 million loss and beef cattle production amounted to 1,754 tons, i.e., a 30% decrease compared to the previous fiscal year.
Source: Liniers Stock Market (Argentina) Instituto Nacional de Beef cattles (Uruguay)
78
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Business Highlight (Continued)
Prospects for the Argentine market are good. In September the Government increased exports of beef cattle cuts to 50% and the strengthening of Argentinas standing as a country free of foot and mouth disease due to vaccination translated into a re-opening of almost all foreign markets. Additionally, global demand continued to grow, especially in the European Union, Asia and Russia, which would represent a major driver for the price of beef cattle.
We estimate that in the absence of further restrictions by the Government, the price of steer per kilogram should recover the value export it had prior to the restrictions imposed in 2005 (US$ 0.85). In this respect, the price of the kilogram of live steer in Argentina could result in a figure close to the price of the kilogram of live steer in Uruguay, where the export value is currently 31% higher than the price for the local market.
Milk
Milk production increased by 11% in the quarter, from 3.5 million liters as of September 30, 2005 to 3.9 million as of September 30, 2006.
Although the price decreased by 6%, the production of milk increased by a higher proportion and therefore sales totaled Ps. 2 million, slightly higher than the production obtained in 2005 for the same period.
Gross profit as of September 30, 2006 amounted to a Ps. 0.15 million loss. This loss is mainly due to the increases in costs at the El Tigre farm, which was adversely affected by the drought sustained in winter. As a result and with a view to obtaining significant milk production in the spring, higher costs were incurred in order to supplement feeding. The situation is normalizing with the first rains of September and the production of milk starts to show a significant increase.
During the first quarter of fiscal year 2006 we had 5,074 head of cattle in 1,505 hectares assigned to milk production. For the current period, these figures have increased to 6,606 in 2,376 hectares.
At present, the Companys dairy farms are located in La Juanita, where the feeding system is based solely on pastures (with lower costs) and in El Tigre, a dairy farm equipped with state-of-the-art technology.
79
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Business Highlight (Continued)
Feed Lot
In the quarter ended on September 30, 2006, the 170-ha Feed Lot located in the Province of San Luis, in which the Company holds a 50% equity interest through Cactus Argentina S.A., continued to play a major role in our Companys cattle beef production thereby helping to strengthen its growth.
During the quarter, gross profit for Cactus Argentina S.A. was Ps. 0.7 million, thereby maintaining the same levels reached in the same quarter of the previous fiscal year. In addition, net result for the quarter was a Ps. 0.1 million profit.
The Company has built a reputation in the market for consistency in the end product obtained from Feed Lot finished animals: purchasers obtain a high quality product and sales prices are thus better.
Prospects for the coming periods are very promising as purchase values are appealing and policies applied to beef cattle are expected to be more favorable to the industry. However, it is to be noted that an increase is expected in production costs as a result of the continuous rise in the price of corn.
Purchase and sale of farms
In September 2005, we signed the deed for the acquisition of a 6,022-hectare farm, San Pedro, located in the Department of Concepción del Uruguay, Province of Entre Ríos. The purchase price was agreed at US$ 16 million, paid as follows: US$ 9.5 million upon execution of the deed, US$ 4.0 million on December 14, 2005, and US$ 1.05 paid on September 1, 2006. The amount outstanding is US$ 1.4 million and it shall be paid in September 2007.
Inversiones ganaderas S.A. (IGSA), a Cresud subsidiary, executed on August 28, 2006 a preliminary purchase and sale agreement over 1,800 hectares at the El Recreo farm owned by IGSA, for US$ 0.3 million.-. Over that price the Company has collected US$ 0.05 million.- as a down payment. This sale has not been reflected yet in the Financial statements as possession over the lot acquired has not yet taken place.
Development of marginal lands
We consider the potential offered by the sector to lie on the development of marginal under-used areas as has been the case in various countries worldwide. With current state-of-the-art technology, similar yields can be obtained with larger profits than those registered in nucleus areas.
During the first quarter of fiscal year 2007, development activities continued at our Los Pozos farm located in the Province of Salta: 25,000 hectares prepared for agricultural and/or cattle beef production activities. Additionally, 13,500 hectares at Cervera Agropecuaria have been developed for production: over 3,000 hectares will be ready for sowing this year.
As of September 30, 2006 Cresud owned 250,722 hectares as land reserves, acquired at very attractive prices. We are convinced that with the development of such areas and the aid of technological breakthroughs, the value of land will show an upward trend which will result in significant revenues for the company.
80
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Business Highlight (Continued)
Investments in other companies
Expansion to Brazil
The public offering of BrasilAgros shares was launched on May 2, 2006 at the Novo Mercado of the Brazilian Stock Exchange (BOVESPA) under the AGRO3 ticker symbol and in compliance with the highest Corporate Governance standards currently in force in Brazil. Shares were paid in and subscribed for a total of Reais 42.4 million (approximately US$ 20.6 million). As from the moment the pertaining amounts were paid in, Cresud S.A.C.I.F. y A. holds a total of 42,705 shares equivalent to 7.3% of BrasilAgros capital stock. As compensation for having founded the Company, Cresud received 104,902 purchase options to subscribe additional BrasilAgro shares for 15 years at no cost and at the same price as that bid in the initial public offering, i.e., Reais 1,000 adjusted by the IPCA inflation index. Should it decide to exercise such option, Cresud might acquire 59,850 additional shares, thereby becoming the holder of 14.1% of BrasilAgros diluted capital stock. One third of this option may be exercised as from the second year and the balance as from the third year.
In addition, Cresud received at no cost a second series of options for a total of 104,902, which may be exercised at Cresuds option only if a third party makes a tender offer in respect of BrasilAgros shares. The exercise price of these options will be equal to the one specified in the tender offer mentioned above. The second series of options matures in 2021.
BrasilAgro acquired its first 2 properties during the first quarter of fiscal year 2007. The Sao Pedro farm, located at Chapadao do Sul (MS), with a surface area of 2,443 hectares was acquired for Reais 9.5 million (approximately US$ 4.7 million). The farm is located 1,000 km from one of the main harbors and it was acquired for a price significantly lower than the average in the region. The potential area for production is 1,773 hectares: production there will start with cotton and crops and will subsequently migrate to sugar cane.
The Cremaq farm is located in Bahía Grande do Ribeiro (Piaui). The property was acquired for Reais 42.1 million (approximately US$ 19.7 million) and its surface area is 32,375 hectares, 3,000 of which are already in production, 16,000 hectares are under development and the total production surface area is estimated to reach 23,000 hectares. The farm is quite close to the Itaqui harbor and to the Norte-Sul railway. The weather and topography are highly attractive if we consider crops particularly of soybean, corn and cotton. Additionally, the property was acquired for an amount lower than average for the region and it has huge potential for appreciation.
BrasilAgro will continue to focus on Real Estate for farming purposes and the development of its main four business lines: sugar cane; crops and cotton; forestry and beef cattle.
Internet
Futuros Y Opciones.com S.A. (FyO), the internet site in which the Company holds a 70% equity interest, continues to strengthen its position as the leading website in the agricultural sector, covering a broad range of commercial services for the agricultural and livestock industry including direct sales of inputs and crop brokerage activities.
Today FyO. has a database of 40,000 users, and of more than 5,000 agricultural farmers who are authorized to close deals. Our strategy is focused on commercial services to farmers by leveraging Cresuds experience and operational capacity in the business with fyo being the nexus with the customer.
During the quarter ended on September 30, 2006 Futuros y Opciones.com S.A.s income amounted to Ps. 0.78 million, i.e., it maintained the same level shown during the previous fiscal year. The net result for the quarter was a Ps. 0.30 million loss.
81
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Business Highlight (Continued)
Main indicators for the three-month period ended September 30, 2006 and 2005
Quarter ended September 30, 2006 |
Quarter ended September 30, 2005 |
% | |||||||
Sales (volume) |
|||||||||
Wheat (tons) |
8,889 | 6,189 | 43.6 | % | |||||
Corn (tons) |
3,805 | 30,550 | -87.5 | % | |||||
Sunflower (tons) |
479 | 1,810 | -73.6 | % | |||||
Soybean (tons) |
7,056 | 272 | 2493.2 | % | |||||
Others (tons) |
| 801 | |||||||
Total crops (tons) |
20,229 | 39,622 | -48.9 | % | |||||
Beef cattle (tons) |
4,578 | 4,800 | -4.6 | % | |||||
Milk (Thousands of liters) |
3,907 | 3,511 | 11.3 | % | |||||
Production |
|||||||||
Wheat (Tons) |
| | 0.0 | % | |||||
Corn (Tons) |
2,618 | 2,311 | 13.3 | % | |||||
Sunflower (Tons) |
| | 0.0 | % | |||||
Soybean (Tons) |
| 6 | 0.0 | % | |||||
Beef cattle (Tons) |
1,754 | 2,496 | -29.7 | % | |||||
Milk (Thousands of liters) |
3,907 | 3,511 | 11.3 | % | |||||
Exploited surface (hectares) |
|||||||||
Crops |
Owned farms |
22,708 | 19,683 | 15,4 | % | ||||
Leased farms |
25,307 | 17,004 | 48,8 | % | |||||
Beef cattle |
Owned farms |
104,933 | 96,199 | 9,1 | % | ||||
Leased farms |
14,428 | 40,647 | -64,5 | % | |||||
Dairy |
Owned farms |
2,376 | 1,505 | 57,9 | % | ||||
Land Reserve (hectares) |
250,772 | 258,477 | -3 | % | |||||
Surface under irrigation |
|||||||||
Owned farms |
3,701 | 3,657 | 1,2 | % | |||||
Leased farms |
1,002 | ||||||||
Storage capacity (tn.) |
|||||||||
Owned plants |
10,000 | 10,000 | 0,0 | % | |||||
Leased plants |
8,000 | ||||||||
Total head of cattle |
86,614 | 86,808 | -0.2 | % | |||||
Dairy farm stock (head) |
6,606 | 5,074 | 30.2 | % | |||||
Milking cows |
3,440 | 2,996 | 14.8 | % |
Note:
It does not include Agro-Uranga S.A. (35.72% over 8,299 hectares.) Nor does it include Agropecuaria Cervera S.A. (99.99% over 160,000 hectares under a concession agreement).
82
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Business Highlight (Continued)
Results from IRSA Inversiones y Representaciones S.A.
The net income derived from our equity interest in IRSA Inversiones y Representaciones (NYSE: IRS BASE: IRSA) for the quarter ended on September 30, 2006 totaled a Ps. 15.6 million profit compared to a Ps. 18.6 million profit recorded for the same period in fiscal year 2006. This result is mainly due to the following:
Operating income grew by 54.5%, from Ps. 33.4 million recorded in the first quarter of fiscal year 2006 to Ps. 51.7 million, for the same period of fiscal year 2007, mainly driven by an improved performance in income, which grew by 60.1% totaling Ps. 169.6 million compared to the amount of Ps. 106.0 million recorded in fiscal year 2006. The share of each segment in the net sales was as follows: sales and development, Ps. 29.7 million; offices and other property for lease, Ps. 9.5 million; shopping centers, Ps. 101.1 million; hotels Ps. 28.6 million and financial operations and others, 0.7 million.
Results from related companies (income) decreased from Ps. 19.1 million in the first quarter of fiscal year 2006 to Ps. 1.4 million in the same quarter of fiscal year 2007, mainly due to a decrease in the result from our interest in Banco Hipotecario. In addition, income tax increased, from Ps. 13.3 million in the quarter ended on September 30, 2005 to Ps. 18.9 million in the quarter ended on September 30, 2006.
IRSA is Argentinas leading real estate company, with a totally diversified portfolio of properties. IRSAs market share spans over the following business segments:
| Office rental and other properties with more than 193,075 m2 of premium offices for lease. |
Operation of Shopping Centers through its 61.60% equity interest in Alto Palermo S.A. (APSA) (Nasdaq: APSA, BASE: APSA). APSA is one of the leading operators of shopping centers in Argentina and it owns or holds a majority shareholding in 9 shopping centers with 264,995 m2 of gross leasable area (it includes a 52,286 sq.m. plot intended for development of a shopping center).
| Holding and operation of luxury hotels through its equity interest in 3 five-star hotels. |
Besides, IRSA owns residential properties for sale and land reserves for current and future developments appraised at Ps. 463.3 million.
Additionally, IRSA holds 11.76% of Banco Hipotecarios capital stock. BHSA is the leading Argentine mortgage bank, with a net worth amounting to Ps. 2,259.7 million. This amount has been calculated in accordance with Professional Accounting Standards.
IRSAs Total Consolidated Assets amount to Ps. 2,761 million and its shareholders equity amounts to Ps. 1,505 million.
On September 30, 2006, a total amount of 0.75 million (nominal value) of warrants issued by IRSA were exercised in exchange for the issuance of a total number of 1.37 million shares. Thus, IRSA collected US$ 0.9 million.
As of September 30, 2006 our equity interest in IRSA amounted to 26.6% of its total outstanding shares. In addition, we own US$ 12 million notes convertible into shares issued by IRSA and options through the exercise of warrants also issued by IRSA for US$ 20.9 million. In the event Cresud were to exercise its rights under both the notes and the options pari passu with the remaining holders, Cresud would become the owner of 34.3% of IRSAs capital stock. Currently, our equity interest in IRSA is valued through the equity method.
Other Relevant Highlights
Reduction of debt due to the conversion of notes and exercise of Warrants
Currently, our debt under Convertible Notes was reduced from the US$ 50,000,000 originally issued by US$ 24,725,886 as a consequence of the conversions received.
83
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Business Highlight (Continued)
Additionally, as of today, a total of 24,286,226 warrants (options) have been exercised, in exchange for which the Company received US$ 29.1 million.
Therefore, considering all conversions and exercises of warrants received, the number of outstanding Convertible Notes as of today is US$ 25,274,114 while the number of outstanding warrants is 25,713,774. A total of 96.518.445 shares were issued raising the Companys total number of outstanding shares to 220.802.837.
As of September 30, 2006 the Company holds Convertible Notes issued by IRSA for a total of US$ 12.0 million, which bear interest at the same rate as those issued by our company.
The following charts show the past, current and potential situation of the Convertible Notes issued on November 14, 2002, under the laws of New York, at an interest rate of 8% (paid semiannually), due 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 contains a warrant, which allows the holder to acquire for each Convertible Note 1.9693 shares of face value Ps. 1.00, at a price of US$ 0.6093 each.
Note: Total conversion describes a scenario were all bearers of convertible notes exercise their conversion rights and warrants.
84
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Business Highlight (Continued)
Financial Indebtedness
As a result of the excellent investment opportunities seized in the course of the previous fiscal year, such as our ownership interest in BrasilAgro, the acquisition of farms and the increasing amount of our investments in NW Argentina during the current fiscal year, we have assumed indebtedness for levels higher than those incurred in previous fiscal years, totaling as of September 30, 2006 indebtedness in the amount of Ps. 100.8 million, exclusive of our convertible notes.
An analysis of the structure of such indebtedness shows a loan granted by Credit Suisse for the purpose of financing our investment in BrasilAgro for Ps. 23.9 million and Ps. 13.3 million for the purpose of financing our crop production, the remaining balance, i.e. Ps. 63.6 million is concentrated in the short term.
For the coming fiscal year we intend to adjust these maturities to the Companys cash flows and do not rule out a reduction in the indebtedness as a result of future cash inflows arising from our habitual businesses, the sale of assets or the exercise of options embedded in our convertible notes.
The exchange rate considered for US$-denominated loans was 1US$= Ps. 3.104, corresponding to the selling exchange rate published by Banco de la Nación Argentina prevailing as of September 30, 2006.
Type of indebtedness |
Currency | Amount (Million) | Term | |||
Short-term |
Ps. | 63.6 | Up to 270 days | |||
Crop production financing |
Ps. | 13.3 | Up to 182 days | |||
Long-term |
Ps. | 23.9 | 2.5 years |
Prospects for the coming quarter
International and Argentine economic conditions continue to lead the agricultural sector and our Company towards a position favorable to taking advantage of arising opportunities. On top of the growing global demand for agricultural products to be used as food there is a demand for cereals, oilseed and sugar to produce biofuels.
In this sense, we will continue with our strategy consisting in supplementing agricultural activities in our own farms with agricultural activities in leased farms, as long as the return on the investments for such activities amounts to the minimum levels required for the business, thereby seeking to atomize production risks and dilute overhead.
Conditions in the crops segment are highly promising. Prices have been steadily increasing since September and high prices are expected to continue to be stable or either increase further. Prospects are very good in relation to corn, mainly as a result of the increase in the demand for corn in the US (increased demand for domestic consumption and for energy production). The stock/consumption ratio reflects the decreased historical value at a global level and gives rise to an upward trend in prices at the global level. In the past two moths corn has increased by 40% driving the rest of the crops market. In addition, the increasing demand for soybean and unprecedented prices of wheat over the last 10 years, on top of the decreased production of wheat in Australia and Eastern Europe allow us to estimate that markets will continue to show upward trends.
As regards the beef cattle segment, there has been a stepwise re-opening in exports, which we expect to intensify in the coming year. We consider that as a result of the restrictions imposed by the Government in the past the market has already reflected all the reductions in prices and that given a context of growing demand for cattle beef and control over animal health in Argentina, the prospects for the sector continue to be good and we will therefore focus on continuing to increase our production levels.
As regards commercial efforts, we are entering into agreements with slaughterhouses engaged in exporting activities to slaughter our own herds and export on behalf of third parties. For this purpose we have obtained a butchers license.
85
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Business Highlight (Continued)
At the local level, we shall continue with the development of our Los Pozos farm adding more space for agricultural and cattle beef production starting with the development of the third module. In turn, we shall continue to develop new hectares applied to agricultural production in the concession over the Agropecuaria Cervera farm.
We will continue to make efforts to develop a business line oriented to the supply of services to the agricultural sector which will comprise the production of specialties, and seeds for the main seed producers and exporting companies.
Additionally, we shall start with the development of a new dairy farm at La Juanita, in the Province of Buenos Aires, which will have milking capacity for 1,200 cows per day and we are planning to open it in March 2007.
We are developing a system migration consisting in the integration of different interfaces and existing processes in the different areas of our company. As a result of these improvements, the organization will be more flexible, efficient and agile to respond to the requirements of the business and the organization as a whole will be more competitive. Consequently, this integration strategy will allow the organization to automate, standardize and formalize processes.
In the future, we will continue to keep a watchout for opportunities arising in the market, selling properties with mature businesses resulting in good yields for the Company and acquiring farms mainly located in marginal areas with a high productive potential.
|
Eduardo S. Elsztain |
Chairman |
86
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Business Highlight (Continued)
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 |
104,526,028 | 94,982,864 | 70,165,638 | 60,180,929 | 111,235,615 | |||||
Non-current Assets |
788,998,839 | 775,673,020 | 576,502,763 | 509,028,334 | 269,395,895 | |||||
Total Assets |
893,524,867 | 870,655,884 | 646,668,401 | 569,209,263 | 380,631,510 | |||||
Current Liabilities |
116,915,192 | 101,909,091 | 29,301,336 | 16,458,447 | 36,507,198 | |||||
Non-current Liabilities |
144,642,760 | 142,321,331 | 152,133,418 | 160,744,982 | 21,076,440 | |||||
Total Liabilities |
261,557,952 | 244,230,422 | 181,434,754 | 177,203,429 | 57,583,638 | |||||
Minority Interest |
471,121 | 559,871 | 65,451 | 206,709 | 430,751 | |||||
Shareholders Equity |
631,495,794 | 625,865,591 | 465,168,196 | 391,799,125 | 322,617,121 | |||||
893,524,867 | 870,655,884 | 646,668,401 | 569,209,263 | 380,631,510 | ||||||
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) |
(2,789,140 | ) | 12,436,404 | 17,811,879 | 27,856,960 | 16,031,358 | |||||||||
Financial and holding gain (loss) |
(3,100,330 | ) | 1,451,018 | (18,969 | ) | (10,914,039 | ) | (8,446,313 | ) | ||||||
Other income and expenses and income on equity |
6,004,664 | 4,011,569 | 23,306,123 | 65,614,253 | (41,047,262 | ) | |||||||||
Management fees |
(214,464 | ) | (1,219,231 | ) | (3,567,003 | ) | (7,224,996 | ) | | ||||||
Operating net income (loss) |
(99,270 | ) | 16,679,760 | 40,532,030 | 75,332,178 | (33,462,217 | ) | ||||||||
Income Tax |
1,937,497 | (5,737,799 | ) | (8,570,269 | ) | (10,531,263 | ) | (18,654,461 | ) | ||||||
Minority Interest |
88,750 | 31,119 | 141,261 | 224,046 | 348,884 | ||||||||||
Net Income (loss) |
1,926,977 | 10,973,080 | 32,103,022 | 65,024,961 | (51,767,794 | ) | |||||||||
Production volume
Three-month September 30, |
Accumulated July 1, 2006 to September 30, 2006 |
Three-month September 30, |
Accumulated July 1, 2005 to September 30, 2005 |
Three-month September 30, |
Accumulated July 1, 2004 to |
Three-month September 30, |
Accumulated July 1, 2003 to September 30, 2003 |
Three-month September 30, |
Accumulated July 1, 2002 to September 30, 2002 | |||||||||||
Beef Cattle (in Kgs.) |
1,753,725 | 1,753,725 | 2,495,573 | 2,495,573 | 1,726,903 | 1,726,903 | 2,083,056 | 2,083,056 | 2,225,618 | 2,225,618 | ||||||||||
Butyraceous (in Kgs.) |
142,933 | 142,933 | 131,184 | 131,184 | 53,078 | 53,078 | 63,997 | 63,997 | 57,374 | 57,374 | ||||||||||
Crops (in quintals) * |
26,185 | 26,185 | 27,631 | 27,631 | 18,433 | 18,433 | 24,338 | 24,338 | 53,312 | 53,312 |
* | One quintals equals one hundred kilograms |
|
Eduardo S. Elsztain |
Chairman |
87
Sales volume
Three-month September 30, |
Accumulated July 1, 2006 to September 30, 2006 |
Three-month September 30, |
Accumulated July 1, 2005 to September 30, 2005 |
Three-month September 30, |
Accumulated July 1, 2004 to September 30, 2004 |
Three-month September 30, |
Accumulated July 1, 2003 to September 30, 2003 |
Three-month September 30, |
Accumulated July 1, 2002 to September 30, 2002 | |||||||||||
Beef Cattle (in Kgs.) |
4,578,436 | 4,578,436 | 4,799,655 | 4,799,655 | 4,915,538 | 4,915,538 | 3,166,986 | 3,166,986 | 2,605,122 | 2,605,122 | ||||||||||
Butyraceous (in Kgs.) |
142,933 | 142,933 | 131,184 | 131,184 | 53,078 | 53,078 | 63,997 | 63,997 | 57,374 | 57,374 | ||||||||||
Crops (in quintals) * |
202,289 | 202,289 | 396,222 | 396,222 | 193,501 | 193,501 | 122,024 | 122,024 | 372,682 | 372,682 |
* | One quintals equals one hundred kilograms |
Local Market
Three-month September 30, |
Accumulated July 1, 2006 to September 30, 2006 |
Three-month September 30, |
Accumulated July 1, 2005 to September 30, 2005 |
Three-month September 30, |
Accumulated July 1, 2004 to September 30, 2004 |
Three-month September 30, |
Accumulated July 1, 2003 to September 30, 2003 |
Three-month September 30, |
Accumulated July 1, 2002 to September 30, 2002 | |||||||||||
Beef Cattle (in Kgs.) |
4,578,436 | 4,578,436 | 4,799,655 | 4,799,655 | 4,915,538 | 4,915,538 | 3,166,986 | 3,166,986 | 2,605,122 | 2,605,122 | ||||||||||
Butyraceous (in Kgs.) |
142,933 | 142,933 | 131,184 | 131,184 | 53,078 | 53,078 | 63,997 | 63,997 | 57,374 | 57,374 | ||||||||||
Crops (in quintals) * |
202,289 | 202,289 | 396,222 | 396,222 | 193,501 | 193,501 | 122,024 | 122,024 | 372,682 | 372,682 |
* | One quintals equals one hundred kilograms |
Exports
There were no exports (foreign trade) in the last five fiscal years.
Ratios
At September 30, Pesos |
At September 30, Pesos |
At September 30, Pesos |
At September 30, Pesos |
At September 30, Pesos |
|||||||
Liquidity |
0.894 | 0.932 | 2.395 | 3.657 | 3.047 | ||||||
Solvency |
2.414 | 2.563 | 2.564 | 2.211 | 5.603 | ||||||
Non-current assets to assets |
0.883 | 0.891 | 0.891 | 0.894 | 0.708 | ||||||
Return on Equity |
0.003 | 0.020 | 0.075 | 0.182 | (0.149 | ) |
|
Eduardo S. Elsztain |
Chairman |
88
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
1. | We have reviewed the balance sheets of Cresud Sociedad Anónima Comercial, Inmobiliaria, Financiera y Agropecuaria at September 30, 2006 and 2005, and the related statements of income, of changes in shareholders equity and of cash flows for the three-month periods ended September 30, 2006 and 2005 and the complementary notes 1 to 20 and schedules A, B, C, E, F.1, F.2, 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. |
2. | 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. |
3. | 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, 2006 and 2005, on which we issued our unqualified report dated September 8, 2006, we report that: |
a) | The financial statements of Cresud Sociedad Anónima Comercial, Inmobiliaria, Financiera y Agropecuaria at September 30, 2006 and 2005 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. |
b) | 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, 2006. |
4. | 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, within the field of our competence, with the Corporations Law and pertinent resolutions of the National Securities Commission; |
b) | 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; |
d) | at September 30, 2006, 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 $ 160.781,63 which is not yet due. |
Autonomus City of Buenos Aires, November 10, 2006
PRICE WATERHOUSE & CO. S.R.L. |
(Partner) |
C.P.C.E.C.A.B.A. Tº 1 Fº 1 Dr. Andrés Suarez Public Accountant (UBA) C.P.C.E. Ciudad Autónoma de Buenos Aires Tomo 245 - Folio 61 |
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 10, 2006