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, 2007
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 T Form 40-F
Indicate by check mark whether the registrant by furnishing the information contained in this Form is also thereby furnishing the information to the Commission pursuant to Rule 12g3-2(b) under the Securities Exchange Act of 1934.
Yes No T
CRESUD S.A.C.I.F. and A
(THE COMPANY)
REPORT ON FORM 6-K
Attached is a copy of the English translation of the Financial Statements for the three-month period ended on September 30, 2007 and on September 30, 2006 filed by the Company with the Bolsa de Comercio de Buenos Aires and with the Comisión Nacional de Valores.
Cresud Sociedad Anónima
Comercial, Inmobiliaria, Financiera
y Agropecuaria
Financial Statements
corresponding to the three-month periods
ended September 30, 2007 and 2006
Cresud Sociedad Anónima
Comercial, Inmobiliaria, Financiera y Agropecuaria
Financial Statements
Index
Presentation
Consolidated Balance Sheet
Consolidated Statement of Income
Consolidated Statement of Cash Flows
Notes to the Consolidated Financial Statements
Consolidated Schedules
Balance Sheet
Statement of Income
Statement of Changes in Shareholders Equity
Statement of Cash Flows
Notes to the Financial Statements
Schedules
Additional Information to the Notes to the Financial Statements required by section 68 of the Buenos Aires
Stock Exchange Regulations
Business Highlights
Report of Independent Auditors
Name of the Company: |
Cresud Sociedad Anónima | |
Comercial, Inmobiliaria, | ||
Financiera y Agropecuaria | ||
Legal Address: | Moreno 877, 23rd Floor Ciudad Autónoma de Buenos Aires | |
Principal Activity: | Agriculture, livestock and real-estate |
Fiscal year No. 73 started on July 1, 2007
Financial Statements for the three-month period ended September 30, 2007
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 |
313,396,410 | 313,396,410 | 313,396,410 |
1
Cresud Sociedad Anónima
Comercial, Inmobiliaria, Financiera y Agropecuaria and Subsidiaries
Consolidated Balance Sheet as of September 30, 2007 and 2006 and June 30, 2007
September 30, (Notes 1, 2 and 3) |
June 30, 2007 (Notes 1, 2 and 3) Pesos |
September 30, (Notes 1, 2 and 3) |
|||||||
ASSETS |
|||||||||
Current Assets |
|||||||||
Cash and banks (Note 4.a.) |
9,957,241 | 46,930,644 | 1,020,313 | ||||||
Investments (Note 4.b.) |
5,684,184 | 39,841,438 | 33,752,658 | ||||||
Trade accounts receivable (Note 4.c.) |
22,539,941 | 37,930,596 | 12,646,586 | ||||||
Other receivables (Note 4.d.) |
59,321,117 | 39,611,870 | 28,224,007 | ||||||
Inventories (Note 4.e.) |
55,761,227 | 52,460,289 | 28,882,464 | ||||||
Total current assets |
153,263,710 | 216,774,837 | 104,526,028 | ||||||
Non-current assets |
|||||||||
Other receivables (Note 4.d.) |
41,960,410 | 43,236,560 | 36,349,722 | ||||||
Inventories (Note 4.e.) |
63,250,421 | 68,345,438 | 60,434,122 | ||||||
Investments on controlled and related companies (Note 4.b.) |
665,751,153 | 503,860,500 | 475,074,963 | ||||||
Other investments (Note 4.b.) |
352,260 | 37,468,260 | 37,268,716 | ||||||
Fixed assets, net (Schedule A) |
251,794,814 | 245,919,561 | 231,512,597 | ||||||
Intangible assets, net (Schedule B) |
23,581,646 | 23,581,646 | 23,581,646 | ||||||
Subtotal Non-Current Assets |
1,046,690,704 | 922,411,965 | 864,221,766 | ||||||
Goodwill (Note 4.b.) |
(121,943,146 | ) | (67,306,386 | ) | (75,222,927 | ) | |||
Total Non-Current Assets |
924,747,558 | 855,105,579 | 788,998,839 | ||||||
Total Assets |
1,078,011,268 | 1,071,880,416 | 893,524,867 | ||||||
LIABILITIES |
|||||||||
Current Liabilities |
|||||||||
Debts: |
|||||||||
Trade accounts payable (Note 4.f.) |
44,049,135 | 30,935,851 | 27,320,923 | ||||||
Loans (Note 4.g.) |
128,693,724 | 122,749,734 | 79,362,776 | ||||||
Salaries and social security payable (Note 4.h.) |
3,009,195 | 4,219,120 | 1,746,525 | ||||||
Taxes payable (Note 4.i.) |
8,565,732 | 6,699,044 | 4,953,824 | ||||||
Other debts (Note 4.j.) |
991,204 | 3,087,957 | 3,531,144 | ||||||
Total Debts |
185,308,990 | 167,691,706 | 116,915,192 | ||||||
Total current liabilities |
185,308,990 | 167,691,706 | 116,915,192 | ||||||
Non-current liabilities |
|||||||||
Trade accounts payable (Note 4.f.) |
11,034 | 246,231 | 691,900 | ||||||
Taxes payable (Note 4.i.) |
47,801,186 | 51,312,237 | 40,995,890 | ||||||
Loans (Note 4.g.) |
25,200,000 | 24,744,000 | 102,007,731 | ||||||
Other debts (Note 4.j.) |
334,009 | 347,549 | 434,309 | ||||||
Provisions (Schedule E) |
1,752,101 | 1,747,606 | 512,930 | ||||||
Total Non-current liabilities |
75,098,330 | 78,397,623 | 144,642,760 | ||||||
Total Liabilities |
260,407,320 | 246,089,329 | 261,557,952 | ||||||
Minority interest |
900,168 | 836,872 | 471,121 | ||||||
SHAREHOLDERS EQUITY |
816,703,780 | 824,954,215 | 631,495,794 | ||||||
Total Liabilities and Shareholders' Equity |
1,078,011,268 | 1,071,880,416 | 893,524,867 |
The accompanying notes and schedules are an integral part of the consolidated financial statements
Eduardo S. Elsztain
Chairman
2
Cresud Sociedad Anónima
Comercial, Inmobiliaria, Financiera y Agropecuaria and Subsidiaries
Consolidated Statement of Income
Corresponding to the three-month periods beginning on July 1, 2007 and 2006
and ended September 30, 2007 and 2006
September 30, 2007 (Notes 1, 2 and 3) Pesos |
September 30, 2006 (Notes 1, 2 and 3) Pesos |
|||||
Production income: |
||||||
Crops |
3,188,380 | 597,946 | ||||
Beef cattle |
3,886,877 | 3,478,768 | ||||
Milk |
4,244,943 | 2,062,205 | ||||
Total production income |
11,320,200 | 6,138,919 | ||||
Cost of production (Schedule F.2): |
||||||
Crops |
(4,193,440 | ) | (1,060,561 | ) | ||
Beef cattle |
(5,660,484 | ) | (4,398,259 | ) | ||
Milk |
(3,052,007 | ) | (2,213,069 | ) | ||
Total cost of production |
(12,905,931 | ) | (7,671,889 | ) | ||
Production profit |
(1,585,731 | ) | (1,532,970 | ) | ||
Sales: |
||||||
Crops |
18,554,889 | 8,439,086 | ||||
Beef cattle |
11,834,626 | 10,536,204 | ||||
Milk |
4,112,227 | 2,062,205 | ||||
Feed Lot |
| 1,309,711 | ||||
Others |
3,762,964 | 1,014,809 | ||||
Total Sales |
38,264,706 | 23,362,015 | ||||
Cost of sales (Schedule F.1): |
||||||
Crops |
(18,015,606 | ) | (7,416,399 | ) | ||
Beef cattle |
(10,718,468 | ) | (10,282,191 | ) | ||
Milk |
(4,112,227 | ) | (2,062,205 | ) | ||
Feed Lot |
| (1,078,263 | ) | |||
Others |
(2,393,254 | ) | (827,476 | ) | ||
Total cost of sales |
(35,239,555 | ) | (21,666,534 | ) | ||
Sales profit |
3,025,151 | 1,695,481 | ||||
Gross profit |
1,439,420 | 162,511 | ||||
Selling expenses (Schedule H) |
(2,936,374 | ) | (1,627,262 | ) | ||
Administrative expenses (Schedule H) |
(4,228,067 | ) | (3,187,371 | ) | ||
Holding gain Beef cattle (Schedules F.1 and F.2) |
514,151 | 955,307 | ||||
Holding gain Crops, raw materials and MAT |
(1,957,073 | ) | 907,675 | |||
Operating loss |
(7,167,943 | ) | (2,789,140 | ) | ||
Financial gain (loss) |
||||||
Generated by assets: |
||||||
Exchange differences and discounts |
3,245,600 | 332,350 | ||||
Interest income |
973,118 | 309,963 | ||||
Doubtful Accounts |
19,233 | | ||||
Tax on banking debits and credits |
(912,089 | ) | (423,788 | ) | ||
Holding gain and result of transactions on securities investment |
567,330 | 337,901 | ||||
Interest on Convertible Notes purchased |
(387,392 | ) | 761,515 | |||
Others |
8,729 | | ||||
3,514,529 | 1,317,941 | |||||
Generated by liabilities: |
||||||
Reference stabilization index (CER) |
| (3,063 | ) | |||
Interest loss |
(884 | ) | (850 | ) | ||
Financial expenses: |
||||||
Interest on Convertible Notes (Note 7) |
(92,362 | ) | (1,602,252 | ) | ||
Interest on loans |
(2,974,754 | ) | (2,091,950 | ) | ||
Others |
(319,900 | ) | (32,567 | ) | ||
Exchange differences and discounts |
(2,042,869 | ) | (687,589 | ) | ||
(5,430,769 | ) | (4,418,271 | ) | |||
Other income and expenses, net |
||||||
Gains from other fixed assets sales |
(118 | ) | 24,721 | |||
Others |
(4,495 | ) | (346,431 | ) | ||
Shareholders personal assets tax and miscellaneous |
(1,544,284 | ) | (444,952 | ) | ||
(1,548,897 | ) | (766,662 | ) | |||
(Loss) Gain from controlled and related companies |
(5,271,034 | ) | 6,771,326 | |||
Management fee |
(214,464 | ) | ||||
Net loss before income tax and minority interest |
(15,904,114 | ) | (99,270 | ) | ||
Income tax expense |
3,365,000 | 1,937,497 | ||||
Minority interest |
(63,296 | ) | 88,750 | |||
Net (loss) income for the period |
(12,602,410 | ) | 1,926,977 | |||
The accompanying notes and schedules are an integral part of the consolidated financial statements
Eduardo S. Elsztain
Chairman
3
Cresud Sociedad Anónima
Comercial, Inmobiliaria, Financiera y Agropecuaria and Subsidiaries
Consolidated Statement of Cash Flows
Corresponding to the three-month periods beginning on July 1, 2007 and 2006
and ended September 30, 2007 and 2006
September 30, 2007 (Notes 1, 2 and 3) Pesos |
September 30, 2006 (Notes 1, 2 and 3) Pesos |
|||||
Changes in cash and cash equivalents |
||||||
Cash and cash equivalents at the beginning of the year |
85,243,861 | 27,377,050 | ||||
Cash and cash equivalents at the end of the year |
14,610,088 | 29,305,686 | ||||
Net (decrease) increase in cash and cash equivalents |
(70,633,773 | ) | 1,928,636 | |||
Causes of changes in cash and cash equivalents |
||||||
Operating activities |
||||||
Income for the period |
(12,602,410 | ) | 1,926,977 | |||
Accrued interest during the period |
3,067,116 | 3,698,963 | ||||
Income tax |
(3,365,000 | ) | (1,937,497 | ) | ||
Adjustments made to reach net cash flow from operating activities |
||||||
Income from interest in related companies |
5,271,034 | (6,771,326 | ) | |||
Minority interest |
63,296 | (88,750 | ) | |||
Increase in allowances, provisions and accruals |
11,185,350 | 4,779,805 | ||||
Amortization and depreciation |
1,188,631 | 1,302,629 | ||||
Holding gain- Inventory |
1,442,922 | (1,862,982 | ) | |||
Financial results |
(79,217 | ) | (414,468 | ) | ||
Gain from sale of fixed assets |
118 | (24,721 | ) | |||
Changes in operating assets and liabilities |
||||||
Decrease in current investments |
97,268 | 109,126 | ||||
Decrease (Increase) in trade accounts receivable and rents |
15,371,423 | (1,561,969 | ) | |||
Increase in other receivables |
(21,325,206 | ) | (7,458,598 | ) | ||
Decrease in inventories |
108,830 | 4,123,843 | ||||
Increase in social security payables, taxes payable and advances from customers |
510,712 | 1,364,122 | ||||
Increase (Decrease) in trade accounts payable |
1,716,465 | (4,584,303 | ) | |||
Dividends collected |
589,482 | 60,308 | ||||
(Decrease) Increase in other debts |
(1,381,893 | ) | 3,192,218 | |||
Cash flows provided by (applied to) operating activities |
1,858,921 | (4,146,623 | ) | |||
Investment activities |
||||||
Increase in interest in related companies |
(77,184,802 | ) | | |||
Acquisition and upgrading of fixed assets |
(6,823,214 | ) | (7,986,247 | ) | ||
Collection of receivables from sale of fixed assets |
2,302,627 | 3,290,752 | ||||
Sale of fixed assets |
1,539 | 38,365 | ||||
Cash flows applied to investment activities |
(81,703,850 | ) | (4,657,130 | ) | ||
Financing activities |
||||||
Exercise of Warrants |
4,008,355 | 187,509 | ||||
Increase in financial loans |
35,005,994 | 41,746,138 | ||||
Decrease in financial loans |
(29,074,793 | ) | (28,970,698 | ) | ||
Decrease in other liabilities |
(728,400 | ) | (2,230,560 | ) | ||
Cash flows provided by financing activities |
9,211,156 | 10,732,389 | ||||
Net (decrease) increase in cash and cash equivalents |
(70,633,773 | ) | 1,928,636 | |||
Items not involving changes in cash and cash equivalents |
||||||
Transfer of inventory to fixed assets |
242,327 | 67,111 | ||||
Increase in other receivables by sale of fixed assets |
||||||
Increase in fixed assets by increase in other liabilities |
||||||
Increase in interest related companies by a decrease in permanent investments |
37,764,000 | |||||
Repayment of financial loans through issue of stock by exercise of conversion right |
2,767,494 | 156,269 | ||||
Complementary information |
||||||
Interest paid |
2,201,335 | 2,630,802 | ||||
Income tax expense paid |
603,014 | 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
Corresponding to the three-month periods beginning on July 1, 2007 and 2006
and ended on September 30, 2007 and 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, 2007 and 2006 and the Statements of Income and the Statements of Cash Flows for the three-month periods ended on those dates 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 (see Note 1.b to the basic financial statements).
Since December 31, 2006, Cresud S.A. has stopped the application of the proportional consolidation method with Cactus Argentina S.A. (Cactus), due to the reduction of the interest in Cactus from 50% to 24% (see Note 12.c of the basic financial statements).
The financial statements of the subsidiary companies Inversiones Ganaderas S.A., Futuros y Opciones.Com S.A. and Agropecuaria Cervera S.A. as of September 30, 2007 and 2006 have been used in order to determine the investment at its equity value and line by line consolidation.
For purposes of comparability, certain reclassifications have been made on the information as of June 30, 2007 and September 30, 2006.
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 | (*) |
(*) | Includes Interests in Participations of Inversiones Ganaderas S.A. |
5
Cresud Sociedad Anónima,
Comercial, Inmobiliaria, Financiera y Agropecuaria and Subsidiaries
Notes to the Consolidated Financial Statements (Continued)
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 disclosure 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
Cresud Sociedad Anónima,
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
As of September 30, 2007 and 2006, and as of June 30, 2007, the principal items of the financial statements are as follow:
a. | Cash and banks |
September 30, Pesos |
June 30, Pesos |
September 30, Pesos | ||||
Cash |
39,459 | 75,085 | 45,700 | |||
Foreign currency (Schedule G) |
8,000 | 4,137 | 80,736 | |||
Local currency checking account |
4,220,350 | 7,258,440 | 500,926 | |||
Foreign currency checking account (Schedule G) |
4,721,291 | 39,189,438 | 87,173 | |||
Local currency saving account |
34,586 | 49,708 | 21,627 | |||
Foreign currency saving account (Schedule G) |
512,072 | 4,360 | 33,880 | |||
Checks to be deposited |
421,483 | 349,476 | 250,271 | |||
9,957,241 | 46,930,644 | 1,020,313 | ||||
b. | Investments and Goodwill |
September 30, Pesos |
June 30, 2007 Pesos |
September 30, Pesos |
|||||||
Investment |
|||||||||
Investment (Schedules C and G) |
5,684,184 | 39,841,438 | 33,752,658 | ||||||
5,684,184 | 39,841,438 | 33,752,658 | |||||||
Investment |
|||||||||
Investment from related companies (Note 12 and schedule C) |
665,751,153 | 503,860,500 | 475,074,963 | ||||||
665,751,153 | 503,860,500 | 475,074,963 | |||||||
Other investments |
|||||||||
Other investments (Schedules C and G) |
352,260 | 37,468,260 | 37,268,716 | ||||||
352,260 | 37,468,260 | 37,268,716 | |||||||
Goodwill |
|||||||||
Goodwill (Schedule C) |
(121,943,146 | ) | (67,306,386 | ) | (75,222,927 | ) | |||
(121,943,146 | ) | (67,306,386 | ) | (75,222,927 | ) | ||||
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 |
20,386,038 | 36,594,225 | 12,988,335 | ||||||
Less: |
|||||||||
Allowance for doubtful accounts (Schedule E) |
(353,126 | ) | (372,359 | ) | (372,359 | ) | |||
Accounts receivable in foreign currency (Schedule G) |
1,583,889 | 638,020 | 30,322 | ||||||
Subsidiaries, related companies Law No. 19,550 Section 33 and related parties: |
|||||||||
Cactus Argentina S.A. |
923,140 | 1,069.777 | 288 | ||||||
Comercializadora los Altos S.A. (Ex-Alto City.Com S.A.) |
| 933 | | ||||||
22,539,941 | 37,930,596 | 12,646,586 | |||||||
d. | Other receivables |
September 30, Pesos |
June 30, Pesos |
September 30, Pesos | ||||
Current |
||||||
Prepaid leases |
15,469,334 | 6,434,233 | 10,878,393 | |||
Income tax prepayments and tax credit (net of accrual for income tax) |
10,351,869 | 10,276,688 | 6,180,167 | |||
Guarantee deposits and premiums (Schedule G) |
8,128,006 | 2,805,415 | 1,413,306 | |||
Secured by mortgage (Schedule G) |
6,921,671 | 6,995,220 | 2,780,848 | |||
Prepaid expenses |
202,364 | 193,568 | 168,931 | |||
Gross sales tax credit |
| 14,086 | 5,876 | |||
Other tax credit |
225,902 | 249,905 | | |||
Tax prepayments |
11,256,986 | 7,083,007 | 3,516,627 | |||
Subsidiaries, related companies Law No. 19,550 Section 33 and related parties: |
||||||
Cactus Argentina S.A. |
5,512,551 | 4,266,771 | 193,268 | |||
IRSA Inversiones y Representaciones S.A. (Schedule G) |
| 106,903 | 3,608 | |||
Agro-Uranga S.A. |
| 511,221 | 1,803,854 | |||
BrasilAgro Companhia Brasileira de Propiedades Agrícolas |
30,537 | 30,537 | 593,313 | |||
Credits to employees |
202,396 | 225,994 | 82,769 | |||
Directors |
3,877 | 735 | 6,066 | |||
Others (Schedule G) |
1,015,624 | 417,587 | 596,981 | |||
59,321,117 | 39,611,870 | 28,224,007 | ||||
Non-current |
||||||
Prepaid leases |
179 | 179 | 118,495 | |||
Income tax prepayments and others |
18,785,959 | 19,966,998 | 25,738,067 | |||
Secured by mortgage (Schedule G) |
11,123,438 | 13,097,871 | 6,127,975 | |||
Tax on minimum presumed income |
8,909,859 | 7,750,517 | 3,515,175 | |||
Valued Added Tax credit |
2,327,377 | 1,636,291 | | |||
Deferred tax |
714,426 | 538,473 | 147,893 | |||
Subsidiaries, related companies Law No. 19,550 Section 33 and related parties: |
||||||
Cactus Argentina S.A. (Schedule G) |
2,006 | 4,100 | 6,919 | |||
Alto Palermo S.A. (Schedule G) |
70,215 | 178,341 | 484,330 | |||
IRSA Inversiones y Representaciones S.A. (Schedule G) |
14,043 | 41,117 | 117,623 | |||
Others (Schedule G) |
12,908 | 22,673 | 93,245 | |||
41,960,410 | 43,236,560 | 36,349,722 | ||||
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 |
||||||
Beef cattle |
11,433,903 | 11,130,777 | 10,007,494 | |||
Crops |
26,231,584 | 30,866,271 | 3,974,071 | |||
Unharvested crops |
7,090,301 | 2,673,752 | 6,120,358 | |||
Seeds and fodder |
1,489,767 | 2,250,776 | 703,224 | |||
Materials and others |
9,515,672 | 5,538,713 | 7,739,956 | |||
Advances to suppliers |
| | 337,361 | |||
55,761,227 | 52,460,289 | 28,882,464 | ||||
Non-Current |
||||||
Beef cattle |
63,250,421 | 68,345,438 | 60,434,122 | |||
63,250,421 | 68,345,438 | 60,434,122 | ||||
f. | Trade accounts payable |
September 30, Pesos |
June 30, Pesos |
September 30, Pesos | ||||
Current |
||||||
Suppliers in local currency |
2,381,106 | 1,021,578 | 8,405,101 | |||
Suppliers in foreign currency (Schedule G) (1) |
18,916,171 | 13,233,514 | 7,482,169 | |||
Subsidiaries, related companies Law No. 19,550 Section 33 and related parties: |
||||||
Inversora Bolivar S.A. |
40,106 | 40,508 | 12,960 | |||
Alto City.Com S.A. |
| | 298 | |||
Alto Palermo S.A. |
1,772,646 | 1,075,643 | 523,174 | |||
IRSA Inversiones y Representaciones S.A. |
130,265 | 124,752 | | |||
Cactus Argentina S.A. |
389,245 | 669,346 | 269,094 | |||
Estudio Zang, Bergel & Viñes |
44,799 | 328,551 | 27,384 | |||
Fundación IRSA |
1,800,000 | 1,800,000 | 2,200,000 | |||
Cactus Feeders Inc. |
| | 141 | |||
Accrual for other expenses (Schedule G) |
18,574,797 | 11,478,248 | 8,400,602 | |||
Accrual for harvest expenses |
| 1,163,711 | | |||
44,049,135 | 30,935,851 | 27,320,923 | ||||
Non-Current |
||||||
Accrual for other expenses (Schedule G) |
11,034 | 246,231 | 691,900 | |||
11,034 | 246,231 | 691,900 | ||||
(1) | As of September 30, 2007 includes US$ 1,449,726 from the acquisition of farm San Pedro corresponding to suppliers in foreign currency secured by mortgage. See Note 11 to the basic financial statements. |
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, 2007 Pesos |
September 30, Pesos |
|||||||
Current |
|||||||||
Local financial loans (Note 16 and schedule G) |
122,455,684 | 114,005,729 | 76,939,516 | ||||||
Convertible Notes 2007 Interest payable (Schedule G) |
178,059 | 85,460 | 984,885 | ||||||
Subsidiaries, related companies Law No. 19,550 Section 33 and related parties: |
|||||||||
Shareholders |
| | 1,435,153 | ||||||
Directors |
5,022 | 3,148 | 3,222 | ||||||
Convertible Notes 2007 expenses |
(2,872 | ) | (12,742 | ) | | ||||
Convertible Notes 2007 (Schedule G) |
5,951,991 | 8,563,979 | | ||||||
Subsidiaries, related companies Law No. 19,550 Section 33 and related parties: |
|||||||||
Directors |
105,840 | 104,160 | | ||||||
128,693,724 | 122,749,734 | 79,362,776 | |||||||
Non-Current |
|||||||||
Foreign financial loans (Notes 16, 18 and schedule G) |
25,200,000 | 24,744,000 | 23,900,800 | ||||||
Convertible Notes 2007 third parties (Schedule G) |
| | 31,884,763 | ||||||
Subsidiaries, related companies Law No. 19,550 Section 33 and related parties: |
|||||||||
Shareholders |
| | 46,461,793 | ||||||
Directors |
| | 104,294 | ||||||
Convertible Notes 2007 expenses |
| | (343,919 | ) | |||||
25,200,000 | 24,744,000 | 102,007,731 | |||||||
h. | Salaries and social security payable |
September 30, Pesos |
June 30, Pesos |
September 30, Pesos | ||||
Current |
||||||
Accrual for vacation and statutory annual bonus |
1,752,826 | 3,775,108 | 870,802 | |||
Social security taxes payable |
858,306 | 88,647 | 637,875 | |||
Salaries payable |
56,768 | 277 | 189,764 | |||
Health care payable |
338,440 | 32,694 | 16,444 | |||
Others |
2,855 | 322,394 | 31,640 | |||
3,009,195 | 4,219,120 | 1,746,525 | ||||
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 | |||
Tax on minimum presumed income |
6,695,477 | 5,503,470 | 3,431,074 | |||
Value added tax |
| 219,776 | 114,053 | |||
Property tax payable |
| 230,361 | 271,889 | |||
Taxes withheld Income tax |
812,973 | 518,641 | 507,913 | |||
Gross sales tax payable |
75,293 | 193,103 | 35,512 | |||
Taxes withheld-Gross sales tax payable |
| 937 | 40 | |||
Taxes withheld-Value added tax payable |
13,358 | 20,270 | 109,228 | |||
Others |
968,631 | 12,486 | 450,839 | |||
8,565,732 | 6,699,044 | 4,953,824 | ||||
Non-current |
||||||
Deferred income tax |
47,801,186 | 51,312,237 | 40,994,784 | |||
Tax on minimum presumed income |
| | 1,106 | |||
47,801,186 | 51,312,237 | 40,995,890 | ||||
j. | Other debts |
September 30, Pesos |
June 30, Pesos |
September 30, Pesos | ||||
Current |
||||||
Management fees accrual |
704,444 | 2,817,997 | 3,288,413 | |||
Loan to FYO minority shareholders |
134,196 | 134,196 | 134,196 | |||
Subsidiaries, related companies Law No. 19,550 Section 33 and related parties: |
||||||
Directors |
98,400 | 81,600 | 63,000 | |||
Cactus Feeders Inc. |
| | 15,791 | |||
Others |
54,164 | 54,164 | 29,744 | |||
991,204 | 3,087,957 | 3,531,144 | ||||
Non-current |
||||||
Other income to be accrued |
334,009 | 347,549 | 433,309 | |||
Guarantee deposit |
| | 1,000 | |||
334,009 | 347,549 | 434,309 | ||||
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 collection term |
Current and non-current Investment | Trade accounts receivable | Other receivables | |||||||||||||||
September 30, 2007 |
June 30, 2007 |
September 30, 2006 |
September 30, 2007 |
June 30, 2007 |
September 30, 2006 |
September 30, 2007 |
June 30, 2007 |
September 30, 2006 | ||||||||||
2nd quarter 2007/2006 financial period |
| | 1,150,549 | | | 12,646,586 | | | 8,808,217 | |||||||||
3rd quarter 2007/2006 financial period |
| | | | | | | | 1,032,380 | |||||||||
4th quarter 2007/2006 financial period |
| | | | | | | | 829,587 | |||||||||
1st quarter 2008/2007 financial period |
| | | | 37,930,596 | | | 17,675,316 | 2,714,031 | |||||||||
2nd quarter 2008/2007 financial period |
| 379,408 | 37,247,999 | 22,539,941 | | | 21,600,354 | 3,822,775 | 5,712 | |||||||||
3rd quarter 2008/2007 financial period |
| | | | | | 6,461,419 | 1,422,981 | 436,191 | |||||||||
4th quarter 2008/2007 financial period |
| | | | | | 5,731,999 | 4,703,416 | 5,713 | |||||||||
1st quarter 2009/2008 financial period |
| | | | | | 4,072,284 | 2,178,303 | 2,186,151 | |||||||||
4th quarter 2009/2008 financial period |
| | | | | | 3,779,689 | 3,710,415 | | |||||||||
1st quarter 2010/2009 financial period |
| | | | | | 1,782,030 | 1,749,369 | 1,755,672 | |||||||||
4th quarter 2010/2009 financial period |
| | | | | | 3,779,689 | 3,710,415 | | |||||||||
1st quarter 2011/2010 financial period |
| | | | | | 1,782,030 | 1,749,369 | 1,755,673 | |||||||||
Overdue |
| | | | | | | | | |||||||||
With no stated current term |
5,684,184 | 39,462,030 | 32,602,109 | | | | 21,455,061 | 11,987,382 | 14,839,792 | |||||||||
With no stated non-current term |
352,260 | 37,468,260 | 20,717 | | | | 30,836,972 | 30,138,689 | 30,204,610 | |||||||||
Total |
6,036,444 | 77,309,698 | 71,021,374 | 22,539,941 | 37,930,596 | 12,646,586 | 101,281,527 | 82,848,430 | 64,573,729 | |||||||||
b) Assets classified according to their interest rate (in Pesos)
Interest rate that they accrue |
Current and non-current Investment | Trade accounts receivable | Other receivables | |||||||||||||||
September 30, 2007 |
June 30, 2007 |
September 30, 2006 |
September 30, 2007 |
June 30, 2007 |
September 30, 2006 |
September 30, 2007 |
June 30, 2007 |
September 30, 2006 | ||||||||||
At fixed interest rate |
| 37,116,000 | 37,247,999 | | | | 22,705,301 | 23,995,134 | 9,121,259 | |||||||||
At variable interest rate |
5,684,184 | 39,462,030 | 32,602,109 | | | | | | 7,038,016 | |||||||||
Non-interest bearing |
352,260 | 731,668 | 1,171,266 | 22,539,941 | 37,930,596 | 12,646,586 | 78,576,226 | 58,853,296 | 48,414,454 | |||||||||
Total |
6,036,444 | 77,309,698 | 71,021,374 | 22,539,941 | 37,930,596 | 12,646,586 | 101,281,527 | 82,848,430 | 64,573,729 | |||||||||
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 |
Trade accounts payable | Loans | Salaries and social security payable | |||||||||||||||
September 30, 2007 |
June 30, 2007 |
September 30, 2006 |
September 30, 2007 |
June 30, 2007 |
September 30, 2006 |
September 30, 2007 |
June 30, 2007 |
September 30, 2006 | ||||||||||
1st quarter 2007/2006 |
| | | | | | | | | |||||||||
2nd quarter 2007/2006 |
| | 27,189,841 | | | 351,217 | | | 1,468,329 | |||||||||
3rd quarter 2007/2006 |
| | | | | 15,763,224 | | | 47,152 | |||||||||
4th quarter 2007/2006 |
| | | | | | | | | |||||||||
1st quarter 2008/2007 |
| 30,935,851 | | | 15,298,547 | | 2,504,801 | 3,502,650 | 231,044 | |||||||||
2nd quarter 2008/2007 |
44,049,135 | | | 8,558,359 | 10,618,597 | 78,106,931 | 504,394 | 716,470 | | |||||||||
3rd quarter 2008/2007 |
| | | 9,909,675 | | | | | | |||||||||
4th quarter 2008/2007 |
| | | 10,837,627 | | | | | | |||||||||
1st quarter 2009/2008 |
| | | 3,815,532 | | | | | | |||||||||
2nd quarter 2009/2008 |
| | | 25,200,000 | 24,744,000 | 23,900,800 | | | | |||||||||
Overdue |
| | | | | | | | | |||||||||
With no stated current term |
| | 131,082 | 95,572,531 | 96,832,590 | 63,248,335 | | | | |||||||||
With no stated non-current term |
11,034 | 246,231 | 691,900 | | | | | | | |||||||||
Total |
44,060,169 | 31,182,082 | 28,012,823 | 153,893,724 | 147,493,734 | 181,370,507 | 3,009,195 | 4,219,120 | 1,746,525 | |||||||||
Base don their |
Taxes payable | Other debts | Provisions | |||||||||||||||
September 30, 2007 |
June 30, 2007 |
September 30, 2006 |
September 30, 2007 |
June 30, 2007 |
September 30, 2006 |
September 30, 2007 |
June 30, 2007 |
September 30, 2006 | ||||||||||
1st quarter 2007/2006 |
| | | | | | | | | |||||||||
2nd quarter 2007/2006 |
| | 4,953,478 | | | 20,641 | | | | |||||||||
3rd quarter 2007/2006 |
| | | | | 69,366 | | | | |||||||||
4th quarter 2007/2006 |
| | 346 | | | 3,291,422 | | | | |||||||||
1st quarter 2008/2007 |
| 6,590,222 | | | 2,913,138 | 15,520 | | | | |||||||||
2nd quarter 2008/2007 |
7,601,215 | 108,822 | | 816,385 | 13,541 | | | | | |||||||||
3rd quarter 2008/2007 |
| | | 13,541 | 13,541 | | | | | |||||||||
4th quarter 2008/2007 |
964,517 | | | 13,541 | 13,541 | | | | | |||||||||
1st quarter 2009/2008 |
| | | 13,541 | | | | | | |||||||||
2nd quarter 2009/2008 |
| | | | | | | | | |||||||||
Overdue |
| | | | | | | | | |||||||||
With no stated current term |
| | | 134,196 | 134,196 | 134,195 | | | | |||||||||
With no stated non-current term |
47,801,186 | 51,312,237 | 40,995,890 | 334,009 | 347,549 | 434,309 | 1,752,101 | 1,747,606 | 512,930 | |||||||||
Total |
56,366,918 | 58,011,281 | 45,949,714 | 1,325,213 | 3,435,506 | 3,965,453 | 1,752,101 | 1,747,606 | 512,930 | |||||||||
b) Liabilities classified according to their interest rate (in Pesos)
|
||||||||||||||||||
Interest in |
Trade accounts payable | Loans | Salaries and social security payable | |||||||||||||||
September 30, 2007 |
June 30, 2007 |
September 30, 2006 |
September 30, 2007 |
June 30, 2007 |
September 30, 2006 |
September 30, 2007 |
June 30, 2007 |
September 30, 2006 | ||||||||||
At fixed interest rate |
4,892,518 | 4,484,003 | 4,499,950 | 153,710,643 | 147,405,126 | 179,291,166 | | | | |||||||||
At variable interest rate |
| | | | | | | | | |||||||||
Non-interest bearing |
39,167,651 | 26,698,079 | 23,512,873 | 183,081 | 88,608 | 2,079,341 | 3,009,195 | 4,219,120 | 1,746,525 | |||||||||
Total |
44,060,169 | 31,182,082 | 28,012,823 | 153,893,724 | 147,493,734 | 181,370,507 | 3,009,195 | 4,219,120 | 1,746,525 | |||||||||
Interest in |
Taxes payable | Other debts | Provisions | |||||||||||||||
September 30, 2007 |
June 30, 2007 |
September 30, 2006 |
September 30, 2007 |
June 30, 2007 |
September 30, 2006 |
September 30, 2007 |
June 30, 2007 |
September 30, 2006 | ||||||||||
At fixed interest rate |
| | | | | | ||||||||||||
At variable interest rate |
| | 13,541 | | | | ||||||||||||
Non-interest bearing |
56,366,918 | 58,011,281 | 45,949,714 | 1,325,213 | 3,421,965 | 3,965,453 | 1,752,101 | 1,747,606 | 512,930 | |||||||||
Total |
56,366,918 | 58,011,281 | 45,949,714 | 1,325,213 | 3,435,506 | 3,965,453 | 1,752,101 | 1,747,606 | 512,930 | |||||||||
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 notes into company's ordinary stock for up to an amount of US$ 50,000,000 mentioned in Note 13 to the basic financial statements, exercise their right to convert into stock the titles they bear.
September 30, 2007 |
September 30, 2006 |
|||||
Average appraised stock in circulation |
310,012,653 | 220,608,958 | ||||
Average appraised diluted ordinary stock |
321,214,392 | 321,214,392 | ||||
September 30, 2007 |
September 30, 2006 |
|||||
Earnings for the calculation of basic earnings per share |
(12,602,410 | ) | 1,926,977 | |||
Exchange differences |
| 455,835 | ||||
Financing expenses |
| 1,602,252 | ||||
Income tax |
| (671,810 | ) | |||
Management fees |
| (138,628 | ) | |||
Earnings for the calculation of diluted earnings per share |
(12,602,410 | ) | 3,174,626 | |||
BASIC Earnings per share |
September 30, 2007 |
September 30, 2006 |
||||
Earnings |
(12,602,410 | ) | 1,926,977 | |||
Number of shares |
310,012,653 | 220,608,958 | ||||
Earnings per share |
(0.04 | ) | 0.01 | |||
DILUTED Earnings per share |
September 30, 2007 |
September 30, 2006 |
||||
Earnings |
(12,602,410 | ) | 3,174,626 | |||
Number of shares |
321,214,392 | 321,214,392 | ||||
Earnings per share (i) |
(0.04 | ) | 0.01 |
(i) | The computation of diluted net income per share for the three-month period ended September 30, 2007 excluded potential common shares because the effect of their inclusion would be anti-dilutive, or would increase the reported net income per share. |
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, 2007:
Description |
Crops Pesos |
Beef Cattle Pesos |
Milk Pesos |
Feed Lot Pesos |
Others Pesos |
Without specific Pesos |
Total Pesos |
|||||||||
Sales |
18,554,889 | 11,834,626 | 4,112,227 | | 3,762,964 | | 38,264,706 | |||||||||
Assets |
221,871,134 | 155,098,784 | 46,339,993 | 12,324,426 | 10,609,283 | (1) 631,767,648 | 1,078,011,268 | |||||||||
Liabilities |
21,597,711 | 3,045,688 | 612,432 | 389,245 | 341,044 | 234,421,200 | 260,407,320 | |||||||||
Fixed asset additions (transfers) |
4,590,610 | 1,835,557 | 203,645 | | 674,726 | 56,770 | 7,361,308 | |||||||||
Depreciation of fixed assets |
654,880 | 308,930 | 37,272 | | 37,108 | 150,441 | 1,188,631 | |||||||||
Income from related parties |
404,879 | 2,648 | 50,316 | 61,349 | | (5,790,226 | ) | (5,271,034 | ) |
(1) | Includes invetsment in BrasilAgro and IRSA. See Schedule C. |
As of September 30, 2006:
Description |
Crops Pesos |
Beef Cattle Pesos |
Milk Pesos |
Feed Lot Pesos |
Others Pesos |
Without specific 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 | (2) 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 |
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 |
(2) | Includes invetsment in BrasilAgro and IRSA. See Schedule C. |
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. 2,914,600 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 High Court of the Province of Catamarca.
Additionally, in March 2007 -under the request of Exagrind S.A.- the court in charge of the case seized an inhibition of assets. This measure was lifted in June 2007 and a real estate on attachment has been accepted in replacement.
15
Cresud Sociedad Anónima,
Comercial, Inmobiliaria, Financiera y Agropecuaria and Subsidiaries
Notes to the Consolidated Financial Statements (Continued)
NOTE 9: | ACQUISITIONS AND SALES OF FARMS |
a) | On August 21, 2007, the agreement of sale without possession for 4,974 hectares of the farm Los Pozos" was signed. The transaction was agreed upon at US$ 1,119,217. To date, US$ 335,765 was collected. The balance has been financed. This sale will generate income for about US$ 1.03 (in millions). |
b) | On September 3, 2007, a deferral of payment for US$ 1,449,726 plus US$ 103,454 in interest was signed for the purchase of the establishment San Pedro. The new payment date is September 1, 2008 accruing interest at 7% per annum on unpaid balance. |
NOTE 10: | RESTRICTED ASSETS |
In agreement with Note 8 to the consolidated financial statements, on June 4, 2007 a pre-judgement attachment was seized on the Tali Sumaj land owned by IGSA in substitution for a more burdensome measure that had been previously ordered.
16
Cresud Sociedad Anónima,
Comercial, Inmobiliaria, Financiera y Agropecuaria and Subsidiaries
Consolidated Intangible Assets
Corresponding to the three-month periods beginning as from July 1, 2007 and 2006
and ended on September 30, 2007 and 2006
(Notes 1, 2, and 3)
Schedule A
Principal Account |
Value at the Pesos |
Additions Pesos |
Deductions Pesos |
Value at the end of the period/year Pesos |
Depreciation | Net carrying Pesos |
Net 2007 Pesos |
Net carrying Pesos | ||||||||||||||||
Rate % | Accumulated Pesos |
Decrease of the Pesos |
Current Pesos |
Accumulated Pesos |
||||||||||||||||||||
Real estate |
165,705,340 | 25,330 | | 165,730,670 | | | | | | 165,730,670 | 165,705,340 | 155,053,376 | ||||||||||||
Wire fences |
7,039,919 | | | 7,039,919 | 3 | 1,282,469 | | 56,436 | 1,338,905 | 5,701,014 | 5,757,450 | 3,495,484 | ||||||||||||
Watering troughs |
4,984,248 | | | 4,984,248 | 5 | 1,324,441 | | 57,288 | 1,381,729 | 3,602,519 | 3,659,807 | 2,708,355 | ||||||||||||
Alfalfa fields and meadows |
3,710,750 | | | 3,710,750 | 12-25-50 | 1,982,775 | | 141,700 | 2,124,475 | 1,586,275 | 1,727,975 | 1,649,463 | ||||||||||||
Buildings and constructions |
30,813,628 | | | 30,813,628 | 2 | 3,028,874 | | 160,372 | 3,189,246 | 27,624,382 | 27,784,754 | 27,264,108 | ||||||||||||
Machinery |
11,287,083 | 179,306 | | 11,466,389 | 10 | 7,752,898 | | 191,332 | 7,944,230 | 3,522,159 | 3,534,185 | 3,782,234 | ||||||||||||
Vehicles |
2,432,123 | 14,215 | | 2,446,338 | 20 | 1,380,273 | | 87,120 | 1,467,393 | 978,945 | 1,051,850 | 1,061,843 | ||||||||||||
Tools |
210,421 | 1,200 | | 211,621 | 10 | 162,242 | | 2,679 | 164,921 | 46,700 | 48,179 | 43,505 | ||||||||||||
Furniture and equipment |
1,240,115 | 19,912 | | 1,260,027 | 10 | 913,828 | | 22,693 | 936,521 | 323,506 | 326,287 | 372,608 | ||||||||||||
Corral and leading lanes |
944,420 | 14,865 | | 959,285 | 3 | 175,296 | | 7,532 | 182,828 | 776,457 | 769,124 | 740,200 | ||||||||||||
Roads |
2,185,824 | | | 2,185,824 | 10 | 816,673 | | 44,664 | 861,337 | 1,324,487 | 1,369,151 | 1,224,860 | ||||||||||||
Facilities |
13,745,648 | 25,035 | 1,322 | 13,769,361 | 10-20-33 | 6,765,779 | 264 | 270,049 | 7,035,564 | 6,733,797 | 6,979,869 | 6,532,907 | ||||||||||||
Computer equipment |
2,551,108 | 42,356 | 3,495 | 2,589,969 | 20 | 1,444,381 | 2,896 | 128,143 | 1,569,628 | 1,020,341 | 1,106,727 | 611,926 | ||||||||||||
Silo plants |
1,277,416 | | | 1,277,416 | 5 | 464,374 | | 18,623 | 482,997 | 794,419 | 813,042 | 675,133 | ||||||||||||
Feed Lot |
| | | | | | | | | | | 2,232,091 | ||||||||||||
Constructions in progress |
8,746,010 | 3,049,332 | | 11,795,342 | | | | | | 11,795,342 | 8,746,010 | 12,800,431 | ||||||||||||
Advances to suppliers |
295,767 | 747,591 | 295,767 | 747,591 | | | | | | 747,591 | 295,767 | 281,809 | ||||||||||||
Forest Products- Posts |
109,157 | 52,300 | | 161,457 | | | | | | 161,457 | 109,157 | 70,383 | ||||||||||||
Forest Products raw materials |
4,320,000 | | | 4,320,000 | | | | | | 4,320,000 | 4,320,000 | 4,320,000 | ||||||||||||
Improvements in third parties buildings |
11,834,652 | 3,189,866 | | 15,024,518 | | 19,765 | | | 19,765 | 15,004,753 | 11,814,887 | 6,591,881 | ||||||||||||
Total as of September 30, 2007 |
273,433,629 | 7,361,308 | 300,584 | 280,494,353 | 27,514,068 | 3,160 | 1,188,631 | 28,699,539 | 251,794,814 | |||||||||||||||
Total as of June 30, 2007 |
246,383,511 | 50,575,370 | 23,525,252 | 273,433,629 | 23,895,844 | 714,898 | 4,333,122 | 27,514,068 | 245,919,561 | |||||||||||||||
Total as of 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 |
17
Cresud Sociedad Anónima,
Comercial, Inmobiliaria, Financiera y Agropecuaria and Subsidiaries
Consolidated Intangible Assets
Corresponding to the three-month periods beginning as from July 1, 2007 and 2006
and ended on September 30, 2007 and 2006
(Notes 1, 2, and 3)
Schedule B
Principal Account |
Value at the beginning of the year Pesos |
Additions of the year/period Pesos |
Value at the end of the year/period Pesos |
Amortization | Net carrying Pesos |
Net carrying Pesos |
Net Carrying Pesos | |||||||||||||
Accumulated at Pesos |
Current period |
Accumulated at the end of the year/period Pesos |
||||||||||||||||||
Rate % |
Amount Pesos |
|||||||||||||||||||
Concessions received |
23,581,646 | | 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 as of September 30, 2007 |
25,459,770 | | 25,459,770 | 1,878,124 | | 1,878,124 | 23,581,646 | |||||||||||||
Total as of June 30, 2007 |
25,459,770 | | 25,459,770 | 1,878,124 | | 1,878,124 | 23,581,646 | |||||||||||||
Total as of September 30, 2006 |
25,459,770 | | 25,459,770 | 1,878,124 | | 1,878,124 | 23,581,646 |
18
Cresud Sociedad Anónima,
Comercial, Inmobiliaria, Financiera y Agropecuaria and Subsidiaries
Consolidated Investments
Corresponding to the three-month periods beginning as from July 1, 2007 and 2006
and ended on September 30, 2007 and 2006
(Notes 1, 2, and 3)
Schedule C
Type and characteristics of the securities |
Amount | Value as of Pesos |
Value as of Pesos |
Value as of Pesos |
Market value Pesos |
INFORMATION ON THE ISSUER | ||||||||||||
Principal activity |
Latest financial statements | |||||||||||||||||
Capital Pesos |
Income for the period Pesos |
Shareholders Pesos | ||||||||||||||||
Current Investments | ||||||||||||||||||
Mutual Funds |
||||||||||||||||||
Bony Hamilton Fund in dollars |
580,656 | 1,805,840 | 37,946,618 | 26,454,800 | 3.110000 | |||||||||||||
Banco Río Special Fund in pesos |
2,847,007 | 366,599 | 1,647,934 | |||||||||||||||
4,652,847 | 38,313,217 | 28,102,734 | ||||||||||||||||
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, |
| 379,408 | 1,150,549 | |||||||||||||||
Global 2010 Bonds |
110,000 | 116,315 | 120,899 | 101,061 | 1.057409 | |||||||||||||
Bocon Pro 1 |
157,647 | 630 | 630 | 630 | 0.003996 | |||||||||||||
Nobacs |
| | 3,011,392 | |||||||||||||||
Mortgage Bonds |
909,852 | 914,392 | 1,027,284 | 1,203,653 | 1.004990 | |||||||||||||
1,031,337 | 1,528,221 | 5,467,285 | ||||||||||||||||
Deposits in foreign banks in dollars |
| | 182,639 | |||||||||||||||
| | 182,639 | ||||||||||||||||
Total current investments |
5,684,184 | 39,841,438 | 33,752,658 | |||||||||||||||
19
Cresud Sociedad Anónima,
Comercial, Inmobiliaria, Financiera y Agropecuaria and Subsidiaries
Consolidated Investments
Corresponding to the three-month periods beginning as from July 1, 2007 and 2006
and ended on September 30, 2007 and 2006
(Notes 1, 2, and 3)
Schedule C (Cont.)
Type and characteristics |
Amount | Value as of Pesos |
Value as of 2007 Pesos |
Value as of Pesos |
Market |
INFORMATION ON THE ISSUER | ||||||||||||||||
Principal activity |
Latest financial statements | |||||||||||||||||||||
Capital Pesos |
Income for the period Pesos |
Shareholders Pesos | ||||||||||||||||||||
Non-current investments | ||||||||||||||||||||||
Subsidiaries, related companies Law No. 19,550 Section 33 and related parties: | ||||||||||||||||||||||
Agro-Uranga S.A. |
Unlisted | Agriculture | 2,500,000 | 1,281,655 | 20,585,289 | |||||||||||||||||
Shares |
893,069 | 7,353,634 | 6,895,791 | 3,698,904 | ||||||||||||||||||
Contribution on account of future subscriptions of shares |
| | 7,865 | |||||||||||||||||||
Higher property value |
11,179,150 | 11,179,150 | 11,179,150 | |||||||||||||||||||
18,532,784 | 18,074,941 | 14,885,919 | ||||||||||||||||||||
CACTUS ARGENTINA S.A. |
Unlisted | Explotation and Administration of Agriculture and beef products | 18,071,563 | 255,621 | 24,528,038 | |||||||||||||||||
Shares |
4,337,175 | 5,886,729 | 5,825,380 | | ||||||||||||||||||
5,886,729 | 5,825,380 | | ||||||||||||||||||||
IRSA Inversiones y Representaciones S.A. |
||||||||||||||||||||||
Shares (Note 14) |
175,938,795 | 568,838,723 | 411,903,577 | 400,149,089 | 5.06000 | Real Estate | 551,779,869 | (30,025,419 | ) | 1,783,994,039 | ||||||||||||
568,838,723 | 411,903,577 | 400,149,089 | ||||||||||||||||||||
BrasilAgro Companhia Brasileira de Propiedades Agrícolas Shares |
43,205 | 72,492,917 | 68,056,602 | 60,039,955 | Agriculture and Real Estate | 875,381,000 | 7,569,000 | 980,219,000 | ||||||||||||||
72,492,917 | 68,056,602 | 60,039,955 | ||||||||||||||||||||
665,751,153 | 503,860,500 | 475,074,963 | ||||||||||||||||||||
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. |
| 37,116,000 | 37,247,999 | |||||||||||||||||||
Coprolán |
20,717 | 20,717 | 20,717 | Unlisted | ||||||||||||||||||
Exportaciones Agroindustriales Argentinas S.A. |
241,556 | 241,556 | | |||||||||||||||||||
Mercado a Termino de Buenos Aires |
89,987 | 89,987 | | |||||||||||||||||||
352,260 | 37,468,260 | 37,268,716 | ||||||||||||||||||||
Goodwill |
||||||||||||||||||||||
IRSA Inversiones y Representaciones S.A. negative goodwill |
(121,943,146 | ) | (67,306,386 | ) | (75,222,927 | ) | ||||||||||||||||
(121,943,146 | ) | (67,306,386 | ) | (75,222,927 | ) | |||||||||||||||||
Total non-current investments |
544,160,267 | 474,022,374 | 437,120,752 |
20
Cresud Sociedad Anónima,
Comercial, Inmobiliaria, Financiera y Agropecuaria and Subsidiaries
Consolidated Allowances and Provisions
Corresponding to the three-month periods beginning on July 1, 2007 and 2006
and ended on September 30, 2007 and 2006
(Notes 1, 2, and 3)
Schedule E
Item |
Balances at the beginning of the year Pesos |
Increases (1) Pesos |
Decreases (1) Pesos |
Applications Pesos |
Value as of Pesos |
Value as of Pesos |
Value as of Pesos | |||||||||
Deducted from assets |
||||||||||||||||
Allowance for doubtful accounts |
372,359 | (19,233 | ) | | 353,126 | 372,359 | 372,359 | |||||||||
Included in liabilities |
||||||||||||||||
Non-current law contingencies for pending lawsuits |
1,747,606 | 4,495 | | | 1,752,101 | 1,747,606 | 512,930 | |||||||||
Total as of September 30, 2007 |
2,119,965 | 4,495 | (19,233 | ) | | 2,105,227 | ||||||||||
Total as of June 30, 2007 |
444,173 | 1,702,390 | (24,127 | ) | (2,471 | ) | 2,119,965 | |||||||||
Total as of September 30, 2006 |
558,723 | 353,164 | (24,127 | ) | (2,471 | ) | 885,289 |
(1) | Included in other income and expenses in the statement of income. |
21
Cresud Sociedad Anónima,
Comercial, Inmobiliaria, Financiera y Agropecuaria and Subsidiaries
Consolidated Cost of Sales
Corresponding to the three-month periods beginning as from July 1, 2007 and 2006
and ended on September 30, 2007 and 2006
(Notes 1, 2, and 3)
Schedule F.1
Crops | Beef cattle | Milk | ||||||||||||||
September 30, 2007 Pesos |
September 30, 2006 Pesos |
September 30, 2007 Pesos |
September 30, 2006 Pesos |
September 30, 2007 Pesos |
September 30, 2006 Pesos | |||||||||||
Inventories at the beginning of the year |
||||||||||||||||
Beef cattle |
| | 68,306,890 | 64,236,404 | | | ||||||||||
Crops |
30,866,271 | 10,550,495 | | | | | ||||||||||
Seeds and fodder |
360,162 | 478,313 | | | | | ||||||||||
Materials and others |
| | | | | | ||||||||||
31,226,433 | 11,028,808 | 68,306,890 | 64,236,404 | | | |||||||||||
Holding gain - Beef cattle |
| | 545,227 | 952,384 | | | ||||||||||
Holding gain - Crops |
6,776,663 | 722,475 | | | | |||||||||||
Production |
3,075,018 | 597,946 | 3,886,878 | 3,478,768 | 4,112,227 | 2,062,205 | ||||||||||
Gain (loss) on commodities market |
| | | | | | ||||||||||
Transfer of inventories to expenses |
| | | | | | ||||||||||
Transfer to fixed assets and inventories |
| | | | | | ||||||||||
Transfer of unharvested crops to expenses |
(1,593,789 | ) | (1,496,929 | ) | (19,177 | ) | (940 | ) | | | ||||||
Recovery of inventories |
| | | 89,717 | | | ||||||||||
Purchases |
5,135,162 | 1,095,014 | 817,982 | 2,580,513 | | | ||||||||||
Operating expenses (Schedule H) |
| | | | | | ||||||||||
Less: |
| | | |||||||||||||
Inventories at the end of the period |
| | ||||||||||||||
Beef cattle |
| (62,819,332 | ) | (61,054,655 | ) | | | |||||||||
Crops |
(26,231,584 | ) | (3,974,071 | ) | | | | | ||||||||
Seeds and fodder |
(372,297 | ) | (556,844 | ) | | | | | ||||||||
Materials and others |
| | | | | | ||||||||||
Cost of Sales |
18,015,606 | 7,416,399 | 10,718,468 | 10,282,191 | 4,112,227 | 2,062,205 | ||||||||||
Feed Lot | Others | Total | |||||||||||||||||||||
September 30, Pesos |
September 30, 2006 Pesos |
September 30, 2007 Pesos |
September 30, 2006 Pesos |
September 30, 2007 Pesos |
September 30, 2006 Pesos |
||||||||||||||||||
Inventories at the beginning of the year |
|||||||||||||||||||||||
Beef cattle |
| | | 68,306,890 | 64,236,404 | ||||||||||||||||||
Crops |
| | | 30,866,271 | 10,550,495 | ||||||||||||||||||
Seeds and fodder |
| | | 360,162 | 478,313 | ||||||||||||||||||
Materials and others |
| 150,085 | 1,231,476 | 273,377 | 1,231,476 | 423,462 | |||||||||||||||||
| 150,085 | 1,231,476 | 273,377 | 100,764,799 | 75,688,674 | ||||||||||||||||||
Holding gain - Beef cattle |
| 11,000 | | | 545,227 | 963,384 | |||||||||||||||||
Holding gain - Crops |
| | | 6,776,663 | 722,475 | ||||||||||||||||||
Production |
| | | 11,074,123 | 6,138,919 | ||||||||||||||||||
Gain (loss) on commodities market |
| (3,349 | ) | | | | (3,349 | ) | |||||||||||||||
Transfer of inventories to expenses |
| (456,533 | ) | | (24,006 | ) | | (480,539 | ) | ||||||||||||||
Transfer to fixed assets and inventories |
| | (186,123 | ) | (67,111 | ) | (186,123 | ) | (67,111 | ) | |||||||||||||
Transfer of unharvested crops to expenses |
| | (542,691 | ) | (130,249 | ) | (2,155,657 | ) | (1,628,118 | ) | |||||||||||||
Recovery of inventories |
| | | | | 89,717 | |||||||||||||||||
Purchases |
| 1,231,219 | 1,444,963 | 238,251 | 7,398,107 | 5,144,997 | |||||||||||||||||
Operating expenses (Schedule H) |
| 200,841 | 1,467,163 | 795,709 | 1,467,163 | 996,550 | |||||||||||||||||
Less: |
| | |||||||||||||||||||||
Inventories at the end of the period |
| | |||||||||||||||||||||
Beef cattle |
| | | | (62,819,332 | ) | (61,054,655 | ) | |||||||||||||||
Crops |
| | | | (26,231,584 | ) | (3,974,071 | ) | |||||||||||||||
Seeds and fodder |
| | | | (372,297 | ) | (556,844 | ) | |||||||||||||||
Materials and others |
| (55,000 | ) | (1,021,534 | ) | (258,495 | ) | (1,021,534 | ) | (90,444,747 | ) | (313,495 | ) | (65,899,065 | ) | ||||||||
Cost of Sales |
| 1,078,263 | 2,393,254 | 827,476 | 35,239,555 | 21,666,534 | |||||||||||||||||
22
Cresud Sociedad Anónima,
Comercial, Inmobiliaria, Financiera y Agropecuaria and Subsidiaries
Consolidated Cost of Production
Corresponding to the three-month periods beginning as from July 1, 2007 and 2006
and ended on September 30, 2007 and 2006
(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, 2007 Pesos |
September 30, 2006 Pesos |
|||||||||||||||||||||||
Inventories at the beginning of the year |
||||||||||||||||||||||||||||||
Beef cattle |
| | 55,946 | | 11,113,378 | 9,389,631 | 11,169,324 | 9,389,631 | ||||||||||||||||||||||
Unharvested crops |
2,673,752 | 1,662,592 | | | | | 2,673,752 | 1,662,592 | ||||||||||||||||||||||
Seeds and fodder |
| | 1,336,519 | 168,766 | 554,095 | 123,568 | 1,890,614 | 292,334 | ||||||||||||||||||||||
Materials and others |
3,680,316 | 4,142,815 | 465,981 | | 160,940 | 119,865 | 4,307,237 | 4,262,680 | ||||||||||||||||||||||
6,354,068 | 5,805,407 | 1,858,446 | 168,766 | 11,828,413 | 9,633,064 | 20,040,927 | 15,607,237 | |||||||||||||||||||||||
Holding gain (loss) |
| | | | (31,076 | ) | (8,077 | ) | (31,076 | ) | (8,077 | ) | ||||||||||||||||||
Holding gain - Crops |
519,172 | | 134 | | | | 519,306 | | ||||||||||||||||||||||
Transfer of inventories to expenses |
| | (6,495 | ) | 456,533 | | | (6,495 | ) | 456,533 | ||||||||||||||||||||
Production |
| 113,361 | 132,716 | 246,077 | ||||||||||||||||||||||||||
Transfer to fixed assets and inventories |
(56,204 | ) | | | | | | (56,204 | ) | | ||||||||||||||||||||
Transfer of unharvested crops to expenses |
(3,716,061 | ) | (3,319,132 | ) | (1,249,930 | ) | (172,129 | ) | (1,332,584 | ) | (465,920 | ) | (6,298,575 | ) | (3,957,181 | ) | ||||||||||||||
Recovery of inventories |
| | | | | (89,717 | ) | | (89,717 | ) | ||||||||||||||||||||
Purchases |
11,838,365 | 10,072,839 | 343,630 | | 1,964,782 | 767,032 | 14,146,777 | 10,839,871 | ||||||||||||||||||||||
Operating expenses (Schedule H) |
4,183,664 | 1,860,535 | 5,731,603 | 3,947,979 | 2,996,828 | 2,094,869 | 12,912,095 | 7,903,383 | ||||||||||||||||||||||
Less: |
||||||||||||||||||||||||||||||
Inventories at the end of the period |
||||||||||||||||||||||||||||||
Beef cattle |
| | (49,492 | ) | | (11,815,500 | ) | (9,386,961 | ) | (11,864,992 | ) | (9,386,961 | ) | |||||||||||||||||
Unharvested crops |
(7,090,301 | ) | (6,120,358 | ) | | | | | (7,090,301 | ) | (6,120,358 | ) | ||||||||||||||||||
Seeds and fodder |
| | (570,288 | ) | (2,890 | ) | (547,182 | ) | (143,490 | ) | (1,117,470 | ) | (146,380 | ) | ||||||||||||||||
Materials and others |
(7,839,263 | ) | (7,238,730 | ) | (510,485 | ) | | (144,390 | ) | (187,731 | ) | (8,494,138 | ) | (28,566,901 | ) | (7,426,461 | ) | (23,080,160 | ) | |||||||||||
Cost of Production |
4,193,440 | 1,060,561 | 5,660,484 | 4,398,259 | 3,052,007 | 2,213,069 | 12,905,931 | 7,671,889 |
23
Cresud Sociedad Anónima,
Comercial, Inmobiliaria, Financiera y Agropecuaria and Subsidiaries
Consolidated Foreign currency assets and liabilities
Corresponding to the three-month periods beginning as from July 1, 2007 and 2006
and ended on September 30, 2007 and 2006
(Notes 1, 2, and 3) | Schedule G |
Item |
September 30, 2007 | June 30, 2007 | September 30, 2006 | ||||||||||||||
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$ | 1,684,154 | 3.110 | 5,237,720 | US$ | 12,837,960 | 39,194,292 | US$ | 65,640 | 201,120 | |||||||
Cash and banks in brazilian reais |
Rs | 2,584 | 1.410 | 3,643 | Rs | 2,584 | 3,643 | Rs | 498 | 669 | |||||||
Investments: |
|||||||||||||||||
Mutual funds |
US$ | 580,656 | 3.110 | 1,805,840 | US$ | 12,429,289 | 37,946,618 | US$ | 8,634,073 | 26,454,800 | |||||||
Interest of IRSA Convertible Notes 2007 |
| | US$ | 122,667 | 379,408 | | | ||||||||||
Subsidiaries, related companies Law 19,550 Article 33 and related parties: |
|||||||||||||||||
IRSA Inversiones y Representaciones S.A. |
| | | | US$ | 370,667 | 1,150,549 | ||||||||||
Deposits in foreign banks |
| | | | US$ | 59,608 | 182,639 | ||||||||||
Trade accounts receivable: |
|||||||||||||||||
Trade accounts receivable |
US$ | 509,289 | 3.110 | 1,583,889 | US$ | 208,981 | 638,020 | US$ | 9,896 | 30,322 | |||||||
Other receivables: |
|||||||||||||||||
Secured by mortgages |
US$ | 2,225,618 | 3.110 | 6,921,671 | US$ | 2,291,261 | 6,995,220 | US$ | 907,587 | 2,780,848 | |||||||
Guarantee deposits |
US$ | 2,613,507 | 3.110 | 8,128,006 | US$ | 918,904 | 2,805,415 | US$ | 461,262 | 1,413,306 | |||||||
Subsidiaries, related companies Law 19,550 Article 33 and related parties: |
|||||||||||||||||
Cactus Argentina S.A. |
| | | | US$ | 3,184 | 9,884 | ||||||||||
IRSA Inversiones y Representaciones S.A. |
| | US$ | 34,563 | 106,903 | ||||||||||||
Others |
US$ | 17,514 | 3.150 | 55,169 | US$ | 20,000 | 61,860 | US$ | 15,922 | 49,421 | |||||||
Non current assets |
|||||||||||||||||
Other receivables |
|||||||||||||||||
Secured by mortgages |
US$ | 3,576,668 | 3.110 | 11,123,438 | US$ | 4,290,164 | 13,097,871 | US$ | 1,999,992 | 6,127,975 | |||||||
Subsidiaries, related companies Law 19,550 Article 33 and related parties: |
|||||||||||||||||
Alto Palermo S.A. |
US$ | 22,290 | 3.150 | 70,215 | US$ | 57,660 | 178,341 | US$ | 156,034 | 484,330 | |||||||
IRSA Inversiones y Representaciones S.A. |
US$ | 4,458 | 3.150 | 14,043 | US$ | 13,294 | 41,117 | US$ | 37,894 | 117,623 | |||||||
Cactus |
US$ | 637 | 3.150 | 2,006 | US$ | 1,326 | 4,100 | ||||||||||
Others |
US$ | 4,098 | 3.150 | 12,908 | US$ | 7,330 | 22,673 | US$ | 22,291 | 69,190 | |||||||
Investments: |
|||||||||||||||||
Subsidiaries, related companies Law 19,550 Article 33 and related parties: |
|||||||||||||||||
IRSA Inversiones y Representaciones S.A. |
| | US$ | 12,000,000 | 37,116,000 | US$ | 12,000,000 | 37,247,999 | |||||||||
Total US$ |
US$ | 11,238,889 | 34,954,905 | US$ | 45,233,399 | 138,587,838 | US$ | 24,744,050 | 76,320,006 | ||||||||
Total Rs |
Rs | 2,584 | 3,643 | Rs | 2,584 | 3,643 | Rs | 498 | 669 | ||||||||
Total Assets |
34,958,548 | 138,591,481 | 76,320,675 |
US$: US dollars
Rs: Brazilian Reais
24
Cresud Sociedad Anónima,
Comercial, Inmobiliaria, Financiera y Agropecuaria and Subsidiaries
Consolidated Foreign currency assets and liabilities
Corresponding to the three-month periods beginning as from July 1, 2007 and 2006
and ended on September 30, 2007 and 2006
(Notes 1, 2, and 3)
Schedule G (Cont.)
September 30, 2007 | June 30, 2007 | September 30, 2006 | |||||||||||||||
Item |
Type and amount of foreign currency |
Current rate Pesos |
Amount in local currency Pesos |
Type and amount of foreign currency |
Amount in local currency Pesos |
Type and amount of foreign currency |
Amount in local currency Pesos | ||||||||||
Current liabilities |
|||||||||||||||||
Trade accounts payable: |
|||||||||||||||||
Suppliers |
US$ | 6,005,134 | 3.150 | 18,916,171 | US$ | 4,278,537 | 13,233,514 | US$ | 2,410,493 | 7,482,169 | |||||||
Accrual for other expenses |
US$ | 17,514 | 3.150 | 55,170 | US$ | 206,984 | 640,202 | US$ | 1,534,995 | 4,764,624 | |||||||
Loans: |
|||||||||||||||||
Local banks |
US$ | 8,534,334 | 3.150 | 26,883,153 | US$ | 5,552,260 | 17,173,139 | US$ | 4,297,669 | 13,339,964 | |||||||
Interest of Convertible Notes 2007 |
US$ | 58,121 | 3.150 | 183,081 | US$ | 28,648 | 88,608 | US$ | 780,689 | 2,423,260 | |||||||
ON Convertibles 2007 |
US$ | 1,889,521 | 3.150 | 5,951,991 | US$ | 2,768,826 | 8,563,979 | ||||||||||
Subsidiaries, related companies Law 19,550 Article 33 and related parties: |
|||||||||||||||||
Directors |
US$ | 33,600 | 3.150 | 105,840 | US$ | 33,676 | 104,160 | | | ||||||||
Non-current liabilities |
|||||||||||||||||
Trade accounts payable: |
|||||||||||||||||
Accrual for other expenses |
US$ | 3,503 | 3.150 | 11,034 | US$ | 79,609 | 246,231 | US$ | 222,906 | 691,900 | |||||||
Loans: |
|||||||||||||||||
Foreign banks |
US$ | 8,000,000 | 3.150 | 25,200,000 | US$ | 8,000,000 | 24,744,000 | US$ | 7,700,000 | 23,900,800 | |||||||
Convertible Notes 2007 |
| | | | US$ | 10,272,153 | 31,884,763 | ||||||||||
Subsidiaries, related companies Law 19,550 Article 33 and related parties: |
|||||||||||||||||
Shareholders |
| | | | US$ | 14,968,361 | 46,461,793 | ||||||||||
Directors |
| | | | US$ | 33,600 | 104,294 | ||||||||||
Total Liabilities |
US$ | 24,541,727 | 77,306,440 | US$ | 20,948,540 | 64,793,833 | US$ | 42,220,866 | 131,053,567 |
US$: US dollars
25
Cresud Sociedad Anónima,
Comercial, Inmobiliaria, Financiera y Agropecuaria and Subsidiaries
Consolidated Information in Compliance with Section 64, subsection B of Law No. 19,550
Corresponding to the three-month periods beginning as from July 1, 2007 and 2006
and ended on September 30, 2007 and 2006.
(Notes 1, 2, and 3) | Schedule H |
Items |
Total as of Pesos |
Operating Expenses | Expenses | Total as of Pesos | ||||||||||||||||
Total Pesos |
Crops Pesos |
Beef cattle Pesos |
Milk Pesos |
Feed Lot Pesos |
Others Pesos |
Selling Pesos |
Administrative Pesos |
|||||||||||||
Directors´ fees |
76,179 | | | | | | | | 76,179 | 70,200 | ||||||||||
Fees and payments for services |
1,471,322 | 227,026 | 27,716 | 107,956 | 49,389 | | 41,965 | | 1,244,296 | 568,205 | ||||||||||
Salaries and wages |
3,710,202 | 2,121,015 | 182,745 | 723,796 | 308,481 | | 905,993 | 20,883 | 1,568,304 | 2,965,466 | ||||||||||
Social security taxes |
820,396 | 244,913 | 43,057 | 131,852 | 70,004 | | | | 575,483 | 608,983 | ||||||||||
Taxes, rates and contributions |
74,280 | 21,856 | 3,919 | 1,895 | 6,974 | | 9,068 | | 52,424 | 160,577 | ||||||||||
Gross sales taxes |
446,383 | | | | | | | 446,383 | | 295,998 | ||||||||||
Office and administrative expenses |
463,411 | 107,525 | | | | | 107,525 | 1,700 | 354,186 | 362,421 | ||||||||||
Bank commissions and expenses |
13,554 | 13,554 | 2,016 | 3,670 | 222 | | 7,646 | | | 58,585 | ||||||||||
Depreciation of fixed assets |
1,188,631 | 1,042,880 | 575,618 | 307,712 | 122,442 | | 37,108 | | 145,751 | 1,302,629 | ||||||||||
Vehicle and traveling expenses |
316,830 | 192,225 | 40,927 | 109,108 | 14,401 | | 27,789 | 13,047 | 111,558 | 335,250 | ||||||||||
Spare parts and repairs |
581,265 | 580,983 | 69,948 | 349,926 | 154,145 | | 6,964 | | 282 | 329,275 | ||||||||||
Insurance |
37,633 | 27,904 | 4,665 | 18,328 | 2,144 | | 2,767 | | 9,729 | 61,858 | ||||||||||
Benefits to Employees |
185,241 | 99,958 | 11,402 | 59,028 | 14,449 | | 15,079 | | 85,283 | 176,744 | ||||||||||
Livestock expenses (1) |
4,020,036 | 3,667,353 | | 3,667,353 | | | | 352,683 | | 2,900,119 | ||||||||||
Dairy farm expenses (2) |
2,214,982 | 2,194,513 | | | 2,194,513 | | | 20,469 | | 1,614,188 | ||||||||||
Agricultural expenses (3) |
5,513,383 | 3,458,931 | 3,157,009 | | | | 301,922 | 2,054,452 | | 1,498,652 | ||||||||||
Feed lot expenses |
| | | | | | | | | 131,677 | ||||||||||
Silo expenses |
14,596 | 14,596 | 14,596 | | | | | | | 46,571 | ||||||||||
FyO expenses |
20,442 | 2,250 | | | | | 2,250 | 18,192 | | 27,786 | ||||||||||
General expenses |
366,462 | 359,195 | 49,804 | 250,979 | 57,325 | | 1,087 | 2,675 | 4,592 | 199,382 | ||||||||||
Lease of machinery and equipment |
162 | 162 | 162 | | | | | | | | ||||||||||
Safety and hygiene expenses |
2,419 | 2,419 | 80 | | 2,339 | | | | | | ||||||||||
Advertising expenses |
5,890 | | | | | | | 5,890 | | | ||||||||||
Total as of September 30, 2007 |
21,543,699 | 14,379,258 | 4,183,664 | 5,731,603 | 2,996,828 | | 1,467,163 | 2,936,374 | 4,228,067 | |||||||||||
Total as of September 30, 2006 |
8,899,933 | 1,860,535 | 3,947,979 | 2,094,869 | 200,841 | 795,709 | 1,627,262 | 3,187,371 | 13,714,566 |
(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, |
26
Cresud Sociedad Anónima,
Comercial, Inmobiliaria, Financiera y Agropecuaria
Balance Sheet as of September 30, 2007 and 2006 and June 30, 2007
September 30, (Notes 1 and 2) Pesos |
June 30, 2007 (Notes 1 and 2) Pesos |
September 30, (Notes 1 and 2) Pesos |
|||||||
ASSETS |
|||||||||
Current Assets |
|||||||||
Cash and banks (Note 8.a.) |
7,944,940 | 45,450,296 | 462,741 | ||||||
Investments (Note 8.b.) |
4,838,857 | 39,474,839 | 31,922,085 | ||||||
Trade accounts receivable (Note 8.c.) |
19,349,744 | 35,690,201 | 6,707,887 | ||||||
Other receivables (Note 8.d.) |
58,788,559 | 53,565,714 | 26,256,195 | ||||||
Inventories (Note 8.e.) |
54,667,445 | 51,461,237 | 27,304,694 | ||||||
Total Current Assets |
145,589,545 | 225,642,287 | 92,653,602 | ||||||
Non-Current Assets |
|||||||||
Other receivables (Note 8.d.) |
58,487,834 | 40,648,744 | 43,537,600 | ||||||
Inventories (Note 8.e.) |
61,004,920 | 65,131,553 | 57,970,378 | ||||||
Investments on controlled and related companies (Note 8.b.) |
681,440,767 | 519,790,677 | 495,674,051 | ||||||
Other investments (Note 8.b.) |
262,273 | 37,378,273 | 37,268,716 | ||||||
Fixed assets, net (Schedule A) |
224,720,686 | 222,106,944 | 211,834,559 | ||||||
Intangible assets, net (Schedule B) |
21,910,761 | 21,910,761 | 21,910,761 | ||||||
Subtotal Non-Current Assets |
1,047,827,241 | 906,966,952 | 868,196,065 | ||||||
Goodwill (Note 8.b.) |
(121,943,146 | ) | (67,306,386 | ) | (75,222,927 | ) | |||
Total Non-Current Assets |
925,884,095 | 839,660,566 | 792,973,138 | ||||||
Total Assets |
1,071,473,640 | 1,065,302,853 | 885,626,740 | ||||||
LIABILITIES |
|||||||||
Current Liabilities |
|||||||||
Debts: |
|||||||||
Trade accounts payable (Note 8.f.) |
41,745,135 | 28,709,843 | 22,559,691 | ||||||
Loans (Note 8.g.) |
128,693,724 | 122,749,734 | 79,362,776 | ||||||
Salaries and social security payable (Note 8.h.) |
2,504,801 | 3,841,212 | 1,400,535 | ||||||
Taxes payable (Note 8.i.) |
8,177,033 | 6,198,244 | 4,523,112 | ||||||
Other debts (Note 8.j.) |
802,844 | 2,899,597 | 3,371,712 | ||||||
Total Debts |
181,923,537 | 164,398,630 | 111,217,826 | ||||||
Total Current Liabilities |
181,923,537 | 164,398,630 | 111,217,826 | ||||||
Non-Current Liabilities |
|||||||||
Trade accounts payable (Note 8.f.) |
11,034 | 246,231 | 691,900 | ||||||
Loans (Note 8.g.) |
25,200,000 | 24,744,000 | 102,007,731 | ||||||
Taxes payable (Note 8.i.) |
47,590,073 | 50,914,561 | 40,168,273 | ||||||
Provisions (Schedule E) |
45,216 | 45,216 | 45,216 | ||||||
Total Non-Current Liabilities |
72,846,323 | 75,950,008 | 142,913,120 | ||||||
Total liabilities |
254,769,860 | 240,348,638 | 254,130,946 | ||||||
SHAREHOLDERS' EQUITY |
816,703,780 | 824,954,215 | 631,495,794 | ||||||
Total Liabilities and Shareholders' Equity |
1,071,473,640 | 1,065,302,853 | 885,626,740 |
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
Statement of Income
Corresponding to the three-month periods beginning as from July 1, 2007 and 2006
and ended on September 30, 2007 and 2006
September 30, 2007 (Notes 1 and 2) Pesos |
September 30, 2006 (Notes 1 and 2) Pesos |
|||||
Production income: |
||||||
Crops |
2,352,225 | 597,946 | ||||
Beef cattle |
3,851,532 | 3,082,732 | ||||
Milk |
4,244,943 | 2,062,205 | ||||
Total production income |
10,448,700 | 5,742,883 | ||||
Cost of production (Schedule F.2) |
||||||
Crops |
(3,557,378 | ) | (1,060,561 | ) | ||
Beef cattle |
(5,479,615 | ) | (3,858,566 | ) | ||
Milk |
(3,052,007 | ) | (2,213,069 | ) | ||
Total cost of sale |
(12,089,000 | ) | (7,132,196 | ) | ||
Production profit |
(1,640,300 | ) | (1,389,313 | ) | ||
Sales |
||||||
Crops |
18,330,710 | 8,439,086 | ||||
Beef cattle |
11,086,951 | 8,529,344 | ||||
Milk |
4,112,227 | 2,062,205 | ||||
Other |
921,533 | 217,814 | ||||
Total Sales |
34,451,421 | 19,248,449 | ||||
Cost of sales (Schedule F.1) |
||||||
Crops |
(17,275,136 | ) | (7,416,399 | ) | ||
Beef cattle |
(10,541,076 | ) | (8,316,307 | ) | ||
Milk |
(4,112,227 | ) | (2,062,205 | ) | ||
Other |
(154,756 | ) | (11,371 | ) | ||
Total cost of sale |
(32,083,195 | ) | (17,806,282 | ) | ||
Sales profit |
2,368,226 | 1,442,167 | ||||
Gross profit |
727,926 | 52,854 | ||||
Selling expenses (Schedule H) |
(2,667,226 | ) | (1,370,401 | ) | ||
Administrative expenses (Schedule H) |
(4,125,998 | ) | (2,942,240 | ) | ||
Holding gainBeef cattle (Schedules F.1 and F.2) |
442,909 | 961,244 | ||||
Holding gain Crops, raw materials and MAT |
(1,937,276 | ) | 907,675 | |||
Operating income |
(7,559,665 | ) | (2,390,868 | ) | ||
Financial gain (loss): |
||||||
Generated by assets: |
||||||
Exchange differences and discounts |
3,245,715 | 331,150 | ||||
Interest income |
1,389,933 | 443,169 | ||||
Subsidiaries, related companies Law No. 19,550 Section 33 and related parties: |
||||||
Interest on Notes (Note 7) |
(387,392 | ) | 761,515 | |||
Doubtful accounts |
19,233 | | ||||
Tax on banking debits and credits |
(718,661 | ) | (294,431 | ) | ||
Holding gain and transactions on security stock |
567,330 | 347,981 | ||||
Total |
4,116,158 | 1,589,384 | ||||
Generated by liabilities: |
||||||
Financial expenses: |
||||||
Interest on Convertible Notes (Note 7) |
(92,362 | ) | (1,602,252 | ) | ||
Interest on loans |
(2,974,754 | ) | (2,091,950 | ) | ||
Others |
(319,555 | ) | (32,567 | ) | ||
Exchange differences and discounts |
(2,040,839 | ) | (687,808 | ) | ||
Total |
(5,427,510 | ) | (4,414,577 | ) | ||
Other income and expenses, net: |
||||||
Gains from other fixed assets sales |
| 24,359 | ||||
Shareholders Personal asset tax and miscellaneous |
(1,544,284 | ) | (444,952 | ) | ||
(1,544,284 | ) | (420,593 | ) | |||
(Loss) Gain from controlled and related companies |
(5,511,597 | ) | 6,072,245 | |||
Management fee (Note 5) |
| (214,464 | ) | |||
Net (loss) Income before income tax |
(15,926,898 | ) | 221,127 | |||
Income tax expense (Note 6) |
3,324,488 | 1,705,850 | ||||
Net (loss) income for the period |
(12,602,410 | ) | 1,926,977 |
The accompanying notes and schedules are an integral part of the financial statements.
Eduardo S. Elsztain
Chairman
28
Cresud Sociedad Anónima,
Comercial, Inmobiliaria, Financiera y Agropecuaria
Statement of Changes in Shareholders Equity
Corresponding to the three-month periods beginning as from July 1, 2007 and 2006 and ended on September 30, 2007 and 2006
(Notes 1 and 2)
Items |
Shareholders contributions | Retained earnings | Unappropiated Pesos |
Transitory conversion differences Pesos |
Total as of Pesos |
Total as of Pesos |
||||||||||||||||||||
Capital (Note 3) | Inflation of Common Pesos |
Paid-in capital (1) Pesos |
Subtotal Pesos |
Legal Reserve Pesos |
New projects reserve Pesos |
|||||||||||||||||||||
Common stock Pesos |
||||||||||||||||||||||||||
Balances at the beginning of the exercise |
309,576,220 | 166,218,124 | 164,923,025 | 640,717,369 | 13,176,701 | 120,099,646 | 49,362,269 | 1,598,230 | 824,954,215 | 625,865,591 | ||||||||||||||||
Conversion of Notes in common stock (Note 13) |
1,731,742 | | 1,035,752 | 2,767,494 | | | | | 2,767,494 | 156,269 | ||||||||||||||||
Exercise of Warrants (Note 13) |
2,088,448 | | 1,919,907 | 4,008,355 | | | | | 4,008,355 | 187,509 | ||||||||||||||||
Related companies Law 19,550 Section 33: |
||||||||||||||||||||||||||
IRSA (Note 15) |
| | (6,300,417 | ) | (6,300,417 | ) | | | | (6,300,417 | ) | (498,331 | ) | |||||||||||||
Transitory conversion differences |
| | | | | | | 3,876,543 | 3,876,543 | 3,857,779 | ||||||||||||||||
Net ( loss) income for the exercise |
| | | | | | (12,602,410 | ) | | (12,602,410 | ) | 1,926,977 | ||||||||||||||
Balances as of September 30, 2007 |
313,396,410 | 166,218,124 | 161,578,267 | 641,192,801 | 13,176,701 | 120,099,646 | 36,759,859 | 5,474,773 | 816,703,780 | |||||||||||||||||
Balances as of 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 |
(1) | See notes 2.p, 12.c and 14. |
The accompanying notes and schedules are an integral part of the financial statements.
Eduardo S. Elsztain
Chairman
29
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Statements of Cash Flow
Corresponding to the three-month periods beginning as from July 1, 2007 and 2006 and ended on September 30, 2007
and 2006
September 30, 2007 (Notes 1 and 2) Pesos |
September 30, 2006 (Notes 1 and 2) Pesos |
|||||
Changes in cash and cash equivalents |
||||||
Cash and cash equivalents at the beginning of the year |
83,396,914 | 24,655,469 | ||||
Cash and cash equivalents at the end of the period |
11,752,460 | 26,917,541 | ||||
Net (decrease) increase in cash and cash equivalents |
(71,644,454 | ) | 2,262,072 | |||
Causes of changes in cash and cash equivalents |
||||||
Operating activities |
||||||
Income for the year |
(12,602,410 | ) | 1,926,977 | |||
Accrued interest during the year |
3,067,116 | 3,698,963 | ||||
Income tax |
(3,324,488 | ) | (1,705,850 | ) | ||
Adjustments made to reach net cash flow from operating activities |
||||||
Income from interest in controlled and related companies |
5,511,597 | (6,072,245 | ) | |||
Increase in allowances , provisions and accruals |
11,180,855 | 5,084,715 | ||||
Depreciation |
1,118,038 | 1,173,352 | ||||
Holding gain Inventory |
1,494,367 | (1,868,919 | ) | |||
Financial results |
(79,217 | ) | (414,468 | ) | ||
Gain from sale of fixed assets |
| (24,359 | ) | |||
Changes in operating assets and liabilities |
||||||
Decrease in current investments |
97,268 | 109,126 | ||||
Decrease in trade accounts receivable |
16,321,225 | 1,741,858 | ||||
Increase in other receivables |
(19,708,264 | ) | (6,899,799 | ) | ||
(Increase) Decrease in inventories |
(816,269 | ) | 3,084,252 | |||
Increase in social security payable & taxes payable and advances to customers |
642,378 | 1,071,654 | ||||
Increase (Decrease) in trade accounts payable |
1,638,473 | (6,834,131 | ) | |||
Dividends collected |
589,482 | 60,308 | ||||
(Decrease) Increase in other debts |
(1,368,353 | ) | 2,532,080 | |||
Cash flows provided by (applied to) operating activities |
3,761,798 | (3,336,486 | ) | |||
Investment activities |
||||||
Increase in interest in related companies |
(77,184,802 | ) | | |||
Decrease in related companies loans |
(6,245,780 | ) | (3,580,000 | ) | ||
Acquisition and upgrading of fixed assets |
(3,489,453 | ) | (4,869,661 | ) | ||
Collections of receivables from sale of fixed assets |
2,302,627 | 3,290,752 | ||||
Sale of fixed assets |
| 25,078 | ||||
Cash flows applied to investment activities |
(84,617,408 | ) | (5,133,831 | ) | ||
Financing activities |
||||||
Exercise of Warrants |
4,008,355 | 187,509 | ||||
Increase in financial loans |
35,005,994 | 41,746,138 | ||||
Decrease in financial loans |
(29,074,793 | ) | (28,970,698 | ) | ||
Decrease in others liabilities |
(728,400 | ) | (2,230,560 | ) | ||
Cash flows provided by financing activities |
9,211,156 | 10,732,389 | ||||
Net (decrease) increase in cash and cash equivalents |
(71,644,454 | ) | 2,262,072 | |||
Items not involving changes in cash and cash equivalents |
||||||
Transfer of inventory to fixed assets |
242,327 | 67,111 | ||||
Increase in interest in related companies through a decrease of non-current investment |
37,764,000 | | ||||
Repayment of financial loans through issue of stock by exercise of conversion right |
2,767,494 | 156,269 | ||||
Complementary information |
||||||
Interest paid |
2,201,335 | 2,586,597 | ||||
Income tax paid |
540,749 | 1,718,759 | ||||
Eduardo S. Elsztain
Chairman
30
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Notes to the Financial Statements
Corresponding to the three-month periods beginning as from July 1, 2007 and 2006
and ended on September 30, 2007 and 2006
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 (Ps.), 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, 2004, 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 started 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 Companys 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, 2007 and 2006 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 fiscal years.
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 accordance with Resolution 441
31
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Notes to the Financial Statements (Continued)
NOTE 1: | (Continued) |
issued on 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 041/2003 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, 2007, 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, 2007 and September 30, 2006.
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 Notes 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 or year-end.
d. | Temporary investments |
The units of ownership of common investment funds, the mortgage certificates, nobacs and bonds were valued at quotation value at period-end or year-end net of sales expenses. Temporary investments do not exceed their recoverable value at the date of the financial statements.
32
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Notes to the Financial Statements (Continued)
NOTE 2: | (Continued) |
e. | Trade accounts receivable and payable |
Trade accounts receivable and payable have been valued at their cash price estimated at the time of the transaction, plus interest and implied financial components accrued on the basis of the internal rate of return determined at such time, provided they are significant.
f. | Credits and loans |
Credits and loans have been valued in accordance with the sum of money delivered and/or received, respectively, net of transaction costs, plus financial results accrued on the basis of the rate estimated at such time as of period-end or year-end.
g. | Derivates financial instruments |
Futures relate to cereal commitments deliverable at a previously agreed price (see Note 3), 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 period-end or 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 have been recognized under net income of the fiscal year under Holding gain Crops, raw materials and MAT.
In the comparative information, buyers and sellers dollars operations are include under the financial results.
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 period-end or year-end closing date, converted to the buyer and seller exchange rate, respectively, prevailing at the period-end or year-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.
33
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Notes to the Financial Statements (Continued)
NOTE 2: | (Continued) |
j. | Inventories |
1) | Biological Assets (Under development): Unharvested crops 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 or year-end. |
Include:
| Unharvested crops |
| Calves |
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 or year-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 or year-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 or year-end in the markets in which the Company regularly operates, net of additional costs generated by marketing. |
Include
| Harvested crops |
5) | Non-biological AssetsRaw material: Seeds and various goods: have been measured at reproduction or replacement cost as of each period-end or year-end, which does not exceed the net realization value. |
Include:
| Seeds |
| Agrochemicals |
| SemenCattle raising and dairy |
| Food and by-products |
| Packs and bundles |
| Poles |
| Bags and blankets |
| Silos raw materials |
34
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Notes to the Financial Statements (Continued)
NOTE 2: | (Continued) |
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 |
1. | Investments in subsidiaries and affiliates |
The investments in subsidiaries and affiliates in which the Company has significant influence have been accounted for under the equity method, as required by Technical Resolution No. 21 of the F.A.C.P.C.E. approved by C.N.V.
Interests in subsidiaries and affiliates as of September 30, 2007 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. (Note 12.c) |
24.00 | |
Agro Uranga S.A. |
35.72 | |
IRSA Inversiones y Representaciones S. A. |
31.89 | |
BrasilAgro Companhia Brasileira de Propiedades Agrícolas (Note 12.b) |
7.40 | |
Exportaciones Agroindustriales Argentinas S.A. |
0.36 |
The Company presents as complementary information the consolidated financial statements as of September 30, 2007 and 2006 with Inversiones Ganaderas S.A., Agropecuaria Cervera S.A. and Futuros y Opciones.Com S.A.
During the year ended June 30, 2007 the interest in Cactus Argentina S.A. has been reduced from 50% to 24%, due to the inclusion of a new shareholder (see Note 12.c). Consequently, for the results as of September 30, 2006 and for the comparative information, proportional consolidation of 50% is included.
35
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Notes to the Financial Statements (Continued)
NOTE 2: | (Continued) |
2. | Goodwill |
The negative goodwill corresponding to the investment in Inversiones y Representaciones S.A. (IRSA) 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) as well as the investment arising from subsequent acquisitions and from the conversion of negotiable bonds into shares or share warrants of IRSA at cost value.
Amortization is calculated in accordance with the estimated useful life, which is 20 years and has been classified under Gain (loss) from controlled 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.
l. | Other investments |
- | Investments in debt securities |
IRSAs Convertible Notes were valued taking into account the face value at period-end or 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.) or at their cost for acquisitions made after such date.
m. | 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 month of the fiscal year of addition.
- | Net carrying value |
The net carrying value of fixed assets does not exceed their recoverable value at the end of the period or fiscal year.
36
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Notes to the Financial Statements (Continued)
NOTE 2: | (Continued) |
n. | Intangible assets |
The amortizations of the right of concession of Agropecuaria Cervera S.A. will be calculated according to the duration of the project (see Note 12.a), which is 35 year term with an option of 29 additional years. The projects right of concession will be amortized as from its starting.
o. | Shareholders equity |
Initial balances have been restated in accordance with the criteria set forth in Note 1.c. Movements for the period and/or year are recorded at their historical values.
p. | 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.
q. | Transitory Conversion Differences Current translation adjustment |
These transitory differences result from the exchange differences shown in the conversion of the financial statements of BrasilAgro from Brazilian Reais to Argentine Pesos.
r. | Results for the period |
The charges for consumption of assets were determined based on the values of such assets.
Operating income has been determined based on quantitative and qualitative changes of stocks subject to the biological transformation process measured from the beginning of the year through the close of these financial statements.
Cattle production cost calculated to reflect production income is reflected in Schedule F.2.
Grain production cost calculated to reflect production income is reflected in Schedule F.2.
Cost of sales is calculated by inventory difference and the income for the production of meat, grain and milk is disclosed in the statement of income.
The adjustment for valuation to the net realization value of grain has been calculated as the difference between the production value at NRV upon harvesting and the value of the same production valued at NRV as of the close of these financial statements.
37
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Notes to the Financial Statements (Continued)
NOTE 2: | (Continued) |
Cattle holding gain is disclosed in a line of the statement of income and Schedule F and is calculated as stated in Note 2.j.5.
The results generated by futures and options on the Futures Market are recognized as a line on the statement of income. The closed positions are recognized as a difference between the exercise price and their close price; and the opens positions at the end of the period, as the difference between their exercise price and the market value price for futures, and as a difference between the premium and the market value premium for options.
The rest of income for the year is disclosed at incurred cost.
Financial income segregated into that generated by assets and by liabilities is disclosed in the statement of income.
s. | 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 beef cattle 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.
t. | Tax on minimum presumed income |
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.
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 10 (ten) fiscal years.
u. | Revenue recognition |
The Company books its operating income as stated in Note 2.r. The Company books its sales when products are received by its customers.
38
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Notes to the Financial Statements (Continued)
NOTE 3: | COMMON AND TREASURY STOCK |
The activity in the Companys shares during the last three financial years was as follows:
Authorized Pesos |
Subscribed Pesos |
Paid-in Pesos | ||||
Common and treasury stock as of June 30, 2004 |
150,532,819 | 150,532,819 | 150,532,819 | |||
Incentive Plan (Note 12)Fiscal Year 2005 |
240,000 | 240,000 | 240,000 | |||
Conversion of notes in common stock (Note 13)Fiscal Year 2005 |
5,918,871 | 5,918,871 | 5,918,871 | |||
Exercise of Warrants (Note 13)Fiscal Year 2005 |
6,092,889 | 6,092,889 | 6,092,889 | |||
Conversion of notes 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 notes in common stock (Note 13)Fiscal Year 2007 |
44,352,015 | 44,352,015 | 44,352,015 | |||
Exercise of Warrants (Note13)Fiscal Year 2007 |
44,619,656 | 44,619,656 | 44,619,656 | |||
Conversion of notes in common stock (Note 13)Fiscal Year 2008 |
1,731,742 | 1,731,742 | 1,731,742 | |||
Exercise of Warrants (Note13)Fiscal Year 2008 |
2,088,448 | 2,088,448 | 2,088,448 | |||
Common and treasury stock as of September 30, 2007 |
313,396,410 | 313,396,410 | 313,396,410 | |||
As of September 30, 2007, the capital authorized to be publicly offered is formed of 313,396,410 common, book-entry shares of Ps.1 par value each and entitled to one vote per share, all of which were outstanding.
39
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Notes to the Financial Statements (Continued)
NOTE 4: | DERIVATIVE FINANCIAL INSTRUMENTS |
As of September 30i, 2007 the Company had arranged futures and options on the Futures Market as follows:
Cereal |
Tons | Margins Pesos |
Premium paid or (collected) Pesos |
Premium at fair value Pesos |
Gain (loss) for valuation at fair value Pesos |
|||||||||
Futures | ||||||||||||||
Purchase |
||||||||||||||
Corn |
11,430 | | | | (19,048 | ) | ||||||||
Soybean |
12,240 | | | | 875,205 | |||||||||
Sell |
||||||||||||||
sCorn |
16,610 | 278,656 | | | (259,763 | ) | ||||||||
Soybean |
18,200 | 566,020 | | | (2,032,230 | ) | ||||||||
Wheat |
26,700 | 137,151 | | | (8,124,181 | ) | ||||||||
US$ |
| | | | (460,306 | )(a) | ||||||||
Options | ||||||||||||||
Purchase Call |
||||||||||||||
Corn |
22,860 | | 903,455 | 92,129 | (811,326 | ) | ||||||||
Soybean |
10,432 | (67,363 | ) | 629,386 | 699,435 | 70,049 | ||||||||
Wheat |
19,040 | | 1,781,253 | 2,802,086 | 1,020,833 | |||||||||
Sell Call | ||||||||||||||
Corn |
25,400 | | (202,150 | ) | (177,844 | ) | 24,306 | |||||||
Soybean |
13,012 | 16,499 | (485,938 | ) | (631,604 | ) | (145,666 | ) | ||||||
Wheat |
26,160 | 120,037 | (767,361 | ) | (2,755,390 | ) | (1,988,029 | ) | ||||||
Purchase Put |
||||||||||||||
Girasol |
500 | | 6,220 | 1,555 | (4,665 | ) | ||||||||
Soybean |
4,080 | | 69,975 | 2,331 | (67,644 | ) | ||||||||
Wheat |
20,940 | (2,774 | ) | 522,325 | 71,266 | (451,059 | ) | |||||||
Sell Put |
||||||||||||||
Corn |
22,860 | | (405,855 | ) | (250,147 | ) | 155,708 | |||||||
Soybean |
2,000 | 560 | (29,079 | ) | (6,220 | ) | 22,859 | |||||||
Wheat |
24,480 | | (619,668 | ) | (69,741 | ) | 549,927 | |||||||
Total |
276,944 | 1,048,786 | 1,402,563 | (222,144 | ) | (11,645,030 | ) | |||||||
(a) Corresponds to a future of sell of 12,400,006 Dollars composed of: (I) US$ 5,002,307 and US$ 2,452,846 with Santander Río Bank due on 01/07/2008 and 01/21/2008 respectively; (II) US$ 2,000,000 with MBA Bank due on 11/13/2007; and (III) US$ 2,954,853 with Standard Bank. The losses generated as of September 30, 2007 are shown within financial results of the income statement. |
|
40
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Notes to the Financial Statements (Continued)
NOTE 4: | (Continued) |
As of September 30, 2006 the Company had arranged futures and options on the Futures Market as follows:
Cereal |
Tons | Margins Pesos |
Premium paid or (collected) Pesos |
Premium at fair value |
Gain (loss) for fair value Pesos |
|||||||||
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 sell of 11.531,340 Dollars composed of: (I) US$ 5,108,210 and US$ 3,405,473 with Río de la Plata Bank 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. |
|
Crops: As of September 30, 2007 and 2006 the Company recognized results of Ps. 9,253,043 (loss) and Ps. 158,200 (profit), respectively, to reflect the closing of the transactions carried out during those periods. This income is disclosed a part of the statement in the line Holding gainCrops and MAT in the statement of income.
41
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, 2007 does not include any charge in the Statement of Income, and include a charge in the Statement of Income of Ps. 214.464 as of September 30, 2006. Likewise, as of September 30, 2007 and 2006, these financial statements include an accrual of Ps. 704,444 and Ps. 3,288,413 respectively.
42
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Notes to the Financial Statements (Continued)
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, 2007:
Cumulative tax loss carryforwards |
Other | TOTAL | |||||
Initial balance |
2,683,880 | 372,955 | 3,056,835 | ||||
Gain (Loss) recognized |
3,224,090 | (440,617 | ) | 2,783,473 | |||
Closing balance |
5,907,970 | (67,662 | ) | 5,840,308 |
- Deferred liabilities as of September 30, 2007:
Fixed Assets | Inventories | Investments | Accruals | TOTAL | |||||||||||
Initial balance |
(35,931,323 | ) | (17,738,498 | ) | | (301,575 | ) | (53,971,396 | ) | ||||||
Gain (Loss) recognized |
40,176 | 365,632 | (295 | ) | 135,502 | 541,015 | |||||||||
Closing balance |
(35,891,147 | ) | (17,372,866 | ) | (295 | ) | (166,073 | ) | (53,430,381 | ) |
As of September 30, 2007, net liabilities at period-end as per the information included in the preceding tables amount to Ps. 47,590,073.
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 Ps. 14,970,896. It is estimated that this liability will end up according to the detail that follows:
Term |
TOTAL | |
1 year |
205,957 | |
2 years |
182,947 | |
3 years |
108,894 | |
over 3 years |
1,194,261 | |
no term |
13,278,837 | |
Total |
14,970,896 |
43
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Notes to the Financial Statements (Continued)
NOTE 6: | (Continued) |
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, 2007 | September 30, 2006 | ||||
Net income before income tax |
(15,926,898 | ) | 221,127 | |||
Tax rate |
35 | % | 35 | % | ||
Net income at tax rates: |
(5,574,414 | ) | 77,394 | |||
Permanent differences at tax rate: |
||||||
Restatement into constant currency |
59,746 | 236,534 | ||||
Donations |
1,472 | 1,118 | ||||
Results from controlled and related companies |
1,929,059 | (2,125,286 | ) | |||
Personal asset tax |
535,386 | 155,733 | ||||
Miscellaneous permanent differences |
(275,735 | ) | (51,343 | ) | ||
Income tax |
(3,324,488 | ) | (1,705,850 | ) |
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. 5,907,970 and may be offset against taxable income of future periods, as follows:
Origination year |
Amount | Expiration Year | ||
2003 |
1,493,759 | 2008 | ||
2005 |
162,854 | 2010 | ||
2007 |
1,027,268 | 2012 | ||
2008 |
3,224,089 | 2013 |
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 |
Others | TOTAL | |||||
Initial balance |
1,893,068 | 145,436 | 2,038,504 | ||||
Gain (Loss) recognized |
1,782,719 | (107,629 | ) | 1,675,090 | |||
Closing balance |
3,675,787 | 37,807 | 3,713,594 |
44
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Notes to the Financial Statements (Continued)
NOTE 6: | (Continued) |
- 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 of period-end per the information included in the preceding tables amount to Ps. 40,168,273.
45
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 as of September 30, 2007 and 2006 and June 30, 2007 with Subsidiaries, related companies and related parties:
September 30, Pesos |
June 30, Pesos |
September 30, Pesos | ||||
IRSA Inversiones y Representaciones S.A.(3) |
||||||
Current Investments |
||||||
-Interest of Convertible Notes 2007-IRSA (US$) |
| 379,408 | 1,150,549 | |||
-Convertible Notes 2007-IRSA (US$) |
| 37,116,000 | | |||
Non-Current Investments |
||||||
-Convertible Notes 2007-IRSA (US$) |
| | 37,247,999 | |||
Current other receivables |
| 106,903 | 3,608 | |||
Non-Current other receivables |
14,043 | 41,117 | 117,623 | |||
Current Trade accounts payable |
130,265 | 124,752 | | |||
Inversiones Ganaderas S.A.(1) |
||||||
Current Trade accounts receivable |
| | 128,304 | |||
Non-Current other receivables |
| | 1,324,568 | |||
Current trade accounts payable |
125,790 | 40,820 | | |||
Futuros y opciones.Com S.A.(1) |
||||||
Current Trade accounts receivable |
7,846,432 | 18,640,536 | 309,852 | |||
Current Other receivables |
23,603 | 23,603 | 23,603 | |||
Cactus Argentina S.A.(3) |
||||||
Current Other receivables |
5,512,551 | 4,266,771 | 386,537 | |||
Non-Current other receivables |
2,006 | 4,100 | 13,868 | |||
Current Trade accounts payable |
389,245 | 669,346 | 538,189 | |||
Agro-Uranga S.A.(3) |
||||||
Current Other receivables |
| 511,221 | 1,803,854 | |||
Fundación IRSA (4) |
||||||
Current Trade accounts payable |
1,800,000 | 1,800,000 | 2,200,000 | |||
Inversora Bolívar (4) |
||||||
Current Trade accounts payable |
40,106 | 40,508 | 12,960 | |||
Alto Palermo S.A.(4) |
||||||
Non-Current other receivables |
70,215 | 178,341 | 484,330 | |||
Current Trade accounts payable |
1,772,646 | 1,075,643 | 523,174 | |||
Alto City.Com S.A.(4) |
||||||
Current Trade accounts receivable |
| 933 | | |||
Current Trade accounts payable |
| | 298 | |||
BrasilAgro-Compahía Brasileira de Propiedades Agricolas(4) |
||||||
Current other receivables |
30,537 | 30,537 | 593,313 | |||
Agropecuaria Cervera S.A.(4) |
||||||
Current other receivables |
14,603,614 | 26,514 | ||||
Non-Current other receivables |
20,041,244 | | 6,194,427 | |||
Current trade accounts payable |
767,265 | 170,645 | | |||
Consultores Asset Management S.A.(4) |
||||||
Management Fees |
704,444 | 2,817,997 | 3,288,413 | |||
Credits to employees (4) |
||||||
Current credits to Senior management, directors and staff of the company |
170,913 | 191,252 | 80,912 | |||
Estudio Zang, Bergel & Viñes (4) |
||||||
Current Trade accounts payable |
40,854 | 324,389 | 23,000 |
(1) | Controlled company |
(3) | Related company |
(4) | Related party |
46
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 as of September 30, 2007 and 2006 and June 30, 2007 with Subsidiaries, related companies and related parties (Continued):
September 30, Pesos |
June 30, 2007 Pesos |
September 30, Pesos | ||||
Directors (4) |
||||||
Current Other receivables |
| | 6,066 | |||
Current Loans |
||||||
Convertible Notes 2007 and Interest payable (Schedule G) |
||||||
Directors |
5,022 | 3,148 | 3,222 | |||
Convertible Notes 2007 (Schedule G) |
||||||
Directors |
105,840 | 104,160 | | |||
Non-Current Loans |
||||||
Convertible Notes 2007 (Schedule G) |
||||||
Directors |
| | 104,294 | |||
Other current debts |
98,400 | 81,600 | 63,000 | |||
Shareholders (2) |
||||||
Current Loans |
||||||
Convertible Notes 2007 Interest payable (Schedule G) |
||||||
Shareholders |
| | 1,435,153 | |||
Non-Current Loans |
||||||
Convertible Notes 2007 (Schedule G) |
||||||
Shareholders |
| | 46,461,793 |
(2) | Shareholder |
(4) | Related party |
47
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 as of September 30, 2007 and 2006:
Subsidiaries, related companies Law No, 19,550 |
Year | Sales and Fees for shared services |
Interest paid | Salaries | Fees | Livestock expenses |
Interest income |
Administrative services |
Others | |||||||||||||||
Shareholders |
2008 | | | | | | | | | |||||||||||||||
2007 | | | | | | | | | ||||||||||||||||
Agro-Uranga S.A. |
2008 | | | | | | | | | |||||||||||||||
2007 | | | | | | | | | ||||||||||||||||
Alto Palermo S.A. |
2008 | (31,904 | ) | | | | | | | | ||||||||||||||
2007 | (669,178 | ) | | | | | | | | |||||||||||||||
Comercializadora Los Altos S.A. (Ex-Alto City.Com) |
2008 | | | | | | | | | |||||||||||||||
2007 | | | | | | | | | ||||||||||||||||
Consultores Assets Management S.A. |
2008 | | | | | | | | | |||||||||||||||
2007 | | | | (214,464 | ) | | | | | |||||||||||||||
Cactus Argentina S.A. |
2008 | | | | | (1,036,252 | ) | 165,779 | 50,160 | 2,220 | ||||||||||||||
2007 | | | | | (1,077,503 | ) | (7,315 | ) | 29,280 | 2,220 | ||||||||||||||
Directors |
2008 | | | (97,594 | ) | | | | | | ||||||||||||||
2007 | | | (88,375 | ) | | | | | | |||||||||||||||
Estudio Zang, Bergel & Viñes |
2008 | | | | (184,629 | ) | | | | | ||||||||||||||
2007 | | | | (61,639 | ) | | | | | |||||||||||||||
Fundación IRSA |
2008 | | | | | | | | | |||||||||||||||
2007 | | | | | | | | 600,000 | ||||||||||||||||
Futuros y opciones.Com S.A. |
2008 | | | | | | | | (214,567 | ) | ||||||||||||||
2007 | | | | | | | 41,101 | | ||||||||||||||||
Inversiones Ganaderas S.A. |
2008 | | | | | | 228 | | | |||||||||||||||
2007 | | | | | | 34,015 | 6,634 | (405,260 | ) | |||||||||||||||
Agropecuaria Cervera S.A. |
2008 | | | | | | 437,630 | | | |||||||||||||||
2007 | | | | | | 112,964 | | | ||||||||||||||||
Inversora Bolívar S.A. |
2008 | | | | | | | | (79,006 | ) | ||||||||||||||
2007 | | | | | | | | (35,795 | ) | |||||||||||||||
IRSA Inversiones y Representaciones S.A. |
2008 | (63,345 | ) | | | | | (387,392 | ) | | | |||||||||||||
2007 | (2,174 | ) | | | | | 761,515 | | | |||||||||||||||
Credits to employees |
2008 | | | | | | 3,151 | | | |||||||||||||||
2007 | | | | | | 1,711 | | | ||||||||||||||||
Sueldos Management |
2008 | | | (194,150 | ) | | | | | | ||||||||||||||
2007 | | | (145,713 | ) | | | | | | |||||||||||||||
Total 2008 |
(95,249 | ) | | (291,744 | ) | (184,629 | ) | (1,036,252 | ) | 219,396 | 50,160 | (291,353 | ) | |||||||||||
Total 2007 |
(671,352 | ) | | (234,088 | ) | (276,103 | ) | (1,077,503 | ) | 902,890 | 77,015 | 161,165 | ||||||||||||
48
Cresud Sociedad Anónima,
Comercial, Inmobiliaria, Financiera y Agropecuaria
Notes to the 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 |
26,510 | 55,863 | 30,508 | |||
Foreign currency (Schedule G) |
8,000 | 4,137 | 79,634 | |||
Local currency checking account |
2,401,543 | 5,832,486 | 248,383 | |||
Foreign currency checking account (Schedule G) |
4,642,075 | 39,177,167 | 44,786 | |||
Local currency saving account |
34,586 | 49,708 | 21,627 | |||
Foreign currency saving account (Schedule G) |
512,072 | 4,360 | 33,880 | |||
Checks to be deposited |
320,154 | 326,575 | 3,923 | |||
7,944,940 | 45,450,296 | 462,741 | ||||
b. | Investments and Goodwill |
September 30, Pesos |
June 30, 2007 Pesos |
September 30, Pesos |
|||||||
Investment |
|||||||||
Investment (Schedule C and G) |
4,838,857 | 39,474,839 | 31,922,085 | ||||||
4,838,857 | 39,474,839 | 31,922,085 | |||||||
Investment |
|||||||||
Investment on controlled and related companies (Notes 12 and 14 and Schedule C) |
681,440,767 | 519,790,677 | 495,674,051 | ||||||
681,440,767 | 519,790,677 | 495,674,051 | |||||||
Other investments |
|||||||||
Other investments (Schedules C and G) |
262,273 | 37,378,273 | 37,268,716 | ||||||
262,273 | 37,378,273 | 37,268,716 | |||||||
Goodwill |
|||||||||
Goodwill (Schedule C) |
(121,943,146 | ) | (67,306,386 | ) | (75,222,927 | ) | |||
(121,943,146 | ) | (67,306,386 | ) | (75,222,927 | ) | ||||
49
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 |
10,921,912 | 16,889,320 | 6,642,090 | ||||||
Less: |
|||||||||
Allowance for doubtful accounts (Schedule E) |
(353,126 | ) | (372,359 | ) | (372,359 | ) | |||
Accounts receivable in foreign currency (Schedule G) |
934,526 | 531,771 | | ||||||
Subsidiaries, related companies Law No. 19,550 Section 33 and related parties: |
|||||||||
Inversiones Ganaderas S.A. |
| | 128,304 | ||||||
Futuros y Opciones.Com S.A. |
7,846,432 | 18,640,536 | 309,852 | ||||||
Comercializadora de los Altos S.A. (Ex-Alto CIty.Com S.A.) |
| 933 | | ||||||
19,349,744 | 35,690,201 | 6,707,887 | |||||||
d. | Other receivables |
September 30, Pesos |
June 30, Pesos |
September 30, Pesos | ||||
Current |
||||||
Prepaid leases |
15,469,334 | 6,434,233 | 10,878,393 | |||
Income tax credit and advances (net of accrual for income tax) |
10,294,355 | 10,093,179 | 6,180,167 | |||
Guarantee deposits and premiums (Schedule G) |
8,128,006 | 2,805,415 | 1,400,153 | |||
Secured by mortgage (Schedule G) |
6,921,671 | 6,995,220 | 2,780,848 | |||
Prepaid expenses |
201,051 | 190,428 | 126,450 | |||
Tax prepayments (net of accruals) |
11,090,673 | 6,956,648 | 1,725,497 | |||
Subsidiaries, related companies Law No. 19,550 Section 33 and related parties: |
||||||
Cactus Argentina S.A. |
5,512,551 | 4,266,771 | 386,537 | |||
Futuros y Opciones.Com S.A. |
23,603 | 23,603 | 23,603 | |||
Agropecuaria Cervera S.A. |
| 14,603,614 | 26,514 | |||
IRSA Inversiones y Representaciones S.A. (Schedule G) |
| 106,903 | 3,608 | |||
Agro-Uranga S.A. |
| 511,221 | 1,803,854 | |||
BrasilAgro Companhia Brasileira de Propiedades Agrícolas |
30,537 | 30,537 | 593,313 | |||
Credits to employees |
170,913 | 191,252 | 80,912 | |||
Directors |
| | 6,066 | |||
Others (Schedule G) |
945,865 | 356,690 | 240,280 | |||
58,788,559 | 53,565,714 | 26,256,195 | ||||
Non-current |
||||||
Secured by mortgage (Schedule G) |
11,123,438 | 13,097,871 | 6,127,975 | |||
Income tax prepayments, VAT and others |
18,785,959 | 19,966,998 | 25,738,067 | |||
Tax on minimum presumed income |
8,437,842 | 7,337,465 | 3,349,087 | |||
Subsidiaries, related companies Law No. 19,550 Section 33 and related parties: |
||||||
Inversiones Ganaderas S.A. |
| | 1,324,568 | |||
Cactus Argentina S.A. (Schedule G) |
2,006 | 4,100 | 13,838 | |||
Agropecuaria Cervera S.A |
20,041,244 | | 6,194,427 | |||
Alto Palermo S.A. (Schedule G) |
70,215 | 178,341 | 484,330 | |||
IRSA Inversiones y representaciones S.A (Schedule G) |
14,043 | 41,117 | 117,623 | |||
Prepaid leases |
179 | 179 | 118,495 | |||
Others (Schedule G) |
12,908 | 22,673 | 69,190 | |||
58,487,834 | 40,648,744 | 43,537,600 | ||||
50
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 |
||||||
Beef cattle |
10,975,388 | 11,072,429 | 8,641,758 | |||
Crops |
26,136,862 | 30,866,271 | 3,974,071 | |||
Unharvested crops |
6,904,835 | 2,342,025 | 6,120,358 | |||
Seeds and fodder |
1,489,767 | 2,250,776 | 703,224 | |||
Materials and others |
9,160,593 | 4,929,736 | 7,527,922 | |||
Advances to suppliers |
| | 337,361 | |||
54,667,445 | 51,461,237 | 27,304,694 | ||||
Non-Current |
||||||
Beef cattle |
61,004,920 | 65,131,553 | 57,970,378 | |||
61,004,920 | 65,131,553 | 57,970,378 | ||||
f. | Trade accounts payable |
September 30 Pesos |
June 30, Pesos |
September 30, Pesos | ||||
Current |
||||||
Suppliers in local currency |
626,858 | 154,255 | 4,637,711 | |||
Suppliers in foreign currency (Schedule G Note 11) (1) |
17,731,492 | 12,742,867 | 7,430,641 | |||
Interest to be accrued |
| | | |||
Subsidiaries, related companies Law No. 19,550 Section 33 and related parties: |
||||||
Inversora Bolívar S.A. |
40,106 | 40,508 | 12,960 | |||
Alto Palermo S.A. |
1,772,646 | 1,075,643 | 523,174 | |||
Inversiones Ganaderas S.A. |
125,790 | 40,820 | | |||
Alto City.Com S.A. |
| | 298 | |||
IRSA Inversiones y Representaciones S.A. |
130,265 | 124,752 | | |||
Cactus Argentina S.A. |
389,245 | 669,346 | 538,189 | |||
Estudio Zang, Bergel & Viñes |
40,854 | 324,389 | 23,000 | |||
Fundación IRSA |
1,800,000 | 1,800,000 | 2,200,000 | |||
Agropecuaria Cervera S.A. |
767,265 | 170,645 | | |||
Accrual for other expenses (Schedule G) |
18,320,614 | 10,402,907 | 7,193,718 | |||
Accrual for cereal expenses |
| 1,163,711 | | |||
41,475,135 | 28,709,843 | 22,559,691 | ||||
Non-Current |
||||||
Accrual for other expenses (Schedule G) |
11,034 | 246,231 | 691,900 | |||
11,034 | 246,231 | 691,900 | ||||
(1) | Includes as of September 30, 2007 US$ 1,449,726 for the acquisition of farm San Pedro, corresponding to suppliers in foreign currency secured by mortgage. See Note 11. |
51
Cresud Sociedad Anónima,
Comercial, Inmobiliaria, Financiera y Agropecuaria and Subsidiaries
Notes to the Financial Statements (Continued)
NOTE 8: | (Continued) |
g. | Loans |
September 30, Pesos |
June 30, 2007 Pesos |
September 30, Pesos |
|||||||
Current |
|||||||||
Local financial loans (Note 16 and Schedule G) |
122,455,684 | 114,005,729 | 76,939,516 | ||||||
Convertible Notes 2007 (Schedule G) |
5,951,991 | 8,563,979 | | ||||||
Convertible Notes 2007 Subsidiaries, related companies Law No. 19,550 Section 33 and related parties: |
|||||||||
Directors |
105,840 | 104,160 | | ||||||
Convertible Notes 2007 expenses |
(2,872 | ) | (12,742 | ) | | ||||
Convertible Notes 2007 Interest payable (Schedule G) |
178,059 | 85,460 | 984,855 | ||||||
Convertible Notes 2007 Interest payable Subsidiaries, related companies Law No. 19,550 Section 33 and related parties: |
|||||||||
Shareholders |
| 1,435,153 | |||||||
Directors |
5,022 | 3,148 | 3,222 | ||||||
128,693,724 | 122,749,734 | 79,362,776 | |||||||
Non-Current |
|||||||||
Foreign Financial Loans (Notes 16 and 18 and Schedule G) |
25,200,000 | 24,744,000 | 23,900,800 | ||||||
Convertible Notes 2007 (Schedule G) |
| | 31,884,763 | ||||||
Convertible Notes 2007 Subsidiaries, related companies Law No. 19,550 Section 33 and related parties: |
|||||||||
Shareholders |
| | 46,461,793 | ||||||
Directors |
| | 104,294 | ||||||
Convertible Notes 2007 expenses |
| | (343,919 | ) | |||||
25,200,000 | 24,744,000 | 102,007,731 | |||||||
h. | Salaries and social security payable |
September 30, Pesos |
June 30, Pesos |
September 30, Pesos | ||||
Current |
||||||
Accrual for vacation and statutory annual bonus |
1,466,981 | 3,490,543 | 705,263 | |||
Social security taxes payable |
698,963 | | 532,478 | |||
Salaries payable |
| | 139,406 | |||
Health care payable |
338,440 | 32,694 | 15,263 | |||
Others |
417 | 317,975 | 8,125 | |||
2,504,801 | 3,841,212 | 1,400,535 | ||||
52
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 |
||||||
Tax on minimum presumed income (Note 2.t.) |
6,495,025 | 5,394,648 | 3,349,087 | |||
Property tax payable |
| 226,947 | 268,475 | |||
Taxes withheld for income tax |
635,058 | 415,606 | 346,198 | |||
Gross sale tax payable |
68,402 | 140,100 | 17,957 | |||
Taxes withheld-value added tax |
13,358 | 20,270 | 95,855 | |||
Others |
965,190 | 673 | 445,540 | |||
8,177,033 | 6,198,244 | 4,523,112 | ||||
Non-Current |
||||||
Deferred tax |
47,590,073 | 50,914,561 | 40,168,273 | |||
47,590,073 | 50,914,561 | 40,168,273 | ||||
j. | Other debts |
September 30, Pesos |
June 30, Pesos |
September 30, Pesos | ||||
Current |
||||||
Management fees agreement accrual (Note 5) |
704,444 | 2,817,997 | 3,288,413 | |||
Subsidiaries, related companies Law No. 19,550 Section 33 and related parties: |
||||||
Directors |
98,400 | 81,600 | 63,000 | |||
Others |
| 20,299 | ||||
802,844 | 2,899,597 | 3,371,712 | ||||
53
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Notes to the Financial Statements (Continued)
NOTE 9: |
a.1) Assets based on their estimated collection term (in Pesos)
Based on |
Current and non-current investment | Trade accounts receivable | Other receivables and prepaid expenses | |||||||||||||||
September 30, 2007 |
June 30, 2007 |
September 30, 2006 |
September 30, 2007 |
June 30, 2007 |
September 30, 2006 |
September 30, 2007 |
June 30, 2007 |
September 30, 2006 | ||||||||||
1st quarter 2007/2006 financial period |
| | | | | | | | ||||||||||
2nd quarter 2007/2006 financial period |
| 1,150,549 | | | 6,707,887 | | | 8,671,470 | ||||||||||
3rd quarter 2007/2006 financial period |
| | | | | | | 800,745 | ||||||||||
4th quarter 2007/2006 financial period |
| | | | | | | 336,917 | ||||||||||
1st quarter 2008/2007 financial period |
| | | 35,690,201 | | | 17,580,104 | 2,653,937 | ||||||||||
2nd quarter 2008/2007 financial period |
| 379,408 | 37,247,999 | 19,349,744 | | | 21,316,795 | 3,692,125 | | |||||||||
3rd quarter 2008/2007 financial period |
| | | | | 6,460,981 | 1,421,935 | 430,479 | ||||||||||
4th quarter 2008/2007 financial period |
| | | | | 5,731,561 | 4,703,416 | | ||||||||||
1st quarter 2009/2008 financial period |
| | | | | 4,072,284 | 2,178,303 | 2,186,151 | ||||||||||
2nd quarter 2009/2008 financial period |
| | | | | | | | ||||||||||
4th quarter 2009/2008 financial period |
| | | | | 3,779,689 | 3,710,415 | | ||||||||||
1st quarter 2010/2009 financial period |
| | | | | 1,782,030 | 1,749,369 | 1,755,672 | ||||||||||
4th quarter 2010/2009 financial period |
| | | | | 3,779,689 | 3,710,415 | | ||||||||||
1st quarter 2011/2010 financial period |
| | | | | 1,782,030 | 1,749,369 | 1,755,673 | ||||||||||
Overdue |
| | | | | | | | ||||||||||
With no stated current term |
4,838,857 | 39,095,431 | 30,771,536 | | | | 21,206,938 | 26,168,134 | 13,793,126 | |||||||||
With no stated non-current term |
262,273 | 37,378,273 | 20,717 | | | | 47,364,396 | 27,550,873 | 37,409,625 | |||||||||
Total |
5,101,130 | 76,853,112 | 69,190,801 | 19,349,744 | 35,690,201 | 6,707,887 | 117,276,393 | 94,214,458 | 69,793,795 |
a.2) Assets classified according to their interest rate (in Pesos)
Based on their |
Current and non-current investment | Trade accounts receivable | Other receivables and prepaid expenses | |||||||||||||||
September 30, 2007 |
June 30, 2007 |
September 30, 2006 |
September 30, 2007 |
June 30, 2007 |
September 30, 2006 |
September 30, 2007 |
June 30, 2007 |
September 30, 2006 | ||||||||||
At fixed interest rate |
| 37,116,000 | 37,247,999 | | | | 22,705,301 | 23,995,134 | 9,121,256 | |||||||||
At variable interest rate |
4,838,857 | 39,095,431 | 30,771,536 | | | | 18,652,208 | 13,652,208 | 7,281,402 | |||||||||
Non-interest bearing |
262,273 | 641,681 | 1,171,266 | 19,349,744 | 35,690,201 | 6,707,887 | 75,918,884 | 56,567,116 | 53,391,134 | |||||||||
Total |
5,101,130 | 76,853,112 | 69,190,801 | 19,349,744 | 35,690,201 | 6,707,887 | 117,276,393 | 94,214,458 | 69,793,795 |
54
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Notes to the Financial Statements (Continued)
NOTE 9: (Continued)
b.1) Liabilities based on their estimated payment term (in Pesos)
Base don their |
Trade accounts payable | Loans | Salaries and social security payable | |||||||||||||||
September 30, 2007 |
June 30, 2007 |
September 30, 2006 |
September 30, 2007 |
June 30, 2007 |
September 30, 2006 |
September 30, 2007 |
June 30, 2007 |
September 30, 2006 | ||||||||||
1st quarter 2007/2006 |
| | | | | | | | | |||||||||
2nd quarter 2007/2006 |
| | 22,559,691 | | | 351,217 | | | 1,169,491 | |||||||||
3nd quarter 2007/2006 |
| | | | | 15,763,224 | | | | |||||||||
4th quarter 2007/2006 |
| | | | | | | | | |||||||||
1st quarter 2008/2007 |
| 28,709,843 | | | 15,298,547 | | | 3,124,472 | 231,044 | |||||||||
2nd quarter 2008/2007 |
41,745,135 | | | 8,558,359 | 10,618,597 | 78,106,931 | 2,504,801 | 716,470 | | |||||||||
3nd quarter 2008/2007 |
| | | 9,909,675 | | | | | | |||||||||
4th quarter 2008/2007 |
| | | 10,837,627 | | | | | | |||||||||
1st quarter 2009/2008 |
| | | 3,815,532 | | | | | | |||||||||
2nd quarter 2009/2008 |
| | | 25,200,000 | 24,744,000 | 23,900,800 | | | | |||||||||
Overdue |
| | | | | | | | | |||||||||
With no stated current term |
| | | 95,572,531 | 96,832,590 | 63,248,335 | | | | |||||||||
With no stated non-current term |
11,034 | 246,231 | 691,900 | | | | | | | |||||||||
Total |
41,756,169 | 28,956,074 | 23,251,591 | 153,893,724 | 147,493,734 | 181,370,507 | 2,504,801 | 3,841,212 | 1,400,535 | |||||||||
Base don their |
Taxes payable | Other debts | Provisions | |||||||||||||||
September 30, 2007 |
June 30, 2007 |
September 30, 2006 |
September 30, 2007 |
June 30, 2007 |
September 30, 2006 |
September 30, 2007 |
June 30, 2007 |
September 30, 2006 | ||||||||||
1st quarter 2007/2006 |
| | | | | | | | | |||||||||
2nd quarter 2007/2006 |
| | 4,523,112 | | | 16,942 | | | | |||||||||
3nd quarter 2007/2006 |
| | | | | 66,357 | | | | |||||||||
4th quarter 2007/2006 |
| | | | | 3,288,413 | | | | |||||||||
1st quarter 2008/2007 |
| 6,198,244 | | | 2,899,597 | | | | | |||||||||
2nd quarter 2008/2007 |
7,212,516 | | | 802,844 | | | | | | |||||||||
3nd quarter 2008/2007 |
| | | | | | | | | |||||||||
4th quarter 2008/2007 |
964,517 | | | | | | | | | |||||||||
1st quarter 2009/2008 |
| | | | | | | | | |||||||||
2nd quarter 2009/2008 |
| | | | | | | | | |||||||||
Overdue |
| | | | | | | | | |||||||||
With no stated current term |
| | | | | | | | | |||||||||
With no stated non-current term |
47,590,073 | 50,914,561 | 40,168,273 | | | | 45,216 | 45,216 | 45,216 | |||||||||
Total |
55,767,106 | 57,112,805 | 44,691,385 | 802,844 | 2,899,597 | 3,371,712 | 45,216 | 45,216 | 45,216 | |||||||||
b.2) Liabilities classified according to their interest rate (in Pesos)
|
||||||||||||||||||
Base don their |
Trade accounts payable | Loans | Salaries and social security payable | |||||||||||||||
September 30, 2007 |
June 30, 2007 |
September 30, 2006 |
September 30, 2007 |
June 30, 2007 |
September 30, 2006 |
September 30, 2007 |
June 30, 2007 |
September 30, 2006 | ||||||||||
At fixed interest rate |
4,892,518 | 4,484,003 | 4,499,950 | 153,710,643 | 147,405,126 | 179,291,166 | | | | |||||||||
At variable interest rate |
| | | | | | | | | |||||||||
Non-interest bearing |
36,863,651 | 24,472,071 | 18,751,641 | 183,081 | 88,608 | 2,079,341 | 2,504,801 | 3,841,212 | 1,400,535 | |||||||||
Total |
41,756,169 | 28,956,074 | 23,251,591 | 153,893,724 | 147,493,734 | 181,370,507 | 2,504,801 | 3,841,212 | 1,400,535 | |||||||||
Base don their |
Taxes payable | Other debts | Provisions | |||||||||||||||
September 30, 2007 |
June 30, 2007 |
September 30, 2006 |
September 30, 2007 |
June 30, 2007 |
September 30, 2006 |
September 30, 2007 |
June 30, 2007 |
September 30, 2006 | ||||||||||
At fixed interest rate |
| | | | ||||||||||||||
At variable interest rate |
| | | | ||||||||||||||
Non-interest bearing |
55,767,106 | 57,112,805 | 44,691,385 | 802,844 | 2,899,597 | 3,371,712 | 45,216 | 45,216 | 45,216 | |||||||||
Total |
55,767,106 | 57,112,805 | 44,691,385 | 802,844 | 2,899,597 | 3,371,712 | 45,216 | 45,216 | 45,216 | |||||||||
55
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 N? 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 |
c) | On August 21, 2007, the agreement of sale without possession for 4,974 hectares of the farm Los Pozos" was signed. The transaction was agreed upon at US$ 1,119,217. To date, US$ 335,765 was collected. The balance has been financed. This sale will generate income for about US$ 1.03 (in millions). |
d) | On September 3, 2007, a deferral of payment for US$ 1,449,726 plus US$ 103,454 in interest was signed for the purchase of the establishment San Pedro. The new payment date is September 1, 2008 accruing interest at 7% per annum on unpaid balance. |
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.
56
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. |
As a result of the acquisition of Agropecuaria Cervera S.A. (ACER), as of September 30, 2007 the Company recorded in fixed assets the amount of Ps. 4,320,000 as tree plantations and Ps. 23,581,646 as right of concession (Schedule B) under the premise that only individual identifiable assets were acquired and not a whole business.
b) BrasilAgro Companhia de Propiedades Agrícolas (BrasilAgro)
The Company values the investment in BrasilAgro according to the average equity method taking into account its significant impact that derives from: (i) its capacity to affect the operative and financial decisions considering that from the nine members of the Board of Directors, three of them -including the president- are appointed by the Company, other three are designated by the stockholders of BrasilAgro and the remaining three are independent directors appointed jointly by both parts, and (ii) the stockholders´ agreement existing among the founder shareholders, that is the Company, Tarpon Agro and Cape Town, owners of 12.8% of the shareholding and votes of BrasilAgro. Under the terms of such agreement, the parties have agreed to vote jointly in Meeting of Shareholders in respect of matters related to proposals to change directors´ and administrators´ fees, increases of capital sock and appropriation of dividends, among other issues.
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.
57
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Notes to the Financial Statements (Continued)
NOTE 12: | (Continued) |
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.
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.
On January 19 and 22, 2007 Cresud S.A.C.I.F. y A. acquired 400 and 100 shares of BrasilAgro, respectively. Due to these new acquisitions the holding of Cresud S.A.C.I.F. y A. amounts to 43,205 shares which is equivalent to 7.4% of the capital stock of BrasilAgro.
58
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Notes to the Financial Statements (Continued)
NOTE 12: | (Continued) |
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, 2007, the Company has not registered any value for the holding of such options.
Likewise, as of September 30, 2007, BrasilAgro has acquired its first six properties.
c) Cactus Argentina S.A.
Inclusion of a new shareholder in Cactus Argentina S.A. (Cactus)
On January 10, 2007 Tyson Foods Inc. joined the capital stock of Cactus by subscribing the stock subscription agreement and the stockholders agreement.
Cactus issued 9,397,213 shares with a premium over par of Ps. 7,296,954 having Tyson subscribed 100% by paying Ps. 16,694,167.
Consequently, the stock participations were modified as follows: Cactus Feeders Inc. 24%; Cresud SACIF y A 24% and Tyson Foods Inc. 52% (through Provemex Holdings LLC).
Accordingly, on September 30, 2007 Cresud registered a premium over par for such operation of Ps. 1,658,109.
In association with Tyson Foods Inc. and Cactus Feeders, Cactus has started an undertaking in Argentina that will be the country´s first fully integrated cattle project. Beef cuts for the Argentine consumer will be produced in said undertaking having access to the European and other international markets.
Cactus Argentina S.A. acquires the Exportaciones Agroindustriales Argentinas S.A. shareholding
On January 11, 2007 Cactus acquired 100% of the Exportaciones Agroindustriales Argentinas S.A. (EAASA) shareholding by subscribing a sales contract of shares in the amount of Ps. 16,839,993.
EAASA owns a meat packing plant in Santa Rosa, Province of La Pampa with capacity to slaughter and process approximately 9,500 cattle heads per month. The idea of Cactus is to expand in the future the slaughter capacity to 15,000 heads per month.
59
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Notes to the Financial Statements (Continued)
NOTE 12: | (Continued) |
d) Exportaciones Agroindustriales Argentinas S.A.
On May 15, 2007 Cresud acquired 0.57% of the Exportaciones Agroindustriales Argentinas S.A. (EAASA) shareholding by the acquisition of 120 shares of the latter to Cactus Argentina S.A.
As of September 30, 2007, the Company holdings in EEASA had decreased to a 0.36 percent.
NOTE 13: | ISSUANCE OF CONVERTIBLE NOTES |
The Shareholders meeting held on March 8, 2002 approved:
a) | The issue of simple Convertible Notes, 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 Notes 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 Notes, with a premium determined by the management, between 20 and 30% over the conversion price of the Convertible Note, 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 Notes who have exercised their conversion rights. |
Authorization for the public offer and quotation of Convertible Notes 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 Notes 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 Note 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 Notes and options will be due on November 14, 2007.
Convertible Notes were paid in cash and the proceeds will be destined to the subscription of IRSAs Convertible Notes and for the generation of working capital.
60
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, 196,084 Convertible Notes 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 Notes 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 Notes 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 Notes 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 fiscal year ended June 30, 2007, 22,521,958 corporate bonds were converted into 44,352,015 shares of common stock, which originated an increase in the Companys shareholders equity of Ps. 69,659,906. In the same period, 22,657,868 warrants were exercised, consequently, 44,619,656 shares of common stock were issued for Ps. 84,175,558.
During this period (first quarter), 879,381 corporate bonds were converted into 1,731,742 shares of common stock, which originated an increase in the Companys shareholders equity for Ps. 2,767,494. In the same year, 1,060,516 warrants were exercised, consequently, 2,088,488 shares of common stock were issued for Ps. 4,008,355.
As of September 30, 2007, the Company carried liabilities for convertible corporate bonds for US$ 1,923,121 and warrants not yet converted for 2,045,736.
NOTE 14: | PURCHASE AND SALE OF CONVERTIBLE NOTES |
During November and December 2002, 49,692,668 convertible notes 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 Note 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 Notes according to the subscription clauses.
61
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Notes to the Financial Statements (Continued)
NOTE 14: | (Continued) |
The conversion price of the Convertible Notes 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 Notes and options are due on November 14, 2007.
During the months of July and November 2003 the Company purchased 250,500 Notes, and in May 2004 converted 5,000,000 Convertible Notes into 9,174,312 common shares.
During the fiscal year ended on June 30, 2004, third parties bearers of Convertible Notes 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 Notes.
In July 2004 the Company purchased 350,000 Convertible Notes issued by IRSA Inversiones y Representaciones Sociedad Anónima for US$ 511,115.
In March 2005 the Company sold 8,754,271 Convertible Notes 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 Notes 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 ended on June 30, 2006, third party holders of IRSA`s Convertible Notes 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.
During the year ended June 30, 2007, the Company did not convert Convertible Corporate Bonds into shares of common stock of IRSA, thus the stock of Convertible Corporate Bonds remains at the close at US$ 12,000,000 and a stock of warrants at 32,958,011.
62
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Notes to the Financial Statements (Continued)
NOTE 14: | (Continued) |
During the current period (first quarter), the Company converted all Convertible Negotiable Bonds into shares of common stock of IRSA that had a stock that amounted to US$ 12,000,000 and warrants for 20,500,000, at the close a stock of warrants of 12,458,011 remained.
In line with conversions and the exercise of third parties warrants, the Company has diminished the investment value in Ps. 6.3 million and has recorded such effect in Premium over Par Companies section 33, Law 19,550 of Shareholders´ Equity (see Note 2 p.)
NOTE 15: | INVESTMENT OF IRSA INVERSIONES Y REPRESENTACIONES SOCIEDAD ANÓNIMA IN BANCO HIPOTECARIO S.A. (BHSA) AS OF SEPTEMBER 30, 2007 |
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 period ended June 30, 2006, 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 No. 25,561, Decree No. 214 and addenda. Decree No. 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 (BCRA) to determine the pertinent rules.
After several submissions, Banco Hipotecario S.A. submitted the last presentation as regards sections 28 and 29 of Decree No. 905Compensation to Financial Entities, as follows:
- | National Government Compensation BondUS$ 2012 (section 29, points b, c and d): compensating bond difference between pesified assets and liabilities at Ps 1.00 for the rate of exchange difference of Ps. 0.40, translated at Ps. 1.40 per US$ dollar: US$ 360,810,949. |
- | National Government Compensation Bond coverageUS$ 2012 (section 29 point e). Coverage bond difference between assets and liabilities in US Dollars net of the compensating bond: US$ 832,827,001. |
63
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Notes to the Financial Statements (Continued)
NOTE 15: | (Continued) |
In September 2002 and October 2005, the Argentine Central Bank credited US$ 344,050,300 and US$ 16,760,600 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 started. As of September 2007, the subscription amounted to US$ 773,532,800.
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 Ps. 2,885,227,047. On the other hand, liabilities to the Argentine Central Bank recorded as of September 30, 2007 amount to Ps. 183,870,517 being the credit balance related to advances to subscribe BODEN 2012 in line with sections 28 and 29 of Decree No. 905/02.
The net exposure with the Public Sector, without considering liquid assets in accounts authorized by the Argentine Central Bank, amount to Ps. 2,701,356,924 and Ps. 3,515,249,523 as of September 30, 2007 and 2006, respectively.
Banco Hipotecario S.A. seeks to use the assets portfolio of the public sector, securing the application of the advance to finance the subscription of cover bonds, as stated by sec. 29, Decree No. 905/02.
As from January 1, 2006, the provisions of point 12, Communiqué A 3911 (Communiqué A 4455) became effective as to the fact that the assistance to the public section for this item (measured on average) may not exceed 40% of total assets related to the last day of the preceding month. By means of Communiqué A 4546 of July 9, 2006, it was established that as from July 1, 2007, the amendment to such cap will be 35%. The exposure of Banco Hipotecario S.A. to the Public Sector originates in clearances granted by the National Government due to the 2002 crisis, mainly related to the asymmetric dedollarization of assets and liabilities denominated in foreign currencies. For such reason and considering that the Public Sectors assets exceed such cap (representing about 29% and 39% of assets as of September 30, 2007 and 2006, respectively), on January 19, 2006, Banco Hipotecario S.A. reported to the BCRA that it will decrease the proportion of its assets subject to the Public Sectors exposure according to the amortization and settlement carried out by the Government of bonds received for the asymmetric compensation, in the currency of issuance, and thus far no objections have been received.
64
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Notes to the Financial Statements (Continued)
NOTE 16: | 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, 2007 our debt, without considering our convertible negotiable obligations, amounts to Ps. 147.7 million.
On analyzing the breakdown of such debt, we note the Credit Suisse loan to finance our investment in BrasilAgro for Ps. 25.2 million (Note 12.b) and Ps. 26.9 million to finance our crop production, the remaining balance, Ps. 95.6 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.
The chart that follows discloses our Company debt as of September 30, 2007:
Bank |
Currency | Total (Millions) |
Term | |||
Short-term |
Pesos | 95.6 | Up to 180 days | |||
Crop production financing |
Pesos | 26.9 | Up to 185 days | |||
Long-term |
Pesos | 25.2 | 1.2 years |
NOTE 17: | 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 No. 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 No. 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. Up to date it has still not made use of the remaining sums available under the project.
65
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Notes to the Financial Statements (Continued)
NOTE 18: | RESTRICTED ASSETS |
As of September 30, 2007, 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 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.
The San Pedro establishment was included in fixed assets as of September 30, 2007. Such establishment has a mortgage on a fraction of its land to guarantee the payment for the purchase. To date, the amount of US$ 1.5 million is owed for such acquisition.
NOTE 19: | CAPITALIZATION PROGRAM FOR EXECUTIVE MANAGEMENT |
The Company is currently developing a capitalization program for executive management staff through contributions made by employees and by the Company (the Program).
The Plan is addressed to employees selected by the Company with the purpose of keeping them in the company and increasing their total compensation through an extraordinary reward, provided that certain specific conditions are complied with.
Participation and contributions to the Plan are on a voluntary basis. Once the beneficiary (the Participant) has accepted, he will be able to make two types of contributions: a monthly one (based on the salary) and an extraordinary one (based on the annual bonus). The suggested contribution is up to 2.5% of the salary and up to 15% of the annual bonus. On the other hand, the Company contribution will be 200% of the monthly contributions and 300% of the employee´s extraordinary contributions.
Funds collected from participants´ contributions will initially be sent to an independent financial means especially created for such purpose and placed in Argentina as a Common Investment Fund, which will be approved by the C.N.V.
Such funds will be freely redeemed under the requirement of the participants. The funds arising from the Company contributions will flow to other independent financial means separated from the previous one.
The participants or their successors will have access to 100% of the Program (that is, including Company contributions made in favor of the financial means especially created) under the circumstances that follow:
| ordinary retirement in line with the applicable working regulations |
| total or permanent disability or inability |
| death. |
In case of resignation or discharge without legal justification, the participant will obtain the amounts contributed by the Company only if he has participated in the plan during a minimum term of 5 (five) years, provided certain conditions were complied with.
As of September 30, 2007 the Company had made contributions to the Program that amount Ps. 245,533.
66
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Notes to the Financial Statements (Continued)
NOTE 20: | SUBSEQUENT EVENTS |
On October 25, 2007, the Company exercised the remaining IRSA warrants, which amounted to 12,458,011 for an amount of US$ 14,951,899.
Likewise, the Company signed title deeds from the purchase of farmland on September 22, 2007 for a total US$ 1.12 million, related to the sale of 4,974 hectares of Los Pozos located in the Province of Salta.
On October 10, 2007, the Company´s Ordinary and Extraordinary Meeting of Shareholders held 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, 2007. |
| The distribution of cash dividends for up the amount of Ps. 7,500,000, prior a 5% deduction for the Legal Reserve. Finally, after this point was treated, the Shareholders Meeting resolved to distribute a dividend of Ps. 8,250,000. |
| Subscribing a stock capital increase for a nominal value of up to Ps. 180,000,000 of new book-entry shares of common stock, of Ps. 1 of nominal value and, entitled to one vote per share, entitled to dividends under the same conditions as shares outstanding upon issuance, to be publicly offered in Argentina or abroad. |
On November 1, 2007, Cactuss shareholders made irrevocable contributions towards future capital increases in the amount of Ps. 9,384,000, in proportion to their equity interest.
Cactus Feeders Inc. and Provemex Holdings LLC made cash contributions for Ps. 2,252,160 and Ps. 4,879,680, respectively. The Company made its own contribution by the partial capitalization of the financial payable to the Company for Ps. 2,252,160.
Cactuss Extraordinary and Unanimous Shareholders Meeting held on November 1, 2007 approved the capital increase of Ps. 9,384,000 that was fully subscribed and paid in by all shareholders with the previously mentioned irrevocable contributions.
During October 2007, the administrative authority of Villa Mercedes, San Luis, where the feedlot is located (owned by our subsidiary, Cactus Argentina S.A.) has taken measures aimed at moving it out from its current location. Cactus is carrying out the respective judicial formalities to disallow such measure.
The Company has not recorded any significant subsequent effect that should be disclosed in a note to the financial statements.
67
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Fixed Assets
Corresponding to the three-month periods beginning as from July 1, 2007 and 2006
and ended on September 30, 2007 and 2006
(Notes 1and 2)
Schedule A
Principal Account |
Value at the beginning of the year Pesos |
Additions and/or Transfers Pesos |
Deductions and/or Transfers Pesos |
Value at the end of the year/ period Pesos |
Depreciation | Net carrying Pesos |
Net Pesos |
Net carrying Pesos | ||||||||||||||||
Rate % | Accumulated of the year |
Decrease of the year/Period Pesos |
Current year/Period Pesos |
Accumulated Pesos |
||||||||||||||||||||
Real estate |
161,689,175 | 25,330 | | 161,714,505 | | | | | | 161,714,505 | 161,689,175 | 151,024,186 | ||||||||||||
Wire fences |
5,946,395 | | | 5,946,395 | 3 | 748,542 | | 45,522 | 794,064 | 5,152,331 | 5,197,853 | 2,901,198 | ||||||||||||
Watering troughs |
4,406,916 | | | 4,406,916 | 5 | 1,125,310 | | 52,203 | 1,177,513 | 3,229,403 | 3,281,606 | 2,315,001 | ||||||||||||
Alfalfa fields and meadows |
3,227,641 | | | 3,227,641 | 12-25-50 | 1,533,523 | | 138,071 | 1,671,594 | 1,556,047 | 1,694,118 | 1,604,842 | ||||||||||||
Buildings and constructions |
30,612,362 | | | 30,612,362 | 2 | 3,123,956 | | 158,083 | 3,282,039 | 27,330,323 | 27,488,406 | 26,805,178 | ||||||||||||
Machinery |
11,098,971 | 148,432 | | 11,247,403 | 10 | 7,628,609 | | 187,137 | 7,815,746 | 3,431,657 | 3,470,362 | 3,717,124 | ||||||||||||
Vehicles |
2,283,471 | 14,215 | | 2,297,686 | 20 | 1,307,439 | | 82,270 | 1,389,709 | 907,977 | 976,032 | 999,196 | ||||||||||||
Tools |
208,811 | 1,200 | | 210,011 | 10 | 160,632 | | 2,679 | 163,311 | 46,700 | 48,179 | 43,505 | ||||||||||||
Furniture and equipment |
1,143,068 | 13,134 | | 1,156,202 | 10 | 869,760 | | 20,139 | 889,899 | 266,303 | 273,308 | 328,389 | ||||||||||||
Corral and leading lanes |
896,488 | 14,865 | | 911,353 | 3 | 145,473 | | 6,680 | 152,153 | 759,200 | 751,015 | 719,560 | ||||||||||||
Roads |
2,058,589 | | | 2,058,589 | 10 | 720,499 | | 42,591 | 763,090 | 1,295,499 | 1,338,090 | 1,188,690 | ||||||||||||
Facilities |
13,617,658 | 11,008 | | 13,628,666 | 10-20-33 | 6,696,165 | | 267,474 | 6,963,639 | 6,665,027 | 6,921,493 | 6,475,548 | ||||||||||||
Computer equipment |
1,967,450 | 19,315 | | 1,986,765 | 20 | 1,133,754 | | 96,566 | 1,230,320 | 756,445 | 833,696 | 516,264 | ||||||||||||
Silo plants |
1,277,416 | | | 1,277,416 | 5 | 464,374 | | 18,623 | 482,997 | 794,419 | 813,042 | 675,133 | ||||||||||||
Constructions in progress |
7,034,802 | 3,032,457 | | 10,067,259 | | | | | | 10,067,259 | 7,034,802 | 12,238,936 | ||||||||||||
Advances to suppliers |
295,767 | 747,591 | 295,767 | 747,591 | | | | | | 747,591 | 295,767 | 281,809 | ||||||||||||
Total as of September 30, 2007 |
247,764,980 | 4,027,547 | 295,767 | 251,496,760 | 25,658,036 | | 1,118,038 | 26,776,074 | 224,720,686 | |||||||||||||||
Total as of June 30, 2007 |
230,293,886 | 40,658,831 | 23,187,737 | 247,764,980 | 22,222,028 | 589,460 | 4,025,468 | 25,658,036 | 222,106,944 | |||||||||||||||
Total as of 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 |
68
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Intangible Assets
Corresponding to the three-month periods beginning as from July 1, 2007 and 2006
and ended on September 30, 2007 and 2006
(Notes 1, 2, and 3)
Schedule B
Principal Account |
Value at the beginning of the year Pesos |
Additions of the year/period Pesos |
Value at the end of the year/period Pesos |
Depreciation | Net carrying Pesos |
Net carrying Pesos |
Net carrying Pesos | |||||||||||||
Accumulated at the beginning of the year Pesos |
Of the year | Accumulated at the end of the |
||||||||||||||||||
Rate % |
Current year Pesos |
|||||||||||||||||||
Concessions rights |
21,910,761 | | 21,910,761 | | | | 21,910,761 | 21,910,761 | | |||||||||||
Total as of September 30, 2007 |
21,910,761 | | 21,910,761 | | | | 21,910,761 | |||||||||||||
Total as of June 30, 2007 |
21,910,761 | | 21,910,761 | | 21,910,761 | |||||||||||||||
Total as of September 30, 2006 |
21,910,761 | | 21,910,761 | | | | 21,910,761 |
69
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Investments
Corresponding to the three-month periods beginning as from July 1, 2007 and 2006
and ended on September 30, 2007 and 2006
(Notes 1, and 2)
Schedule C
Securities |
Amount | Value as of 2007 Pesos |
Value as of Pesos |
Value as of Pesos |
Market value Pesos |
INFORMATION ON THE ISSUER | ||||||||||||||||
Principal |
Latest financial statements | |||||||||||||||||||||
Capital Pesos |
Income (loss) for the period Pesos |
Shareholders´ Equity Pesos | ||||||||||||||||||||
Current Investments |
||||||||||||||||||||||
Mutual Funds |
||||||||||||||||||||||
Bony Hamilton Fund |
580,656 | 1,805,840 | 37,946,618 | 26,454,800 | 3.110000 | |||||||||||||||||
Santander Río Bank Special Fund |
2,001,680 | | | |||||||||||||||||||
3,807,520 | 37,946,618 | 26,454,800 | ||||||||||||||||||||
Notes and Convertible Notes |
||||||||||||||||||||||
Subsidiaries, related companies Law No. 19,550 Section 33 and related parties, Interest on Convertible Notes 2007 -IRSA |
||||||||||||||||||||||
IRSA Inversiones y Representaciones S.A. |
| 379,408 | 1,150,549 | |||||||||||||||||||
Bonos Global 2010 |
110,000 | 116,315 | 120,899 | 101,061 | 1.057400 | |||||||||||||||||
Bocon Pro 1 |
157,647 | 630 | 630 | 630 | 0.003996 | |||||||||||||||||
Nobacs |
| | 3,011,392 | |||||||||||||||||||
Mortgage Bonds |
909,852 | 914,392 | 1,027,284 | 1,203,653 | 1.004990 | |||||||||||||||||
1,031,337 | 1,528,221 | 5,467,285 | ||||||||||||||||||||
Total current investments |
4,838,857 | 39,474,839 | 31,922,085 | |||||||||||||||||||
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 | 1,281,655 | 20,585,289 | |||||||||||||||||
Shares |
893,069 | 7,353,634 | 6,895,791 | 3,698,904 | ||||||||||||||||||
Contribution on account of future subscriptions of shares |
| | 7,865 | |||||||||||||||||||
Higher value of property |
11,179,150 | 11,179,150 | 11,179,150 | |||||||||||||||||||
18,532,784 | 18,074,941 | 14,885,919 | ||||||||||||||||||||
INVERSIONES GANADERAS S.A. |
Unlisted | Rising and grazing cattle | 11,668,570 | (134,300 | ) | 9,654,175 | ||||||||||||||||
Shares |
11,668,569 | 9,654,154 | 9,788,454 | 10,243,892 | ||||||||||||||||||
9,654,154 | 9,788,454 | 10,243,892 | ||||||||||||||||||||
CACTUS ARGENTINA S.A. |
Unlisted | Exploitation and administration of | 18,071,563 | 255,621 | 24,528,038 | |||||||||||||||||
Shares |
4,337,175 | 5,886,729 | 5,825,380 | 4,462,408 | Agriculture and beef cattle | |||||||||||||||||
5,886,729 | 5,825,380 | 4,462,408 | ||||||||||||||||||||
FUTUROS Y OPCIONES.COM S.A. |
Unlisted | Gives information about markets and | 960,937 | 210,989 | 3,000,489 | |||||||||||||||||
Shares |
672,656 | 2,100,343 | 1,952,651 | 679,230 | And services of economics and | |||||||||||||||||
Contribution on account of future subscriptions of shares |
| | 420,000 | Financial consulting through Internet | ||||||||||||||||||
2,100,343 | 1,952,651 | 1,099,230 | ||||||||||||||||||||
AGROPECUARIA CERVERA S.A. |
Unlisted | Agricultural and forestal | 1,334,748 | (282,172 | ) | 4,372,354 | ||||||||||||||||
Shares |
1,201,273 | 3,935,117 | 4,189,072 | 3,628,285 | ||||||||||||||||||
Contribution on account of future subscriptions of shares |
| | 1,165,273 | |||||||||||||||||||
3,935,117 | 4,189,072 | 4,793,558 | ||||||||||||||||||||
IRSA Inversiones y Representaciones S.A. |
||||||||||||||||||||||
Shares (Note 15) |
175,938,795 | 568,838,723 | 411,903,577 | 400,149,089 | 5.06 | Real Estate | 551,779,869 | (30,025,419 | ) | 1,783,994,039 | ||||||||||||
568,838,723 | 411,903,577 | 400,149,089 | ||||||||||||||||||||
BrasilAgro Companhia Brasileira de Propiedades Agrícolas |
Agricultural and Real Estate | 875,381,000 | 7,569,000 | 980,219,000 | ||||||||||||||||||
Shares |
43,205 | 72,492,917 | 68,056,602 | 60,039,955 | ||||||||||||||||||
72,492,917 | 68,056,602 | 60,039,955 | ||||||||||||||||||||
Subtotal | 681,440,767 | 519,790,677 | 495,674,051 | |||||||||||||||||||
Other Investments |
||||||||||||||||||||||
Convertible Notes 2007IRSA (US$) |
||||||||||||||||||||||
Subsidiaries, related companies Law No. 19,550 Section 33 and related parties: |
||||||||||||||||||||||
IRSA Inversiones y Representaciones S.A. |
| 37,116,000 | 37,247,999 | |||||||||||||||||||
Coprolan |
20,717 | 20,717 | 20,717 | Unlisted | ||||||||||||||||||
Exportaciones Agroindustriales Argentinas S.A. |
241,556 | 241,556 | | Unlisted | ||||||||||||||||||
Subtotal | 262,273 | 37,378,273 | 37,268,716 | |||||||||||||||||||
Goodwill |
||||||||||||||||||||||
IRSA negative goodwill |
(121,943,146 | ) | (67,306,386 | ) | (75,222,927 | ) | ||||||||||||||||
Subtotal | (121,943,146 | ) | (67,306,386 | ) | (75,222,927 | ) | ||||||||||||||||
Total non-current investments |
559,759,894 | 489,862,564 | 457,719,840 |
70
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Allowances and Provisions
Corresponding to the three-month periods beginning as from July 1, 2007 and 2006
and ended on September 30, 2007 and 2006
(Notes 1 and 2)
Schedule E
Item |
Balances at beginning of the year 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 |
372,359 | | (19,233 | ) | | 353,126 | 372,359 | 372,359 | ||||||||
Included in liabilities |
||||||||||||||||
For pending lawsuits |
45,216 | | | | 45,216 | 45,216 | 45,216 | |||||||||
Total as of September 30, 2007 |
417,575 | | (19,233 | ) | | 398,342 | | | ||||||||
Total as of June 30, 2007 |
444,173 | | (24,127 | ) | (2,471 | ) | | 417,575 | | |||||||
Total as of September 30, 2006 |
444,173 | | (24,127 | ) | (2,471 | ) | | | 417,575 |
71
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Cost of sales
Corresponding to the three-month periods beginning as from July 1, 2007 and 2006
and ended on September 30, 2007 and 2006
(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, 2007 Pesos |
September 30, 2006 Pesos |
|||||||||||||||||||||||||
Inventories at the beginning of the year |
||||||||||||||||||||||||||||||||||
Beef cattle |
| | 65,090,604 | 59,445,800 | | | | | 65,090,604 | 59,445,800 | ||||||||||||||||||||||||
Crops |
30,866,271 | 10,550,495 | | | | | | | 30,866,271 | 10,550,495 | ||||||||||||||||||||||||
Seeds and fodder |
360,162 | 478,313 | | | | | | | 360,162 | 478,313 | ||||||||||||||||||||||||
Materials and others |
| | | | | | 693,296 | 127,024 | 693,296 | 127,024 | ||||||||||||||||||||||||
31,226,433 | 11,028,808 | 65,090,604 | 59,445,800 | | | 693,296 | 127,024 | 97,010,333 | 70,601,632 | |||||||||||||||||||||||||
Holding gain Beef cattle |
| | 473,985 | 969,321 | | | | | 473,985 | 969,321 | ||||||||||||||||||||||||
Holding gain Crops and raw materials |
6,779,626 | 722,475 | | | | | | | 6,779,626 | 722,475 | ||||||||||||||||||||||||
Production |
2,238,863 | 597,946 | 3,851,533 | 3,082,732 | 4,112,227 | 2,062,205 | | | 10,202,623 | 5,742,883 | ||||||||||||||||||||||||
Transfer of inventories to fixed assets |
| | | | | | (186,123 | ) | (67,111 | ) | (186,123 | ) | (67,111 | ) | ||||||||||||||||||||
Transfer of inventories to expenses |
(1,593,789 | ) | (1,496,929 | ) | (19,177 | ) | (940 | ) | | | (530,211 | ) | (130,249 | ) | (2,143,177 | ) | (1,628,118 | ) | ||||||||||||||||
Recovery of inventories |
| | | 89,717 | | | | | | 89,717 | ||||||||||||||||||||||||
Purchases |
5,133,162 | 1,095,014 | 1,308,939 | 1,954,852 | | | 542,327 | 178,632 | 6,984,428 | 3,228,498 | ||||||||||||||||||||||||
Operating expenses (Schedule H) |
| | | | | | 301,922 | 4,536 | 301,922 | 4,536 | ||||||||||||||||||||||||
Less: |
||||||||||||||||||||||||||||||||||
Inventories at the end of the period |
||||||||||||||||||||||||||||||||||
Beef cattle |
| | (60,164,808 | ) | (57,225,175 | ) | | | | | (60,164,808 | ) | (57,225,175 | ) | ||||||||||||||||||||
Crops |
(26,136,862 | ) | (3,974,071 | ) | | | | | | | (26,136,862 | ) | (3,974,071 | ) | ||||||||||||||||||||
Seeds and fodder |
(372,297 | ) | (556,844 | ) | | | | | | | (372,297 | ) | (556,844 | ) | ||||||||||||||||||||
Materials and others |
| | | | | | (666,455 | ) | (101,461 | ) | (666,455 | ) | (87,340,422 | ) | (101,461 | ) | (61,857,551 | ) | ||||||||||||||||
Cost of Sales |
17,275,136 | 7,416,399 | 10,541,076 | 8,316,307 | 4,112,227 | 2,062,205 | 154,756 | 11,371 | 32,083,195 | 17,806,282 |
72
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Cost of production
Corresponding to the three-month periods beginning as from July 1, 2007 and 2006
and ended on September 30, 2007 and 2006
(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, 2007 Pesos |
September 30, 2006 Pesos |
|||||||||||||||||||||||
Inventories at the beginning of the year |
||||||||||||||||||||||||||||||
Beef cattle |
| | | | 11,113,378 | 9,389,631 | 11,113,378 | 9,389,631 | ||||||||||||||||||||||
Unharvested crops |
2,342,025 | 1,662,592 | | | | | 2,342,025 | 1,662,592 | ||||||||||||||||||||||
Seeds and fodder |
| | 1,336,519 | 168,766 | 554,095 | 123,568 | 1,890,614 | 292,334 | ||||||||||||||||||||||
Materials and others |
3,609,519 | 4,142,815 | 465,981 | | 160,940 | 119,865 | 4,236,440 | 4,262,680 | ||||||||||||||||||||||
5,951,544 | 5,805,407 | 1,802,500 | 168,766 | 11,828,413 | 9,633,064 | 19,582,457 | 15,607,237 | |||||||||||||||||||||||
Holding gain Beef cattle |
| | | | (31,076 | ) | (8,077 | ) | (31,076 | ) | (8,077 | ) | ||||||||||||||||||
Holding gain Crops and raw materials |
536,140 | | | | | | 536,140 | | ||||||||||||||||||||||
Production |
| | 113,361 | | 132,716 | | 246,077 | | ||||||||||||||||||||||
Transfer of inventories to fixed assets |
(56,204 | ) | | | | | | (56,204 | ) | | ||||||||||||||||||||
Transfer of unharvested crops to expenses |
(3,328,929 | ) | (3,319,132 | ) | (1,249,930 | ) | (172,129 | ) | (1,332,584 | ) | (465,920 | ) | (5,911,443 | ) | (3,957,181 | ) | ||||||||||||||
Recovery of inventories |
| | | | | (89,717 | ) | | (89,717 | ) | ||||||||||||||||||||
Purchases |
11,685,338 | 10,072,839 | 343,630 | | 1,964,782 | 767,032 | 13,993,750 | 10,839,871 | ||||||||||||||||||||||
Operating expenses (Schedule H) |
3,513,587 | 1,860,535 | 5,550,827 | 3,864,819 | 2,996,828 | 2,094,869 | 12,061,242 | 7,820,223 | ||||||||||||||||||||||
Less: |
||||||||||||||||||||||||||||||
Inventories at the end of the period |
||||||||||||||||||||||||||||||
Beef cattle |
| | | | (11,815,500 | ) | (9,386,961 | ) | (11,815,500 | ) | (9,386,961 | ) | ||||||||||||||||||
Unharvested crops |
(6,904,835 | ) | (6,120,358 | ) | | | | | (6,904,835 | ) | (6,120,358 | ) | ||||||||||||||||||
Seeds and fodder |
| | (570,288 | ) | (2,890 | ) | (547,182 | ) | (143,490 | ) | (1,117,470 | ) | (146,380 | ) | ||||||||||||||||
Materials and others |
(7,839,263 | ) | (7,238,730 | ) | (510,485 | ) | | (144,390 | ) | (187,731 | ) | (8,494,138 | ) | (28,331,943 | ) | (7,426,461 | ) | (23,080,160 | ) | |||||||||||
Cost of Production |
3,557,378 | 1,060,561 | 5,479,615 | 3,858,566 | 3,052,007 | 2,213,069 | 12,089,000 | 7,132,196 |
73
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Foreign currency assets and liabilities
Corresponding to the three-month periods beginning as from July 1, 2007 and 2006
and ended on September 30, 2007 and 2006
(Notes 1 and 2)
Schedule G
Item |
September 30, 2007 | June 30, 2007 | September 30, 2006 | ||||||||||||||
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$ | 1,658,683 | 3.110 | 5,158,504 | US$ | 12,833,941 | 39,182,021 | US$ | 51,461 | 157,678 | |||||||
Cash and banks in Brazilian Reais |
Rs | 2,584 | 1.410 | 3,643 | Rs | 2,584 | 3,643 | Rs | 463 | 622 | |||||||
Investments: |
|||||||||||||||||
Mutual funds |
US$ | 580,656 | 3.110 | 1,805,840 | US$ | 12,429,289 | 37,946,618 | US$ | 8,643,073 | 26,454,800 | |||||||
Interest from IRSA Convertible Notes 2007 |
| | US$ | 122,667 | 379,408 | | | ||||||||||
Subsidiaries, related companies Law No. 19,550 Section 33 and related parties: |
|||||||||||||||||
IRSA Inversiones y Representaciones S.A. |
| | | | US$ | 370,667 | 1,150,549 | ||||||||||
Trade accounts receivable: |
|||||||||||||||||
Trade accounts receivable |
US$ | 300,491 | 3.110 | 934,526 | US$ | 174,180 | 531,771 | | | ||||||||
Other receivables: |
|||||||||||||||||
Secured by mortgages |
US$ | 2,225,618 | 3.110 | 6,921,671 | US$ | 2,291,261 | 6,995,220 | US$ | 907,587 | 2,780,848 | |||||||
Guarantee deposits |
US$ | 2,613,507 | 3.110 | 8,128,006 | US$ | 918,904 | 2,805,415 | US$ | 456,969 | 1,400,153 | |||||||
Subsidiaries, related companies Law No. 19,550 Section 33 and related parties: |
|||||||||||||||||
Cactus Argentina S.A. |
| | | | US$ | 3,184 | 9,884 | ||||||||||
IRSA Inversiones y Representaciones S.A. |
| US$ | 34,563 | 106,903 | | | |||||||||||
Others |
US$ | 17,514 | 3,150 | 55,169 | US$ | 20,000 | 61,860 | US$ | 15,922 | 49,421 | |||||||
Non-Current Assets |
|||||||||||||||||
Other receivables |
|||||||||||||||||
Secured by mortgages |
US$ | 3,576,668 | 3,110 | 11,123,438 | US$ | 4,290,164 | 13,097,871 | US$ | 1,999,992 | 6,127,975 | |||||||
Subsidiaries, related companies Law No. 19,550 Section 33 and related parties: |
|||||||||||||||||
Alto Palermo S.A |
US$ | 22,290 | 3,150 | 70,215 | US$ | 57,660 | 178,341 | US$ | 156,034 | 484,330 | |||||||
IRSA Inversiones y Representaciones S.A. |
US$ | 4,458 | 3,150 | 14,043 | US$ | 13,294 | 41,117 | US$ | 37,894 | 117,623 | |||||||
Cactus Argentina S.A. |
US$ | 637 | 3,150 | 2,006 | US$ | 1,326 | 4,100 | | | ||||||||
Others |
US$ | 4,098 | 3,150 | 12,908 | US$ | 7,330 | 22,673 | US$ | 22,291 | 69,190 | |||||||
Investments: |
|||||||||||||||||
IRSA Convertible Notes 2007 |
|||||||||||||||||
Subsidiaries, related companies Law No. 19,550 Section 33 and related parties: |
|||||||||||||||||
IRSA Inversiones y Representaciones S.A. |
| | US$ | 12,000,000 | 37,116,000 | US$ | 12,000,000 | 37,247,999 | |||||||||
US$ |
US$ | 11,004,620 | 34,226,326 | US$ | 45,194,579 | 138,469,318 | US$ | 24,665,074 | 76,050,450 | ||||||||
Rs |
Rs | 2,584 | 3,643 | Rs | 2,584 | 3,643 | Rs | 463 | 622 | ||||||||
Total Assets |
34,229,969 | 138,472,961 | 76,051,072 |
US$: US Dollars
Rs: Brazilian Reais
74
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Foreign currency assets and liabilities
Corresponding to the three-month periods beginning as from July 1, 2007 and 2006
and ended on September 30, 2007 and 2006
(Notes 1 and 2)
Schedule G (Cont)
Item |
September 30, 2007 | June 30, 2007 | September 30, 2006 | ||||||||||||||
Type and amount of foreign currency |
Current exchange rate Pesos |
Amount in local currency Pesos |
Type and amount of foreign currency |
Amount in local currency Pesos |
Type and amount of foreign currency |
Amount in local currency Pesos | |||||||||||
Current liabilities |
|||||||||||||||||
Trade accounts payable: |
|||||||||||||||||
Suppliers |
US$ | 5,629,045 | 3.150 | 17,731,492 | US$ | 4,119,905 | 12,742,867 | US$ | 2,393,892 | 7,430,641 | |||||||
Accrual for other expenses |
US$ | 17,514 | 3.150 | 55,170 | US$ | 206,984 | 640,202 | US$ | 1,534,995 | 4,764,624 | |||||||
Loans: |
|||||||||||||||||
Local banks |
US$ | 8,534,334 | 3.150 | 26,883,153 | US$ | 5,552,260 | 17,173,139 | US$ | 4,297,669 | 13,339,964 | |||||||
Interest of Convertible Notes 2007 |
US$ | 58,121 | 3.150 | 183,081 | US$ | 28,648 | 88,608 | US$ | 780,689 | 2,423,260 | |||||||
Convertible Notes 2007 |
US$ | 1,889,521 | 3.150 | 5,951,991 | US$ | 2,768,826 | 8,563,979 | | | ||||||||
Subsidiaries, related companies Law No. 19,550 Section 33 and related parties: |
|||||||||||||||||
Directors |
US$ | 33,600 | 3.150 | 105,840 | US$ | 33,676 | 104,160 | | | ||||||||
Non-current liabilities |
|||||||||||||||||
Trade accounts payable |
|||||||||||||||||
Accrual for other expenses |
US$ | 3,503 | 3.150 | 11,034 | US$ | 79,609 | 246,231 | US$ | 222,906 | 691,900 | |||||||
Loans: |
|||||||||||||||||
Foreign Banks |
US$ | 8,000,000 | 3.150 | 25,200,000 | US$ | 8,000,000 | 24,744,000 | US$ | 7,700,000 | 23,900,800 | |||||||
Convertible Notes 2007 |
| | | | US$ | 10,272,153 | 31,884,763 | ||||||||||
Subsidiaries, related companies Law No. 19,550 Section 33 and related parties: |
|||||||||||||||||
Shareholders |
| | | | US$ | 14,968,361 | 46,461,793 | ||||||||||
Directors |
| | | | US$ | 33,600 | 104,294 | ||||||||||
Total Liabilities |
US$ | 24,165,638 | 76,121,761 | US$ | 20,789,908 | 64,303,186 | US$ | 42,204,265 | 131,002,039 |
US$: US Dollars
75
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Information submitted in compliance with Section 64, subsection B of Law No. 19,550
Corresponding to the three-month periods beginning as from July 1, 2007 and 2006
and ended on September 30, 2007 and 2006
(Notes 1 and 2)
Schedule H
Items |
Total as of Pesos |
Operating Expenses | Expenses | Total as of Pesos | ||||||||||||||
Total Pesos |
Crops Pesos |
Beef cattle Pesos |
Milk Pesos |
Others Pesos |
Selling Pesos |
Administrative Pesos |
||||||||||||
Directors fees |
76,179 | | | | | | | 76,179 | 70,200 | |||||||||
Fees and payments for services |
1,370,695 | 159,666 | 14,826 | 95,451 | 49,389 | | | 1,211,029 | 428,022 | |||||||||
Salaries and wages |
2,558,167 | 1,030,390 | 70,757 | 651,152 | 308,481 | | | 1,527,777 | 2,279,588 | |||||||||
Social security taxes |
785,944 | 215,445 | 24,446 | 120,995 | 70,004 | | | 570,499 | 571,433 | |||||||||
Taxes, rates and contributions |
53,420 | 12,787 | 3,918 | 1,895 | 6,974 | | | 40,633 | 125,862 | |||||||||
Gross sales taxes |
335,311 | | | | | | 335,311 | | 180,890 | |||||||||
Office and administrative expenses |
352,237 | | | | | | | 352,237 | 257,731 | |||||||||
Bank commissions and expenses |
3,001 | 3,001 | 328 | 2,451 | 222 | | | | 4,188 | |||||||||
Depreciation of fixed assets |
1,118,038 | 972,319 | 570,448 | 279,429 | 122,442 | | | 145,719 | 1,173,352 | |||||||||
Vehicle and traveling expenses |
240,798 | 131,522 | 15,553 | 101,568 | 14,401 | | | 109,276 | 268,156 | |||||||||
Spare parts and repairs |
561,210 | 560,928 | 64,773 | 342,010 | 154,145 | | | 282 | 321,584 | |||||||||
Insurance |
30,898 | 23,645 | 3,173 | 18,328 | 2,144 | | | 7,253 | 54,625 | |||||||||
Benefits to Employees |
163,065 | 77,951 | 7,392 | 56,110 | 14,449 | | | 85,114 | 164,149 | |||||||||
Livestock expenses (1) |
3,955,501 | 3,649,549 | | 3,649,549 | | | 305,952 | | 2,927,570 | |||||||||
Dairy farm expenses (2) |
2,214,982 | 2,194,513 | | | 2,194,513 | | 20,469 | | 1,614,188 | |||||||||
Agricultural expenses (3) |
4,987,832 | 2,985,006 | 2,683,084 | | | 301,922 | 2,002,826 | | 1,498,652 | |||||||||
Silo expenses |
14,596 | 14,596 | 14,596 | | | | | | 46,571 | |||||||||
General expenses |
329,265 | 329,265 | 40,051 | 231,889 | 57,325 | | | | 150,639 | |||||||||
Lease of machinery and equipment |
162 | 162 | 162 | | | | | | | |||||||||
Safety and hygiene expenses |
2,419 | 2,419 | 80 | | 2,339 | | | | | |||||||||
Advertising expenses |
2,668 | | | | | | 2,668 | | | |||||||||
Total as of September 30, 2007 |
19,156,388 | 12,363,164 | 3,513,587 | 5,550,827 | 2,996,828 | 301,922 | 2,667,226 | 4,125,998 | | |||||||||
Total as of September 30, 2006 |
7,824,759 | 1,860,535 | 3,864,819 | 2,094,869 | 4,536 | 1,370,401 | 2,942,240 | 12,137,400 |
(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. |
76
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 as of September 30, 2007 |
Other Receivables Pesos |
Law No. 19,550 Section 33 | |||||||||||
FYO | CACTUS | IRSA | BRASILAGRO | ACER | ||||||||
Other Receivables | ||||||||||||
Pesos | Pesos | Pesos | Pesos | Pesos | ||||||||
Current |
15,640,247 | 22,603 | 5,512,551 | | 30,537 | | ||||||
Non-current |
27,307,103 | | 2,006 | 14,043 | | 20,041,244 |
b. | Trade Accounts Receivable and other receivables to fall due as of September 30, 2007 |
Trade Accounts Receivable Pesos |
Law No. 19,550 Section 33 |
Other Receivables Pesos | ||||
FYO | ||||||
Trade Accounts Pesos |
||||||
12/31/07 |
11,503,312 | 7,846,432 | 21,316,795 | |||
03/31/08 |
| | 6,460,981 | |||
06/30/08 |
| | 5,731,561 | |||
09/30/08 |
| | 4,072,284 | |||
06/30/09 |
| | 3,779,689 | |||
09/30/09 |
| | 1,782,030 | |||
06/30/10 |
| | 3,779,689 | |||
09/30/10 |
| | 1,782,030 |
77
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Additional Information to the Notes to the Consolidated Financial Statements
(Continued)
4. | CLASSIFICATION OF OUTSTANDING DEBTS ACCORDING TO THEIR MATURITY |
a. | There are no past due debts as of September 30, 2007. |
b. | Debts without a due date as of September 30, 2007. |
Trade Payables Pesos |
Loans Pesos | Taxes Payable Pesos |
Allowances Pesos | |||||
Current |
| 95,572,531 | | | ||||
Non-current |
11,034 | | 47,590,073 | 45,216 |
c. | Debts to fall due as of September 30, 2007. |
Trade Accounts Payable Pesos |
Law No. 19,550 Section 33 | Loans Pesos | Salaries Social |
Taxes Payable Pesos |
Other Debts Pesos | |||||||||||||
IGSA | Cactus | ACER | IRSA | |||||||||||||||
Trade Accounts Payable | ||||||||||||||||||
Pesos | Pesos | Pesos | Pesos | |||||||||||||||
12/31/07 |
40,332,570 | 125,790 | 389,245 | 767,265 | 130,265 | 8,558,359 | 2,504,801 | 7,212,516 | 802,844 | |||||||||
03/31/08 |
| | | | | 9,909,675 | | | | |||||||||
06/30/08 |
| | | | | 10,837,627 | | 964,517 | | |||||||||
09/30/08 |
| | | | | 3,815,532 | | | | |||||||||
12/31/08 |
| | | | | 25,200,000 | | | |
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 |
Law No. 19,550 Section 33 | |||||||||||||
FYO | IRSA | ACER | APSA | FYO | Cactus | |||||||||||
Trade Accounts Receivable |
Other Receivables | |||||||||||||||
Pesos | Pesos | Pesos | Pesos | Pesos | Pesos | Pesos | Pesos | |||||||||
In Pesos |
10,568,786 | 7,846,432 | 65,371,539 | | 20,041,244 | | 23,603 | 5,512,551 | ||||||||
In Dollars |
934,526 | | 26,241,192 | 14,043 | | 70,215 | | 2,006 |
b. | All accounts receivable and other receivables and prepaid expenses are not subject to adjustment provisions. |
78
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Additional Information to the Notes Financial Statements
(Continued)
c.
Trade Accounts Receivable |
Law No. 19,550 Section 33 |
Other Receivables |
Law No. 19,550 Section 33 | |||||||||||
FYO | FYO | ACER | IRSA | Cactus | ||||||||||
Trade Accounts Receivable |
Other Receivables | |||||||||||||
Pesos | Pesos | Pesos | Pesos | Pesos | Pesos | Pesos | ||||||||
Outstanding balances accruing interests |
| | 17,559,041 | | 18,652,208 | | 5,146,260 | |||||||
Outstanding balances not accruing interests |
11,503,312 | 7,846,432 | 74,123,905 | 23,603 | 1,389,036 | 14,043 | 368,297 |
6. | CLASSIFICATION OF DEBTS ACCORDING TO THEIR FINANCIAL EFFECTS |
a.
Trade Accounts Payable Pesos |
Law No. 19,550 Section 33 | Loans Pesos | Salaries and Social security Payables Pesos |
Taxes Payables Pesos |
Other Debts Pesos |
Provisions Pesos | ||||||||||||||
IRSA | Cactus | IGSA | ACER | |||||||||||||||||
Trade Accounts Payables | ||||||||||||||||||||
Pesos | Pesos | Pesos | Pesos | |||||||||||||||||
In Pesos |
22,545,908 | 130,265 | 389,245 | 125,790 | 767,265 | 95,569,659 | 2,504,801 | 55,767,106 | 802,844 | 45,216 | ||||||||||
In Dollars |
17,797,696 | | | | | 58,324,065 | | | | |
b. | All debts outstanding are not subject to adjustment provisions. |
c.
Trade Accounts Payable Pesos |
Law No. 19,550 Section 33 | Loans Pesos | Salaries and Social Security Payable Pesos |
Taxes Payable Pesos |
Other Debts Pesos |
Provisions Pesos | ||||||||||||||
IRSA | Cactus | IGSA | ACER | |||||||||||||||||
Trade Accounts Payable | ||||||||||||||||||||
Pesos | Pesos | Pesos | Pesos | |||||||||||||||||
Outstanding debts accruing Interests |
4,892,518 | | | | | 153,710,643 | | | | | ||||||||||
Outstanding debts not accruing interests |
35,451,086 | 130,265 | 389,245 | 125,790 | 767,265 | 183,081 | 2,504,801 | 55,767,106 | 802,844 | 45,216 |
79
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Additional Notes to the Consolidated Financial Statements
(Continued)
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, 2007 are described in captions 4 and 5 above.
8. | RECEIVABLES FROM OR LOANS TO DIRECTORS AND STATUTORY AUDIT COMMITTEE MEMBERS |
As of September 30, 2007 there were advance payments to directors for Ps. 367,918, 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). |
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.
80
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Additional Information to the Notes to the Financial Statements
(Continued)
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 |
76,175,718 | 32,579,147 | |||
Vehicles |
Theft, fire and civil and third parties liability |
2,321,686 | 907,977 |
16. | CONTINGENCIES |
As of September 30, 2007 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 18 to the Financial Statements.
81
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Business Highlight
SUMMARY as of September 30, 2007
Buenos Aires, November 5, 2007 - Cresud S.A.C.I.F. y A. (Nasdaq: CRESY BCBA: CRES), one of the leading agricultural companies in Argentina, announces today its results for the first quarter of fiscal year 2008 ended September 30, 2007.
Results for the first quarter of fiscal year 2008 showed a net loss of Ps.12.6 million compared to a Ps. 1.9 million profit posted the same period of the previous fiscal year. The decrease in net results is mainly explained by the operating losses and interests in related companies.
Consolidated net sales for the period amounted to Ps.38.3 million, 63.8% higher than those posted for the same period of the previous fiscal year. Noteworthy in this respect is the increase in crop sales, in excess of 119.9% when compared to the first quarter of 2007.
Operating revenues amounted to Ps.11.3 million in the first quarter of fiscal year 2008, 84.4% up from those recorded in the same quarter of the previous fiscal year. This improvement resulted mainly from a Ps.2.6 million increase in the Crops segment, a Ps. 0.4 million increase in the Beef Cattle segment, and a Ps.2.2 million increase in the Milk segment.
Gross profit during the first quarter of fiscal year 2008 amounted to Ps.1.4 million as compared to the Ps.0.2 million gross profit posted during the same period of the previous year. This increase mainly results from a higher gross profit from the milk segment, which amounted to Ps.1.2 million in the first quarter of fiscal year 2008 compared to a loss of Ps.0.1 million in the same period of the previous fiscal year. The Others segment also contributed to this result, as the gross profit from this segment increased to Ps.1.4 million in the first quarter of fiscal year 2008 from Ps.0.2 million in the first quarter of fiscal year 2007.
Operating results showed for the quarter ended September 30, 2007 a Ps.7.2 million loss compared to a loss of Ps.2.8 million recorded in the same period of fiscal year 2007. This result is mainly due to an increase in gross profit of Ps.1.3 million, higher selling expenses of Ps.1.3 million, an increase of Ps.1.0 million in administrative expenses and a Ps.3.3 million reduction in the result from holdings of inventories (cattle, grains and supplies) and hedge transactions in the Futures Market.
Results from related companies showed a Ps.5.3 million loss mainly due to the results of our interest in IRSA Inversiones y Representaciones S.A. as of September 30, 2007.
Summary of operations
Crops
Crops sales for the quarter totaled Ps.18.6 million, compared to sales for Ps.8.4 million in the previous fiscal year. The increase in sales is mainly due to the volume of crops sold, which amounted to 37,568 tons at an average price per ton of Ps.507 compared to the 20,229 tons sold at an average price of Ps.417 in the same period of the previous fiscal year. The higher sales volume was also favored by the increase in crop production and larger stock of crops at the beginning of the first quarter of fiscal year 2008.
The stock of crops as of the end of the quarter totaled 51,493 tons, 23,890 of which were corn, 21,714 were soybean, 4,650 were wheat, and 1,239 were other crops.
Gross results in the segment for the period ended September 30, 2007 were a Ps. 0.5 million loss, compared to the Ps.0.6 million profit for the same period of the previous fiscal year.
82
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Business Highlight (Continued)
For the current season we have allocated 60,178 hectares to agriculture, 29,624 of which are leased from third parties and 5,200 are operated under concession. Compared to the previous fiscal year, we have increased the number of total hectares allocated to agriculture by 7,663.
Beef Cattle
As of September 30, 2007, the Companys cattle stock was 78,277 heads, i.e., a figure quite similar to that posted for the same period of the previous year, with a total of 126,492 hectares allocated to beef cattle activities. The number of hectares allocated to beef cattle production increased by 7,131 hectares compared to the same period of the previous year due to the increased amount of land operated under lease and the conversion of land reserves to livestock production in the Los Pozos farm.
Beef cattle sales amounted to Ps.11.8 million for the first quarter of fiscal year 2008, when a total of 4,669 tons were sold, whilst during the first quarter of fiscal year 2007 the tons sold had amounted to 4,578.
The gross result from the beef cattle segment was a Ps. 0.7 million loss and beef cattle production amounted to 1,442 tons for the first quarter of fiscal year 2008, compared to a similar loss yet with a production of 1,754 in the same period of the previous fiscal year. The decrease in production volumes was mainly due to the deconsolidation of Cactus Argentina S.A. resulting from the reduction in our interest from 50% to 24%, compared to the proportional consolidation of such company during the first quarter of fiscal year 2007.
Prospects for the Argentine market are good. The Government increased exports of beef cattle cuts and reduced regulations on the industry and Argentina consolidated its status as a country free of foot and mouth disease where vaccination is practiced, which translated into a re-opening of almost all foreign markets. Additionally, global demand continued to grow, which would represent a major driver for the price of beef cattle.
Source: USDA
Milk
Milk production increased by 26.7% in the quarter, from 3.9 million liters as of September 30, 2006 to 5.0 million as of September 30, 2007. This increase was mainly due to the startup of production in the new dairy facility located in our La Juanita farm, which increased its milking capacity to 1,800 cows, and the higher efficiency rate of the daily average milk production per head.
The gross result increased from a loss of Ps. 0.15 million in the first quarter of fiscal year 2007 to an income of Ps.1.2 million in the first quarter of fiscal year 2008.
During the first quarter of fiscal year 2007 we had 6,606 cattle heads in 2,376 hectares allocated to milk production, whereas in the first quarter of fiscal year 2008 this figure increased to 7,276 heads in 3,723 hectares. On average, there are 2,848 milking cows per day, 14.7% higher than for the same period of the previous year.
83
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Business Highlight (Continued)
At present, the Companys dairy facilities are located in the La Juanita farm, where the feeding system is based mainly on pastures (with lower costs) and in El Tigre, a dairy farm equipped with state-of-the-art technology.
Sale of farms
In August 2007, we executed a preliminary sales agreement without transfer of possession in connection with 4,974 hectares of the Los Pozos establishment located in the Province of Salta. The agreed sales price was US$ 1.1 million i.e., US$ 225.0 per hectare. As of September 30, 2007, US$ 0.3 million had been collected, while the balance has been financed. Income derived from this sale will be approximately US$ 1.0 million. It should be noted that the parcel sold under this transaction was recorded in the Companys books at US$ 7.0 per hectare. After the closing of the first quarter of fiscal year 2008 the Company signed the title deeds of these properties.
Development of marginal lands
We consider the potential offered by the sector to lie on the development of marginal 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 core areas.
During the first quarter of fiscal 2008, we continued with the development of our Los Pozos farm located in the Province of Salta, which is expected to reach a total net surface area of 63,000 hectares of prairies sown by the end of fiscal year 2008. Progress was also made in the development of Agropecuaria Cervera S.A., which will add 6,000 hectares for agricultural production by the end of fiscal year 2008.
As of September 30, 2007 Cresud had own land reserves amounting to 315,668 hectares that were purchased at very attractive prices, and 151,648 hectares in lands under concession. The own land reserves include 90,000 hectares of the 8 de Julio farm, in the Province of Santa Cruz, which will be allocated to wool production during this fiscal year. We are convinced that with the development of these areas and the aid of technological breakthroughs, the value of land will show an upward trend that will result in significant revenues for the company.
Investments in other companies
BrasilAgro
BrasilAgro, a Brazilian company listed in the Bovespa since May 2006, was founded with the purpose of replicating Cresuds business in Brazil. The Company is engaged mainly in four business lines while keeping its focus on Real Estate for farming purposes: sugar cane, grains and cotton, forestry, and cattle beef.
BrasilAgros founding shareholders include Cresud, Cape Town, Tarpon Investimentos, Tarpon Agro, Agro Managers and Agro Investment. As of September 30, 2007 Cresud held 7.4% of BrasilAgros outstanding common stock capital.
As of September 30, 2007, BrasilAgro had purchased four properties at highly attractive prices compared to the average values prevailing in the respective regions, all of which have great appreciation potential, namely: Sao Pedro of 2,443 hectares, in Chapado do Sul (MS); Cremaq of 32,375 hectares in Baixa Grande do Ribeiro (PI); Engenho of 2,022 hectares in Maracajú (MS); and Jatobá, of 31,603 hectares in Jaborandi (BA). It also entered into agreements for the purchase of three additional properties: Araucária of 15,543 hectares in Mineiros (GO), Alto Taquari of 5,266 hectares in Alto Taquari (MT) and a third property of 37,799 hectares in Correntina (BA).
BrasilAgro will maintain its focus on the agricultural real estate business and will look for new business opportunities that allow it to consolidate a significant property portfolio, as well as the development of its four business lines: sugar cane, grains and cotton, forestry, and cattle beef.
84
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Business Highlight (Continued)
Cactus Argentina S.A.
Cactus Argentina S.A., our feedlot and slaughtering facility operator in which we hold a 24.0% interest, continued consolidating its growth and playing a major role in our Companys cattle beef production.
During this quarter Cactus Argentina S.A. recorded a gross profit of Ps. 5.7 million, compared to a gross profit of Ps. 0.7 million obtained in the same quarter of the previous fiscal year. In addition, its net income for the quarter was Ps. 0.3 million.
Cactus Argentina S.A. is the only Argentine company with vertical integration in the cattle beef industry. The feedlot cattle beef production is processed in the companys packing plant for the Argentine and export markets. Feedlot cattle beef production with a corn-based diet has been growing at a very dynamic pace.
The company has gained a reputation in the market due to the uniform final product that results from feedlot animals, which allows it to offer high-quality products along with higher sales prices.
After the closing of the first quarter of fiscal year 2008, the General Extraordinary Unanimous Shareholders Meeting of Cactus Argentina S.A. approved a capital increase of Ps. 9.4 million, that was fully subscribed for and paid in by the shareholders. Cactus Feeders Inc. and Provemex Holdings LLC made cash contributions of Ps. 2.3 million and Ps. 4.9 million, respectively. Cresud made its contribution through the partial capitalization of the financial debt balance it holds with the Company for Ps. 2.3 million.
After the closing of the quarter, the administrative authority of Villa Mercedes, San Luis, with jurisdiction over the property where the feedlot is located, ordered that the feedlot should be moved elsewhere. Cactus is taking the judicial steps necessary to cause the measure to be dismissed.
FyO
Futuros Y Opciones.com S.A. (FyO), the Internet portal in which we hold a 70.0% 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. Its strategy is focused on commercial services to farmers by leveraging on Cresuds experience and operational capacity in the business, with FyO being the nexus with the customer.
FyO also deals in the futures and options market known as Mercado a Término de Buenos Aires. Traded volumes have surpassed expectations as our futures hedging service becomes a fundamental tool for our customers price risk management policy.
During the quarter ended September 30, 2007 Futuros y Opciones.com S.A.s income amounted to Ps.3.1 million, 292.7% higher than the income recorded in the same period of the previous year. The net result for the quarter was a Ps. 0.2 million profit.
85
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Business Highlight (Continued)
Principal indicators for the three-month period ended September 30, 2007 and 2006:
3-month period ended September 30, 2007 |
3-month period ended September 30, 2006 |
% | |||||||
Sales (volume) |
|||||||||
Wheat (tons) |
1,838 | 8,889 | (79.3 | )% | |||||
Corn (tons) |
19,548 | 3,805 | 413.8 | % | |||||
Sunflower (tons) |
3,157 | 479 | 599.6 | % | |||||
Soybean (tons) |
12,526 | 7,056 | 77.5 | % | |||||
Other (tons) |
500 | | 100.0 | % | |||||
Total Crops (tons) |
37,568 | 20,229 | 85.7 | % | |||||
Beef (tons) |
4,669 | 4,578 | 2.0 | % | |||||
Milk (Thousands of liters) |
4,952 | 3,907 | 26.7 | % | |||||
Production |
|||||||||
Wheat (tons) |
| | 0.0 | % | |||||
Corn (tons) |
9,116 | 2,618 | 248.1 | % | |||||
Sunflower (tons) |
| | 0.0 | % | |||||
Soybean (tons) |
12 | | 100.0 | % | |||||
Other (tons) |
57 | 100.0 | % | ||||||
Total Crops (tons) |
9,185 | 2,618 | 250.8 | % | |||||
Beef (tons) |
1,442 | 1,754 | (17.8 | )% | |||||
Milk (Thousands of liters) |
4,952 | 3,907 | 26.7 | % | |||||
Operating surface area (in hectares) |
|||||||||
Crops |
Owned farms |
25,354 | 22,708 | 11.7 | % | ||||
Leased farms |
29,624 | 25,307 | 17.1 | % | |||||
Farms under concession |
5,200 | 4,500 | 15.6 | % | |||||
Beef cattle |
Owned farms |
97,901 | 104,933 | (6.7 | )% | ||||
Leased farms |
28,591 | 14,428 | 98.2 | % | |||||
Milk |
Owned farms |
3,723 | 2,376 | 56.7 | % | ||||
Land reserves (in hectares) |
|||||||||
Owned farms |
315,668 | 250,722 | 25.9 | % | |||||
Farms under concession |
151,648 | 155,500 | (2.5 | )% | |||||
Surface area under irrigation |
|||||||||
Owned farms |
3,748 | 3,701 | 1.3 | % | |||||
Leased farms |
976 | 1,002 | (2.6 | )% | |||||
Storage capacity (tons) |
|||||||||
Owned plants |
10,000 | 10,000 | 0.0 | % | |||||
Leased plants |
8,000 | 8,000 | 0.0 | % | |||||
Beef Cattle Stock |
|||||||||
Breeding (head) |
62,334 | 66,336 | (6.0 | )% | |||||
Fattening (head) |
15,943 | 13,672 | 16.6 | % | |||||
Milking Cows (head) |
7,276 | 6,606 | 10.1 | % | |||||
Total Beef Cattle Stock (head) |
85,553 | 86,614 | (1.2 | )% | |||||
Daily average milking cows (head) |
2,848 | 2,484 | 14.7 | % |
Note:- Does not include Agro-Uranga S.A. (35.72% of 8,299 hectares).
- Land reserves in owned farms in the first quarter of fiscal 2008 include 90,000 hectares at the 8 de Julio farm (Santa Cruz) to be allocated to wool production in this fiscal year.
-The production volume for the first quarter of fiscal years 2008 and 2007 represents the remainder of the 2007 and 2006 seasons, respectively.
-Farms in concession correspond to a surface area proportional to our 99.99% interest in Agropecuaria Cervera S.A.
86
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Business Highlight (Continued)
Results from IRSA Inversiones y Representaciones S.A.
The net income of IRSA Inversiones y Representaciones (NYSE: IRS BASE: IRSA) for the quarter ended September 30, 2007 totaled a Ps.30.0 million loss compared to a Ps. 15.6 million profit recorded for the same period of fiscal year 2007. Rather than a deficiency in operating performance -which quite the opposite, improved its results- this result reflects the increase in financial expenses and results from other companies. This result may be explained as follows:
Operating income increased 7.6%, from Ps. 51.3 million recorded in the first quarter of fiscal year 2007 to Ps. 55.2 million for the same period of fiscal year 2008, mainly driven by an improved performance in revenues, which grew by 15.3% totaling Ps. 195.6 million compared to Ps.169.6 million recorded in the first quarter of fiscal year 2007. The share of each segment in the net sales was as follows: sales and development, Ps.1.2 million; offices and other lease properties, Ps.20.7 million; shopping centers, Ps.80.1 million; hotels Ps.35.3 million, credit cards, Ps.58.0 million, and financial operations and others, Ps.0.3 million.
Finally, results from related companies showed a loss of Ps.19.5 million in the first quarter of fiscal year 2008, compared to a profit of Ps.1.4 million in the same quarter of fiscal year 2007, mainly due to lower income from our interest in Banco Hipotecario.
IRSA is Argentinas leading real estate company, with a totally diversified portfolio of properties. IRSA operates in the following business segments:
| Office rental and other properties with more than 250,143 sqm. of premium offices for lease. |
| Operation of Shopping Centers through its 62.5% 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 10 shopping centers with 253,932 sqm. gross leaseable area. |
| 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. 502.5 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.2,438.8 million. This amount has been calculated in accordance with Professional Accounting Standards.
IRSAs Total Consolidated Assets amount to Ps.4,241 million and its net worth amounts to Ps. 1,784 million.
During the first quarter of fiscal year 2008 Cresud converted US$ 12.0 million Convertible Notes issued by IRSA and exercised 20.5 million Warrants of such company. As of September 30, 2007 our interest in IRSA was 31.9% of the total outstanding shares. After the closing of the period, Cresud exercised its residual holding of IRSAs warrants, totaling 12,458,011, for an amount of US$ 15.0 million, and reaching a 34.3% interest in IRSA on a fully diluted basis.
87
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Business Highlight (Continued)
Other Relevant Highlights
Reduction of debt due to conversion of Notes and exercise of Warrants
Currently, Cresuds debt under Convertible Notes was reduced from the US$ 50,000,000 originally issued by US$ 48,076,879 as a consequence of the conversions received. Additionally, as of September 30, 2007, a total of 47,954,264 warrants have been exercised, in exchange for which the Company received US$ 57.5 million.
Therefore, considering all conversions and exercises of warrants received, the number of outstanding Convertible Notes as of today is US$ 1,923,121 while the number of outstanding warrants is 2,045,736. A total of 189,112,018 shares were issued raising the Companys total number of outstanding shares to 313,396,410.
The following charts show the past, current and potential situation of the Convertible Notes issued on November 14, 2002, under the laws of the State 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 Ps.1.00 par value (1.9693 shares of Ps.1.00 par value per Convertible Note). Additionally, each Convertible Note contains a warrant, which allows the holder to acquire for each Convertible Note 1.9693 shares of Ps. 1.00 par value, at a price of US$ 0.6093 each.
Note: Total conversion refers to the situation in which all the holders of Convertible Notes exercise their conversion rights and exercise all their Warrants
88
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Business Highlight (Continued)
Approval of dividend distribution and stock capital increase
After the closing of the first quarter of fiscal year 2008, the General Ordinary and Extraordinary Shareholders Meeting held on October 10, 2007 approved the distribution of cash dividends for Ps. 8.25 million.
In addition, the meeting approved a capital stock increase of up to Ps. 180 million par value, through the issuance of up to 180 million new common, book-entry shares of Ps.1.00 par value each and carrying one vote per share, entitled to dividends under the same conditions as the shares that are outstanding at the time of their issuance, to be publicly offered in Argentina or abroad. The Shareholders Meeting also resolved to grant free of charge to the subscribers of the stock capital increase, a warrant for subscribing common shares of the Company, which entitles to one share for every three shares of stock subscribed for. The exercise price of the warrants will be determined by the Board of Directors taking into account the subscription price plus a premium of up to 100%.
We expect to use the proceeds of the offering to finance an increase in our shareholding interest in IRSA and to make future investments in working capital and in the agricultural business in Latin America. We intend to focus principally on investments in Argentina, Brazil, Uruguay, Paraguay and Bolivia but may invest in other countries to the extent we believe such investments are consistent with our business strategy.
Financial Debt
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 incurred indebtedness at levels higher than those incurred in previous fiscal years, totaling as of September 30, 2007 indebtedness in the amount of Ps.147.7 million, exclusive of our convertible notes.
Such indebtedness is composed of a loan granted by Credit Suisse for the purpose of financing our investment in BrasilAgro for Ps. 25.2 million and Ps.26.9 million for the purpose of financing our crop production, while the balance, i.e. Ps.95.6 million is concentrated in the short term.
89
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Business Highlight (Continued)
During this fiscal year we intend to match 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 ordinary business, the sale of assets or the proceeds of our capital stock increase.
The exchange rate considered for US$-denominated loans was US$ 1 = Ps. 3.15, corresponding to the selling exchange rate published by Banco de la Nación Argentina prevailing as of September 30, 2007.
Type of indebtedness |
Currency | Amount (Millions) | Term | |||
Short-term |
Ps. | 95.6 | Up to 180 days | |||
Crop production financing |
Ps. | 26.9 | Up to 185 days | |||
Long Term |
Ps. | 25.2 | 1.2 years |
90
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Business Highlight (Continued)
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 opportunities that may arise in the market. On top of the growing global demand for agricultural products to be used as food there is a new pressure factor on the side of demand: the new use of grains as sources of energy. We believe that prospects for the coming quarter are highly promising; crops are at historical highs and there is consensus in the market regarding the fact that these prices will remain high for a long period, as they are driven by the sound growth in demand and are therefore not likely to change significantly in the short and medium term. Consequently, we expect an increase in our profitability.
In this sense, we will continue with our strategy consisting in supplementing agricultural activities in our own farms with agricultural activities in leased farms and farms under concession, 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, while increasing agricultural production to take advantage of the excellent prospects in crop prices.
As regards the cattle beef business, our strategy for the next quarter is to increase output by adding new productive hectares, taking advantage of the good prospects for this sector. In addition, we will focus on vertical integration to be able to slaughter our own livestock and export for the account of third parties, which will result in significant profits for the Company.
As concerns the milk business, during this fiscal year we will continue expanding this segment to take advantage of the excellent opportunities currently offered by the market. In the next quarter we expect the second dairy facility opened at La Juanita farm to reach 100% of its milking capacity.
With respect to marginal area development, we will continue with the development of Los Pozos, adding more land allocated to agricultural and livestock production. On the other hand, we plan to continue with the development of new hectares for agricultural production in the concession over Agropecuaria Cervera S.A.s farm.
In the future, we will continue to keep a watch out for opportunities that may arise in the land purchase and sale market, selling properties with little appreciation potential and acquiring farms located in marginal areas with high productive potential.
In the next quarters of fiscal year 2008 we shall see the first results of our wool production at the 8 de Julio farm, located in the Province of Santa Cruz. Prospects for this business are very good and we plan to take advantage of this opportunity.
Prospects for the agriculture business are much interesting. We believe that in the new world context, companies such as Cresud, with a long track record and deep knowledge of the business will have excellent chances to win the best opportunities in the market. We expect that once the stock capital increase has been implemented, we shall be able to complete our expansion strategy in Latin America and benefit from investments in other markets.
Eduardo S. Elsztain
Chairman
91
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Business Highlight (Continued)
RESULTS OF OPERATIONS OF CRESUD
Three-month period ended September 30, 2007 (Q1 2008) in comparison with the three-month period ended September 30, 2006 (Q1 2007).
Production Income
Production income amount to Ps. 11.3 million in Q1 2008 and were 84.4% higher than those of the same quarter in the previous year. This was mainly due to a increase of Ps. 2.6 million in the grain segment, an increase of Ps. 0.4 million in the beef cattle segment and an increase of Ps. 2.2 million in the milk segment.
Crops
Production income for the grain segment increased by 433.2% from Ps. 0.6 million in Q1 2007 to Ps. 3.2 million in Q1 2008, mainly due to:
| An increase in the production volume of 250.8%, from 2,618 tons in Q1 2007 to 9,185 tons in Q1 2008 (these production levels relate to residuals from corn harvest in the preceding campaign); and |
| A 24.9% increase in the average grain price. |
The 250.8% increase in the production volume of the grain segment was mainly due to a larger harvested area residual from the preceding campaign, from 481 hectares during Q1 2007 to 2,712 hectares during Q1 2008 (including 938 hectares in concession from our subsidiary Agropecuaria Cervera S.A.).
The production volume increase in the grain segment was negatively impacted by a 37.8% decrease in our average yield, from 5.44 tons per hectare in Q1 2007 to 3.39 tons per hectares for Q1 2008.
The average grain prices (at net realization value) increased by 24.9%, from Ps. 228 per ton in Q1 2007 to Ps. 285 per ton for Q1 2008.
The following table shows the average listed prices as of September 30, 2007 and 2006:
Grains (average listed price)(1) | ||||||
Year ended September 30, | ||||||
2007 | 2006 | Variation | ||||
Wheat |
600 | 380 | 220 | |||
Sunflower |
1.400 | 555 | 845 | |||
Corn |
390 | 290 | 100 | |||
Soybean |
790 | 532 | 258 |
(1) | Listed price of Rosario |
92
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Business Highlight (Continued)
Beef cattle
Production income for the beef cattle segment increased by 11.7% from Ps. 3.5 million in Q1 2007 to Ps. 3.9 million in Q1 2008, mainly due to:
| A decrease in the production volume of beef from 17.8%, from 1,754 tons in Q1 2007 to 1,442 ton in Q1 2008. |
| A 35.9% price increase in the average value of kilogram produced, from Ps. 2.0 in 2007 to Ps. 2.7 in 2008, in the main cattle categories that positively impacted through the beef cattle recategorization in the current period. Cattle recategorization consists in category changes to reflect the various stages in its life cycle; and |
| More births in this period compared to the previous one. |
The decrease in the production volume was mainly due to the deconsolidation effect of Cactus for the change in our equity interest from 50% to 24%, as compared to the proportional consolidation of this subsidiary during Q1 2007. Likewise, there was a slight decrease in the number of cattle head finished in the feedlot during Q1 2008, as regards the same period of the preceding period.
The number of hectares earmarked for beef cattle exploitation increased from 119,361 hectares in Q1 2007 to 126,492 hectares in Q1 2008 (for this last period, 41 hectares related to Cactus are not included). This increase was mainly due to a larger amount of exploited hectares under lease and the conversion of reserve hectares into cattle farmland at Los Pozos, during the current fiscal year, partially compensated because of cattle hectares no longer used due to the sale of the farm Tapenagá.
Milk
Revenues from milk production increased by 105.8%, from Ps. 2.1 million in Q1 2007 to Ps. 4.2 million in Q1 2008 (including Ps. 0.1 million generated by the dairy beef cattle recategorization, dairy cows are recategorized to reflect the various stages in their life cycle.
This increase was mainly due to:
| A 26.7% increase in the milk production volume, from 3.9 million liters in Q1 2007 to 5.0 million liters in the same quarter of 2008. In turn, this increase was mainly due to: |
a. | An increase in the average number of dairy cows (from 2,484 in Q1 2007 to 2,848 in Q1 2008) due in part to starting production in the new dairy farm at La Juanita, which increased its milking capacity to 1,800 cows, and |
b. | A 10.5% increase in the daily milk production efficiency per cow, from 17.5 for Q1 2007 to 19.3 liters for Q1 2008. |
| A 57.3% increase in the average milk price, from Ps. 0.53 per liter in Q1 2007 to Ps. 0.83 per liter in Q1 2008. |
Cost of production
The cost of production increased by 68.2% from Ps. 7.7 million in Q1 2007 to Ps. 12.9 million in Q1 2008. This increase was mainly attributed to an Ps. 3.1 million increase in the grain segment, Ps. 1.3 million in the beef cattle segment, and Ps. 0.8 million in the milk segment.
Crops
Cost of production for the grain segment increased by 295.4% from Ps. 1.1 million in Q1 2007 to Ps. 4.2 million in Q1 2008, mainly due to:
| An increase in the grain production volume due to a larger exploited area in Q1 2008 as regards the same quarter in 2007. |
93
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Business Highlight (Continued)
The production cost per ton decreased by 35.9%, from Ps.711 in Q1 2007 to Ps. 456 in Q1 2008, mainly due to an increased production level in Q1 2008 as compared to Q1 2007, although yields were slightly lower in 2008.
Beef cattle
Cost of production in the beef cattle segment increased by 28.7% from Ps. 4.4 million in Q1 2007 to Ps. 5.7 million in Q1 2008. Direct cost per kilogram produced increased by 74.4%, from Ps. 1.46 in Q1 2007 to Ps. 2.54 in Q1 2008, mainly due to a lower beef production level that did not allow to dilute the cost per kilogram produced in the current period.
Additionally, the increased production cost in the beef cattle segment during the current period was mainly due to an increase in feeding costs due to an increase in grain prices and to the draught effects during the winter.
Milk
Cost of production for the milk segment increased by 37.9% from Ps. 2.2 million in Q1 2007 to Ps. 3.1 million in Q1 2008, mainly due to:
| A 26.7% increase in the milk production level for Q1 2008; and |
| The impact of increased feeding costs due to the increase in corn prices and other inputs related to the milk segment. |
Cost of production per liter of milk increased from Ps. 0.57 in Q1 2007 to Ps. 0.62 in Q1 2008.
Sales
Sales related to the quarter ended September 30, 2008 increased by 63.8%, form Ps. 23.4 million in Q1 2007 to Ps. 38.3 million in Q1 2008. This was mainly due to an increase of Ps. 10.1 million in the grain segment, Ps. 1.3 million the beef cattle segment, Ps. 2.1 million in the milk segment and Ps. 2.7 million in the others segment, partially set off by the deconsolidation effect from Cactus amounting to Ps. 1.3 million in the feedlot segment.
Crops
Sales for the grain segment increased by 119.9% from Ps. 8.4 million in Q1 2007 to Ps. 18.6 million in Q1 2008, mainly due to:
| An 85.7% increase in the sales volume from 20,229 tons in Q1 2007 to 37,568 in Q1 2008; and |
| A 21.5% increase in the average commodity price, from Ps. 417 per ton in Q1 2007 to Ps. 507 in Q1 2008. |
The increased sales volume during Q1 2008 compared to 2007 was mainly due to increased initial grain stock levels (74,563 tons in the beginning of 2008 as compared to 28,315 tons at the beginning of 2007).
Grain stock | |||||||||
Year ended September 30, | |||||||||
2007 | 2006 | Variation | |||||||
Stock at beginning of year |
74.563 | 28.315 | 46.248 | ||||||
Purchases |
9.933 | 4.105 | 5.828 | ||||||
Production |
9.185 | 2.618 | 6.567 | ||||||
Sales |
(37.568 | ) | (20.229 | ) | (17.339 | ) | |||
Consumption |
(4.620 | ) | (5.053 | ) | 433 | ||||
Stock at end of period |
51.493 | 9.756 | 41.737 | ||||||
94
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Business Highlight (Continued)
Beef cattle
Sales for the beef cattle segment increased by 12.3% from Ps. 10.5 million in Q1 2007 to Ps. 11.8 million in Q1 2008, mainly due to:
| A 2.0% increase in the volume of beef sales, from 4,578 tons in 2007 to 4,669 in 2008; and |
| A 10.1% increase in the average price per kilogram from Ps. 2.30 in 2007 to Ps. 2.53 in 2008. |
The average beef cattle stock decreased from 87,703 heads in Q1 2007 to 78,685 heads in Q1 2008 mainly due to the sales of the establishment Tapenaga.
Milk
Sales for the milk segment increased by 99.4% from Ps. 2.1 million in Q1 2007 to Ps. 4.1 million in Q1 2008, mainly due to:
| A 26.7% increase in the milk production volume, due to an increase in the average number of dairy cows, improvement in production efficiency levels; and |
| A 57.3% increase in the average milk price, from Ps. 0.53 per liter in Q1 2007 to Ps. 0.83 per liter in Q1 2008. |
Feedlot
Due to the change in the equity interest in our subsidiary Cactus from 50% to 24%, there were no revenues from the feedlot segment in the current year due to the deconsolidation effect, as compared to the proportional consolidation of this subsidiary during Q1 2007.
Others
Sales for the others segment increased by 270.8% from Ps. 1.0 million in Q1 2007 to Ps. 3.8 million in Q1 2008, mainly due to:
| An Ps. 2.3 million increase from commodity brokerage services; and |
| An Ps. 0.5 million increase from sales of services rendered to third parties and others. |
Cost of sales
The cost of sales related the quarter ended September 30, 2008 increased by 62.6%, form Ps. 21.7 million in Q1 2007 to Ps. 35.2 million in Q1 2008. This was mainly due to an increase of Ps. 10.6 million in the grain segment, Ps. 0.4 million the beef cattle segment, Ps. 2.0 million in the milk segment and Ps. 1.6 million in the others segment, partially set off by the deconsolidation effect from Cactus amounting to Ps. 1.1 million in the feedlot segment.
The cost of sales as a percentage of net sales stood at 92.7% in Q1 2007 and 92.1% in Q1 2008.
Grains
The cost of sales from the grain segment increased by 142.9% from Ps. 7.4 million in Q1 2007 to Ps. 18.0 million in Q1 2008, mainly due to:
| An 85.7% increase in the grain sales volume in Q1 2007 as compared to Q1 2008; and |
| An increased average grain price during Q1 2008. |
The average cost per ton sold in Q1 2008 increased by 30.8%, from Ps. 367 in Q1 2007 to Ps. 480 in Q1 2008.
95
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Business Highlight (Continued)
Beef cattle
The cost of sales from the beef cattle segment increased by 4.2% from Ps. 10.3 million in Q1 2007 to Ps. 10.7 million in Q1 2008, mainly due to:
| A 2.0% increase in the volume of beef sales as compared to Q1 2007; and |
| An increase in the general beef cattle price level. |
Milk
The cost of sales from the milk segment increased by 99.4% from Ps. 2.1 million in Q1 2007 to Ps. 4.1 million in Q1 2008, mainly due to:
| A 26.7% increase in the milk production volume; and |
| An increase in the milk price level. |
Feedlot
Due to the change in the equity interest in our subsidiary Cactus from 50% to 24%, there were no costs from the feedlot segment in the current year due to the deconsolidation effect, as compared to the proportional consolidation of this subsidiary during Q1 2007.
Others
The cost of sales from the others segment increased by 189.2%, from Ps. 0.8 million in Q1 2007 to Ps. 2.4 million in Q1 2008, mainly due to increased costs from the brokerage activity through Futuros y Opciones.com and costs generated to services rendered to third parties.
Gross profit
Due to the previously mentioned factors, gross profit increased by 785.7%, from Ps. 0.2 million income in Q1 2007 to Ps. 1.4 million income in Q1 2008. The gross margin calculated as gross profit divided by the sum of revenues from production and sales increased by 0.6% in Q1 2007 to 2.9% in Q1 2008, mainly due to:
| A 183.2% decrease in gross profit from the grain segment, from Ps. 0.6 million income in Q1 2007 to Ps. 0.5 million loss in Q1 2008; |
| A slight 1.2% increase in gross profit from the beef cattle segment, from Ps. 0.7 million loss in Q1 2007 to Ps. 0.7 million loss in Q1 2008; |
| A 890.7% increase in gross profit from the milk segment, from Ps. 0.1 million loss in Q1 2007 to Ps. 1.2 million income in Q1 2008. |
| The Cactus deconsolidation effect in the feedlot segment, amounting to Ps. 0.2 million income in Q1 2007. |
| A 631.2% increase in gross profit from the others segment, from Ps. 0.2 million income in Q1 2007 to Ps. 1.4 million income in Q1 2008; |
Selling expenses
Selling expenses increased by 80.4% from Ps. 1.6 million in Q1 2007 to Ps. 2.9 million in Q1 2008. Selling expenses of the grain, beef cattle and others segment represented a 76.0%, 14.0% y 1.2%, respectively, of total selling expenses of Q1 2008.
96
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Business Highlight (Continued)
Grains
Selling expenses of grains as a percentage of sales of grains increased by 10.9% in Q1 2007 to 12.0% in Q1 2008 as a result of increased freight, conditioning and storage costs. Selling expenses per ton of grain sold increased by 23.1 %, from Ps. 46 per ton in Q1 2007, to Ps. 59 per ton in Q1 2008.
Beef cattle
Selling expenses of beef cattle sold as a percentage of net sales of beef cattle stood at 3.6% in Q1 2007 ad 3.5% in Q1 2008.
Milk
Sales of milk did not generate significant selling expenses during Q1 2007 and 2008, since all production is commercialized directly to dairy producers.
Administrative expenses
Administrative expenses increased by 32.7%, from Ps.3.2 million in Q1 2007 to Ps. 4.2 million in Q1 2008, mainly due to an increase in fees and considerations from services (including consulting fees mainly as regards compliance with the Sarbanes-Oxley Act, accounting, legal fees), salaries, social security and other taxes, rates and contributions and office and administration expenses.
Gain from the sale of farms
There were no sales of establishments generating income during Q1 2007 and 2008.
Holding Gains (losses) (beef cattle, grains, and raw materials) and MAT
Holding gain (losses) and MAT decreased by 177.5%, from Ps. 1.9 million income in Q1 2007 to Ps. 1.4 million loss in Q1 2008. This was mainly due to a Ps. 9.5 million loss from MAT between both periods which was reduced by the Ps. 6.1 million gain from the holding of grains, beef cattle and raw materials.
Operating income (loss)
Operating loss increased by 157.0% from 2.8 million loss in Q1 2007 to Ps. 7.2 million loss in Q1 2008. Operating margin calculated as operating loss divided by the sum of production revenues and sales increased by 9.5% in Q1 2007 to 14.5% in Q1 2008, mainly due to:
| A 785.7% increase in gross profit, from Ps. 0.2 million in Q1 2007 to Ps. 1.4 million in Q1 2008. |
| An 80.4% increase in selling expenses, from Ps. 1.6 million in Q1 2007 to Ps. 2.9 million in Q1 2008. |
| A 32.7% increase in administration expenses from Ps. 3.2 million in Q1 2007 to Ps. 4.2 million in Q1 2008. |
| An Ps. 3.3 million decrease in holding gains (losses) and MAT during Q1 2007 and 2008. |
Financial gain (loss)
Net financial loss amounted to Ps. 3.1 million and Ps. 1.9 million for Q1 2007 and 2008, respectively. The main variations between both periods were:
| An increased Ps. 1.6 million related to a foreign exchange difference in Q1 2008 as compared to Q1 2007. |
| Increased loss of Ps. 0.5 million in other financial income (loss) between both periods; and |
| Increased income of Ps. 0.1 million in net interest between both periods. |
97
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Business Highlight (Continued)
Q1 2008 net financial loss was mainly due to (i) an Ps. 3.0 million loss generated by the negative impact of debt financing interest, (ii) an Ps. 0.9 million loss generated by debit and credit tax and (iii) an Ps. 0.3 million loss derived from other financial income (loss). These losses were partially set off by (i) revenues amounting to Ps. 0.6 million from security and share transactions, (ii) an Ps. 1.2 million income from net foreign exchange differences and (iii) an Ps. 0.5 million income generated by the positive income from other financial interest.
Other income and expenses, net
Net income and expense represented an Ps. 0.8 million loss and Ps. 1.5 million loss in Q1 2007 and 2008, respectively, mainly due to an increased negative impact of Ps. 1.1 million from personal assets tax from our shareholders.
Income (loss) from controlled and related companies
Income from controlled and related companies decreased by 177.8%, from income amounting to Ps. 6.8 million in Q1 2007 to loss amounting to Ps. 5.3 million in Q1 2008, mainly due to:
| A Ps. 5.4 million income in Q1 2007 as compared to an Ps. 6.3 million loss in Q1 2008 (including goodwill amortization) due to our equity interest in IRSA; |
| A Ps. 1.3 million income and Ps. 0.6 million income in Q1 2007 and 2008, respectively, due to our equity interest in BrasilAgro; and |
| A Ps. 0.1 million income and Ps. 0.5 million income in Q1 2007 and 2008, respectively, due to our equity interest in Agrouranga S.A. and Cactus Argentina S.A. |
Income from affiliates in Q1 2008 includes our equity interest in Cactus Argentina S.A. due to the deconsolidation effect in the current year compared to the prior year.
Management fee
The Company entered into a management contract with Consultores Asset Management S.A., which provides Cresud Sociedad Anónima Comercial, Inmobiliaria, Financiera y Agropecuaria technical advisory services related to the agricultural activity, transactions intermediation, and advisory services in investments in securities regarding the transactions mentioned above.
In consideration for its services, the payment of fees amounting to 10% (ten per cent) of net income disclosed in the annual or special-purpose financial statements was established.
These fees amounted to Ps. 0.2 million in Q1 2007 and there were no fees in Q1 2008 due to the net loss for the period.
Income tax
Deferred tax amounted to Ps. 1.9 million in Q1 2007 and Ps. 3.4 million in Q1 2008. The Company recognized income tax based on the deferred tax liabilities method, thus recognizing the temporary differences between accounting tax assets and liabilities. The main temporary differences result from the valuation of beef cattle and the sale and replacement of fixed assets.
In order to assess deferred assets and liabilities, we have applied on the identified temporary differences and NOLs, the tax rate expected to be in effect as of the time of the reversal or use thereof considering the legal regulations approved as of the date of issuance of these financial statements (35%) has been applied to the identifies temporary differences and tax losses.
Minority interest
In Q1 2007, an Ps. 0.1 million income was generated while in the same period of 2008, there was an Ps. 0.1 million loss, to reflect the minority interest in the income from subsidiaries.
98
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Business Highlight (Continued)
Net income for the year
Due to the previously mentioned factors, an Ps. 1.9 million income was generated in Q1 2007 and an Ps. 12.6 million loss in Q1 2008. The net margin, calculated as net income for the year divided by the sum of revenues from production and sales stood at 6.5% income for Q1 2007 and 25.4% loss in Q1 2008.
Eduardo S. Elsztain
Chairman
99
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Business Highlight (Continued)
Comparative Shareholders Equity Structure
As of September 30, 2007 Pesos |
As of September 30, 2006 Pesos |
As of September 30, 2005 Pesos |
As of September 30, 2004 Pesos |
As of September 30, 2003 Pesos | ||||||
Current Assets |
153,263,710 | 104,526,028 | 116,402,428 | 84,214,108 | 55,637,018 | |||||
Non-current Assets |
924,747,558 | 788,998,839 | 644,952,770 | 597,393,173 | 515,628,858 | |||||
Total Assets |
1,078,011,268 | 893,524,867 | 761,355,198 | 681,607,281 | 571,265,876 | |||||
Current Liabilities |
185,308,990 | 116,915,192 | 68,169,434 | 59,940,292 | 14,517,357 | |||||
Non-current Liabilities |
75,098,330 | 144,642,760 | 161,440,120 | 154,577,225 | 166,087,662 | |||||
Total Liabilities |
260,407,320 | 261,557,952 | 229,609,554 | 214,517,517 | 180,605,019 | |||||
Minority Interest |
900,168 | 471,121 | 245,828 | 24,536 | 156,019 | |||||
Shareholders Equity |
816,703,780 | 631,495,794 | 531,499,816 | 467,065,228 | 390,504,838 | |||||
1,078,011,268 | 893,524,867 | 761,355,198 | 681,607,281 | 571,265,876 |
Comparative Income Structure
As of September 30, 2007 Pesos |
As of September 30, 2006 Pesos |
As of September 30, 2005 Pesos |
As of September 30, 2004 Pesos |
As of September 30, 2003 Pesos |
|||||||||||
Operating income (loss) |
(7,167,943 | ) | (2,789,140 | ) | 12,436,404 | 1,092,981 | 1,556,400 | ||||||||
Financial and holding gain (loss) |
(1,916,240 | ) | (3,100,330 | ) | 1,451,018 | (1,316,116 | ) | 159,746 | |||||||
Other income and expenses and income on equity |
(6,819,931 | ) | 6,004,664 | 4,011,569 | 2,984,710 | (2,930,355 | ) | ||||||||
Management fees |
| (214,464 | ) | (1,219,231 | ) | (115,031 | ) | | |||||||
Operating net income (loss) |
(15,904,114 | ) | (99,270 | ) | 16,679,760 | 2,646,544 | (1,214,209 | ) | |||||||
Income Tax |
3,365,000 | 1,937,497 | (5,737,799 | ) | (1,652,184 | ) | (807,243 | ) | |||||||
Minority Interest |
(63,296 | ) | 88,750 | 31,119 | 40,915 | 50,693 | |||||||||
Net Income (loss) |
(12,602,410 | ) | 1,926,977 | 10,973,080 | 1,035,275 | (1,970,759 | ) |
Production volume
Three-month period September 30, 2007 |
Accumulated July 1, 2007 to September 30, 2007 |
Three-month period September 30, 2006 |
Accumulated July 1, 2006 to September 30, 2006 |
Three-month period September 30, |
Accumulated July 1, 2005 to September 30, |
Three-month period September 30, |
Accumulated July 1, 2004 to September 30, |
Three-month period September 30, |
Accumulated July 1, 2003 to September 30, | |||||||||||
Beef Cattle (in Kgs.) |
1,442,226 | 1,442,226 | 1,753,725 | 1,753,725 | 2,495,573 | 2,495,573 | 1,726,903 | 1,726,903 | 2,083,056 | 2,083,056 | ||||||||||
Butyraceous (in Kgs.) |
182,040 | 182,040 | 142,933 | 142,933 | 131,184 | 131,184 | 53,078 | 53,078 | 63,997 | 63,997 | ||||||||||
Crops (in quintals) * |
71,601 | 71,601 | 26,185 | 26,185 | 27,631 | 27,631 | 18,433 | 18,433 | 24,338 | 24,338 |
* | One quintals equals one hundred kilograms |
Eduardo S. Elsztain
Chairman
100
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Business Highlight (Continued)
Sales volume
Three-month period September 30, |
Accumulated July 1, 2007 to September 30, |
Three-month period September 30, |
Accumulated July 1, 2006 to September 30, |
Three-month period September 30, |
Accumulated July 1, 2005 to September 30, |
Three-month period September 30, |
Accumulated July 1, 2004 to September 30, |
Three-month period September 30, |
Accumulated July 1, 2003 to September 30, | |||||||||||
Beef Cattle (in Kgs.) |
4,668,848 | 4,668,848 | 4,578,436 | 4,578,436 | 4,799,655 | 4,799,655 | 4,915,538 | 4,915,538 | 3,166,986 | 3,166,986 | ||||||||||
Butyraceous (in Kgs.) |
182,040 | 182,040 | 142,933 | 142,933 | 131,184 | 131,184 | 53,078 | 53,078 | 63,997 | 63,997 | ||||||||||
Crops (in quintals) * |
375,683 | 375,683 | 202,289 | 202,289 | 396,222 | 396,222 | 193,501 | 193,501 | 122,024 | 122,024 |
* | One quintals equals one hundred kilograms |
Local Market
Three-month period September 30, |
Accumulated July 1, 2007 September 30, |
Three-month period September 30, |
Accumulated July 1, 2006 September 30, |
Three-month period September 30, |
Accumulated July 1, 2005 September 30, |
Three-month period September 30, |
Accumulated July 1, 2004 September 30, |
Three-month period September 30, |
Accumulated July 1, 2003 September 30, | |||||||||||
Beef Cattle (in Kgs.) |
4,668,848 | 4,668,848 | 4,578,436 | 4,578,436 | 4,799,655 | 4,799,655 | 4,915,538 | 4,915,538 | 3,166,986 | 3,166,986 | ||||||||||
Butyraceous (in Kgs.) |
182,040 | 182,040 | 142,933 | 142,933 | 131,184 | 131,184 | 53,078 | 53,078 | 63,997 | 63,997 | ||||||||||
Crops (in quintals) * |
375,683 | 375,683 | 202,289 | 202,289 | 396,222 | 396,222 | 193,501 | 193,501 | 122,024 | 122,024 |
* | One quintals equals one hundred kilograms |
Exports
There were no exports (foreign trade) in the last five fiscal years.
Ratios
As of September 30, 2007 Pesos |
As of September 30, 2006 Pesos |
As of September 30, 2005 Pesos |
As of September 30, 2004 Pesos |
As of September 30, 2003 Pesos |
||||||||
Liquidity |
0.827 | 0.894 | 1.708 | 1.405 | 3.832 | |||||||
Solvency |
3.136 | 2.414 | 2.315 | 2.177 | 2.162 | |||||||
Non-current assets to assets |
0.858 | 0.883 | 0.847 | 0.876 | 0.903 | |||||||
Return on Equity |
(0.015 | ) | 0.003 | 0.02 | 0.002 | (0.005 | ) |
Eduardo S. Elsztain
Chairman
101
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
CUIT 30-50930070-0
1. | We have reviewed the balance sheets of Cresud Sociedad Anónima Comercial, Inmobiliaria, Financiera y Agropecuaria at September 30, 2007 and 2006, and the related statements of income, of changes in shareholders equity and of cash flows for the three-month periods ended September 30, 2007 and 2006 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 Companys 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, 2007 and 2006, on which we issued our unqualified report dated July 30, 2007, we report that: |
a) | The financial statements of Cresud Sociedad Anónima Comercial, Inmobiliaria, Financiera y Agropecuaria at September 30, 2007 and 2006 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, 2007. |
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 are being 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; |
102
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, 2007, the debt 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 $ 573,544.17, none of which was claimable at that date. |
Autonomus City of Buenos Aires, November 5, 2007.
PRICE WATERHOUSE & CO. S.R.L. |
(Partner) |
Dr. Andrés Suarez |
103
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 6, 2007