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 May, 2008
CRESUD SOCIEDAD ANONIMA COMERCIAL INMOBILIARIA
FINANCIERA Y AGROPECUARIA
(Exact name of Registrant as specified in its charter)
CRESUD INC.
(Translation of registrants name into English)
Republic of Argentina
(Jurisdiction of incorporation or organization)
Moreno 877, 23rd Floor, (C1091AAQ)
Buenos Aires, Argentina
(Address of principal executive offices)
Form 20-F x Form 40-F ¨
Indicate by check mark whether the registrant by furnishing the information contained in this Form is also thereby furnishing the information to the Commission pursuant to Rule 12g3-2(b) under the Securities Exchange Act of 1934.
Yes ¨ No x
CRESUD S.A.C.I.F. and A
(THE COMPANY)
REPORT ON FORM 6-K
Attached is an English translation of the unaudited consolidated financial statements for the nine-month period ended on March 31, 2008 and March 31, 2007 filed with the Bolsa de Comercio de Buenos Aires and the Comisión Nacional de Valores.
Cresud Sociedad Anónima
Comercial, Inmobiliaria, Financiera
y Agropecuaria
Financial Statements
corresponding to the nine-month periods
ended March 31, 2008 and 2007
Comercial, Inmobiliaria, Financiera y Agropecuaria
Financial Statements
Index |
||
1 | ||
2 | ||
3 | ||
4 | ||
5 | ||
17-26 | ||
27 | ||
28 | ||
29 | ||
30 | ||
31 | ||
64-72 | ||
73-77 | ||
78 | ||
90 |
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 nine-month period ended March 31, 2008
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: |
December 05, 2007 | |
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 | 500,774,772 | 500,774,772 | 500,774,772 |
1
Cresud Sociedad Anónima
Comercial, Inmobiliaria, Financiera y Agropecuaria and Subsidiaries
Consolidated Balance Sheet as of March 31, 2008 and 2007 and June 30, 2007
March 31, 2008 (Notes 1, 2 and 3) Pesos |
June 30, 2007 (Notes 1, 2 and 3) Pesos |
March 31, 2007 (Notes 1, 2 and 3) Pesos |
March 31, 2008 (Notes 1, 2 and 3) Pesos |
June 30, 2007 (Notes 1, 2 and 3) Pesos |
March 31, 2007 (Notes 1, 2 and 3) Pesos | ||||||||||||
ASSETS |
LIABILITIES |
||||||||||||||||
Current Assets |
Current Liabilities |
||||||||||||||||
Cash and banks (Note 4.a.) |
137,658,916 | 46,930,644 | 81,163,170 | Debts: |
|||||||||||||
Investments (Note 4.b.) |
577,257,120 | 39,841,438 | 7,395,463 | Trade accounts payable (Note 4.g.) |
45,429,054 | 30,935,851 | 35,550,761 | ||||||||||
Trade accounts receivable (Note 4.c.) |
27,252,529 | 37,930,596 | 10,138,773 | Loans (Note 4.h.) |
176,243,760 | 122,749,734 | 111,867,701 | ||||||||||
Other receivables (Note 4.d.) |
49,031,741 | 39,611,870 | 20,061,798 | Salaries and social security payable (Note 4.i.) |
3,443,759 | 4,219,120 | 2,691,756 | ||||||||||
Inventories (Note 4.e.) |
106,679,512 | 52,460,289 | 74,850,519 | Taxes payable (Note 4.j.) |
14,237,197 | 6,699,044 | 7,426,126 | ||||||||||
Other assets (Note 4.f.) |
19,802,484 | | | Advances from customs (Note 4.k.) |
11,969,669 | | | ||||||||||
Total current assets |
917,682,302 | 216,774,837 | 193,609,723 | Other debts (Note 4.l.) |
19,745,639 | 3,087,957 | 4,388,902 | ||||||||||
Total Debts |
271,069,078 | 167,691,706 | 161,925,246 | ||||||||||||||
Total current liabilities |
271,069,078 | 167,691,706 | 161,925,246 | ||||||||||||||
Non-current liabilities |
|||||||||||||||||
Non-current assets |
Trade accounts payable (Note 4.g.) |
| 246,231 | 392,740 | |||||||||||||
Other receivables (Note 4.d.) |
40,355,595 | 43,236,560 | 45,145,571 | Loans (Note 4.h.) |
| 24,744,000 | 24,800,000 | ||||||||||
Inventories (Note 4.e.) |
75,402,750 | 68,345,438 | 66,835,022 | Taxes payable (Note 4.j.) |
43,432,074 | 51,312,237 | 42,919,394 | ||||||||||
Investments on controlled and related companies (Note 4.b.) |
856,580,542 | 503,860,500 | 505,295,429 | Other debts (Note 4.l.) |
306,927 | 347,549 | 433,309 | ||||||||||
Other investments (Note 4.b.) |
352,260 | 37,468,260 | 37,220,716 | Previsions (Schedule E) |
1,796,830 | 1,747,606 | 285,811 | ||||||||||
Fixed assets, net (Schedule A) |
263,165,138 | 245,919,561 | 238,813,485 | Total Non-current liabilities |
45,535,831 | 78,397,623 | 68,831,254 | ||||||||||
Intangible assets, net (Schedule B) |
23,017,192 | 23,581,646 | 23,581,646 | Total Liabilities |
316,604,909 | 246,089,329 | 230,756,500 | ||||||||||
Subtotal Non-Current Assets |
1,258,873,477 | 922,411,965 | 916,891,869 | ||||||||||||||
Goodwill (Note 4.b.) |
(112,048,045 | ) | (67,306,386 | ) | (70,189,477 | ) | Minority interest |
1,238,352 | 836,872 | 495,572 | |||||||
Total Non-Current Assets |
1,146,825,432 | 855,105,579 | 846,702,392 | SHAREHOLDERS EQUITY |
1,746,664,473 | 824,954,215 | 809,060,043 | ||||||||||
Total Assets |
2,064,507,734 | 1,071,880,416 | 1,040,312,115 | Total Liabilities and Shareholders Equity |
2,064,507,734 | 1,071,880,416 | 1,040,312,115 | ||||||||||
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 nine-month periods beginning on July 1, 2007 and 2006
and ended March 31, 2008 and 2007
March 31, 2008 (Notes 1, 2 and 3) Pesos |
March 31, 2007 (Notes 1, 2 and 3) Pesos |
|||||
Production income: |
||||||
Crops |
36,450,225 | 30,857,314 | ||||
Beef cattle |
20,346,374 | 17,268,886 | ||||
Milk |
13,467,756 | 7,409,701 | ||||
Total production income |
70,264,355 | 55,535,901 | ||||
Cost of production (Schedule F.2): |
||||||
Crops |
(24,915,697 | ) | (20,986,576 | ) | ||
Beef cattle |
(14,379,914 | ) | (10,453,631 | ) | ||
Milk |
(8,842,296 | ) | (4,886,330 | ) | ||
Total cost of production |
(48,137,907 | ) | (36,326,537 | ) | ||
Production profit |
22,126,448 | 19,209,364 | ||||
Sales: |
||||||
Crops |
53,069,384 | 16,894,506 | ||||
Beef cattle |
18,938,670 | 20,628,763 | ||||
Milk |
13,212,904 | 6,668,677 | ||||
Feed Lot |
| 3,102,229 | ||||
Others |
18,017,791 | 7,084,793 | ||||
Total Sales |
103,238,749 | 54,378,968 | ||||
Cost of sales (Schedule F.1): |
||||||
Crops |
(47,793,438 | ) | (16,507,128 | ) | ||
Beef cattle |
(17,644,601 | ) | (19,511,316 | ) | ||
Milk |
(13,293,382 | ) | (6,668,677 | ) | ||
Feed Lot |
| (2,784,316 | ) | |||
Others |
(9,201,631 | ) | (2,797,301 | ) | ||
Total cost of sales |
(87,933,052 | ) | (48,268,738 | ) | ||
Sales profit |
15,305,697 | 6,110,230 | ||||
Gross profit |
37,432,145 | 25,319,594 | ||||
Selling expenses (Schedule H) |
(7,906,368 | ) | (3,205,380 | ) | ||
Administrative expenses (Schedule H) |
(15,217,181 | ) | (11,547,822 | ) | ||
Gain from sale of farm |
3,259,522 | 436,629 | ||||
Holding gain Others assets |
17,424,454 | | ||||
Holding gain Beef cattle (Schedules F.1 and F.2) |
3,524,987 | 1,398,370 | ||||
Holding gain Crops, raw materials and MAT |
(4,740,448 | ) | 326,888 | |||
Operating gain (loss) |
33,777,111 | 12,728,279 | ||||
Financial gain (loss) |
||||||
Generated by assets: |
||||||
Exchange differences and discounts |
(7,957,150 | ) | (852,638 | ) | ||
Interest income |
2,229,575 | 1,495,613 | ||||
Doubtful Accounts (Schedule E) |
(58,851 | ) | | |||
Tax on banking debits and credits |
(3,400,280 | ) | (1,559,860 | ) | ||
Holding gain and result of transactions on securities investment |
1,156,300 | 496,044 | ||||
Interest on bonds |
(387,392 | ) | 2,219,032 | |||
Others |
14,595 | 25,995 | ||||
Total |
(8,403,203 | ) | 1,824,186 | |||
Generated by liabilities: |
||||||
Reference stabilization index (CER) |
(7,677 | ) | ||||
Financial expenses: |
| |||||
Interest on Convertible bonds |
(88,383 | ) | (2,537,248 | ) | ||
Interest on loans |
(16,878,032 | ) | (7,483,668 | ) | ||
Others |
(674,986 | ) | (509,607 | ) | ||
Exchange differences and discounts |
(1,283,002 | ) | (122,886 | ) | ||
Total |
(18,924,403 | ) | (10,661,086 | ) | ||
Other income and expenses, net |
||||||
Gains from other fixed assets sales |
425 | 52,508 | ||||
Others |
367,766 | (367,030 | ) | |||
Shareholders personal assets tax and miscellaneous |
(3,571,027 | ) | (2,686,199 | ) | ||
(3,202,836 | ) | (3,000,721 | ) | |||
Gain from controlled and related companies |
20,138,943 | 40,188,874 | ||||
Management fee |
(2,975,556 | ) | (4,079,574 | ) | ||
Net income before income tax and minority interest |
20,410,056 | 36,999,958 | ||||
Income tax benefit (expense) |
7,560,698 | (348,091 | ) | |||
Minority interest |
(344,471 | ) | 64,299 | |||
Net income for the period |
27,626,283 | 36,716,166 | ||||
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 nine-month periods beginning on July 1, 2007 and 2006
and ended March 31, 2008 and 2007
March 31, 2008 (Notes 1, 2 and 3) Pesos |
March 31, 2007 (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 period |
714,127,166 | 87,091,388 | ||||
Net increase in cash and cash equivalents |
628,883,305 | 59,714,338 | ||||
Causes of changes in cash and cash equivalents |
||||||
Operating activities |
||||||
Income for the period |
27,626,283 | 36,716,166 | ||||
Accrued interest during the period |
16,957,905 | 10,079,192 | ||||
Income tax |
(7,560,698 | ) | 348,091 | |||
Adjustments made to reach net cash flow from operating activities |
||||||
Income from interest in related companies |
(20,138,943 | ) | (40,188,874 | ) | ||
Minority interest |
401,481 | (64,299 | ) | |||
Increase in allowances, provisions and accruals |
11,988,834 | 5,560,408 | ||||
Depreciation of fixed assets |
3,549,969 | 3,276,376 | ||||
Amortization of intangible assets |
564,454 | |||||
Holding gain Inventory |
1,215,461 | (1,799,820 | ) | |||
Financial results |
(495,370 | ) | (1,733,991 | ) | ||
Gain from sale of fixed assets |
(3,259,522 | ) | (489,137 | ) | ||
Holding gain other assets |
(17,424,454 | ) | | |||
Changes in operating assets and liabilities |
||||||
Decrease in current investments |
362,250 | 4,587,159 | ||||
Decrease (increase) in trade accounts receivable |
10,580,750 | (749,382 | ) | |||
Increase in other receivables |
(23,382,802 | ) | (10,120,886 | ) | ||
Increase in inventories |
(63,697,045 | ) | (50,265,176 | ) | ||
Increase in social security payables, taxes payable and advances from customers |
18,412,996 | 4,415,252 | ||||
Increase in trade accounts payable |
9,072,934 | 9,874,055 | ||||
Dividends collected |
1,708,238 | 1,262,479 | ||||
Increase (decrease) in other debts |
13,641,504 | (894,024 | ) | |||
Cash flows applied to operating activities |
(19,875,775 | ) | (30,186,411 | ) | ||
Investment activities |
||||||
Increase in interest related companies |
(250,756,934 | ) | (726,805 | ) | ||
Acquisition and upgrading of fixed assets |
(22,797,767 | ) | (19,569,150 | ) | ||
Collection of receivables from sale of fixed assets |
17,743,032 | 3,850,808 | ||||
Sale of fixed assets |
3,775,962 | 564,464 | ||||
Cash flows applied to investment activities |
(252,035,707 | ) | (15,880,683 | ) | ||
Financing activities |
||||||
Capital Increase (Note 16) |
881,040,600 | | ||||
Exercise of Warrant |
11,161,503 | 83,183,660 | ||||
Dividends paid |
(8,250,000 | ) | (5,500,000 | ) | ||
Increase in financial loans |
76,477,542 | 75,086,654 | ||||
Decrease in financial loans |
(55,942,159 | ) | (44,758,322 | ) | ||
Decrease in other liabilities |
| (2,230,560 | ) | |||
Decrease in trade accounts payable ( seller financing) |
(3,692,699 | ) | | |||
Cash flows provided by financing activities |
900,794,787 | 105,781,432 | ||||
Net increase in cash and cash equivalents |
628,883,305 | 59,714,338 | ||||
Items not involving changes in cash and cash equivalents |
||||||
Transfer of inventory to fixed assets |
1,205,049 | | ||||
Increase in other receivables by sale of fixed assets |
310,900 | | ||||
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 |
8,518,791 | 68,841,945 | ||||
Complementary information |
||||||
Interest paid |
10,503,575 | 7,005,219 | ||||
Income tax paid |
2,828,507 | 1,738,045 |
Eduardo S. Elsztain
Chairman
4
Cresud Sociedad Anónima,
Comercial, Inmobiliaria, Financiera y Agropecuaria and Subsidiaries
Notes to the Consolidated Financial Statements
Corresponding to the nine-month periods beginning on July 1, 2007 and 2006
and ended on March 31, 2008 and 2007
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 March 31, 2008 and 2007 and the Statements of Income and the Statements of Cash Flows for the nine-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 March 31, 2008 and 2007 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 March 31, 2007.
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 VOTING SHARES OWNED |
CONSOLIDATED PERCENTAGE OF VOTING SHARES OWNED |
|||
Inversiones Ganaderas S.A. |
99.99 | 99.99 | |||
Futuros y Opciones.Com S.A. |
68.10 | 68.10 | |||
Agropecuaria Cervera S.A. |
90.00 | 99.99 | (*) |
(*) | Includes Interests in Participations of Inversiones Ganaderas S.A. |
NOTE 3: SIGNIFICANT ACCOUNTING POLICIES
The Financial Statements of the Subsidiary Companies mentioned in Note 2 have been prepared based on accounting principles consistent with those followed by Cresud Sociedad Anónima Comercial, Inmobiliaria, Financiera y Agropecuaria for the preparation of its Financial Statements, as detailed in Note 2 of the basic financial statements.
5
Cresud Sociedad Anónima,
Comercial, Inmobiliaria, Financiera y Agropecuaria and Subsidiaries
Notes to the Consolidated Financial Statements (Continued)
NOTE 3: (Continued)
When adding Agropecuaria Cervera S.A. (ACER), the total price paid was allocated to identified individual assets; they include PS. 23.6 million as concession rights that are booked as intangible assets (See Exhibit B) to these stand-alone 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 in 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.
Long-term investments
Long-term investments of Inversiones Ganaderas S.A. (IGSA) in affiliates were valued by the equity method.
The positive goodwill related to acquiring an additional interest in IRSA Inversiones y Representaciones S.A. generated by the acquisition of GDRs has been valued at cost, which was calculated as the difference between the value paid by such investment and the book value of the interest acquired. As to this goodwill, IGSA is currently analyzing the fair value of assets and liabilities acquired, identified as provided by Technical Resolution No. 21. point 1.3.1.
Other considerations concessions granted
Among other goods and rights ACER has the concession planning and 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 March 31, 2008 and 2007, and as of June 30, 2007, the principal items of the financial statements are as follow:
a. Cash and banks |
|||||||||
March 31, 2008 Pesos |
June 30, 2007 Pesos |
March 31, 2007 Pesos |
|||||||
Cash |
67,386 | 75,085 | 94,474 | ||||||
Foreign currency (Schedule G) |
17,802 | 4,137 | 5,465 | ||||||
Local currency checking account |
6,080,136 | 7,258,440 | 4,149,994 | ||||||
Foreign currency checking account (Schedule G) |
106,054,116 | 39,189,438 | 76,789,252 | ||||||
Local currency saving account |
53,022 | 49,708 | 75,869 | ||||||
Foreign currency saving account (Schedule G) |
46,584 | 4,360 | 7,886 | ||||||
Checks to be deposited |
25,339,870 | 349,476 | 40,230 | ||||||
137,658,916 | 46,930,644 | 81,163,170 | |||||||
b. Investments and Goodwill |
|||||||||
March 31, 2008 Pesos |
June 30, 2007 Pesos |
March 31, 2007 Pesos |
|||||||
Investment |
|||||||||
Investment (Schedules C and G) |
577,257,120 | 39,841,438 | 7,395,463 | ||||||
577,257,120 | 39,841,438 | 7,395,463 | |||||||
Investment from related companies |
|||||||||
Investment from related companies (Note 12 and schedule C) |
856,580,542 | 503,860,500 | 505,295,429 | ||||||
856,580,542 | 503,860,500 | 505,295,429 | |||||||
Other investments |
|||||||||
Other investments (Schedules C and G) |
352,260 | 37,468,260 | 37,220,716 | ||||||
352,260 | 37,468,260 | 37,220,716 | |||||||
Goodwill |
|||||||||
Goodwill (Schedule C) |
(112,048,045 | ) | (67,306,386 | ) | (70,189,477 | ) | |||
(112,048,045 | ) | (67,306,386 | ) | (70,189,477 | ) | ||||
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 |
|||||||||
March 31, 2008 Pesos |
June 30, 2007 Pesos |
March 31, 2007 Pesos |
|||||||
Current |
|||||||||
Accounts receivable in local currency |
25,198,139 | 36,594,225 | 8,559,710 | ||||||
Less: |
|||||||||
Allowance for doubtful accounts (Schedule E) |
(431,210 | ) | (372,359 | ) | (372,359 | ) | |||
Accounts receivable in foreign currency (Schedule G) |
1,450,852 | 638,020 | 1,938,419 | ||||||
Subsidiaries, related companies Law No. 19,550 Section 33 and related parties: |
|||||||||
Cactus Argentina S.A. |
921,266 | 1,069,777 | 12,849 | ||||||
IRSA Inversiones y Representaciones S.A. |
112,549 | | |||||||
Comercializadora los Altos S.A. (Ex-Alto City.Com S.A.) |
933 | 933 | 154 | ||||||
27,252,529 | 37,930,596 | 10,138,773 | |||||||
d. Other receivables |
|||||||||
March 31, 2008 Pesos |
June 30, 2007 Pesos |
March 31, 2007 Pesos |
|||||||
Current |
|||||||||
Prepaid leases |
78,884 | 6,434,233 | 718,365 | ||||||
Income tax prepayments and tax credit (net of accrual for income tax) |
14,357,163 | 10,276,688 | 4,011,947 | ||||||
Guarantee deposits and premiums (Schedule G) |
1,873,025 | 2,805,415 | 3,142,675 | ||||||
Secured by mortgage (Schedule G) |
6,999,442 | 6,995,220 | 3,081,097 | ||||||
Prepaid expenses |
148,423 | 193,568 | 122,552 | ||||||
Other tax credit |
208,493 | 249,905 | 89,809 | ||||||
Tax on minimum presumed income |
20,972 | | | ||||||
Outstanding Valued Added tax, Gross sales tax and others tax credit |
19,058,808 | 7,097,093 | 2,837,111 | ||||||
Subsidiaries, related companies Law No. 19,550 Section 33 and related parties: |
|||||||||
Cactus Argentina S.A. |
3,283,150 | 4,266,771 | 4,159,990 | ||||||
IRSA Inversiones y Representaciones S.A. (Schedule G) |
| 106,903 | 82,419 | ||||||
Agro-Uranga S.A. |
1,018,364 | 511,221 | 601,684 | ||||||
BrasilAgro Companhia Brasileira de Propiedades Agrícolas |
| 30,537 | 30,537 | ||||||
Inversiones Financieras del Sur S.A. |
76,805 | | |||||||
Credits to employees |
145,026 | 225,994 | 145,310 | ||||||
Directors |
991 | 735 | | ||||||
Others (Schedule G) |
1,762,195 | 417,587 | 1,038,302 | ||||||
49,031,741 | 39,611,870 | 20,061,798 | |||||||
Non-current |
|||||||||
Prepaid leases |
277,455 | 179 | 179 | ||||||
Outstanding Valued Added tax, Gross sales tax and others tax credit |
10,372,240 | 21,603,289 | 32,426,162 | ||||||
Secured by mortgage (Schedule G) |
11,187,818 | 13,097,871 | 5,690,057 | ||||||
Tax on minimum presumed income |
17,770,587 | 7,750,517 | 6,238,499 | ||||||
Deferred tax |
747,495 | 538,473 | 397,934 | ||||||
Subsidiaries, related companies Law No. 19,550 Section 33 and related parties: |
|||||||||
Cactus Argentina S.A. (Schedule G) |
| 4,100 | 6,532 | ||||||
Alto Palermo S.A. (Schedule G) |
| 178,341 | 284,147 | ||||||
IRSA Inversiones y Representaciones S.A. (Schedule G) |
| 41,117 | 65,935 | ||||||
Others (Schedule G) |
| 22,673 | 36,126 | ||||||
40,355,595 | 43,236,560 | 45,145,571 | |||||||
8
Cresud Sociedad Anónima,
Comercial, Inmobiliaria, Financiera y Agropecuaria and Subsidiaries
Notes to the Consolidated Financial Statements (Continued)
NOTE4: (Continued) |
e. Inventories |
||||||
March 31, 2008 Pesos |
June 30, 2007 Pesos |
March 31, 2007 Pesos | ||||
Current |
||||||
Beef cattle |
15,810,571 | 11,130,777 | 13,547,883 | |||
Crops |
24,761,635 | 30,866,271 | 23,777,230 | |||
Unharvested crops |
47,588,061 | 2,673,752 | 27,822,308 | |||
Seeds and fodder |
3,630,843 | 2,250,776 | 2,955,201 | |||
Materials and others |
14,888,402 | 5,538,713 | 6,681,916 | |||
Advances to suppliers |
| | 65,981 | |||
106,679,512 | 52,460,289 | 74,850,519 | ||||
Non-Current |
||||||
Beef cattle |
75,402,750 | 68,345,438 | 66,835,022 | |||
75,402,750 | 68,345,438 | 66,835,022 | ||||
f. Others assets |
||||||
March 31, 2008 Pesos |
June 30, 2007 Pesos |
March 31, 2007 Pesos | ||||
Current |
||||||
Properties for sale (real states) |
19,802,484 | | | |||
19,802,484 | | | ||||
g. Trade accounts payable |
||||||
March 31, 2008 Pesos |
June 30, 2007 Pesos |
March 31, 2007 Pesos | ||||
Current |
||||||
Suppliers in local currency |
13,855,927 | 1,021,578 | 5,439,611 | |||
Suppliers in foreign currency (Schedule G) (1) |
8,940,436 | 13,233,514 | 13,394,691 | |||
Subsidiaries, related companies Law No. 19,550 Section 33 and related parties: |
||||||
Inversora Bolivar S.A. |
160,678 | 40,508 | 25,776 | |||
Alto Palermo S.A. |
332,699 | 1,075,643 | 634,946 | |||
IRSA Inversiones y Representaciones S.A. |
| 124,752 | 284,083 | |||
Cactus Argentina S.A. |
223,985 | 669,346 | 92,425 | |||
Estudio Zang, Bergel & Viñes |
813,886 | 328,551 | 209,745 | |||
Fundación IRSA |
1,073,000 | 1,800,000 | 2,200,000 | |||
CYRSA S.A. |
40,074 | | | |||
Accrual for other expenses (Schedule G) |
18,728,545 | 11,478,248 | 10,017,666 | |||
Accrual for harvest expenses |
1,259,824 | 1,163,711 | 3,251,818 | |||
45,429,054 | 30,935,851 | 35,550,761 | ||||
Non-Current |
||||||
Accrual for other expenses (Schedule G) |
| 246,231 | 392,740 | |||
| 246,231 | 392,740 | ||||
(1) | As of March 31, 2008 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)
h. Loans |
||||||||
March 31, 2008 Pesos |
June 30, 2007 Pesos |
March 31, 2007 Pesos |
||||||
Current |
||||||||
Local financial loans (Note 15 and schedule G) |
150,899,760 | 114,005,729 | 102,092,963 | |||||
Foreign financial loans (Notes 15, 16 and schedule G) |
25,344,000 | | | |||||
Convertible Notes 2007 Interest payable (Schedule G) |
| 85,460 | 284,281 | |||||
Subsidiaries, related companies Law No. 19,550 Section 33 and related parties: |
| |||||||
Directors |
| 3,148 | 3,148 | |||||
Convertible Notes 2007 expenses |
| (12,742 | ) | (23,215 | ) | |||
Convertible Notes 2007 (Schedule G) |
| 8,563,979 | 9,406,364 | |||||
Subsidiaries, related companies Law No. 19,550 Section 33 and related parties: |
||||||||
Directors |
| 104,160 | 104,160 | |||||
176,243,760 | 122,749,734 | 111,867,701 | ||||||
Non-Current |
||||||||
Foreign financial loans (Notes 15, 16 and schedule G) |
| 24,744,000 | 24,800,000 | |||||
| 24,744,000 | 24,800,000 | ||||||
i. Salaries and social security payable |
||||||||
March 31, 2008 Pesos |
June 30, 2007 Pesos |
March 31, 2007 Pesos |
||||||
Current |
||||||||
Accrual for vacation and statutory annual bonus |
2,861,907 | 3,775,108 | 2,675,816 | |||||
Social security taxes payable |
532,960 | 88,647 | 286 | |||||
Salaries payable |
17,167 | 277 | | |||||
Health care payable |
23,931 | 32,694 | 15,346 | |||||
Others |
7,794 | 322,394 | 308 | |||||
3,443,759 | 4,219,120 | 2,691,756 | ||||||
10
Cresud Sociedad Anónima,
Comercial, Inmobiliaria, Financiera y Agropecuaria and Subsidiaries
Notes to the Consolidated Financial Statements (Continued)
NOTE 4: (Continued)
j. Taxes payable |
||||||
March 31, 2008 Pesos |
June 30, 2007 Pesos |
March 31, 2007 Pesos | ||||
Current |
||||||
Accrual for income tax |
390,667 | | 242,276 | |||
Tax on minimum presumed income |
10,152,523 | 5,503,470 | 4,004,291 | |||
Value added tax |
28,976 | 219,776 | | |||
Property tax payable |
35,418 | 230,361 | 179,644 | |||
Taxes withheld Income tax |
504,902 | 518,641 | 126,841 | |||
Gross sales tax payable |
96,161 | 193,103 | 10,220 | |||
Taxes withheld-Gross sales tax payable |
7,278 | 937 | 4,222 | |||
Taxes withheld-Value added tax payable |
2,553 | 20,270 | 10,808 | |||
Others |
3,018,719 | 12,486 | 2,847,824 | |||
14,237,197 | 6,699,044 | 7,426,126 | ||||
Non-current |
||||||
Deferred income tax |
43,432,074 | 51,312,237 | 42,897,006 | |||
Tax on minimum presumed income |
| | 22,388 | |||
43,432,074 | 51,312,237 | 42,919,394 | ||||
k. Advanced from customs |
||||||
March 31, 2008 Pesos |
June 30, 2007 Pesos |
March 31, 2007 Pesos | ||||
Current |
||||||
Advanced from customs (Schedule G) |
11,969,669 | | | |||
11,969,669 | | | ||||
k. Other debts |
||||||
March 31, 2008 Pesos |
June 30, 2007 Pesos |
March 31, 2007 Pesos | ||||
Current |
||||||
Management fees accrual |
2,801,434 | 2,817,997 | 4,079,574 | |||
Other income to be accrued |
54,164 | | | |||
Loan to FYO minority shareholders |
134,196 | 134,196 | 134,196 | |||
Subsidiaries, related companies Law No. 19,550 Section 33 and related parties: |
||||||
Directors |
124,800 | 81,600 | 59,757 | |||
Others in local currency |
90,894 | 54,164 | 115,375 | |||
Others In foreigh currency (Schedule G) |
16,540,151 | | | |||
19,745,639 | 3,087,957 | 4,388,902 | ||||
Non-current |
||||||
Other income to be accrued |
306,927 | 347,549 | 433,309 | |||
306,927 | 347,549 | 433,309 | ||||
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) |
Current and non-current Investment |
Trade accounts receivable | Other receivables | ||||||||||||||||
Based on their estimated collection term |
March 31, 2008 |
June 30, 2007 |
March 31, 2007 |
March 31, 2008 |
June 30, 2007 |
March 31, 2007 |
March 31, 2008 |
June 30, 2007 |
March 31, 2007 | |||||||||
4th quarter 2007/2006 financial period |
| | 1,124,267 | | | 9,956,927 | | | 9,776,246 | |||||||||
1st quarter 2008/2007 financial period |
| | | | 37,930,596 | | | 17,675,316 | 2,990,282 | |||||||||
2nd quarter 2008/2007 financial period |
| 379,408 | | | | | | 3,822,775 | 490,789 | |||||||||
3rd quarter 2008/2007 financial period |
| | | | | | | 1,422,981 | 765,764 | |||||||||
4th quarter 2008/2007 financial period |
| | | 27,252,529 | | | 31,684,243 | 4,703,416 | 164,555 | |||||||||
1st quarter 2009/2008 financial period |
| | | | | | 8,776,185 | 2,178,303 | 2,183,297 | |||||||||
2nd quarter 2009/2008 financial period |
| | | | | 1,708,896 | | | ||||||||||
3rd quarter 2009/2008 financial period |
1,723,024 | | | |||||||||||||||
4th quarter 2009/2008 financial period |
| | | | | | 3,801,565 | 3,710,415 | | |||||||||
1st quarter 2010/2009 financial period |
| | | | | | 1,792,344 | 1,749,369 | 1,753,380 | |||||||||
4th quarter 2010/2009 financial period |
| | | | | | 3,801,565 | 3,710,415 | | |||||||||
1st quarter 2011/2010 financial period |
| | | | | | 1,792,344 | 1,749,369 | 1,753,380 | |||||||||
Overdue |
| | | | | | | | | |||||||||
With no stated current term |
577,257,120 | 39,462,030 | 6,271,196 | | | 181,846 | 5,139,393 | 11,987,382 | 6,038,717 | |||||||||
With no stated non-current term |
352,260 | 37,468,260 | 37,220,716 | | | | 29,167,777 | 30,138,689 | 39,290,959 | |||||||||
Total |
577,609,380 | 77,309,698 | 44,616,179 | 27,252,529 | 37,930,596 | 10,138,773 | 89,387,336 | 82,848,430 | 65,207,369 | |||||||||
b) | Assets classified according to their interest rate (in Pesos) |
Current and non-current Investment |
Trade accounts receivable | Other receivables | ||||||||||||||||
Interest rate that they accrue |
March 31, 2008 |
June 30, 2007 |
March 31, 2007 |
March 31, 2008 |
June 30, 2007 |
March 31, 2007 |
March 31, 2008 |
June 30, 2007 |
March 31, 2007 | |||||||||
At fixed interest rate |
| 37,116,000 | 37,199,999 | | | | 17,461,986 | 23,995,134 | 8,606,937 | |||||||||
At variable interest rate |
577,257,120 | 39,462,030 | 6,271,196 | | | | | | 13,236,463 | |||||||||
Non-interest bearing |
352,260 | 731,668 | 1,144,984 | 27,252,529 | 37,930,596 | 10,138,773 | 71,925,350 | 58,853,296 | 43,363,969 | |||||||||
Total |
577,609,380 | 77,309,698 | 44,616,179 | 27,252,529 | 37,930,596 | 10,138,773 | 89,387,336 | 82,848,430 | 65,207,369 | |||||||||
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) |
Based on their estimated payment term |
Trade accounts payable | Loans | Salaries and social security payable | |||||||||||||||
March 31, 2008 |
June 30, 2007 |
March 31, 2007 |
March 31, 2008 |
June 30, 2007 |
March 31, 2007 |
March 31, 2008 |
June 30, 2007 |
March 31, 2007 | ||||||||||
4th quarter 2007/2006 |
| | 35,807,031 | | | 645,148 | | | 443,950 | |||||||||
1st quarter 2008/2007 |
| 30,935,851 | | | 15,298,547 | 14,749,006 | | 3,502,650 | 1,776,557 | |||||||||
2nd quarter 2008/2007 |
| | | | 10,618,597 | | 716,470 | 471,249 | ||||||||||
3rd quarter 2008/2007 |
| | | | | 9,487,309 | | | | |||||||||
4th quarter 2008/2007 |
45,282,576 | | | 25,325,428 | | | 1,029,101 | | | |||||||||
1st quarter 2009/2008 |
| | | 21,557,226 | | | 1,746,615 | | | |||||||||
2nd quarter 2009/2008 |
| | | 25,344,000 | 24,744,000 | 24,800,000 | 668,043 | | | |||||||||
3rd quarter 2009/2008 |
| | | |||||||||||||||
Overdue |
| | | | | | | | | |||||||||
With no stated current term |
146,478 | | 11,351 | 104,017,106 | 96,832,590 | 86,986,238 | | | | |||||||||
With no stated non-current term |
| 246,231 | 125,119 | | | | | | | |||||||||
Total |
45,429,054 | 31,182,082 | 35,943,501 | 176,243,760 | 147,493,734 | 136,667,701 | 3,443,759 | 4,219,120 | 2,691,756 | |||||||||
Based on their payment term |
Taxes payable | Advanced from customs | Other debts | Provisions | ||||||||||||||||||||
March 31, 2008 |
June 30, 2007 |
March 31, 2007 |
March 31, 2008 |
June 30, 2007 |
March 31, 2007 |
March 31, 2008 |
June 30, 2007 |
March 31, 2007 |
March 31, 2008 |
June 30, 2007 |
March 31, 2007 | |||||||||||||
4th quarter 2007/2006 |
| | 7,084,369 | | | | | | 4,139,331 | | | | ||||||||||||
1st quarter 2008/2007 |
| 6,590,222 | | | | | | 2,913,138 | | | | | ||||||||||||
2nd quarter 2008/2007 |
| 108,822 | 99,481 | | | | | 13,541 | | | | | ||||||||||||
3rd quarter 2008/2007 |
| | 242,276 | | | | | 13,541 | | | | | ||||||||||||
4th quarter 2008/2007 |
1,078,804 | | | 11,969,669 | | | 19,570,820 | 13,541 | | | | | ||||||||||||
1st quarter 2009/2008 |
| | | | | | 13,541 | | | | | | ||||||||||||
2nd quarter 2009/2008 |
13,158,393 | | | | | | 13,541 | | | | | | ||||||||||||
3rd quarter 2009/2008 |
| | | | | | 13,541 | | | |||||||||||||||
Overdue |
| | | | | | | | | | | | ||||||||||||
With no stated current term |
| | | | | | 134,196 | 134,196 | 249,571 | | | | ||||||||||||
With no stated non-current term |
43,432,074 | 51,312,237 | 42,919,394 | | | | 306,927 | 347,549 | 433,309 | 1,796,830 | 1,747,606 | 285,811 | ||||||||||||
Total |
57,669,271 | 58,011,281 | 50,345,520 | 11,969,669 | | | 20,052,566 | 3,435,506 | 4,822,211 | 1,796,830 | 1,747,606 | 285,811 | ||||||||||||
b) | Liabilities classified according to their interest rate (in Pesos) |
Trade accounts payable | Loans | Salaries and social security payable | ||||||||||||||||
Interest in rate that they accrue |
March 31, 2008 |
June 30, 2007 |
March 31, 2007 |
March 31, 2008 |
June 30, 2007 |
March 31, 2007 |
March 31, 2008 |
June 30, 2007 |
March 31, 2007 | |||||||||
At fixed interest rate |
4,920,475 | 4,484,003 | 4,439,062 | 174,821,907 | 147,405,126 | 136,380,272 | | | | |||||||||
At variable interest rate |
| | | | | | | | | |||||||||
Non-interest bearing |
40,508,579 | 26,698,079 | 31,504,439 | 1,421,853 | 88,608 | 287,429 | 3,443,759 | 4,219,120 | 2,691,756 | |||||||||
Total |
45,429,054 | 31,182,082 | 35,943,501 | 176,243,760 | 147,493,734 | 136,667,701 | 3,443,759 | 4,219,120 | 2,691,756 | |||||||||
Taxes payable | Advanced from customs | Other debts | Provisions | |||||||||||||||||||||
Interest in rate that |
March 31, 2008 |
June 30, 2007 |
March 31, 2007 |
March 31, 2008 |
June 30, 2007 |
March 31, 2007 |
March 31, 2008 |
June 30, 2007 |
March 31, 2007 |
March 31, 2008 |
June 30, 2007 |
March 31, 2007 | ||||||||||||
At fixed interest rate |
| | | | | | | | | | | | ||||||||||||
At variable interest rate |
| | | | | | | 13,541 | | | | | ||||||||||||
Non-interest bearing |
57,669,271 | 58,011,281 | 50,345,520 | 11,969,669 | | | 20,052,566 | 3,421,965 | 4,822,211 | 1,796,830 | 1,747,606 | 285,811 | ||||||||||||
Total |
57,669,271 | 58,011,281 | 50,345,520 | 11,969,669 | | | 20,052,566 | 3,435,506 | 4,822,211 | 1,796,830 | 1,747,606 | 285,811 | ||||||||||||
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 a reconciliation between the weighted average of outstanding shares of common stock and the diluted weighted average of shares of common stock. As of March 31, 2008, it has been determined considering the possibility that the holders of options issued by the Company exercise them in shares of common stock of the Company up to 60,000,000 shares (See Note 16). As of March 31, 2007, the diluted weighted average of shares of common stock has been determined considering the possibility that the holders of corporate bonds convertible into shares of common stock of the Company for up to an amount in nominal value of US$ 50,000,000, mentioned in Note 13 to the stand-alone financial statements would exercise their right to convert the bonds they held into shares.
March 31, 2008 |
March 31, 2007 |
||||
Average appraised stock in circulation |
319,997,477 | 226,737,205 | |||
Average appraised diluted ordinary stock |
327,415,659 | 321,214,392 | |||
March 31, 2008 |
March 31, 2007 |
||||
Earnings for the calculation of basic earnings per share |
27,626,283 | 36,716,166 | |||
Exchange differences |
| 184,879 | |||
Financing expenses |
| 2,537,248 | |||
Income tax |
| (888,570 | ) | ||
Management fees |
| (183,356 | ) | ||
Earnings for the calculation of diluted earnings per share |
27,626,283 | 38,366,367 | |||
BASIC Earnings per share |
March 31, 2008 |
March 31, 2007 |
|||
Earnings |
27,626,283 | 36,716,166 | |||
Number of shares |
319,997,477 | 226,737,205 | |||
Earnings per share |
0.09 | 0.16 | |||
DILUTED Earnings per share |
March 31, 2008 |
March 31, 2007 |
|||
Earnings |
27,626,283 | 38,366,367 | |||
Number of shares |
327,415,659 | 321,214,392 | |||
Earnings per share |
0.08 | 0.12 |
14
Cresud Sociedad Anónima,
Comercial, Inmobiliaria, Financiera y Agropecuaria and Subsidiaries
Notes to the Consolidated Financial Statements (Continued)
NOTE 7: SEGMENT INFORMATION
As of March 31, 2008:
Description |
Crops Pesos |
Beef Cattle Pesos |
Milk Pesos |
Feed Lot Pesos |
Others Pesos |
Without specific allocation Pesos |
Total Pesos | ||||||||
Sales |
53,069,384 | 18,938,670 | 13,212,904 | | 18,017,791 | | 103,238,749 | ||||||||
Assets |
279,544,167 | 107,428,761 | 101,391,344 | 11,351,073 | 6,367,688 | (1)1,558,424,701 | 2,064,507,734 | ||||||||
Liabilities |
28,522,938 | 19,228,132 | 716,591 | 223,985 | 134,239 | 267,779,024 | 316,604,909 | ||||||||
Fixed asset additions (transfers) |
14,647,053 | 6,955,480 | 462,889 | | 192,167 | 1,328,619 | 23,586,208 | ||||||||
Depreciation of fixed assets |
1,942,120 | 940,790 | 118,035 | | 99,063 | 449,961 | 3,549,969 | ||||||||
Amortization of intangible assets |
| | | | 564,454 | | 564,454 | ||||||||
Income (loss) from related parties |
3,685,058 | 24,894 | 472,994 | (9,617 | ) | | 15,965,614 | 20,138,943 |
(1) | Includes investment in BrasilAgro and IRSA. See Schedule C. |
As of March 31, 2007:
Description |
Crops Pesos |
Beef Cattle Pesos |
Milk Pesos |
Feed Lot Pesos |
Others Pesos |
Without specific allocation Pesos |
Total Pesos | |||||||
Sales |
16,894,506 | 20,628,763 | 6,668,677 | 3,102,229 | 7,084,793 | | 54,378,968 | |||||||
Assets |
200,112,195 | 143,108,164 | 52,021,328 | 10,439,272 | 2,990,428 | (2) 631,640,728 | 1.040.312,115 | |||||||
Liabilities |
17,358,848 | 4,915,983 | 109,688 | 92,425 | 380,572 | 207,898,984 | 230,756,500 | |||||||
Fixed asset additions |
6,672,772 | 5,442,193 | 247,140 | | 351,972 | 6,874,781 | 19,588,858 | |||||||
Depreciation of fixed assets |
1,559,763 | 905,671 | 329,845 | | | 355,152 | 3,150,431 | |||||||
Amortization of intangible assets |
| | | | | | | |||||||
Income from related parties |
3,148,328 | 20,559 | 390,623 | 85,466 | | 36,543,898 | 40,188,874 |
(2) | Includes investment 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: 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.
NOTE 10: SECURITIES LOAN
On March 12, 2008, Inversiones Ganaderas S.A. (IGSA) executed a securities loan agreement with Inversiones Financieras del Sur S.A. by which it was granted 790,631 Global Depositary Shares (GDRs) represented by Global Depositary Receipts representative of 10 book-entry shares of common stock, with a face value of PS. 1 per share, of IRSA Inversiones y Representaciones Sociedad Anónima, which are free of any encumbrance and are freely available for IGSA.
This loan does not imply transferring any political or economic rights related to the GDRs, which will be held by IGSA. As regards exercising the political rights (vote), the Parties agreed that IGSA will grand a power of attorney to Inversiones Financieras del Sur S.A. with the respective voting instructions. As regards dividends, Inversiones Financieras del Sur S.A. commits itself to transferring forthwith to IGSA the funds related to this item.
This loan will accrue interest at a monthly rate equivalent to 3-month LIBOR, plus 150 basis points. It will be effective for 30 days and may be renewed for periods, up to a maximum of 360 days
16
Comercial, Inmobiliaria, Financiera y Agropecuaria and Subsidiaries
Consolidated Fixed Assets
Corresponding to the nine-month periods beginning on July 1, 2007 and 2006
and ended on March 31, 2008 and 2007
(Notes 1, 2, and 3)
Schedule A
Depreciation | Net carrying value as of March 31, 2008 Pesos |
Net carrying value as of June 30, 2007 Pesos |
Net carrying value as of March 31, 2007 Pesos | |||||||||||||||||||||
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 period/year Pesos |
Rate % |
Accumulated at the beginning of the year Pesos |
Decrease of the period/year Pesos |
Current period/year Pesos |
Accumulated at the end of the period/year Pesos |
|||||||||||||||
Real estate |
165,705,340 | 4,725,427 | 2,008,242 | 168,422,525 | | | | | | 168,422,525 | 165,705,340 | 155,048,305 | ||||||||||||
Wire fences |
7,039,919 | | 339,656 | 6,700,263 | 3 | 1,282,469 | 54,212 | 168,053 | 1,396,310 | 5,303,953 | 5,757,450 | 3,424,667 | ||||||||||||
Watering troughs |
4,984,248 | 63,710 | 193,019 | 4,854,939 | 5 | 1,324,441 | 68,417 | 171,494 | 1,427,518 | 3,427,421 | 3,659,807 | 2,649,688 | ||||||||||||
Alfalfa fields and meadows |
3,730,764 | 228,551 | | 3,959,315 | 12-25-50 | 1,740,283 | | 421,487 | 2,161,770 | 1,797,545 | 1,727,975 | 1,440,717 | ||||||||||||
Buildings and constructions |
30,793,614 | 171,874 | 54,632 | 30,910,856 | 2 | 3,271,366 | 8,446 | 482,191 | 3,745,111 | 27,165,745 | 27,784,754 | 26,973,353 | ||||||||||||
Machinery |
11,287,083 | 727,012 | | 12,014,095 | 10 | 7,752,898 | | 566,922 | 8,319,820 | 3,694,275 | 3,534,185 | 3,616,933 | ||||||||||||
Vehicles |
2,432,123 | 267,235 | 48,869 | 2,650,489 | 20 | 1,380,273 | 40,576 | 283,337 | 1,623,034 | 1,027,455 | 1,051,850 | 925,599 | ||||||||||||
Tools |
210,421 | 7,320 | | 217,741 | 10 | 162,242 | | 7,959 | 170,201 | 47,540 | 48,179 | 48,863 | ||||||||||||
Furniture and equipment |
1,240,115 | 98,279 | | 1,338,394 | 10 | 913,828 | | 67,059 | 980,887 | 357,507 | 326,287 | 351,034 | ||||||||||||
Corral and leading lanes |
944,420 | 14,865 | 23,867 | 935,418 | 3 | 175,296 | 3,396 | 22,438 | 194,338 | 741,080 | 769,124 | 727,454 | ||||||||||||
Roads |
2,185,824 | | | 2,185,824 | 10 | 816,673 | | 133,991 | 950,664 | 1,235,160 | 1,369,151 | 1,179,866 | ||||||||||||
Facilities |
13,745,648 | 165,876 | 1,322 | 13,910,202 | 10-20-33 | 6,765,779 | 264 | 790,764 | 7,556,279 | 6,353,923 | 6,979,869 | 6,156,694 | ||||||||||||
Computer equipment |
2,551,108 | 198,403 | 3,495 | 2,746,016 | 20 | 1,444,381 | 2,896 | 377,214 | 1,818,699 | 927,317 | 1,106,727 | 1,094,734 | ||||||||||||
Silo plants |
1,277,416 | | | 1,277,416 | 5 | 464,374 | | 55,869 | 520,243 | 757,173 | 813,042 | 647,753 | ||||||||||||
Constructions in progress |
8,746,010 | 10,715,273 | 228,551 | 19,232,732 | | | | | | 19,232,732 | 8,746,010 | 19,303,932 | ||||||||||||
Advances to suppliers |
295,767 | 1,026,778 | 295,767 | 1,026,778 | | | | | | 1,026,778 | 295,767 | 469,463 | ||||||||||||
Forest Products- Posts |
109,157 | 52,299 | 50,930 | 110,526 | | | | | | 110,526 | 109,157 | 80,983 | ||||||||||||
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 | 6,064,232 | 661,445 | 17,237,439 | | 19,765 | | 1,191 | 20,956 | 17,216,483 | 11,814,887 | 10,353,447 | ||||||||||||
Total as of March 31, 2008 |
273,433,629 | 24,527,134 | 3,909,795 | 294,050,968 | 27,514,068 | 178,207 | 3,549,969 | 30,885,830 | 263,165,138 | |||||||||||||||
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 March 31, 2007 |
246,383,511 | 19,588,858 | 290,688 | 265,681,681 | | 23,895,844 | 178,079 | 3,150,431 | 26,868,196 | 238,813,485 | ||||||||||||||
17
Cresud Sociedad Anónima,
Comercial, Inmobiliaria, Financiera y Agropecuaria and Subsidiaries
Consolidated Intangible Assets
Corresponding to the nine-month periods beginning as from July 1, 2007 and 2006
and ended on March 31, 2008 and 2007
(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 value as of March 31, 2008 Pesos |
Net carrying value as of June 30, 2007 Pesos |
Net Carrying value as of March 31, 2007 Pesos | |||||||||||||
Accumulated at the beginning of the year Pesos |
Current period | Accumulated at the end of the year/period Pesos |
||||||||||||||||||
Rate % |
Amount Pesos |
|||||||||||||||||||
Concessions received |
23,581,646 | | 23,581,646 | | 564,454 | 564,454 | 23,017,192 | 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 March 31, 2008 |
25,459,770 | | 25,459,770 | 1,878,124 | 564,454 | 2,442,578 | 23,017,192 | |||||||||||||
Total as of June 30, 2007 |
25,459,770 | | 25,459,770 | 1,878,124 | | 1,878,124 | 23,581,646 | |||||||||||||
Total as of March 31, 2007 |
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 nine-month periods beginning as from July 1, 2007 and 2006
and ended on March 31, 2008 and 2007
(Notes 1, 2, and 3)
Schedule C
Type and characteristics of the securities |
Amount | Value as of March 31, 2008 Pesos |
Value as of June 30, 2007 Pesos |
Value as of March 31, 2007 Pesos |
Market value Pesos |
INFORMATION ON THE ISSUER | ||||||||||||
Principal activity |
Latest financial statements | |||||||||||||||||
Capital Pesos |
Income for the period Pesos |
Shareholders´ Equity Pesos | ||||||||||||||||
Current Investments |
||||||||||||||||||
Mutual Funds |
||||||||||||||||||
Bony Hamilton Fund in dollars |
64,107,997 | 200,529,816 | 37,946,618 | 3,036,236 | 3.128000 | |||||||||||||
Banco Río Special Fund in pesos |
| 366,599 | 1,952,707 | |||||||||||||||
Deutsche Managed Dollar Fund |
120,175,650 | 375,909,434 | | | 3.128000 | |||||||||||||
BankBoston 1784 Fund |
24,313 | 29,000 | | | 1.192769 | |||||||||||||
576,468,250 | 38,313,217 | 4,988,943 | ||||||||||||||||
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 | 1,124,267 | |||||||||||||||
Global 2010 Bonds |
110,000 | 105,805 | 120,899 | 117,811 | 0.961860 | |||||||||||||
Bocon Pro 1 |
157,647 | 630 | 630 | 630 | 0.003996 | |||||||||||||
Mortgage Bonds |
729,877 | 682,435 | 1,027,284 | 1,073,825 | 0.935000 | |||||||||||||
788,870 | 1,528,221 | 2,316,533 | ||||||||||||||||
Shares |
| | 89,987 | |||||||||||||||
MATBA |
| | 89,987 | |||||||||||||||
Total current investments |
577,257,120 | 39,841,438 | 7,395,463 | |||||||||||||||
19
Cresud Sociedad Anónima,
Comercial, Inmobiliaria, Financiera y Agropecuaria and Subsidiaries
Consolidated Investments
Corresponding to the nine-month periods beginning as from July 1, 2007 and 2006
and ended on March 31, 2008 and 2007
(Notes 1, 2, and 3)
Schedule C (Cont.)
Type and characteristics of the securities |
Amount | Value as of Marchr 31, 2008 Pesos |
Value as of June 30, 2007 Pesos |
Value as of March 31, 2007 Pesos |
Market value Pesos |
INFORMATION ON THE ISSUER | |||||||||||||||||
Principal activity |
Latest financial statements | ||||||||||||||||||||||
Capital Pesos |
Income for the period Pesos |
Shareholders´ Equity 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 | 11,709,471 | 24,589,822 | ||||||||||||||||||
Shares |
893,069 | 8,784,163 | 6,895,791 | 7,208,359 | |||||||||||||||||||
Higher property value |
11,179,150 | 11,179,150 | 11,179,150 | ||||||||||||||||||||
19,963,313 | 18,074,941 | 18,387,509 | |||||||||||||||||||||
CACTUS ARGENTINA S.A. Shares |
6,589,335 | 8,067,923 | 5,825,380 | 6,259,901 | Unlisted | Explotation and Administration products |
27,455,563 | (40,070 | ) | 33,616,347 | |||||||||||||
8,067,923 | 5,825,380 | 6,259,901 | |||||||||||||||||||||
IRSA Inversiones y Representaciones S.A. Shares (Note 14) |
218,116,880 | 713,208,272 | 411,903,577 | 418,848,524 | 4.55 | Real Estate | 578,676,461 | 22,877,832 | 1,892,182,072 | ||||||||||||||
713,208,272 | 411,903,577 | 418,848,524 | |||||||||||||||||||||
BrasilAgro Companhia Brasileira de Propiedades Agrícolas Shares |
64,510 | 115,341,034 | 68,056,602 | 61,799,495 | (1 | ) 11.06 | Agriculture and Real Estate |
875,381,000 | 7,195,000 | 1,045,423,000 | |||||||||||||
115,341,034 | 68,056,602 | 61,799,495 | |||||||||||||||||||||
Subtotal | 856,580,542 | 503,860,500 | 505,295,429 | ||||||||||||||||||||
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 | 37,199,999 | ||||||||||||||||||||
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 | | ||||||||||||||||||||
Subtotal | 352,260 | 37,468,260 | 37,220,716 | ||||||||||||||||||||
Goodwill |
|||||||||||||||||||||||
IRSA Inversiones y Representaciones S.A. negative goodwill |
(115,786,726 | ) | (67,306,386 | ) | (70,189,477 | ) | |||||||||||||||||
BrasilAgro-Companhia Brasileira de Propiedades Agrícolas goodwill |
3,738,681 | | | ||||||||||||||||||||
Subtotal | (112,048,045 | ) | (67,306,386 | ) | (70,189,477 | ) | |||||||||||||||||
Total non-current investments |
744,884,757 | 474,022,374 | 472,326,668 | ||||||||||||||||||||
(1) | In Brazilian Reais |
20
Cresud Sociedad Anónima,
Comercial, Inmobiliaria, Financiera y Agropecuaria and Subsidiaries
Consolidated Allowance and Provisions
Corresponding to the nine-month periods beginning on July 1, 2007 and 2006
and ended on March 31, 2008 and 2007
(Notes 1, 2, and 3)
Schedule E
Item |
Balances at the beginning of the year Pesos |
Increases Pesos |
Decreases Pesos |
Applications Pesos |
Value as of March 31, 2008 Pesos |
Value as of June 30, 2007 Pesos |
Value as of March 31, 2007 Pesos | |||||||||
Deducted from assets |
||||||||||||||||
Allowance for doubtful accounts |
372,359 | 78,084 | (19,233 | ) | | 431,210 | 372,359 | 372,359 | ||||||||
Included in liabilities |
||||||||||||||||
Non-current law contingencies for pending lawsuits |
1,747,606 | (1) 49,224 | | | 1,796,830 | 1,747,606 | 285,811 | |||||||||
Total as of March 31, 2008 |
2,119,965 | 127,308 | (19,233 | ) | | 2,228,040 | ||||||||||
Total as of June 30, 2007 |
444,173 | 1,702,390 | (24,127 | ) | (2,471 | ) | 2,119,965 | |||||||||
Total as of March 31, 2007 |
444,173 | 240,595 | (24,127 | ) | (2,471 | ) | 658,170 | |||||||||
(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 nine-month periods beginning as from July 1, 2007 and 2006
and ended on March 31, 2008 and 2007
(Notes 1, 2, and 3)
Schedule F.1
Crops | Beef cattle | Milk | Others | Feed Lot | Total | |||||||||||||||||||||||||||||||||||
March 31, 2008 Pesos |
March 31, 2007 Pesos |
March 31, 2008 Pesos |
March 31, 2007 Pesos |
March 31, 2008 Pesos |
March 31, 2007 Pesos |
March 31, 2008 Pesos |
March 31, 2007 Pesos |
March 31, 2008 Pesos |
March 31, 2007 Pesos |
March 31, 2008 Pesos |
March 31, 2007 Pesos |
|||||||||||||||||||||||||||||
Inventories at the beginning of the year |
||||||||||||||||||||||||||||||||||||||||
Beef cattle |
| | 68,306,890 | 64,236,404 | | | | | 68,306,890 | 64,236,404 | ||||||||||||||||||||||||||||||
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 |
| | | | | | 1,231,477 | 273,377 | | 150,085 | 1,231,477 | 423,462 | ||||||||||||||||||||||||||||
31,226,433 | 11,028,808 | 68,306,890 | 64,236,404 | | | 1,231,477 | 273,377 | | 150,085 | 100,764,800 | 75,688,674 | |||||||||||||||||||||||||||||
Holding gain - Beef cattle |
| | 3,683,865 | 1,303,265 | | | (17,994 | ) | 35,127 | | 62,083 | 3,665,871 | 1,400,475 | |||||||||||||||||||||||||||
Holding gain - Crops |
5,915,986 | 1,190,284 | | | | | 460,746 | 11,132 | | | 6,376,732 | 1,201,416 | ||||||||||||||||||||||||||||
Production |
34,460,800 | 30,352,384 | 20,346,374 | 17,268,886 | 13,293,382 | 6,668,677 | | | | | 68,100,556 | 54,289,947 | ||||||||||||||||||||||||||||
Transfer of inventories to expenses |
| | | | | | | (89,320 | ) | | (964,412 | ) | | (1,053,732 | ) | |||||||||||||||||||||||||
Transfer to fixed assets and inventories |
| | | | | | (520,020 | ) | | | | (520,020 | ) | | ||||||||||||||||||||||||||
Transfer of unharvested crops to expenses |
(3,201,478 | ) | (2,337,798 | ) | (108,608 | ) | (59,273 | ) | | | (1,016,809 | ) | (825,981 | ) | | | (4,326,895 | ) | (3,223,052 | ) | ||||||||||||||||||||
Purchases |
4,794,131 | 415,832 | 4,302,420 | 9,065,131 | 7,964 | | 8,918,765 | 2,608,413 | | 3,048,994 | 18,023,280 | 15,138,370 | ||||||||||||||||||||||||||||
Operating expenses (Schedule H) |
| | | | | | 4,268,357 | 2,280,731 | | 577,038 | 4,268,357 | 2,857,769 | ||||||||||||||||||||||||||||
Less: |
||||||||||||||||||||||||||||||||||||||||
Inventories at the end of the period |
||||||||||||||||||||||||||||||||||||||||
Beef cattle |
| | (78,295,336 | ) | (70,368,556 | ) | | | | | | | (78,295,336 | ) | (70,368,556 | ) | ||||||||||||||||||||||||
Crops |
(24,761,635 | ) | (23,777,230 | ) | | | | | | | | | (24,761,635 | ) | (23,777,230 | ) | ||||||||||||||||||||||||
Effect of Catus consolidation reversion |
| | | (1,934,541 | ) | | | | | | (89,472 | ) | | (2,024,013 | ) | |||||||||||||||||||||||||
Seeds and fodder |
(640,799 | ) | (365,152 | ) | | | | | | | | | (640,799 | ) | (365,152 | ) | ||||||||||||||||||||||||
Materials and others |
| | (591,004 | ) | | (7,964 | ) | | (4,122,891 | ) | (1,496,178 | ) | | | (4,721,859 | ) | (108,419,629 | ) | (1,496,178 | ) | (98,031,129 | ) | ||||||||||||||||||
Cost of Sales |
47,793,438 | 16,507,128 | 17,644,601 | 19,511,316 | 13,293,382 | 6,668,677 | 9,201,631 | 2,797,301 | | 2,784,316 | 87,933,052 | 48,268,738 | ||||||||||||||||||||||||||||
22
Cresud Sociedad Anónima,
Comercial, Inmobiliaria, Financiera y Agropecuaria and Subsidiaries
Consolidated Cost of Production
Corresponding to the nine-month periods beginning as from July 1, 2007 and 2006
and ended on March 31, 2008 and 2007
(Notes 1, 2, and 3)
Schedule F.2
Crops | Beef cattle | Milk | Total | |||||||||||||||||||||||||||
March 31, 2008 Pesos |
March 31, 2007 Pesos |
March 31, 2008 Pesos |
March 31, 2007 Pesos |
March 31, 2008 Pesos |
March 31, 2007 Pesos |
March 31, 2008 Pesos |
March 31, 2007 Pesos |
|||||||||||||||||||||||
Inventories at the beginning of the year |
||||||||||||||||||||||||||||||
Beef cattle |
| | | | 11,113,378 | 9,389,631 | 11,113,378 | 9,389,631 | ||||||||||||||||||||||
Unharvested crops |
2,673,752 | 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 | 521,927 | | 160,940 | 119,865 | 4,363,183 | 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) |
| | (6,909 | ) | | (133,975 | ) | (2,105 | ) | (140,884 | ) | (2,105 | ) | |||||||||||||||||
Holding gain - Crops |
3,018,843 | 941,124 | | | | | 3,018,843 | 941,124 | ||||||||||||||||||||||
Transfer of inventories to expenses |
| | | 964,412 | | | | 964,412 | ||||||||||||||||||||||
Production |
| | 1,989,425 | 504,930 | 174,374 | 741,024 | 2,163,799 | 1,245,954 | ||||||||||||||||||||||
Transfer to fixed assets and inventories |
(655,673 | ) | | (29,356 | ) | | | | (685,029 | ) | | |||||||||||||||||||
Transfer of unharvested crops to expenses |
(28,273,522 | ) | (16,878,052 | ) | (2,377,742 | ) | (989,989 | ) | (3,349,086 | ) | (927,062 | ) | (34,000,350 | ) | (18,795,103 | ) | ||||||||||||||
Purchases |
75,941,705 | 42,178,739 | 1,597,838 | 851,604 | 5,418,783 | 2,480,584 | 82,958,326 | 45,510,927 | ||||||||||||||||||||||
Operating expenses (Schedule H) |
25,270,762 | 21,236,013 | 14,506,224 | 11,407,999 | 8,667,922 | 3,822,523 | 48,444,908 | 36,466,535 | ||||||||||||||||||||||
Less: |
||||||||||||||||||||||||||||||
Inventories at the end of the period |
||||||||||||||||||||||||||||||
Beef cattle |
| | | | (12,917,985 | ) | (10,014,349 | ) | (12,917,985 | ) | (10,014,349 | ) | ||||||||||||||||||
Unharvested crops |
(47,588,061 | ) | (27,822,308 | ) | | | | | (47,588,061 | ) | (27,822,308 | ) | ||||||||||||||||||
Seeds and fodder |
| | (2,269,580 | ) | (1,930,511 | ) | (720,464 | ) | (659,538 | ) | (2,990,044 | ) | (2,590,049 | ) | ||||||||||||||||
Materials and others |
(9,152,425 | ) | (4,474,347 | ) | (888,432 | ) | (523,580 | ) | (125,686 | ) | (187,811 | ) | (10,166,543 | ) | (73,662,633 | ) | (5,185,738 | ) | (45,612,444 | ) | ||||||||||
Cost of Production |
24,915,697 | 20,986,576 | 14,379,914 | 10,453,631 | 8,842,296 | 4,886,330 | 48,137,907 | 36,326,537 | ||||||||||||||||||||||
23
Cresud Sociedad Anónima,
Comercial, Inmobiliaria, Financiera y Agropecuaria and Subsidiaries
Consolidated Foreign currency assets and liabilities
Corresponding to the nine-month periods beginning as from July 1, 2007 and 2006
and ended on March 31, 2008 and 2007
(Notes 1, 2, and 3)
Schedule G
March 31, 2008 | June 30, 2007 | March 31, 2007 | ||||||||||||||||||
Item |
Type and amount of foreign currency |
Current exchange rate Pesos |
Amount in local currency Pesos |
Type and amount of foreign currency |
Amount in local currency Pesos |
Type and amount of foreign currency |
Amount in local currency Pesos | |||||||||||||
Current Assets |
||||||||||||||||||||
Cash and banks |
||||||||||||||||||||
Cash and banks in dollars |
US$ | 33,923,872 | 3.128 | 106,113,871 | US$ | 12,837,960 | 39,194,292 | US$ | 25,098,740 | 76,802,144 | ||||||||||
Cash and banks in brazilian reais |
Rs | 2,946 | 1.572 | 4,631 | Rs | 2,584 | 3,643 | Rs | 325 | 459 | ||||||||||
Investments: |
||||||||||||||||||||
Mutual funds |
US$ | 64,107,997 | 3.128 | 200,529,816 | US$ | 12,429,289 | 37,946,618 | US$ | 992,234 | 3,036,236 | ||||||||||
Interest of IRSA Convertible Notes 2007 |
US$ | | | US$ | 122,667 | 379,408 | US$ | 362,667 | 1,124,267 | |||||||||||
Deposits in foreign banks |
US$ | | | US$ | | | US$ | | | |||||||||||
Trade accounts receivable: |
||||||||||||||||||||
Trade accounts receivable |
US$ | 463,827 | 3.128 | 1,450,852 | US$ | 208,981 | 638,020 | US$ | 633,470 | 1,938,419 | ||||||||||
Other receivables: |
||||||||||||||||||||
Secured by mortgages |
US$ | 2,237,673 | 3.128 | 6,999,442 | US$ | 2,291,261 | 6,995,220 | US$ | 1,006,894 | 3,081,097 | ||||||||||
Guarantee deposits |
US$ | 598,793 | 3.128 | 1,873,025 | US$ | 918,904 | 2,805,415 | US$ | 1,027,018 | 3,142,675 | ||||||||||
Subsidiaries, related companies Law 19,550 Article 33 and related parties: |
||||||||||||||||||||
Cactus Argentina S.A. |
US$ | | | US$ | | | US$ | 2,107 | 6,532 | |||||||||||
IRSA Inversiones y Representaciones S.A. |
US$ | | | US$ | 34,563 | 106,903 | US$ | 26,587 | 82,419 | |||||||||||
Others |
US$ | | | US$ | 20,000 | 61,860 | US$ | 20,000 | 62,000 | |||||||||||
Non current assets |
||||||||||||||||||||
Other receivables |
||||||||||||||||||||
Secured by mortgages |
US$ | 3,576,668 | 3.128 | 11,187,818 | US$ | 4,290,164 | 13,097,871 | US$ | 1,859,496 | 5,690,057 | ||||||||||
Subsidiaries, related companies Law 19,550 Article 33 and related parties: |
||||||||||||||||||||
Alto Palermo S.A. |
US$ | | | US$ | 57,660 | 178,341 | US$ | 91,660 | 284,147 | |||||||||||
IRSA Inversiones y Representaciones S.A. |
US$ | | | US$ | 13,294 | 41,117 | US$ | 21,269 | 65,935 | |||||||||||
Cactus Argentina S.A. |
US$ | | | US$ | 1,326 | 4,100 | US$ | | | |||||||||||
Others |
US$ | | | US$ | 7,330 | 22,673 | US$ | 11,654 | 36,126 | |||||||||||
Investments: |
||||||||||||||||||||
Subsidiaries, related companies Law 19,550 Article 33 and related parties: |
||||||||||||||||||||
IRSA Inversiones y Representaciones S.A. |
US$ | | | US$ | 12,000,000 | 37,116,000 | US$ | 12,000,000 | 37,199,999 | |||||||||||
Total US$ |
US$ | 104,908,830 | 328,154,824 | US$ | 45,233,399 | 138,587,838 | US$ | 43,153,796 | 132,552,053 | |||||||||||
Total Rs |
Rs | 2,946 | 4,631 | Rs | 2,584 | 3,643 | Rs | 325 | 459 | |||||||||||
Total Assets |
328,159,455 | 138,591,481 | 132,552,512 | |||||||||||||||||
US$: US dollars
Rs: Brazilian Reais
24
Cresud Sociedad Anónima,
Comercial, Inmobiliaria, Financiera y Agropecuaria and Subsidiaries
Consolidated Foreign currency assets and liabilities
Corresponding to the nine-month periods beginning as from July 1, 2007 and 2006
and ended on March 31, 2008 and 2007
(Notes 1, 2, and 3)
Schedule G (Cont.)
March 31, 2008 | June 30, 2007 | March 31, 2007 | |||||||||||||||
Item |
Type and amount of foreign currency |
Current exchange rate Pesos |
Amount in local currency Pesos |
Type and amount of foreign currency |
Amount in local currency Pesos |
Type and amount of foreign currency |
Amount in local currency Pesos | ||||||||||
Current liabilities |
|||||||||||||||||
Trade accounts payable: |
|||||||||||||||||
Suppliers |
US$ | 8,043,115 | 3.168 | 25,480,587 | US$ | 4,278,537 | 13,233,514 | US$ | 4,320,868 | 13,394,691 | |||||||
Accrual for other expenses |
US$ | 95,531 | 3.168 | 302,642 | US$ | 206,984 | 640,202 | US$ | 158,054 | 489,967 | |||||||
Loans: |
|||||||||||||||||
Local banks |
US$ | 14,798,818 | 3.168 | 46,882,654 | US$ | 5,552,260 | 17,173,139 | US$ | 4,873,137 | 15,106,725 | |||||||
Foreign banks |
US$ | 8,000,000 | 3.168 | 25,344,000 | US$ | | | US$ | | | |||||||
Interest of Convertible Notes 2007 |
US$ | | | US$ | 28,648 | 88,608 | US$ | 91,704 | 287,429 | ||||||||
ON Convertibles 2007 |
US$ | | | US$ | 2,768,826 | 8,563,979 | US$ | 3,034,311 | 9,406,364 | ||||||||
Subsidiaries, related companies Law 19,550 Article 33 and related parties: |
|||||||||||||||||
Shareholders |
US$ | | | US$ | | | US$ | | | ||||||||
Directors |
US$ | | | US$ | 33,676 | 104,160 | US$ | 34,615 | 104,160 | ||||||||
Advanced from customs : |
|||||||||||||||||
Advanced from customs |
US$ | 3,778,305 | 3.168 | 11,969,669 | US$ | | | US$ | | | |||||||
Non current liabilities |
|||||||||||||||||
Trade accounts payable: |
|||||||||||||||||
Accrual for other expenses |
US$ | | | US$ | 79,609 | 246,231 | US$ | 126,690 | 392,740 | ||||||||
Loans: |
|||||||||||||||||
Foreign banks |
US$ | | | US$ | 8,000,000 | 24,744,000 | US$ | 8,000,000 | 24,800,000 | ||||||||
Total Liabilities |
US$ | 34,715,769 | 109,979,552 | US$ | 20,948,540 | 64,793,833 | US$ | 20,639,379 | 63,982,076 | ||||||||
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 nine-month periods beginning as from July 1, 2007 and 2006
and ended on March 31, 2008 and 2007.
(Notes 1, 2, and 3)
Schedule H
Items |
Total as of March 31, 2008 Pesos |
Operating Expenses | Expenses | Total as of March 31, 2007 Pesos | ||||||||||||||
Total Pesos |
Crops Pesos |
Beef cattle Pesos |
Milk Pesos |
Others Pesos |
Selling Pesos |
Administrative Pesos |
||||||||||||
Directors´ fees |
612,051 | | | | | | | 612,051 | 289,897 | |||||||||
Fees and payments for services |
4,935,428 | 875,205 | 225,075 | 320,332 | 188,412 | 141,386 | 27,123 | 4,033,100 | 3,375,106 | |||||||||
Salaries and wages |
12,486,637 | 6,700,155 | 872,090 | 2,204,265 | 1,165,691 | 2,458,109 | 90,224 | 5,696,258 | 10,523,084 | |||||||||
Social security taxes |
2,002,218 | 765,170 | 173,480 | 338,011 | 253,679 | | | 1,237,048 | 2,218,454 | |||||||||
Taxes, rates and contributions |
934,472 | 394,517 | 194,894 | 56,400 | 94,084 | 49,139 | 482 | 539,473 | 1,134,140 | |||||||||
Gross sales taxes |
1,438,623 | | | | | | 1,438,623 | | 418,772 | |||||||||
Office and administrative expenses |
2,134,939 | 207,827 | | | | 207,827 | 1,240 | 1,925,872 | 1,169,801 | |||||||||
Bank commissions and expenses |
38,239 | 38,239 | 2,545 | 8,559 | 489 | 26,646 | | | 49,962 | |||||||||
Depreciation of fixed assets |
3,549,969 | 3,107,955 | 1,697,208 | 916,121 | 395,564 | 99,062 | | 442,014 | 3,276,376 | |||||||||
Depreciation of intangible assets |
564,454 | 564,454 | | | | 564,454 | | | | |||||||||
Vehicle and traveling expenses |
981,456 | 565,687 | 150,994 | 288,994 | 39,722 | 85,977 | 57,334 | 358,435 | 600,432 | |||||||||
Spare parts and repairs |
1,830,881 | 1,829,978 | 599,669 | 804,845 | 368,177 | 57,287 | | 903 | 1,991,011 | |||||||||
Insurance |
231,736 | 156,357 | 60,402 | 74,632 | 13,136 | 8,187 | | 75,379 | 244,769 | |||||||||
Benefits to Employees |
593,933 | 395,323 | 84,341 | 191,318 | 53,178 | 66,486 | 140 | 198,470 | 511,993 | |||||||||
Livestock expenses (1) |
9,457,357 | 8,840,232 | | 8,840,232 | | | 617,125 | | 7,272,555 | |||||||||
Dairy farm expenses (2) |
5,982,237 | 5,936,601 | | | 5,936,601 | | 45,636 | | 2,494,001 | |||||||||
Agricultural expenses (3) |
26,060,334 | 20,505,241 | 20,296,805 | | | 208,436 | 5,555,093 | | 17,396,219 | |||||||||
Feed lot expenses |
| | | | | | | | 451,093 | |||||||||
Silo expenses |
12,522 | 12,522 | 12,522 | | | | | | 60,772 | |||||||||
ACER expenses |
529,599 | 529,599 | 529,599 | | | | | | | |||||||||
FyO expenses |
232,889 | 170,698 | | | | 170,698 | 62,191 | | 59,721 | |||||||||
General expenses |
1,207,707 | 1,112,135 | 369,532 | 461,772 | 156,168 | 124,663 | 11,157 | 84,415 | 539,348 | |||||||||
Lease of machinery and equipment |
1,318 | 1,248 | 566 | 682 | | | | 70 | | |||||||||
Safety and hygiene expenses |
4,122 | 4,122 | 1,040 | 61 | 3,021 | | | | | |||||||||
Advertising expenses |
13,693 | | | | | | | 13,693 | | |||||||||
Total as of March 31, 2008 |
75,836,814 | 52,713,265 | 25,270,762 | 14,506,224 | 8,667,922 | 4,268,357 | 7,906,368 | 15,217,181 | ||||||||||
Total as of March 31, 2007 |
39,324,304 | 21,236,013 | 11,407,999 | 3,822,523 | 2,857,769 | 3,205,380 | 11,547,822 | 54,077,506 | ||||||||||
(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
Comercial, Inmobiliaria, Financiera y Agropecuaria
Balance Sheet as of March 31, 2008 and 2007 and June 30, 2007
March 31, 2008 (Notes 1 and 2) Pesos |
June 30, 2007 (Notes 1 and 2) Pesos |
March 31, 2007 (Notes 1 and 2) Pesos |
March 31, 2008 (Notes 1 and 2) Pesos |
June 30, 2007 (Notes 1 and 2) Pesos |
March 31, 2007 (Notes 1 and 2) Pesos | ||||||||||||
ASSETS |
LIABILITIES | ||||||||||||||||
Current Assets |
Current Liabilities | ||||||||||||||||
Cash and banks (Note 8.a.) |
130,974,860 | 45,450,296 | 80,863,031 | Debts: | |||||||||||||
Investments (Note 8.b.) |
577,257,120 | 39,474,839 | 5,352,769 | Trade accounts payable (Note 8.g.) |
33,197,552 | 28,709,843 | 31,088,938 | ||||||||||
Trade accounts receivable (Note 8.c.) |
18,533,006 | 35,690,201 | 5,707,752 | Loans (Note 8.h.) |
176,243,760 | 122,749,734 | 111,867,701 | ||||||||||
Other receivables (Note 8.d.) |
141,660,419 | 53,565,714 | 19,381,082 | Salaries and social security payable (Note 8.i.) |
3,028,835 | 3,841,212 | 2,466,241 | ||||||||||
Inventories (Note 8.e.) |
100,110,454 | 51,461,237 | 74,154,168 | Taxes payable (Note 8.j.) |
13,461,424 | 6,198,244 | 6,904,261 | ||||||||||
Others assets ( Note 8.f.) |
19,802,484 | | | Advanced from customs(Note 8.k.) |
11,969,669 | | | ||||||||||
Total Current Assets |
988,338,343 | 225,642,287 | 185,458,802 | Other debts (Note 8.l.) |
2,926,234 | 2,899,597 | 4,139,331 | ||||||||||
Total Debts |
240,827,474 | 164,398,630 | 156,466,472 | ||||||||||||||
Total Current Liabilities |
240,827,474 | 164,398,630 | 156,466,472 | ||||||||||||||
Non-Current Assets |
|||||||||||||||||
Other receivables (Note 8.d.) |
35,815,773 | 40,648,744 | 55,772,611 | Non-Current Liabilities | |||||||||||||
Inventories (Note 8.e.) |
71,799,764 | 65,131,553 | 63,866,830 | Trade accounts payable (Note 8.g.) |
| 246,231 | 392,740 | ||||||||||
Investments on controlled and related companies (Note 8.b.) |
811,375,625 | 519,790,677 | 521,515,299 | Loans (Note 8.h.) |
| 24,744,000 | 24,800,000 | ||||||||||
Other investments (Note 8.b.) |
262,273 | 37,378,273 | 37,220,716 | Taxes payable (Note 8.j.) |
43,225,159 | 50,914,561 | 42,182,332 | ||||||||||
Fixed assets, net (Schedule A) |
232,768,610 | 222,106,944 | 217,391,261 | Provisions (Schedule E) |
80,953 | 45,216 | 45,216 | ||||||||||
Intangible assets, net (Schedule B) |
21,386,302 | 21,910,761 | 21,910,761 | Total Non-Current Liabilities |
43,306,112 | 75,950,008 | 67,420,288 | ||||||||||
Subtotal Non-Current Assets |
1,173,408,347 | 906,966,952 | 917,677,478 | Total liabilities | 284,133,586 | 240,348,638 | 223,886,760 | ||||||||||
Goodwill (Note 8.b.) |
(130,948,631 | ) | (67,306,386 | ) | (70,189,477 | ) | |||||||||||
Total Non-Current Assets |
1,042,459,716 | 839,660,566 | 847,488,001 | SHAREHOLDERS EQUITY | 1,746,664,473 | 824,954,215 | 809,060,043 | ||||||||||
Total Assets |
2,030,798,059 | 1,065,302,853 | 1,032,946,803 | Total Liabilities and Shareholders Equity |
2,030,798,059 | 1,065,302,853 | 1,032,946,803 | ||||||||||
The accompanying notes and schedules are an integral part of the financial statements.
Eduardo S. Elsztain
Chairman
27
Comercial, Inmobiliaria, Financiera y Agropecuaria
Statement of Income
Corresponding to the nine-month periods beginning on July 1, 2007 and 2006 and ended March 31, 2008
and 2007
March 31, 2008 (Notes 1 and 2) Pesos |
March 31, 2007 (Notes 1 and 2) Pesos |
|||||
Production income: |
||||||
Crops |
35,604,273 | 30,857,314 | ||||
Beef cattle |
19,333,017 | 15,716,310 | ||||
Milk |
13,467,756 | 7,409,701 | ||||
Total production income |
68,405,046 | 53,983,325 | ||||
Cost of production (Schedule F.2) |
||||||
Crops |
(24,760,095 | ) | (21,007,800 | ) | ||
Beef cattle |
(13,838,335 | ) | (9,036,041 | ) | ||
Milk |
(8,842,296 | ) | (4,886,330 | ) | ||
Total cost of production |
(47,440,726 | ) | (34,930,171 | ) | ||
Production profit |
20,964,320 | 19,053,154 | ||||
Sales |
||||||
Crops |
52,806,680 | 16,894,506 | ||||
Beef cattle |
18,852,842 | 16,919,602 | ||||
Milk |
13,212,904 | 6,668,677 | ||||
Other |
6,711,187 | 3,916,355 | ||||
Total Sales |
91,583,613 | 44,399,140 | ||||
Cost of sales (Schedule F.1) |
||||||
Crops |
(47,415,932 | ) | (16,507,128 | ) | ||
Beef cattle |
(17,650,127 | ) | (15,872,785 | ) | ||
Milk |
(13,293,382 | ) | (6,668,677 | ) | ||
Other |
(205,729 | ) | (44,338 | ) | ||
Total cost of sale |
(78,565,170 | ) | (39,092,928 | ) | ||
Sales profit |
13,018,443 | 5,306,212 | ||||
Gross profit |
33,982,763 | 24,359,366 | ||||
Selling expenses (Schedule H) |
(7,212,517 | ) | (2,731,060 | ) | ||
Administrative expenses (Schedule H) |
(14,887,122 | ) | (11,109,140 | ) | ||
Gain from sale of farms |
3,259,522 | | ||||
Holding gain - others assets |
17,424,454 | | ||||
Holding gain - Beef cattle (Schedules F.1 and F.2) |
3,243,376 | 1,290,256 | ||||
Holding gain - Crops, raw materials and MAT |
(5,236,140 | ) | 355,306 | |||
Operating income |
30,574,336 | 12,164,728 | ||||
Financial gain (loss): |
||||||
Generated by assets: |
||||||
Exchange differences and discounts |
(8,130,053 | ) | (842,082 | ) | ||
Interest income |
4,787,145 | 2,078,673 | ||||
Subsidiaries, related companies Law No. 19,550 Section 33 and related parties: |
||||||
Interest on Notes |
(387,392 | ) | 2,219,032 | |||
Doubtful accounts (Schedule E) |
(58,851 | ) | | |||
Tax on banking debits and credits |
(2,665,965 | ) | (1,118,899 | ) | ||
Holding gain and transactions on security stock |
1,156,300 | 444,032 | ||||
Total |
(5,298,816 | ) | 2,780,756 | |||
Generated by liabilities: |
||||||
Financial expenses: |
||||||
Interest on Convertible Notes |
(88,383 | ) | (2,537,248 | ) | ||
Interest on loans |
(16,869,522 | ) | (7,541,944 | ) | ||
Others |
(661,588 | ) | (408,984 | ) | ||
Exchange differences and discounts |
(1,024,803 | ) | (121,473 | ) | ||
Total |
(18,644,296 | ) | (10,609,649 | ) | ||
Other income and expenses, net: |
||||||
Gains from other fixed assets sales |
| 44,966 | ||||
Shareholders Personal asset tax and miscellaneous |
(3,571,027 | ) | (2,686,199 | ) | ||
Others |
382,431 | | ||||
(3,188,596 | ) | (2,641,233 | ) | |||
Gain from controlled and related companies |
19,469,809 | 39,626,904 | ||||
Management fee (Note 5) |
(2,975,556 | ) | (4,079,574 | ) | ||
Net income before income tax |
19,936,881 | 37,241,932 | ||||
Income tax benefit (expense) (Note 6) |
7,689,402 | (525,766 | ) | |||
Net income for the period |
27,626,283 | 36,716,166 | ||||
The accompanying notes and schedules are an integral part of the financial statements.
Eduardo S. Elsztain
Chairman
28
Comercial, Inmobiliaria, Financiera y Agropecuaria
Statement of Changes in Shareholders Equity
Corresponding to the nine-month periods beginning on July 1, 2007 and 2006 and ended March 31, 2008 and 2007
(Note 1 and 2)
Shareholders contributions | Retained earnings | Unappropiated earnings Pesos |
Transitory conversion differences Pesos |
Total as of March 31, 2008 Pesos |
Total as of March 31, 2007 Pesos |
|||||||||||||||||||||
Items |
Capital (Note 3) |
Inflation adjustment of Common stock 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) |
5,343,374 | 3,175,417 | 8,518,791 | 8,518,791 | 68,841,945 | |||||||||||||||||||||
Exercise of Warrants (Note 13) |
5,855,178 | 5,306,325 | 11,161,503 | 11,161,503 | 83,183,660 | |||||||||||||||||||||
Shareholders meeting held on 10.10.2007 |
||||||||||||||||||||||||||
Capital increase (Note 16) |
180,000,000 | 701,040,600 | 881,040,600 | 881,040,600 | ||||||||||||||||||||||
Legal Reserve |
2,468,113 | (2,468,113 | ) | |||||||||||||||||||||||
Cash dividends |
(8,250,000 | ) | (8,250,000 | ) | (5,500,000 | ) | ||||||||||||||||||||
New projects Reserve |
38,644,156 | (38,644,156 | ) | |||||||||||||||||||||||
Related companies Law 19,550 Section 33: |
||||||||||||||||||||||||||
Cactus Argentina S.A. ( Note 12.c) |
1,658,109 | |||||||||||||||||||||||||
IRSA (Note 14) |
(7,201,969 | ) | (7,201,969 | ) | (7,201,969 | ) | (4,995,191 | ) | ||||||||||||||||||
Transitory conversion differences |
8,815,050 | 8,815,050 | 3,289,763 | |||||||||||||||||||||||
Net income for the period |
27,626,283 | 27,626,283 | 36,716,166 | |||||||||||||||||||||||
Balances as of March 31, 2008 |
500,774,772 | 166,218,124 | 867,243,398 | 1,534,236,294 | 15,644,814 | 158,743,802 | 27,626,283 | 10,413,280 | 1,746,664,473 | |||||||||||||||||
Balances as of March 31, 2007 |
308,527,234 | 166,218,124 | 167,682,828 | 642,428,186 | 13,176,701 | 120,099,646 | 36,716,166 | (3,360,656 | ) | 809,060,043 | ||||||||||||||||
(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
Comercial, Inmobiliaria, Financiera y Agropecuaria
Statement of Cash Flow
Corresponding to the nine-month periods beginning on July 1, 2007 and 2006 and ended March 31, 2008 and
2007
March 31, 2008 (Notes 1 and 2) Pesos |
March 31, 2007 (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 |
707,443,110 | 83,899,267 | ||||
Net increase in cash and cash equivalents |
624,046,196 | 59,243,798 | ||||
Causes of changes in cash and cash equivalents |
||||||
Operating activities |
||||||
Income for the period |
27,626,283 | 36,716,166 | ||||
Accrued interest during the period |
16,957,905 | 10,079,192 | ||||
Income tax |
(7,689,402 | ) | 525,766 | |||
Adjustments made to reach net cash flow from operating activities |
||||||
Income from interest in controlled and related companies |
(19,994,269 | ) | (39,626,904 | ) | ||
Increase in allowances , provisions and accruals |
11,819,179 | 4,788,722 | ||||
Depreciations of fixed assets |
3,343,288 | 2,959,823 | ||||
Amortization of intangible assets |
524,459 | | ||||
Holding gain Inventory |
1,992,764 | (1,645,562 | ) | |||
Financial results |
(495,369 | ) | (1,828,740 | ) | ||
Gain from sale of fixed assets |
(3,259,522 | ) | (44,966 | ) | ||
Holding gain others assets |
(17,424,454 | ) | | |||
Changes in operating assets and liabilities |
||||||
Decrease in current investments |
362,250 | 4,771,899 | ||||
Decrease in trade accounts receivable |
17,216,046 | 2,741,993 | ||||
Increase in other receivables |
(14,898,863 | ) | (4,411,935 | ) | ||
Increase in inventories |
(58,484,515 | ) | (49,817,920 | ) | ||
Increase in social security payable & taxes payable and advances from customers |
18,420,472 | 4,300,952 | ||||
(Decrease) increase in trade accounts payable |
(3,775,203 | ) | 5,793,646 | |||
Dividends collected |
1,708,238 | 1,262,479 | ||||
Increase in other debts |
(2,948,919 | ) | (801,998 | ) | ||
Cash flows applied to operating activities |
(28,999,632 | ) | (24,237,387 | ) | ||
Investment activities |
||||||
Increase in interest in related companies |
(170,865,928 | ) | (726,805 | ) | ||
Increase in related companies loans |
(85,206,767 | ) | (13,189,990 | ) | ||
Acquisition and upgrading of fixed assets |
(12,481,227 | ) | (12,319,703 | ) | ||
Collections of receivables from sale of fixed assets |
17,743,032 | 3,850,808 | ||||
Sale of fixed assets |
3,061,931 | 85,443 | ||||
Cash flows applied to investment activities |
(247,748,959 | ) | (22,300,247 | ) | ||
Financing activities |
||||||
Exercise of Warrants |
11,161,503 | 83,183,660 | ||||
Dividends paid |
(8,250,000 | ) | (5,500,000 | ) | ||
Capital increase (Note 16) |
881,040,600 | | ||||
Increase in financial loans |
76,477,542 | 75,086,654 | ||||
Decrease in financial loans |
(55,942,159 | ) | (44,758,322 | ) | ||
Decrease in others liabilities (seller financing) |
| (2,230,560 | ) | |||
Decrease in trade accounts payable (seller financing) |
(3,692,699 | ) | | |||
Cash flows provided by financing activities |
900,794,787 | 105,781,432 | ||||
Net increase in cash and cash equivalents |
624,046,196 | 59,243,798 | ||||
Items not involving changes in cash and cash equivalents |
||||||
Transfer of inventory to fixed assets |
1,174,323 | | ||||
Increase in interest in related companies through a decrease of non-current investment |
37,764,000 | | ||||
Increase in other receivables by sale of fixed assets |
312,800 | | ||||
Repayment of financial loans through issue of stock by exercise of conversion right |
8,518,791 | 68,841,945 | ||||
Increase in fixed assets through a increase of trade accounts payable and others debts |
2,842,643 | | ||||
Complementary information |
||||||
Interest paid |
10,503,409 | 7,005,219 | ||||
Income tax paid |
2,625,808 | 1,718,759 |
Eduardo S. Elsztain
Chairman
30
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Notes to the Financial Statements
Corresponding to the nine-month periods beginning as from July 1, 2007 and 2006
and ended on March 31, 2008 and 2007
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 Federación Argentina de Consejos Profesionales de Ciencias Económicas (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 Company´s financial statements are:
| In accordance with the new accounting standards, the Company has decided not to recognize the deferred liabilities generated by the adjustment for inflation on fixed assets and other non-monetary assets. Consequently, additional information on this issue is stated in Note 6. |
| The balance of the Transitory Convertion Differences account has to be shown in the statement of changes in stockholders´ equity as from the time the unifying accounting standards became effective. |
The financial statements for the nine-month periods ended March 31, 2008 and 2007 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 C.N.V., the Company discontinued the restatement of its financial statements. This criterion does not agree with the terms of Resolution MD 041/2003 of the C.P.C.E.C.A.B.A., by which the restatement of financial statements was discontinued as from October 1, 2003. As of March 31, 2008, this change has not generated any significant effect on the Companys financial statements.
d. | Comparative Information |
For comparison purposes, certain reclassifications have been made as of June 30, 2007 and March 31, 2007.
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 assessments 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 period.
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, provisions for contingencies, accrual for expenses 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 4), and Dollars commitments.
Premiums collected or paid correspond to options bought or written and are included in Other receivables.
The assets and 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 period or fiscal year under Holding gain Crops, raw materials and MAT.
In the comparative information, purchases and sales of dollars operations are included 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 period-end or year-end, 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 (NRV) 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 (NRV) 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 and mares |
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 Assets - Raw 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 (NRV). |
Include:
| Seeds |
| Agrochemicals |
| Semen - Cattle 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 cost. |
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. | Others assets |
The other assets for which price-fixing prepayments were received and the contractual conditions of the transaction ensure the actual materialization of the sale and the income and they are valued at net realization value. Income from such valuation is disclosed in the account Income from valuation of other assets at net realization value in the Statement of Income.
l. | 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 March 31, 2008 are as follows:
Subsidiaries and affiliates |
% Equity interest | |
Inversiones Ganaderas S.A. |
99.99 | |
Agropecuaria Cervera S.A. (Note 12.a) |
90.00 | |
Futuros y Opciones.Com S.A. |
68.10 | |
Cactus Argentina S.A. (Note 12.c) |
24.00 | |
Agro Uranga S.A. |
35.72 | |
IRSA Inversiones y Representaciones S. A. |
34.44 | |
BrasilAgro Companhia Brasileira de Propiedades Agrícolas (Note 12.b) |
11.04 | |
Exportaciones Agroindustriales Argentinas S.A. (Note 12.d.) |
0.36 |
The Company presents as complementary information the consolidated financial statements as of March 31, 2008 and 2007 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 December 31, 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.
The negative goodwill related to the recent acquisition of the additional interest in IRSA Inversiones y Representaciones S.A. generated by the conversions of corporate bonds into shares and exercising warrants, mentioned in note 14, has been valued at cost, which was calculated as a difference between the value paid for such investment and the book valued of the interest acquired. As to this goodwill, the Company is currently analyzing the fair value of assets and liabilities acquired identified as provided by Technical Resolution No. 21. Point 1.3.1.
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.
m. | 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.
n. | 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)
o. | Intangible assets |
The amortizations of the right of concession of Agropecuaria Cervera S.A. are 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 project´s right of concession is being amortized as from its starting.
p. | 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.
q. | 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 Cactus Argentina 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.
r. | 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.
s. | Results for the period |
The charges for consumption of assets were determined based on the values of such assets.
Production 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 closing date 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 net realization value (NRV) upon harvesting and the value of the same production valued at net realization value (NRV) as of the closing date 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.
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.
t. | 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.
u. | 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.
v. | Revenue recognition |
The Company books its operating income as stated in Note 2.s. 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 (Note 13) -Fiscal Year 2007 |
44,619,656 | 44,619,656 | 44,619,656 | |||
Conversion of notes in common stock (Note 13) - Fiscal Year 2008 |
5,343,374 | 5,343,374 | 5,343,374 | |||
Exercise of Warrants (Note 13) - Fiscal Year 2008 |
5,855,178 | 5,855,178 | 5,855,178 | |||
Capital Increase- Ordinary share (Note 16) |
180,000,000 | 180,000,000 | 180,000,000 | |||
Common and treasury stock as of March 31, 2008 |
500,774,772 | 500,774,772 | 500,774,772 | |||
As of March 31, 2008, the capital authorized to be publicly offered is formed of 500,774,772 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 March 31, 2008 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 |
|||||||||||||
Sell |
|||||||||||||
Corn |
25,700 | 562,727 | | | (1,960,881 | ) | |||||||
Soybean |
16,700 | 783,564 | | | (2,387,352 | ) | |||||||
Wheat |
8,800 | 192,685 | | | (204,071 | ) | |||||||
Sunflower |
500 | 15,640 | | | 15,640 | ||||||||
US$ |
| | | | 373,331 | (a) | |||||||
Options |
|||||||||||||
Purchase Call |
|||||||||||||
Corn |
9,525 | | 715,530 | 623,417 | (92,113 | ) | |||||||
Soybean |
9,520 | | 1,310,632 | 589,491 | (721,141 | ) | |||||||
Sell Call |
|||||||||||||
Corn |
8,255 | | (507,909 | ) | (442,589 | ) | 65,320 | ||||||
Soybean |
10,120 | 30,726 | (1,059,078 | ) | (508,684 | ) | 550,394 | ||||||
Purchase Put |
|||||||||||||
Corn |
5,080 | | 181,424 | 782 | (180,642 | ) | |||||||
Soybean |
2,040 | | 164,220 | 99,356 | (64,864 | ) | |||||||
Sell Put |
|||||||||||||
Soybean |
2,000 | | (29,247 | ) | (626 | ) | 28,621 | ||||||
Total |
98,240 | 1,585,342 | 775,572 | 361,147 | (4,577,758 | ) | |||||||
(a) | Corresponds to a future of sell of 76,041,318 Dollars composed of (i) US$ 9,693,000 with Santander Río Bank due for 07/31/2008 , (ii) US$ 6,480,000 , US$ 6,468,000 y US$ 3,238,000 with MBA Bank due for 07/31/2008; (iii) two of US$ 6,465,000 and US$ 8,907,250 with Santandrd\ Bank due for 07/31/2008; (iv) US$ 3,194,000 and US$ 3,961,800 with Itaú Buen Ayre Bank due for 05/30/2008; and (v) US$ 3,201,500, US$ 6,206,495, US$ 3,241,000 and US$ 8,520,273 with Citibank due for 05/30/2008 the first two and 08/29/2008 the last two.The gains generated as of March 31, 2008 are shown within financial results in the statement of income. |
40
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Notes to the Financial Statements (Continued)
NOTE 4: (Continued)
As of March 31, 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 |
4,445 | | | | (2,677 | ) | |||||||
Soybean |
13,600 | | | | (619,301 | ) | |||||||
US$ |
| | | | 732,529 | (a) | |||||||
Sell |
|||||||||||||
Corn |
20,700 | 443,394 | | | (951,660 | ) | |||||||
Soybean |
29,420 | 817,020 | | | (1,177,436 | ) | |||||||
Wheat |
500 | 10,710 | | | (5,539 | ) | |||||||
US$ |
| | | | (27,126 | )(b) | |||||||
Options |
|||||||||||||
Purchase Call |
|||||||||||||
Corn |
29,210 | | 1,110,780 | 359,722 | (751,058 | ) | |||||||
Wheat |
12,700 | | 137,700 | 139,605 | 1,905 | ||||||||
Sell Call |
|||||||||||||
Corn |
35,560 | | (491,513 | ) | (195,638 | ) | 295,875 | ||||||
Soybean |
24,800 | 18,482 | (614,142 | ) | (750,598 | ) | (136,456 | ) | |||||
Wheat |
17,680 | | (411,570 | ) | (232,429 | ) | 179,141 | ||||||
Purchase Put |
|||||||||||||
Corn |
12,700 | | 99,450 | 305,984 | 206,534 | ||||||||
Soybean |
6,800 | | 336,600 | 318,252 | (18,348 | ) | |||||||
Wheat |
4,080 | | 169,830 | 216,755 | 46,925 | ||||||||
Sell Put |
|||||||||||||
Corn |
29,210 | | (382,118 | ) | (875,114 | ) | (492,996 | ) | |||||
Soybean |
23,100 | | (324,819 | ) | (360,174 | ) | (35,355 | ) | |||||
Wheat |
17,680 | | (273,870 | ) | (724,429 | ) | (450,559 | ) | |||||
Total |
282,185 | 1,289,606 | (643,672 | ) | (1,798,064 | ) | (3,205,602 | ) | |||||
(a) | Corresponds to a future of sell of 10,513,683 Dollars composed of: (I) US$ 5,108,210 and US$ 3,405,473 with Río de la Plata Bank due for 06/01/2007 and 06/05/2007 respectively; and (II) US$ 2,000,000 with MBA Bank due for 05/31/2007. The gains generated as of March 31, 2007 are shown within financial results in the statement of income. |
(b) | Corresponds to a future of purchase of 4,000,000 Dollars composed of: (I) US$ 1,000,000 with Bank Río de la Plata due for 05/31/2007; (II) US$ 2,000,000 with Bank Boston due for 05/31/2007; and (III) US$ 1,000,000 with MBA Bank due for 05/31/2007. The losses generated as of March 31, 2007 are shown within financial results in the statement of income. |
Crops: As of March 31, 2008 and 2007 the Company recognized results of Ps. 14,136,023 (loss) and Ps. 1,776,102 (loss), respectively, to reflect the closing of the transactions carried out during those periods. This results is disclosed a part of the statement in the line Holding gain Crops, raw materials 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 March 31, 2008 and 2007 include a charge in the Statement of Income of Ps. 2,975,556 and Ps. 4,079,574 and an accrual of Ps. 2,801,434 and Ps. 4,079,574 respectively.
NOTE 6: INCOME TAX DEFERRED TAX
The following tables show the evolution and composition of deferred tax Assets and Liabilities.
| Deferred assets as of March 31, 2008: |
Cumulative tax loss carryforwards |
Other | TOTAL | ||||
Initial balance |
2,683,880 | 372,955 | 3,056,835 | |||
Gain (Loss) recognized |
16,178,050 | 2,035,295 | 18,213,345 | |||
Closing balance |
18,861,930 | 2,408,250 | 21,270,180 |
| Deferred liabilities as of March 31, 2008: |
Fixed Assets | Inventories | Accruals | TOTAL | |||||||||
Initial balance |
(35,931,323 | ) | (17,738,498 | ) | (301,575 | ) | (53,971,396 | ) | ||||
Gain (Loss) recognized |
(7,592,229 | ) | (3,394,528 | ) | 462,814 | (10,523,943 | ) | |||||
Closing balance |
(43,523,552 | ) | (21,133,026 | ) | 161,239 | (64,495,339 | ) |
As of March 31, 2008, net liabilities at period-end as per the information included in the preceding tables amount to Ps. 43,225,159
42
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Notes to the Financial Statements (Continued)
NOTE 6: (Continued)
As mentioned in Note 1.b the Company has decided not to recognize the deferred liabilities generated by the inflation adjustment on fixed assets and other non-monetary assets, which as of closing of the current period is Ps. 14,389,071. It is estimated that this liability will end up according to the detail that follows:
Term |
TOTAL | |
1 year |
194,645 | |
2 years |
172,301 | |
3 years |
101,495 | |
over 3 years |
1,138,922 | |
no term |
12,781,708 | |
Total |
14,389,071 |
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 |
March 31, 2008 | March 31, 2007 | ||||
Net income before income tax |
19,936,881 | 37,241,932 | ||||
Tax rate |
35 | % | 35 | % | ||
Net income at tax rates: |
6,977,908 | 13,034,676 | ||||
Permanent differences at tax rate: |
||||||
Restatement into constant currency |
599,856 | 188,100 | ||||
Expenses |
(9,962,190 | ) | | |||
Donations |
9,637 | 2,404 | ||||
Results from controlled and related companies |
(6,997,994 | ) | (13,869,416 | ) | ||
Personal asset tax |
1,249,859 | 940,170 | ||||
Miscellaneous permanent differences |
433,522 | 229,831 | ||||
Income tax (benefit) expense |
(7,689,402 | ) | 525,765 | |||
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. 18,860,930 and may be offset against taxable income of future periods, as follows:
Origination year |
Amount | Expiration Year | ||
2003 |
1,718,016 | 2008 | ||
2005 |
162,854 | 2010 | ||
2007 |
633,942 | 2012 | ||
2008 |
16,347,118 | 2013 |
43
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Notes to the Financial Statements (Continued)
NOTE 6: (Continued)
The following tables show the evolution and composition of deferred tax Assets and Liabilities.
| Deferred assets as of March 31, 2007: |
Cumulative tax loss carryforwards |
Others | TOTAL | ||||||
Initial balance |
1,893,068 | 145,436 | 2,038,504 | |||||
Gain (Loss) recognized |
1,268,143 | (1) | (108,141 | ) | 1,160,002 | |||
Closing balance |
3,161,211 | 37,295 | 3,198,506 |
(1) | The tax losses carryforward is conformed by Ps. 1,280,342 for the current year and an adjustment of the previous year for differences between provision and tax return for (Ps. 12,199). |
| Deferred liabilities as of March 31, 2007: |
Fixed Assets | Inventories | Investments | Accruals | TOTAL | |||||||||||
Initial balance |
(27,120,281 | ) | (16,237,592 | ) | | (554,754 | ) | (43,912,627 | ) | ||||||
Gain (Loss) recognized |
54,228 | (2,004,031 | ) | (32 | ) | 481,624 | (1,468,211 | ) | |||||||
Closing balance |
(27,066,053 | ) | (18,241,623 | ) | (32 | ) | (73,130 | ) | (45,380,838 | ) |
As of March 31, 2007, net liabilities of period-end per the information included in the preceding tables amount to Ps. 42,182,332.
44
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 March 31, 2008 and 2007 and June 30, 2007 with Subsidiaries, related companies and related parties:
March 31, 2008 Pesos |
June 30, 2007 Pesos |
March 31, 2007 Pesos | ||||
IRSA Inversiones y Representaciones S.A.(3) |
||||||
Current Investments |
||||||
-Interest of Convertible Notes 2007-IRSA (US$) |
| 379,408 | 1,124,267 | |||
Non-Current Investments |
||||||
-Convertible Notes 2007-IRSA (US$) |
| 37,116,000 | 37,199,999 | |||
Trade accounts receivable |
112,549 | |||||
Current other receivables |
| 106,903 | 82,419 | |||
Non-Current other receivables |
| 41,117 | 65,935 | |||
Current Trade accounts payable |
| 124,752 | 284,083 | |||
Inversiones Ganaderas S.A.(1) |
||||||
Current Trade accounts receivable |
129,349 | | | |||
Current other receivables |
68,432,024 | | | |||
Non-Current other receivables |
| | 1,404,360 | |||
Current trade accounts payable |
| 40,820 | 45,809 | |||
Futuros y opciones.Com S.A.(1) |
||||||
Current Trade accounts receivable |
7,263,813 | 18,640,536 | 259,665 | |||
Current Other receivables |
23,603 | 23,603 | 23,603 | |||
Cactus Argentina S.A.(3) |
||||||
Current Other receivables |
3,283,150 | 4,266,771 | 4,159,990 | |||
Non-Current other receivables |
| 4,100 | 6,532 | |||
Current Trade accounts payable |
211,956 | 669,346 | 92,425 | |||
Agro-Uranga S.A.(3) |
||||||
Current Other receivables |
1,018,364 | 511,221 | 601,684 | |||
Fundación IRSA (4) |
||||||
Current Trade accounts payable |
1,073,000 | 1,800,000 | 2,200,000 | |||
CYRSA S.A.(4) |
||||||
Current Trade accounts payable |
40,074 | | | |||
Inversora Bolívar (4) |
||||||
Current Trade accounts payable |
160,678 | 40,508 | 25,776 | |||
Alto Palermo S.A.(4) |
||||||
Non-Current other receivables |
| 178,341 | 284,147 | |||
Current Trade accounts payable |
327,830 | 1,075,643 | 634,946 | |||
Comercializadora de los altos S.A.(4) |
||||||
Current Trade accounts receivable |
933 | 933 | 154 | |||
BrasilAgro-Compahía Brasileira de Propiedades Agricolas(4) |
||||||
Current other receivables |
| 30,537 | 30,537 | |||
Agropecuaria Cervera S.A.(4) |
||||||
Current Trade accounts receivable |
280,746 | | 7,956 | |||
Current other receivables |
25,226,666 | 14,603,614 | | |||
Non-Current other receivables |
| | 12,093,299 | |||
Current trade accounts payable |
| 170,645 | | |||
Consultores Asset Management S.A.(4) |
||||||
Management Fees |
2,801,434 | 2,817,997 | 4,079,574 | |||
Credits to employees (4) |
||||||
Current credits to Senior management, directors and staff of the company |
101,247 | 191,252 | 107,714 | |||
Estudio Zang, Bergel & Viñes (4) |
||||||
Current Trade accounts payable |
809,157 | 324,389 | 205,909 |
(1) | Controlled company |
(3) | Related company |
(4) | Related party |
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 (Continued):
a. Balances as of March 31, 2008 and 2007 and June 30, 2007 with Subsidiaries, related companies and related parties (Continued):
March 31, 2008 Pesos |
June 30, 2007 Pesos |
March 31, 2007 Pesos | ||||
Directors (4) |
||||||
Current Loans |
||||||
Convertible Notes 2007 and interest payable (Schedule G) Directors |
| 3,148 | 3,148 | |||
Convertible Notes 2007 (Schedule G) Directors |
| 104,160 | 104,160 | |||
Other current debts |
124,800 | 81,600 | 59,757 |
(2) | Shareholder |
(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):
b. Gain and losses provided by Subsidiaries, related companies and related parties corresponding to the periods ended as of March 31, 2008 and 2007:
Year | Sales and Fees for shared services |
Interest paid | Salaries | Fees | Livestock expenses |
Interest income | Administrative services |
Others | |||||||||||||||||
Subsidiaries, related companies Law No, 19,550 Section 33 and related parties: |
|||||||||||||||||||||||||
Shareholders |
2008 | ||||||||||||||||||||||||
2007 | (1,724,804 | ) | |||||||||||||||||||||||
Alto Palermo S.A. |
2008 | (741,961 | ) | ||||||||||||||||||||||
2007 | (1,305,291 | ) | |||||||||||||||||||||||
Cyrsa S.A. |
2008 | (38,062 | ) | ||||||||||||||||||||||
2007 | |||||||||||||||||||||||||
Comercializadora Los Altos S.A. (Ex-Alto City.Com) |
2008 | ||||||||||||||||||||||||
2007 | 5,987 | ||||||||||||||||||||||||
Consultores Assets Management S.A. |
2008 | (2,975,556 | ) | ||||||||||||||||||||||
2007 | (4,079,574 | ) | |||||||||||||||||||||||
Cactus Argentina S.A. |
2008 | (2,528,394 | ) | 325,218 | 126,960 | 6,854 | |||||||||||||||||||
2007 | (2,148,065 | ) | 15,730 | 119,600 | (45,553 | ) | |||||||||||||||||||
Directors |
2008 | (1,031,934 | ) | ||||||||||||||||||||||
2007 | (27,788 | ) | (1,303,155 | ) | (289,897 | ) | |||||||||||||||||||
Estudio Zang, Bergel & Viñes |
2008 | (454,097 | ) | ||||||||||||||||||||||
2007 | (205,909 | ) | |||||||||||||||||||||||
Fundación IRSA |
2008 | ||||||||||||||||||||||||
2007 | |||||||||||||||||||||||||
Futuros y opciones.Com S.A. |
2008 | (174,832 | ) | ||||||||||||||||||||||
2007 | 123,300 | (21,223 | ) | ||||||||||||||||||||||
Inversiones Ganaderas S.A. |
2008 | 1,168,287 | 392,934 | ||||||||||||||||||||||
2007 | 100,025 | 6,634 | (883,409 | ) | |||||||||||||||||||||
Agropecuaria Cervera S.A. |
2008 | 1,623,052 | (272,643 | ) | |||||||||||||||||||||
2007 | 561,837 | 6,845 | |||||||||||||||||||||||
Inversora Bolívar S.A. |
2008 | (158,978 | ) | ||||||||||||||||||||||
2007 | (101,623 | ) | |||||||||||||||||||||||
IRSA Inversiones y Representaciones S.A. |
2008 | (151,474 | ) | (387,392 | ) | ||||||||||||||||||||
2007 | (230,829 | ) | 2,219,032 | ||||||||||||||||||||||
Credits to employees |
2008 | 8,211 | |||||||||||||||||||||||
2007 | (5,786 | ) | |||||||||||||||||||||||
Management fees |
2008 | (1,596,084 | ) | ||||||||||||||||||||||
2007 | (1,060,871 | ) | |||||||||||||||||||||||
Total 2008 |
(893,435 | ) | | (2,628,018 | ) | (3,429,653 | ) | (2,528,394 | ) | 2,737,376 | 126,960 | (206,665 | ) | ||||||||||||
Total 2007 |
(1,530,133 | ) | (1,752,592 | ) | (2,364,026 | ) | (4,575,380 | ) | (2,148,065 | ) | 2,890,838 | 249,534 | (1,044,963 | ) | |||||||||||
47
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Notes to the Financial Statements (Continued)
NOTE 8: Details of balance sheet and income statement accounts
a. | Cash and banks |
March 31, 2008 Pesos |
June 30, 2007 Pesos |
March 31, 2007 Pesos |
|||||||
Cash |
59,554 | 55,863 | 77,859 | ||||||
Foreign currency (Schedule G) |
17,802 | 4,137 | 5,465 | ||||||
Local currency checking account |
1,548,110 | 5,832,486 | 3,871,787 | ||||||
Foreign currency checking account (Schedule G) |
104,056,190 | 39,177,167 | 76,789,252 | ||||||
Local currency saving account |
53,022 | 49,708 | 75,869 | ||||||
Foreign currency saving account (Schedule G) |
46,584 | 4,360 | 7,886 | ||||||
Checks to be deposited |
25,193,598 | 326,575 | 34,913 | ||||||
130,974,860 | 45,450,296 | 80,863,031 | |||||||
b. Investments and Goodwill |
|||||||||
December 31, 2008 Pesos |
June 30, 2007 Pesos |
March 31, 2007 Pesos |
|||||||
Investment |
|||||||||
Investment (Schedule C and G) |
577,257,120 | 39,474,839 | 5,352,769 | ||||||
577,257,120 | 39,474,839 | 5,352,769 | |||||||
Investment |
|||||||||
Investment on controlled and related companies (Notes 12 and 14 and Schedule C) |
811,375,625 | 519,790,677 | 521,515,299 | ||||||
811,375,625 | 519,790,677 | 521,515,299 | |||||||
Other investments |
|||||||||
Other investments (Schedules C and G) |
262,273 | 37,378,273 | 37,220,716 | ||||||
262,273 | 37,378,273 | 37,220,716 | |||||||
Goodwill |
|||||||||
Goodwill (Schedule C) |
(130,948,631 | ) | (67,306,386 | ) | (70,189,477 | ) | |||
(130,948,631 | ) | (67,306,386 | ) | (70,189,477 | ) | ||||
48
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Notes to the Financial Statements (Continued)
NOTE 8: (Continued)
c. | Trade accounts receivable |
March 31, 2008 Pesos |
June 30, 2007 Pesos |
March 31, 2007 Pesos |
|||||||
Current |
|||||||||
Accounts receivable in local currency |
10,500,308 | 16,889,320 | 4,003,451 | ||||||
Less: |
|||||||||
Allowance for doubtful accounts (Schedule E) |
(431,210 | ) | (372,359 | ) | (372,359 | ) | |||
Accounts receivable in foreign currency (Schedule G) |
676,518 | 531,771 | 1,808,885 | ||||||
Subsidiaries, related companies Law No. 19,550 Section 33 and related parties: |
|||||||||
Inversiones Ganaderas S.A. |
129,349 | | | ||||||
Futuros y Opciones.Com S.A. |
7,263,813 | 18,640,536 | 259,665 | ||||||
Cactus Argentina S.A. |
112,549 | | | ||||||
Agropecuaria Cervera S.A. |
280,746 | | 7,956 | ||||||
Comercializadora de los Altos S.A. (Ex-Alto CIty.Com S.A.) |
933 | 933 | 154 | ||||||
18,533,006 | 35,690,201 | 5,707,752 | |||||||
d. Other receivables |
|||||||||
March 31, 2008 Pesos |
June 30, 2007 Pesos |
March 31, 2007 Pesos |
|||||||
Current |
|||||||||
Prepaid leases |
78,884 | 6,434,233 | 718,365 | ||||||
Income tax credit and advances (net of accrual for income tax) |
13,942,248 | 10,093,179 | 3,965,415 | ||||||
Guarantee deposits and premiums (Schedule G) |
1,873,025 | 2,805,415 | 3,142,675 | ||||||
Secured by mortgage (Schedule G) |
6,999,442 | 6,995,220 | 3,081,097 | ||||||
Prepaid expenses |
142,157 | 190,428 | 116,095 | ||||||
Tax prepayments (net of accruals) |
18,789,002 | 6,956,648 | 2,471,191 | ||||||
Subsidiaries, related companies Law No. 19,550 Section 33 and related parties: |
|||||||||
Cactus Argentina S.A. |
3,283,150 | 4,266,771 | 4,159,990 | ||||||
Futuros y Opciones.Com S.A. |
23,603 | 23,603 | 23,603 | ||||||
Agropecuaria Cervera S.A. |
25,226,666 | 14,603,614 | | ||||||
Inversiones Ganaderas S.A. |
68,432,024 | | | ||||||
IRSA Inversiones y Representaciones S.A. (Schedule G) |
| 106,903 | 82,419 | ||||||
Agro-Uranga S.A. |
1,018,364 | 511,221 | 601,684 | ||||||
BrasilAgro Companhia Brasileira de Propiedades Agrícolas |
| 30,537 | 30,537 | ||||||
Credits to employees |
101,247 | 191,252 | 107,714 | ||||||
Others (Schedule G) |
1,750,607 | 356,690 | 880,297 | ||||||
141,660,419 | 53,565,714 | 19,381,082 | |||||||
Non-current |
|||||||||
Secured by mortgage (Schedule G) |
11,187,818 | 13,097,871 | 5,690,057 | ||||||
Income tax prepayments, VAT and others |
7,157,459 | 19,966,998 | 30,344,349 | ||||||
Tax on minimum presumed income |
17,193,041 | 7,337,465 | 5,847,627 | ||||||
Subsidiaries, related companies Law No. 19,550 Section 33 and related parties: |
|||||||||
Inversiones Ganaderas S.A. |
| | 1,404,360 | ||||||
Cactus Argentina S.A. (Schedule G) |
| 4,100 | 6,532 | ||||||
Agropecuaria Cervera S.A |
| | 12,093,299 | ||||||
Alto Palermo S.A. (Schedule G) |
| 178,341 | 284,147 | ||||||
IRSA Inversiones y representaciones S.A (Schedule G) |
| 41,117 | 65,935 | ||||||
Prepaid leases |
277,455 | 179 | 179 | ||||||
Others (Schedule G) |
| 22,673 | 36,126 | ||||||
35,815,773 | 40,648,744 | 55,772,611 | |||||||
49
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Notes to the Financial Statements (Continued)
NOTE 8: (Continued)
e. | Inventories |
March 31, 2008 Pesos |
June 30, 2007 Pesos |
March 31, 2007 Pesos | ||||
Current |
||||||
Beef cattle |
15,081,279 | 11,072,429 | 13,545,481 | |||
Crops |
24,720,245 | 30,866,271 | 23,777,230 | |||
Unharvested crops |
45,454,859 | 2,342,025 | 27,822,308 | |||
Seeds and fodder |
3,610,312 | 2,250,776 | 2,955,201 | |||
Materials and others |
11,243,759 | 4,929,736 | 5,987,967 | |||
Advances to suppliers |
| | 65,981 | |||
100,110,454 | 51,461,237 | 74,154,168 | ||||
Non-Current |
||||||
Beef cattle |
71,799,764 | 65,131,553 | 63,866,830 | |||
71,799,764 | 65,131,553 | 63,866,830 | ||||
f. Others assets |
||||||
March 31, 2008 Pesos |
June 30, 2007 Pesos |
March 31, 2007 Pesos | ||||
Current |
||||||
Properties for sale (real estate) |
19,802,484 | | | |||
19,802,484 | | | ||||
g. Trade accounts payable |
||||||
March 31, 2008 Pesos |
June 30, 2007 Pesos |
March 31, 2007 Pesos | ||||
Current |
||||||
Suppliers in local currency |
3,358,036 | 154,255 | 1,531,486 | |||
Suppliers in foreign currency (Schedule G Note 11) (1) |
7,698,404 | 12,742,867 | 13,236,620 | |||
Subsidiaries, related companies Law No. 19,550 Section 33 and related parties: |
||||||
Inversora Bolívar S.A. |
160,678 | 40,508 | 25,776 | |||
Alto Palermo S.A. |
327,830 | 1,075,643 | 634,946 | |||
Inversiones Ganaderas S.A. |
| 40,820 | 45,809 | |||
IRSA Inversiones y Representaciones S.A. |
| 124,752 | 284,083 | |||
Cactus Argentina S.A. |
211,956 | 669,346 | 92,425 | |||
Estudio Zang, Bergel & Viñes |
809,157 | 324,389 | 205,909 | |||
Fundación IRSA |
1,073,000 | 1,800,000 | 2,200,000 | |||
CYRSA S.A. |
40,074 | | | |||
Agropecuaria Cervera S.A. |
| 170,645 | | |||
Accrual for other expenses (Schedule G) |
18,258,593 | 10,402,907 | 9,580,066 | |||
Accrual for cereal expenses |
1,259,824 | 1,163,711 | 3,251,818 | |||
33,197,552 | 28,709,843 | 31,088,938 | ||||
Non-Current |
||||||
Accrual for other expenses (Schedule G) |
| 246,231 | 392,740 | |||
| 246,231 | 392,740 | ||||
(1) | Includes as of March 31, 2008 US$ 1,449,726 for the acquisition of farm San Pedro, corresponding to suppliers in foreign currency secured by mortgage. See Note 11. |
50
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Notes to the Financial Statements (Continued)
NOTE 8: (Continued)
h. | Loans |
March 31, 2008 Pesos |
June 30, 2007 Pesos |
March 31, 2007 Pesos |
||||||
Current |
||||||||
Local financial loans (Note 15 and Schedule G) |
150,899,760 | 114,005,729 | 102,092,963 | |||||
Foreign financial loans ( Notes 15 and 16 and Schedule G) |
25,344,000 | | | |||||
Convertible Notes 2007 (Schedule G) |
| 8,563,979 | 9,406,364 | |||||
Convertible Notes 2007 -Subsidiaries, related companies Law No. 19,550 Section 33 and related parties: |
||||||||
Directors |
| 104,160 | 104,160 | |||||
Convertible Notes 2007 expenses |
| (12,742 | ) | (23,215 | ) | |||
Convertible Notes 2007 Interest payable (Schedule G) |
| 85,460 | 284,281 | |||||
Convertible Notes 2007 Interest payable - Subsidiaries, related companies Law No. 19,550 Section 33 and related parties: |
||||||||
Directors |
| 3,148 | 3,148 | |||||
176,243,760 | 122,749,734 | 111,867,701 | ||||||
Non-Current |
||||||||
Foreign Financial Loans (Notes 15 and 16 and Schedule G) |
| 24,744,000 | 24,800,000 | |||||
| 24,744,000 | 24,800,000 | ||||||
i. Salaries and social security payable |
||||||||
March 31, 2008 Pesos |
June 30, 2007 Pesos |
March 31, 2007 Pesos |
||||||
Current |
||||||||
Accrual for vacation and statutory annual bonus |
2,568,407 | 3,490,543 | 2,450,587 | |||||
Social security taxes payable |
436,080 | | | |||||
Health care payable |
23,931 | 32,694 | 15,346 | |||||
Others |
417 | 317,975 | 308 | |||||
3,028,835 | 3,841,212 | 2,466,241 | ||||||
51
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Notes to the Financial Statements (Continued)
NOTE 8: (Continued)
j. | Taxes payable |
March 31, 2008 Pesos |
June 30, 2007 Pesos |
March 31, 2007 Pesos | ||||
Current |
||||||
Tax on minimum presumed income (Note 2.u.) |
9,985,598 | 5,394,648 | 3,904,810 | |||
Property tax payable |
35,418 | 226,947 | 176,230 | |||
Taxes withheld for income tax |
373,161 | 415,606 | 108,637 | |||
Gross sale tax payable |
57,778 | 140,100 | 47 | |||
Taxes withheld-value added tax |
2,553 | 20,270 | 10,808 | |||
Others |
3,006,916 | 673 | 2,703,729 | |||
13,461,424 | 6,198,244 | 6,904,261 | ||||
Non-Current |
||||||
Deferred income tax |
43,225,159 | 50,914,561 | 42,182,332 | |||
43,225,159 | 50,914,561 | 42,182,332 | ||||
k. Advanced from customs |
||||||
March 31, 2008 Pesos |
June 30, 2007 Pesos |
March 31, 2007 Pesos | ||||
Current |
||||||
Advanced from customs (Schedule G) |
11,969,669 | | | |||
11,969,669 | | | ||||
l. Other debts |
||||||
March 31, 2008 Pesos |
June 30, 2007 Pesos |
March 31, 2007 Pesos | ||||
Current |
||||||
Management fees agreement accrual (Note 5) |
2,801,434 | 2,817,997 | 4,079,574 | |||
Subsidiaries, related companies Law No. 19,550 Section 33 and related parties: |
||||||
Directors |
124,800 | 81,600 | 59,757 | |||
2,926,234 | 2,899,597 | 4,139,331 | ||||
52
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Notes to the Financial Statements (Continued)
NOTE 9:
Assets based on their estimated collection term (in Pesos)
Current and non-current investment |
Trade accounts receivable | Other receivables and prepaid expenses | ||||||||||||||||
Based on their estimated collection term |
March 31, 2008 |
June 30, 2007 |
March 31, 2007 |
March 31, 2008 |
June 30, 2007 |
March 31, 2007 |
March 31, 2008 |
June 30, 2007 |
March 31, 2007 | |||||||||
4th quarter 2007/2006 financial period |
| | 1,124,267 | | | 5,707,752 | | | 9,568,132 | |||||||||
1st quarter 2008/2007 financial period |
| | | | 35,690,201 | | | 17,580,104 | 2,987,027 | |||||||||
2nd quarter 2008/2007 financial period |
| 379,408 | | | | | | 3,692,125 | 335,847 | |||||||||
3th quarter 2008/2007 financial period |
| | | | | | | 1,421,935 | 765,764 | |||||||||
4th quarter 2008/2007 financial period |
| | | 18,533,006 | | | 31,442,861 | 4,703,416 | | |||||||||
1st quarter 2009/2008 financial period |
| | | | | | 8,774,097 | 2,178,303 | 2,183,297 | |||||||||
2nd quarter 2009/2008 financial period |
| | | | | | 1,556,499 | | | |||||||||
3th quarter 2009/2008 financial period |
| | | | | | 1,723,024 | | | |||||||||
4th quarter 2009/2008 financial period |
| | | | | | 3,801,565 | 3,710,415 | | |||||||||
1st quarter 2010/2009 financial period |
| | | | | | 1,792,344 | 1,749,369 | 1,753,380 | |||||||||
4th quarter 2010/2009 financial period |
| | | | | | 3,801,565 | 3,710,415 | | |||||||||
1st quarter 2011/2010 financial period |
| | | | | | 1,792,344 | 1,749,369 | 1,753,380 | |||||||||
Overdue |
| | | | | | | | | |||||||||
With no stated current term |
577,257,120 | 39,095,431 | 4,228,502 | | | | 98,163,938 | 26,168,134 | 5,724,312 | |||||||||
With no stated non-current term |
262,273 | 37,378,273 | 37,220,716 | | | | 24,627,955 | 27,550,873 | 50,082,554 | |||||||||
Total |
577,519,393 | 76,853,112 | 42,573,485 | 18,533,006 | 35,690,201 | 5,707,752 | 177,476,192 | 94,214,458 | 75,153,693 | |||||||||
Assets classified according to their interest rate (in Pesos)
Current and non-current investment |
Trade accounts receivable | Other receivables and prepaid expenses | ||||||||||||||||
Based on their estimated collection term |
March 31, 2008 |
June 30, 2007 |
March 31, 2007 |
March 31, 2008 |
June 30, 2007 |
March 31, 2007 |
March 31, 2008 |
June 30, 2007 |
March 31, 2007 | |||||||||
At fixed interest rate |
| 37,116,000 | 37,199,999 | | | | 17,430,720 | 23,995,134 | 8,606,937 | |||||||||
At variable interest rate |
577,257,120 | 39,095,431 | 4,228,502 | | | | 92,600,504 | 13,652,208 | 13,260,066 | |||||||||
Non-interest bearing |
262,273 | 641,681 | 1,144,984 | 18,533,006 | 35,690,201 | 5,707,752 | 67,444,968 | 56,567,116 | 53,286,690 | |||||||||
Total |
577,519,393 | 76,853,112 | 42,573,485 | 18,533,006 | 35,690,201 | 5,707,752 | 177,476,192 | 94,214,458 | 75,153,693 | |||||||||
53
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Notes to the Financial Statements (Continued)
NOTE 9 (Continued):
Liabilities based on their estimated payment term (in Pesos)
Trade accounts payable | Loans | Salaries and social security payable | ||||||||||||||||
Based on their estimated payment term |
March 31, 2008 |
June 30, 2007 |
March 31, 2007 |
March 31, 2008 |
June 30, 2007 |
March 31, 2007 |
March 31, 2008 |
June 30, 2007 |
March 31, 2007 | |||||||||
4th quarter 2007/2006 |
| | 31,088,938 | | | 645,148 | | | 218,435 | |||||||||
1st quarter 2008/2007 |
| 28,709,843 | | | 15,298,547 | 14,749,006 | | 3,124,742 | 1,776,557 | |||||||||
2nd quarter 2008/2007 |
| | | | 10,618,597 | | | 716,470 | 471,249 | |||||||||
3rd quarter 2008/2007 |
| | | | | 9,487,309 | | | | |||||||||
4th quarter 2008/2007 |
33,197,552 | | | 25,325,428 | | | 782,865 | | | |||||||||
1st quarter 2009/2008 |
| | | 21,557,226 | | | 1,580,351 | | | |||||||||
2nd quarter 2009/2008 |
| | | 25,344,000 | 24,744,000 | 24,800,000 | 665,619 | | | |||||||||
Overdue |
| | | | | | | | | |||||||||
With no stated current term |
| | | 104,017,106 | 96,832,590 | 86,986,238 | | | | |||||||||
With no stated non-current term |
| 246,231 | 392,740 | | | | | | | |||||||||
Total |
33,197,552 | 28,956,074 | 31,481,678 | 176,243,760 | 147,493,734 | 136,667,701 | 3,028,835 | 3,841,212 | 2,466,241 | |||||||||
Taxes payable | Advanced from customs |
Other debts | Provisions | |||||||||||||||||||||
Based on their |
March 31, 2008 |
June 30, 2007 |
March 31, 2007 |
March 31, 2008 |
June 30, 2007 |
March 31, 2007 |
March 31, 2008 |
June 30, 2007 |
March 31, 2007 |
March 31, 2008 |
June 30, 2007 |
March 31, 2007 | ||||||||||||
4th quarter 2007/2006 |
| | 6,904,261 | | | | | | 4,139,331 | | | | ||||||||||||
1st quarter 2008/2007 |
| 6,198,244 | | | | | | 2,899,597 | | | | | ||||||||||||
2nd quarter 2008/2007 |
| | | | | | | | | | | | ||||||||||||
3rd quarter 2008/2007 |
| | | | | | | | | | | | ||||||||||||
4th quarter 2008/2007 |
469,956 | | | 11,969,669 | | | 2,926,234 | | | | | | ||||||||||||
1st quarter 2009/2008 |
| | | | | | | | | | | | ||||||||||||
2nd quarter 2009/2008 |
12,991,468 | | | | | | | | | | | | ||||||||||||
Overdue |
| | | | | | | | | | | | ||||||||||||
With no stated current term |
| | | | | | | | | | | | ||||||||||||
With no stated non-current term |
43,225,159 | 50,914,561 | 42,182,332 | | | | | | | 80,953 | 45,216 | 45,216 | ||||||||||||
Total |
56,686,583 | 57,112,805 | 49,086,593 | 11,969,669 | | | 2,926,234 | 2,899,597 | 4,139,331 | 80,953 | 45,216 | 45,216 | ||||||||||||
Liabilities classified according to their interest rate (in Pesos)
Trade accounts payable | Loans | Salaries and social security payable | ||||||||||||||||
Interest in rate that they accrue |
March 31, 2008 |
June 30, 2007 |
March 31, 2007 |
March 31, 2008 |
June 30, 2007 |
March 31, 2007 |
March31, 2008 |
June 30, 2007 |
March 31, 2007 | |||||||||
At fixed interest rate |
4,920,475 | 4,484,003 | 4,439,062 | 174,821,907 | 147,405,126 | 136,380,272 | | | | |||||||||
At variable interest rate |
| | | | | | | | ||||||||||
Non-interest bearing |
28,277,077 | 24,472,071 | 27,042,616 | 1,421,853 | 88,608 | 287,429 | 3,028,835 | 3,841,212 | 2,466,241 | |||||||||
Total |
33,197,552 | 28,956,074 | 31,481,678 | 176,243,760 | 147,493,734 | 136,667,701 | 3,028,835 | 3,841,212 | 2,466,241 | |||||||||
Taxes payable | Advanced from customs | Other debts | Provisions | |||||||||||||||||||||
Interest in rate that |
March 31, 2008 |
June 30, 2007 |
March 31, 2007 |
March 31, 2008 |
June 30, 2007 |
March 31, 2007 |
March 31, 2008 |
June 30, 2007 |
March 31, 2007 |
March 31, 2008 |
June 30, 2007 |
March 31, 2007 | ||||||||||||
At fixed interest rate |
| | | | | | | | | | | | ||||||||||||
At variable interest rate |
| | | | | | | | | | | | ||||||||||||
Non-interest bearing |
56,686,583 | 57,112,805 | 49,086,593 | 11,969,669 | | | 2,926,234 | 2,899,597 | 4,139,331 | 80,953 | 45,216 | 45,216 | ||||||||||||
Total |
56,686,583 | 57,112,805 | 49,086,593 | 11,969,669 | | | 2,926,234 | 2,899,597 | 4,139,331 | 80,953 | 45,216 | 45,216 | ||||||||||||
54
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.
On May 2, 2006, a loan agreement for US$ 8 million was executed with Crédit Suisse, which imposes some restrictions on our ability to pay dividends. Under this loan agreement falling due on November 2, 2008, we are not allowed to pay dividends or make other restricted payments (including the purchase or redemption of our capital stock) in cash, obligations or other assets, for a total amount not exceeding US$ 5 million in any calendar year.
NOTE 11: PURCHASE AND SALE OF FARMS
a) | On September 3, 2007, a deferral of payment for US$ 1,449,726 plus US$ 103,454 i+n 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. |
b) | On October 22, 2007, it was deemed of sales for 4,974 hectares of the farm Los Pozos was signed. The transaction was agreed upon at US$ 1,119,217. To date, US$ 1,019,217 was collected. The balances of US$ 100,000 should be collected by August 21, 2008, plus interest at LIBOT plus 6%.This sale generated income for about US$ 1.03 (in millions). |
c) | On December 17, 2007, it was signed the agreement of sale for the remaining undivided 25% of 72 hectares of the establishment La Adela (18 hectares). The transaction was agreed upon at US$ 143,020, which was paid upon executing the agreement. With such acquisition, the establishment La Aldea has 1054 hectares. |
d) | On December 27, 2007, the agreement of sale with possession for 2,471 hectares of the establishment La Esmeralda was signed. This property has been valued at net realization value as the conditions established by Technical Resolution 17 apply, hence recognizing income for about US$ 5.2 million. |
e) | On March 13 and 14, 2008, agreements of sale for the undivided 80% of the establishment Las Esperanza (980 ha.) located in the Province of La Pampa. The transaction was agreed upon at US$ 1,281,814, out of which 30% was paid upon signing the agreement of sale and the outstanding balance upon executing the title deed. It will take place 45 days after singing the respective agreements of sale |
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,
55
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Notes to the Financial Statements (Continued)
NOTE 12: (Continued)
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 one.
As considerations for the exchange referred to above, the actions that follow were effected:
| Cresud has 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$ 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$ Seven hundred thousand (US$ 700,000), staying such contribution in guarantee for future contingencies during a two-year term. |
The total amount paid was allocated to the individual identifiable assets. These include Ps. 21.9 millon as right of concession which have been recorded in intangible assets (Schedule B) to these financial statements.
b) | BrasilAgro Companhia de Propiedades Agrícolas (BrasilAgro) |
The Company values the investment in BrasilAgro according to the 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. 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.
56
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 583.2 million Reais, 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 42.4 million Reais (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.
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 1,000 Reais 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
57
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Notes to the Financial Statements (Continued)
NOTE 12: (Continued)
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 March 31, 2008, the Company has not registered any value for the holding of such options.
During this period, Cresud acquired 1,635,000 shares for Ps. 41,535,902. Such purchase generated a change in the interest in BrasilAgro of 7.40% at 11.04%.
Likewise, as of March 31, 2008, BrasilAgro has acquired its first eight properties, which represent 144,189 hectares.
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 March 31, 2008 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.
58
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 March 31, 2008, 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 Comisión Nacional de Valores dated October 1, 2002 and by the Bolsa de Comercio de Buenos Aires, 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 per share (US$ 5.0775 ADS), while the Warrant price is US$ 0.6093 per share (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 were paid in cash and the proceeds will be destined to the subscription of IRSAs Convertible Notes and for the generation of working capital.
During the year beginning June 30, 2003 and ended November 14, 2007, 49,910,874 corporate bonds were converted into 98,288,372 shares of common stock, which originated an increase in the Companys shareholders equity of PS. 152,102,667. In the same year, 49,867,018 warrant options were exercised; consequently, 98,202,054 shares of common stock were issued for PS. 182,912,273.
59
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Notes to the Financial Statements (Continued)
NOTE 13: (Continued)
On November 14, 2007, convertible notes fell due, out of which 89,126 convertible notes were pending conversion, which were settled in cash. Likewise, there were 132,982 warrant options that were not exercised.
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.
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.
During the period beginning July 2003 and ended November 14, 2007, the Company acquired 600,500 Convertible Notes for US$ 937,798.
During the same period, the Company sold 12,335,157 Convertible Notes of IRSA Inversiones y Representaciones Sociedad Anónima. The sale generated income for PS. 83,623,172.
Likewise, in the same period, the Company exercised its conversion right and exercised warrants of 37,958,011 Convertible Notes of IRSA Inversiones y Representaciones Sociedad Anónima giving rise to issuing 139,295,450 shares of common stock with a face value of PS. 1 each one.
During the same period, third party holders of Convertible Notes into shares of common stock of IRSA have exercised the conversion right of 61,984,332 Convertible Notes and have exercised 61,938,795 warrants originating the issuance of 227,381,884 shares of common stock with a face value of PS. 1 each one.
As a consequence of such conversions and exercise of third parties warrants, the Companys investment value has decreased in Ps. 64.4 million, such effect being recorded in Paid-In Capital (Related Companies Law No. 19,550 Section 33) of Shareholders´ Equity (see Note 2.q).
On November 14, 2007, convertible corporate bonds of IRSA Inversiones y Representaciones Sociedad Anónima matured.
60
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Notes to the Financial Statements (Continued)
NOTE 15: 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 March 31, 2008 our debt, without considering our convertible negotiable obligations, amounts to Ps. 176.2 million.
On analyzing the breakdown of such debt, we note the Credit Suisse loan to finance our investment in BrasilAgro for Ps. 25.3 million (Note 12.b) and Ps. 46.6 million to finance our crop production, the remaining balance, Ps. 104.3 million, are concentrated in the short-term.
The chart that follows discloses our Company debt as of March 31, 2008:
Bank |
Currency | Total (Millions Ps.) |
Term | |||
Short-term |
Pesos | 104.3 | Up to 180 days | |||
Crop production financing |
Pesos | 46.6 | Up to 144 days | |||
Medium-term |
Pesos | 25.3 | Up to 215 days |
NOTE 16: CAPITAL INCREASE
During March 2008, the capital increase by 180 million shares with face value of PS. 1 entitled to one vote per share was concluded.This capital increase was approved by the Shareholders Meeting of October 10, 2007. Thus, 180 million shares offered at the subscription price of US$ 1.60 or PS. 5.0528 per share were fully subscribed, both locally and internationally.
After this capital increase, the Companys outstanding shares amount to 500,774,772.
Additionally, for each subscribed share, each shareholder received at no additional cost 1 option entitling the holder to purchase 0.33333333 new shares at a price of US$ 1.68 per each share to be acquired. That is to say, 180 million options entitling holder to purchase a total of 60 million additional shares at the previously mentioned price were granted. Options fall due on May 22, 2015 and may be exercised between the 17th and the 22nd day of February, May, September and November. Options are listed on the Buenos Aires Stock Exchange under the symbol CREW2 and we are currently carrying out the formalities to have them listed on the Nasdaq.
Funds obtained from increasing capital, net of issuance expenses, amount to PS. 881,040,600, equivalent to about US$ 279 million.
Funds obtained were assigned to shares and options issued based on the current value estimated upon subscription.
NOTE 17: RESTRICTED ASSETS
As of March 31, 2008, the amount of 1,834,860 ADR´s of IRSA Inversiones y Representaciones S.A. are included in Non-Current Investments and
61
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Notes to the Financial Statements (Continued)
NOTE 17: (Continued)
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 March 31, 2008. 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 18: 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 March 31, 2008 the Company had made contributions to the Program that amount Ps. 275,401
62
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Notes to the Financial Statements (Continued)
NOTE 19: SUBSEQUENT EVENTS
The Company has not recorded any significant subsequent effect that should be disclosed in a note to the financial statements.
63
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Fixed Assets
Corresponding to the nine-period periods beginning as from July 1, 2007 and 2006
and ended on March 31, 2008 and 2007
(Notes 1 and 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 Value as of March 31, 2008 Pesos |
Net carrying Value as of June 30, 2007 Pesos |
Net carrying Value as of March 31, 2007 Pesos | ||||||||||||||||
Rate % |
Accumulated at the beginning of the year Pesos |
Decrease of the year/ period Pesos |
Current year/ Period Pesos |
Accumulated at the end of the year/ period Pesos |
||||||||||||||||||||
Real estate |
161,689,175 | 4,725,427 | 2,008,242 | 164,406,360 | | | | | | 164,406,360 | 161,689,175 | 151,024,186 | ||||||||||||
Wire fences |
5,946,395 | | 339,656 | 5,606,739 | 3 | 748,542 | 54,212 | 133,201 | 827,531 | 4,779,208 | 5,197,853 | 2,853,453 | ||||||||||||
Watering troughs |
4,406,916 | 63,710 | 193,019 | 4,277,607 | 5 | 1,125,310 | 68,416 | 156,240 | 1,213,134 | 3,064,473 | 3,281,606 | 2,266,402 | ||||||||||||
Alfalfa fields and meadows |
3,227,641 | 228,551 | | 3,456,192 | 12-25-50 | 1,533,523 | | 410,600 | 1,944,123 | 1,512,069 | 1,694,118 | 1,403,231 | ||||||||||||
Buildings and constructions |
30,612,362 | 171,874 | 54,632 | 30,729,604 | 2 | 3,123,956 | 8,446 | 475,324 | 3,590,834 | 27,138,770 | 27,488,406 | 26,521,042 | ||||||||||||
Machinery |
11,098,971 | 606,220 | | 11,705,191 | 10 | 7,628,609 | | 549,940 | 8,178,549 | 3,526,642 | 3,470,362 | 3,549,013 | ||||||||||||
Vehicles |
2,283,471 | 267,235 | 48,869 | 2,501,837 | 20 | 1,307,439 | 40,576 | 268,785 | 1,535,648 | 966,189 | 976,032 | 880,646 | ||||||||||||
Tools |
208,811 | 7,320 | | 216,131 | 10 | 160,632 | | 7,959 | 168,591 | 47,540 | 48,179 | 48,863 | ||||||||||||
Furniture and equipment |
1,143,068 | 73,982 | | 1,217,050 | 10 | 869,760 | | 59,436 | 929,196 | 287,854 | 273,308 | 295,469 | ||||||||||||
Corral and leading lanes |
896,488 | 14,865 | 23,867 | 887,486 | 3 | 145,473 | 3,396 | 19,882 | 161,959 | 725,527 | 751,015 | 708,492 | ||||||||||||
Roads |
2,058,589 | | | 2,058,589 | 10 | 720,499 | | 127,773 | 848,272 | 1,210,317 | 1,338,090 | 1,146,733 | ||||||||||||
Facilities |
13,617,658 | 80,862 | | 13,698,520 | 10-20-33 | 6,696,165 | | 780,197 | 7,476,362 | 6,222,158 | 6,921,493 | 6,084,921 | ||||||||||||
Computer equipment |
1,967,450 | 103,148 | | 2,070,598 | 20 | 1,133,754 | | 298,082 | 1,431,836 | 638,762 | 833,696 | 898,928 | ||||||||||||
Silo plants |
1,277,416 | | | 1,277,416 | 5 | 464,374 | | 55,869 | 520,243 | 757,173 | 813,042 | 647,753 | ||||||||||||
Constructions in progress |
7,034,802 | 9,652,539 | 228,551 | 16,458,790 | | | | | | 16,458,790 | 7,034,802 | 18,592,666 | ||||||||||||
Advances to suppliers |
295,767 | 1,026,778 | 295,767 | 1,026,778 | | | | | | 1,026,778 | 295,767 | 469,463 | ||||||||||||
Total as of March 31, 2008 |
247,764,980 | 17,022,511 | 3,192,603 | 261,594,888 | 25,658,036 | 175,046 | 3,343,288 | 28,826,278 | 232,768,610 | |||||||||||||||
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 March 31, 2007 |
230,293,886 | 12,356,985 | 237,839 | 242,413,032 | 22,222,028 | 160,080 | 2,959,823 | 25,021,771 | 217,391,261 | |||||||||||||||
64
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Intangible Assets
Corresponding to the nine-month periods beginning as from July 1, 2007 and 2006
and ended on March 31, 2008 and 2007
(Notes 1, 2, and 3)
Schedule B
Principal |
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 value as of March 31, 2008 Pesos |
Net carrying value as of June 30, 2007 Pesos |
Net carrying value as of March 31, 2007 Pesos | |||||||||||||
Accumulated at the beginning of the year Pesos |
Of the year | Accumulated at the end of the year/ period Pesos |
||||||||||||||||||
Rate % |
Current year Pesos |
|||||||||||||||||||
Concessions rights |
21,910,761 | | 21,910,761 | | 524,459 | 524,459 | 21,386,302 | 21,910,761 | 21,910,761 | |||||||||||
Total as of March 31, 2008 |
21,910,761 | | 21,910,761 | | 524,459 | 524,459 | 21,386,302 | |||||||||||||
Total as of June 30, 2007 |
21,910,761 | | 21,910,761 | | | | 21,910,761 | |||||||||||||
Total as of March 31, 2007 |
21,910,761 | | 21,910,761 | | | | 21,910,761 | |||||||||||||
65
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Investments
Corresponding to the nine-month periods beginning as from July 1, 2007 and 2006
and ended on March 31, 2008 and 2007
(Notes 1, and 2)
Schedule C
Securities |
Amount | Value as of March 31, 2008 Pesos |
Value as of June 30, 2007 Pesos |
Value as of March 31, 2007 Pesos |
Market value Pesos |
INFORMATION ON THE ISSUER | |||||||||||||||||
Latest financial statements | |||||||||||||||||||||||
Principal activity |
Capital Pesos |
Income (loss) for the period Pesos |
Shareholders´ Equity Pesos | ||||||||||||||||||||
Current Investments |
|||||||||||||||||||||||
Mutual Funds |
|||||||||||||||||||||||
Bony Hamilton Fund (U$S) |
64,107,997 | 200,529,816 | 37,946,618 | 3,036,236 | 3.128000 | ||||||||||||||||||
Deutsche Managed Dollar Fund |
120,175,650 | 375,909,434 | 3.128000 | ||||||||||||||||||||
Fondo 1784 BKD |
24,313 | 29,000 | 1.192769 | ||||||||||||||||||||
576,468,250 | 37,946,618 | 3,036,236 | |||||||||||||||||||||
Notes and Convertible Notes |
|||||||||||||||||||||||
Subsidiaries, related companies Law No. 19,550 Section 33 and related parties, Interest on Convertible Notes 2007 - IRSA (US$): |
|||||||||||||||||||||||
IRSA Inversiones y Representaciones S.A. |
| 379,408 | 1,124,267 | ||||||||||||||||||||
Bonos Global 2010 |
110,000 | 105,805 | 120,899 | 117,811 | 0.961860 | ||||||||||||||||||
Bocon Pro 1 |
157,647 | 630 | 630 | 630 | 0.003996 | ||||||||||||||||||
Mortgage Bonds |
729,877 | 682,435 | 1,027,284 | 1,073,825 | 0.935000 | ||||||||||||||||||
788,870 | 1,528,221 | 2,316,533 | |||||||||||||||||||||
Total current investments |
577,257,120 | 39,474,839 | 5,352,769 | ||||||||||||||||||||
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 | 11,709,471 | 24,589,822 | ||||||||||||||||||
Shares |
893,069 | 8,784,163 | 6,895,791 | 7,208,359 | |||||||||||||||||||
Higher value of property |
11,179,150 | 11,179,150 | 11,179,150 | ||||||||||||||||||||
19,963,313 | 18,074,941 | 18,387,509 | |||||||||||||||||||||
INVERSIONES GANADERAS S.A. |
Unlisted | Rising and grazing cattle |
11,668,570 | 15,306 | 9,803,781 | ||||||||||||||||||
Shares |
11,668,569 | 9,803,760 | 9,788,454 | 10,639,616 | |||||||||||||||||||
9,803,760 | 9,788,454 | 10,639,616 | |||||||||||||||||||||
CACTUS ARGENTINA S.A. Shares |
6,589,335 | 8,067,923 | 5,825,380 | 6,259,901 | Unlisted | Exploitation and administration of Agriculture and beef cattle |
27,455,563 | (40,070 | ) | 33,616,347 | |||||||||||||
8,067,923 | 5,825,380 | 6,259,901 | |||||||||||||||||||||
FUTUROS Y OPCIONES.COM S.A. Shares |
654,398 | 2,643,584 | 1,952,651 | 1,156,281 | Unlisted | Gives information about markets through Internet , brokerage activities and comercial services. |
960,937 | 1,092,414 | 3,881,914 | ||||||||||||||
2,643,584 | 1,952,651 | 1,156,281 | 1,334,748 | (391,561 | ) | 4,262,965 | |||||||||||||||||
AGROPECUARIA CERVERA S.A. Shares |
1,201,273 | 3,836,667 | 4,189,072 | 4,423,973 | Unlisted | Agricultural and forestall |
|||||||||||||||||
3,836,667 | 4,189,072 | 4,423,973 | |||||||||||||||||||||
IRSA Inversiones y Representaciones S.A. |
|||||||||||||||||||||||
Shares (Note 15) |
199,312,030 | 651,719,344 | 411,903,577 | 418,848,524 | 4.55 | Real Estate |
578,676,461 | 22,877,832 | 1,892,182,072 | ||||||||||||||
651,719,344 | 411,903,577 | 418,848,524 | |||||||||||||||||||||
BrasilAgro Companhia Brasileira de Propiedades Agrícolas |
|||||||||||||||||||||||
Shares |
64,510 | 115,341,034 | 68,056,602 | 61,799,495 | (1 | ) 11.06 | Agricultural and Real Estate | 875,381,000 | 7,195,000 | 1,045,423,000 | |||||||||||||
115,341,034 | 68,056,602 | 61,799,495 | |||||||||||||||||||||
Subtotal | 811,375,625 | 519,790,677 | 521,515,299 | ||||||||||||||||||||
Other Investments |
|||||||||||||||||||||||
Convertible Notes 2007 - IRSA (US$) |
|||||||||||||||||||||||
Subsidiaries, related companies Law No. 19,550 Section 33 and related parties: |
|||||||||||||||||||||||
IRSA Inversiones y Representaciones S.A. |
| 37,116,000 | 37,199,999 | ||||||||||||||||||||
Coprolan |
20,717 | 20,717 | 20,717 | Unlisted | |||||||||||||||||||
Exportaciones Agroindustriales Argentinas S.A. |
241,556 | 241,556 | | Unlisted | |||||||||||||||||||
Subtotal | 262,273 | 37,378,273 | 37,220,716 | ||||||||||||||||||||
Goodwill |
|||||||||||||||||||||||
Companhia Brasilerira de Propiedades Agrícolas BrasilAgro goodwill |
3,738,681 | | | ||||||||||||||||||||
IRSA Inversiones y Representaciones S.A. negative goodwill |
(134,687,312 | ) | (67,306,386 | ) | (70,189,477 | ) | |||||||||||||||||
Subtotal | (130,948,631 | ) | (67,306,386 | ) | (70,189,477 | ) | |||||||||||||||||
Total non-current investments |
680,689,267 | 489,862,564 | 488,546,538 | ||||||||||||||||||||
(1) | In Brazilian Reais |
66
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Allowances and Provisions
Corresponding to the nine-month periods beginning as from July 1, 2007 and 2006
and ended on March 31, 2008 and 2007
(Notes 1 and 2)
Schedule E
Item |
Balances at beginning of the year Pesos |
Increases Pesos |
Decreases Pesos |
Applications Pesos |
Value as of March31, 2008 Pesos |
Value as of June 30, 2007 Pesos |
Value as of March 31, 2007 Pesos | ||||||||||
Deducted from assets |
|||||||||||||||||
Allowance for doubtful accounts |
372,359 | 78,084 | (19,233 | ) | | 431,210 | 372,359 | 372,359 | |||||||||
Included in liabilities |
|||||||||||||||||
For pending lawsuits |
45,216 | (1) | 35,737 | | | 80,953 | 45,216 | 45,216 | |||||||||
Total as of March 31, 2008 |
417,575 | 113,821 | (19,233 | ) | | 512,163 | |||||||||||
Total as of June 30, 2007 |
444,173 | | (24,127 | ) | (2,471 | ) | 417,575 | ||||||||||
Total as of March 31, 2007 |
444,173 | | (24,127 | ) | (2,471 | ) | 417,575 | ||||||||||
(1) | Included in other income and expenses in the statement of income. |
67
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Cost of sales
Corresponding to the nine-month periods beginning as from July 1, 2007 and 2006
and ended on March 31, 2008 and 2007
(Notes 1 and 2)
Schedule F.1
Crops | Beef cattle | Milk | Others | Total | |||||||||||||||||||||||||||||||
March 31, 2008 Pesos |
March 31, 2007 Pesos |
March 31, 2008 Pesos |
March 31, 2007 Pesos |
March 31, 2008 Pesos |
March 31, 2007 Pesos |
March 31, 2008 Pesos |
March 31, 2007 Pesos |
March 31, 2008 Pesos |
March 31, 2007 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 |
| | 3,377,351 | 1,292,361 | . | | | | 3,377,351 | 1,292,361 | |||||||||||||||||||||||||
Holding gain - Crops and raw materials |
5,899,363 | 1,190,284 | | | . | | | | 5,899,363 | 1,190,284 | |||||||||||||||||||||||||
Production |
33,614,848 | 30,352,384 | 19,333,017 | 15,716,310 | 13,293,382 | 6,668,677 | | | 66,241,247 | 52,737,371 | |||||||||||||||||||||||||
Transfer of inventories to fixed assets |
| | | | | | (520,020 | ) | | (520,020 | ) | | |||||||||||||||||||||||
Transfer of inventories to expenses |
(3,201,478 | ) | (2,337,798 | ) | (93,532 | ) | (59,273 | ) | | | (1,013,837 | ) | (825,981 | ) | (4,308,847 | ) | (3,223,052 | ) | |||||||||||||||||
Purchases |
5,237,810 | 415,832 | 4,496,749 | 6,875,549 | 7,964 | | 1,998,953 | 1,509,026 | 11,741,476 | 8,800,407 | |||||||||||||||||||||||||
Operating expenses (Schedule H) |
| | | | | | 208,436 | 36,498 | 208,436 | 36,498 | |||||||||||||||||||||||||
Less: |
|||||||||||||||||||||||||||||||||||
Inventories at the end of the period |
|||||||||||||||||||||||||||||||||||
Beef cattle |
| | (73,963,058 | ) | (67,397,962 | ) | | | | | (73,963,058 | ) | (67,397,962 | ) | |||||||||||||||||||||
Crops |
(24,720,245 | ) | (23,777,230 | ) | | | | | | | (24,720,245 | ) | (23,777,230 | ) | |||||||||||||||||||||
Seeds and fodder |
(640,799 | ) | (365,152 | ) | | | | | | | (640,799 | ) | (365,152 | ) | |||||||||||||||||||||
Materials and others |
| | (591,004 | ) | | (7,964 | ) | | (1,161,099 | ) | (802,229 | ) | (1,760,067 | ) | (101,084,169 | ) | (802,229 | ) | (92,342,573 | ) | |||||||||||||||
Cost of Sales |
47,415,932 | 16,507,128 | 17,650,127 | 15,872,785 | 13,293,382 | 6,668,677 | 205,729 | 44,338 | 78,565,170 | 39,092,928 | |||||||||||||||||||||||||
68
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Cost of production
Corresponding to the nine-month periods beginning as from July 1, 2007 and 2006
and ended on March 31, 2008 and 2007
(Notes 1 and 2)
Schedule F.2
Crops | Beef cattle | Milk | Total | |||||||||||||||||||||||||||
Mach 31, 2008 Pesos |
March 31, 2007 Pesos |
Mach 31, 2008 Pesos |
March 31, 2007 Pesos |
Mach 31, 2008 Pesos |
March 31, 2007 Pesos |
Mach 31, 2008 Pesos |
March 31, 2007 Pesos |
|||||||||||||||||||||||
Inventories at the beginning of the year |
||||||||||||||||||||||||||||||
Beef cattle |
| | | | 11,113,378 | 9,389,631 | 11,113,378 | 9,389,631 | ||||||||||||||||||||||
Unharvested crops and other unharvested |
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 |
| | | | (133,975 | ) | (2,105 | ) | (133,975 | ) | (2,105 | ) | ||||||||||||||||||
Holding gain Crops and raw materials |
3,000,520 | 941,124 | | | | | 3,000,520 | 941,124 | ||||||||||||||||||||||
Production |
| | 1,989,425 | 504,930 | 174,374 | 741,024 | 2,163,799 | 1,245,954 | ||||||||||||||||||||||
Transfer of inventories to fixed assets |
(654,303 | ) | | | | | | (654,303 | ) | | ||||||||||||||||||||
Transfer of unharvested crops to expenses |
(26,845,723 | ) | (16,878,052 | ) | (2,234,884 | ) | (989,989 | ) | (3,349,086 | ) | (927,062 | ) | (32,429,693 | ) | (18,795,103 | ) | ||||||||||||||
Purchases |
72,570,706 | 42,199,963 | 1,440,626 | 851,604 | 5,418,783 | 2,480,584 | 79,430,115 | 45,532,151 | ||||||||||||||||||||||
Operating expenses (Schedule H) |
24,703,973 | 21,236,013 | 13,935,960 | 10,954,821 | 8,667,922 | 3,822,523 | 47,307,855 | 36,013,357 | ||||||||||||||||||||||
Less: |
| |||||||||||||||||||||||||||||
Inventories at the end of the period |
||||||||||||||||||||||||||||||
Beef cattle |
| | | | (12,917,985 | ) | (10,014,349 | ) | (12,917,985 | ) | (10,014,349 | ) | ||||||||||||||||||
Unharvested crops |
(45,454,859 | ) | (27,822,308 | ) | | | | | (45,454,859 | ) | (27,822,308 | ) | ||||||||||||||||||
Seeds and fodder |
| | (2,249,049 | ) | (1,930,511 | ) | (720,464 | ) | (659,538 | ) | (2,969,513 | ) | (2,590,049 | ) | ||||||||||||||||
Materials and others |
(8,511,763 | ) | (4,474,347 | ) | (846,243 | ) | (523,580 | ) | (125,686 | ) | (187,811 | ) | (9,483,692 | ) | (70,826,049 | ) | (5,185,738 | ) | (45,612,444 | ) | ||||||||||
Cost of Production |
24,760,695 | 21,007,800 | 13,838,335 | 9,036,041 | 8,842,296 | 4,886,330 | 47,440,726 | 34,930,171 | ||||||||||||||||||||||
69
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Foreign currency assets and liabilities
Corresponding to the nine-month periods beginning as from July 1, 2007 and 2006
and ended on March 31, 2008 and 2007
(Notes 1 and 2)
Schedule G
March 31, 2008 | June 30, 2007 | March 31, 2007 | |||||||||||||||
Item |
Type and amount of foreign currency |
Current exchange rate Pesos |
Amount in local currency Pesos |
Type and amount of foreign currency |
Amount in local currency Pesos |
Type and amount of foreign Currency |
Amount in local currency Pesos | ||||||||||
Current Assets |
|||||||||||||||||
Cash and banks |
|||||||||||||||||
Cash and banks in Dollars |
US$ | 33,285,149 | 3.128 | 104,115,945 | US$ | 12,833,941 | 39,182,021 | US$ | 25,098,740 | 76,802,144 | |||||||
Cash and banks in Brazilian Reais |
Rs | 2,946 | 1.572 | 4,631 | Rs | 2,584 | 3,643 | Rs | 325 | 459 | |||||||
Investments: |
|||||||||||||||||
Mutual funds |
US$ | 64,107,997 | 3.128 | 200,529,816 | US$ | 12,429,289 | 37,946,618 | US$ | 992,234 | 3,036,236 | |||||||
Interest from IRSA Convertible Notes 2007 |
| | US$ | 122,667 | 379,408 | US$ | 362,667 | 1,124,267 | |||||||||
Trade accounts receivable: |
|||||||||||||||||
Trade accounts receivable |
US$ | 216,278 | 3.128 | 676,518 | US$ | 174,180 | 531,771 | US$ | 591,139 | 1,808,885 | |||||||
Subsidiaries, related companies Law No. 19,550 Section |
|||||||||||||||||
33 and related parties: |
|||||||||||||||||
IRSA Inversiones y Representaciones S.A. |
US$ | 35,981 | 3.128 | 112,549 | US$ | | | US$ | | | |||||||
Other receivables: |
|||||||||||||||||
Secured by mortgages |
US$ | 2,237,673 | 3.128 | 6,999,442 | US$ | 2,291,261 | 6,995,220 | US$ | 1,006,894 | 3,081,097 | |||||||
Guarantee deposits |
US$ | 598,793 | 3.128 | 1,873,025 | US$ | 918,904 | 2,805,415 | US$ | 1,027,018 | 3,142,675 | |||||||
Subsidiaries, related companies Law No. 19,550 Section 33 and related parties: |
|||||||||||||||||
Cactus Argentina S.A. |
US$ | | | US$ | | | US$ | ||||||||||
IRSA Inversiones y Representaciones S.A. |
US$ | | | US$ | 34,563 | 106,903 | US$ | 2,107 | 6,532 | ||||||||
Others |
US$ | | | US$ | 20,000 | 61,860 | US$ | 26,587 | 82,419 | ||||||||
Non-Current Assets |
US$ | 20,000 | 62,000 | ||||||||||||||
Other receivables |
|||||||||||||||||
Secured by mortgages |
US$ | 3,576,668 | 3.128 | 11,187,818 | US$ | 4,290,164 | 13,097,871 | US$ | 1,859,496 | 5,690,057 | |||||||
Subsidiaries, related companies Law No. 19,550 Section 33 and related parties: |
|||||||||||||||||
Alto Palermo S.A |
US$ | | | US$ | 57,660 | 178,341 | US$ | 91,660 | 284,147 | ||||||||
IRSA Inversiones y Representaciones S.A. |
US$ | | | US$ | 13,294 | 41,117 | US$ | 21,269 | 65,935 | ||||||||
Cactus Argentina S.A. |
US$ | | | US$ | 1,326 | 4,100 | US$ | | | ||||||||
Others |
US$ | | | US$ | 7,330 | 22,673 | US$ | 11,654 | 36,126 | ||||||||
Investments: |
|||||||||||||||||
IRSA Convertible Notes 2007 |
|||||||||||||||||
Subsidiaries, related companies Law No. 19,550 Section 33 and related parties: |
|||||||||||||||||
IRSA Inversiones y Representaciones S.A. |
US$ | | | US$ | 12,000,000 | 37,116,000 | US$ | 12,000,000 | 37,199,999 | ||||||||
US$ |
US$ | 104,058,539 | 325,495,113 | US$ | 45,194,579 | 138,469,318 | US$ | 43,111,465 | 132,422,519 | ||||||||
Rs |
Rs | 2,946 | 4,631 | Rs | 2,584 | 3,643 | Rs | 325 | 459 | ||||||||
Total Assets |
325,499,744 | 138,472,961 | 132,422,978 | ||||||||||||||
US$: US Dollars
Rs: Brazilian Reais
70
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Foreign currency assets and liabilities
Corresponding to the nine-month periods beginning as from July 1, 2007 and 2006
and ended on March 31, 2008 and 2007
(Notes 1 and 2)
Schedule G (Cont)
March 31, 2008 | June 30, 2007 | March 31, 2007 | |||||||||||||||
Item |
Type and amount of foreign Currency |
Current exchange rate Pesos |
Amount in local currency Pesos |
Type and amount of foreign currency |
Amount in local currency Pesos |
Type and amount of foreign currency |
Amount in local currency Pesos | ||||||||||
Current liabilities |
|||||||||||||||||
Trade accounts payable: |
|||||||||||||||||
Suppliers |
US$ | 2,430,052 | 3.168 | 7,698,404 | US$ | 4,119,905 | 12,742,867 | US$ | 4,269,877 | 13,236,620 | |||||||
Subsidiaries, related companies Law No. 19,550 Section 33 and related parties: |
|||||||||||||||||
Accrual for other expenses |
US$ | 95,531 | 3.168 | 302,642 | US$ | 206,984 | 640,202 | US$ | 158,054 | 489,967 | |||||||
Loans: |
|||||||||||||||||
Local banks |
US$ | 14,798,818 | 3.168 | 46,882,654 | US$ | 5,552,260 | 17,173,139 | US$ | 4,873,137 | 15,106,725 | |||||||
Foreign Banks |
US$ | 8,000,000 | 3.168 | 25,344,000 | US$ | | | US$ | | | |||||||
Interest of Convertible Notes 2007 |
US$ | | | US$ | 28,648 | 88,608 | US$ | 91,704 | 287,429 | ||||||||
Convertible Notes 2007 |
US$ | | | US$ | 2,768,826 | 8,563,979 | US$ | 3,034,311 | 9,406,364 | ||||||||
Subsidiaries, related companies Law No. 19,550 Section 33 and related parties: |
|||||||||||||||||
Directors |
US$ | | | US$ | 33,676 | 104,160 | US$ | 34,615 | 104,160 | ||||||||
Advanced from customs |
|||||||||||||||||
Advanced from customs |
US$ | 3,778,305 | 3.168 | 11,969,669 | US$ | | | US$ | | | |||||||
Non-current liabilities |
|||||||||||||||||
Trade accounts payable |
|||||||||||||||||
Accrual for other expenses |
US$ | | | US$ | 79,609 | 246,231 | US$ | 126,690 | 392,740 | ||||||||
Loans: |
|||||||||||||||||
Foreign Banks |
US$ | | | US$ | 8,000,000 | 24,744,000 | US$ | 8,000,000 | 24,800,000 | ||||||||
Total Liabilities |
US$ | 29,102,706 | 92,197,369 | US$ | 20,789,908 | 64,303,186 | US$ | 20,588,388 | 63,824,005 | ||||||||
US$: | US Dollars |
71
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 nine-month periods beginning as from July 1, 2007 and 2006
and ended on March 31, 2008 and 2007
(Notes 1 and 2)
Schedule H
Total as of March 31, 2008 Pesos |
Operating Expenses | Expenses | Total as of March 31, 2007 Pesos | |||||||||||||||
Items |
Total Pesos |
Crops Pesos |
Beef cattle Pesos |
Milk Pesos |
Others Pesos |
Selling Pesos |
Administrative Pesos |
|||||||||||
Directors fees |
612,051 | | | | | | | 612,051 | 289,897 | |||||||||
Fees and payments for services |
4,646,843 | 714,526 | 224,631 | 301,483 | 188,412 | | 27,123 | 3,905,194 | 3,034,022 | |||||||||
Salaries and wages |
9,636,884 | 4,062,431 | 865,860 | 2,030,880 | 1,165,691 | | | 5,574,453 | 8,734,123 | |||||||||
Social security taxes |
1,960,804 | 735,216 | 172,502 | 309,035 | 253,679 | | | 1,225,588 | 2,148,660 | |||||||||
Taxes, rates and contributions |
843,528 | 339,241 | 194,869 | 50,288 | 94,084 | | 482 | 503,805 | 1,085,863 | |||||||||
Gross sales taxes |
1,071,848 | | | | | | 1,071,848 | | 293,045 | |||||||||
Office and administrative expenses |
1,916,555 | | | | | | | 1,916,555 | 917,458 | |||||||||
Bank commissions and expenses |
7,572 | 7,572 | 2,545 | 4,538 | 489 | | | | 18,857 | |||||||||
Depreciation of fixed assets |
3,343,288 | 2,901,590 | 1,673,710 | 832,316 | 395,564 | | | 441,698 | 2,959,823 | |||||||||
Vehicle and traveling expenses |
813,737 | 458,866 | 149,247 | 269,897 | 39,722 | | | 354,871 | 448,516 | |||||||||
Spare parts and repairs |
1,716,079 | 1,716,079 | 596,633 | 751,269 | 368,177 | | | | 1,846,218 | |||||||||
Insurance |
211,800 | 148,078 | 60,310 | 74,632 | 13,136 | | | 63,722 | 223,691 | |||||||||
Benefits to Employees |
518,297 | 319,997 | 83,993 | 182,826 | 53,178 | | | 198,300 | 468,443 | |||||||||
Livestock expenses (1) |
9,250,008 | 8,684,064 | | 8,684,064 | | | 565,944 | | 7,170,680 | |||||||||
Dairy farm expenses (2) |
5,982,237 | 5,936,601 | | | 5,936,601 | | 45,636 | | 2,494,001 | |||||||||
Agricultural expenses (3) |
26,006,725 | 20,505,241 | 20,296,805 | | | 208,436 | 5,501,484 | | 17,264,166 | |||||||||
Silo expenses |
12,522 | 12,522 | 12,522 | | | | | | 60,772 | |||||||||
General expenses |
1,046,019 | 968,897 | 368,740 | 443,989 | 156,168 | | | 77,122 | 431,820 | |||||||||
Lease of machinery and equipment |
1,318 | 1,248 | 566 | 682 | | | | 70 | | |||||||||
Safety and hygiene expenses |
4,122 | 4,122 | 1,040 | 61 | 3,021 | | | | | |||||||||
Advertising expenses |
13,693 | | | | | | | 13,693 | | |||||||||
Total as of March 31, 2008 |
69,615,930 | 47,516,291 | 24,703,973 | 13,935,960 | 8,667,922 | 208,436 | 7,212,517 | 14,887,122 | | |||||||||
Total as of March 31, 2007 |
36,049,855 | 21,236,013 | 10,954,821 | 3,822,523 | 36,498 | 2,731,060 | 11,109,140 | 49,890,055 | ||||||||||
(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. |
72
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 March 31, 2008 |
Other Receivables Pesos |
Law No. 19,550 Section 33 | |||||||||||||
AGRO URANGA |
FYO | CACTUS | IGSA | IRSA | ACER | |||||||||
Other Receivables | ||||||||||||||
Pesos | Pesos | Pesos | Pesos | Pesos | Pesos | |||||||||
Current |
180,131 | 1,018,364 | 23,603 | 3,283,150 | 68,432,024 | | 25,226,666 | |||||||
Non-current |
24,627,955 | | | | | | |
b. | Trade Accounts Receivable and other receivables to fall due as of March 31, 2008 |
Trade Accounts Receivable Pesos |
Law No. 19,550 Section 33 | Other Receivables Pesos |
Law No. 19,550 Section 33 | |||||||||||||||||
FYO | IGSA | IRSA | COMERCIA-LIZADORA DE LOS ALTOS S.A. |
ACER | IRSA | CACTUS | ACER | |||||||||||||
Trade Accounts Receivable | Other Receivable Pesos |
Other Receivable Pesos |
Other Receivable Pesos | |||||||||||||||||
Pesos | Pesos | Pesos | Pesos | Pesos | ||||||||||||||||
06/30/08 |
10,745,616 | 7,263,813 | 129,349 | 112,549 | 933 | 280,746 | 31,442,861 | | | | ||||||||||
09/30/08 |
| | | | | | 8,774,097 | | | | ||||||||||
12/31/08 |
| | | | | | 1,556,499 | | | | ||||||||||
03/31/09 |
| | | | | | 1,723,024 | | | | ||||||||||
06/30/09 |
| | | | | | 3,801,565 | | | | ||||||||||
09/30/09 |
| | | | | | 1,792,344 | | | | ||||||||||
06/30/10 |
| | | | | | 3,801,565 | | | | ||||||||||
09/30/10 |
| | | | | | 1,792,344 | | | |
73
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Additional Information to the Notes to the Financial Statements
(Continued)
4. | CLASSIFICATION OF OUTSTANDING DEBTS ACCORDING TO THEIR MATURITY |
a. | There are no past due debts as of March 31, 2008. |
b. | Debts without a due date as of March 31, 2008. |
Trade Accounts Payable Pesos |
Loans Pesos |
Taxes Payable Pesos |
Allowances Pesos | |||||
Current |
| 104,017,106 | | | ||||
Non-current |
| | 43,225,159 | 80,953 |
c. | Debts to fall due as of March 31, 2008. |
Trade Accounts Payable Pesos |
Law No. 19,550 Section 33 | Loans Pesos |
Salaries and Social Security Payable Pesos |
Taxes Payable Pesos |
Advanced from customs Pesos |
Other Debts Pesos | ||||||||||||||||
IBSA | Cactus | CYRSA | APSA | IGSA | ||||||||||||||||||
Trade Accounts Payable | ||||||||||||||||||||||
Pesos | Pesos | Pesos | Pesos | Pesos | ||||||||||||||||||
06/30/08 |
32,457,014 | 160,678 | 211,956 | 40,074 | 327,830 | | 25,325,428 | 782,865 | 469,956 | 11,969,669 | 2,926,234 | |||||||||||
09/30/08 |
| | | | | | 21,557,226 | 1,580,351 | | | | |||||||||||
12/31/08 |
| | | | | | 25,344,000 | 665,619 | 12,991,468 | | | |||||||||||
03/31/09 |
| | | | | | | | | | |
5. | CLASSIFICATION OF OUTSTANDING ACCOUNTS RECEIVABLE AND OTHER RECEIVABLES ACCORDING TO THEIR FINANCIAL EFFECTS |
a. |
Trade Accounts Receivable Pesos |
Law No. 19,550 Section 33 | Other Receivables Pesos |
Law No. 19,550 Section 33 | |||||||||||||||||||||
FYO | IGSA | COMERCIALIZADORA DE LOS ALTOS S.A |
IRSA | ACER | ACER | AGRO URANGA |
IGSA | FYO | Cactus | |||||||||||||||
Trade Accounts Receivable | Other Receivables | |||||||||||||||||||||||
Pesos | Pesos | Pesos | Pesos | Pesos | Pesos | Pesos | Pesos | Pesos | Pesos | |||||||||||||||
In Pesos |
10,069,098 | 7,263,813 | 129,349 | 933 | | 280,746 | 59,432,100 | 25,226,666 | 1,018,364 | 68,432,024 | 23,603 | 3,283,150 | ||||||||||||
In Dollars |
676,518 | | | | 112,549 | | 20,060,285 | | | | | |
b. | All accounts receivable and other receivables and prepaid expenses are not subject to adjustment provisions. |
74
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Additional Information to the Notes to the Financial Statements
(Continued)
c. |
Trade Accounts Receivable Pesos |
Law No. 19,550 Section 33 | Other Receivables Pesos |
Law No. 19,550 Section 33 | |||||||||||||||||||||
IRSA | FYO | COMERCIALIZADORA DE LOS ALTOS S.A |
IGSA | ACER | IGSA | FYO | ACER | AGRO URANGA |
Cactus | |||||||||||||||
Trade Accounts Receivable | Other Receivables | |||||||||||||||||||||||
Pesos | Pesos | Pesos | Pesos | Pesos | Pesos | Pesos | Pesos | Pesos | Pesos | |||||||||||||||
Outstanding balances accruing interests |
| | | | | | 17,357,255 | 67,264,341 | | 22,652,208 | | 2,757,420 | ||||||||||||
Outstanding balances not accruing interests |
10,745,616 | 112,549 | 7,263,813 | 933 | 129,349 | 280,746 | 62,135,130 | 1,167,683 | 23,603 | 2,574,458 | 1,018,364 | 525,730 |
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 Payable Pesos |
Taxes Payable Pesos |
Advanced from customs Pesos |
Other Debt Pesos |
Provisions Pesos | |||||||||||||||||
Cactus | IGSA | CYRSA | APSA | IBSA | ||||||||||||||||||||
Trade Accounts Payable | ||||||||||||||||||||||||
Pesos | Pesos | Pesos | Pesos | Pesos | ||||||||||||||||||||
In Pesos |
24,455,968 | 211,956 | | 40,074 | 327,830 | 160,678 | 104,017,106 | 3,028,835 | 56,686,583 | | 2,926,234 | 80,953 | ||||||||||||
In Dollars |
8,001,046 | | | | | | 72,226,654 | | | 11,969,669 | | |
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 |
Advanced from customs Pesos |
Other Debt Pesos |
Provisions Pesos | |||||||||||||||||
IGSA | Cactus | CYRSA | APSA | IBSA | ||||||||||||||||||||
Trade Accounts Payable | ||||||||||||||||||||||||
Pesos | Pesos | Pesos | Pesos | Pesos | ||||||||||||||||||||
Outstanding debts accruing Interests |
4,920,475 | | | | | | 174,821,907 | | | | | | ||||||||||||
Outstanding debts not accruing interests |
27,536,539 | | 211,956 | 40,074 | 327,830 | 160,678 | 1,421,853 | 3,028,835 | 56,686,583 | 11,969,669 | 2,926,234 | 80,953 |
75
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Additional Information to the Notes to the 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 March 31, 2008 are described in captions 4 and 5 above.
8. | RECEIVABLES FROM OR LOANS TO DIRECTORS AND STATUTORY AUDIT COMMITTEE MEMBERS |
As of March 31, 2008 there were advance payments to directors for Ps. 465,523, 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 and other representative of the market. |
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.
76
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 |
Book value Pesos | |||
Buildings, machinery, silos and furniture |
Theft, fire and technical insurance |
76,616,606 | 32,349,201 | |||
Vehicles |
Theft, fire and civil and third parties liability |
2,321,686 | 966,189 |
16. | CONTINGENCIES |
As of March 31, 2008 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.
77
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Business Highlight
SUMMARY as of March 31, 2008
Buenos Aires, May 12, 2008 - 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 nine months of fiscal 2008, ended March 31, 2008.
The results for the nine-month period of 2008 showed a net profit of Ps. 27.6 million compared to the Ps.36.7 million profit for the same period of the previous fiscal year. The decrease in the net result is mainly due to a 49.9% decrease in results from our ownership interests in related companies.
Consolidated net sales for the period were Ps. 103.2 million, 89.9% higher than the figure recorded for the same period of the previous fiscal year. This rise is mainly due to a 214.1% increase in the sales of crops resulting from the rise in the tons sold and the higher average prices per ton compared to the same period of the previous year.
Gross profit for the first nine-month period of fiscal year 2008 was Ps.37.4 million compared to Ps.25.3 million gross profit for the same period the previous year.
This rise in gross profit is due to the improvement in the results from sales based on the increase in sales of crops, milk and other.
Operating results for the period ended on March 31, 2008 amounted to a Ps. 33.8 million profit, compared to a Ps. 12.7 million profit as recorded a year earlier. This difference arises mainly from the fact that income was recorded in the second quarter of fiscal 2008 as a result of the sale of 4,974 hectares in the Los Pozos farm and of the adjustment in the valuation of other assets at their net realizable value as from the execution of the preliminary sales agreement with the assignment of possession over 2,471 hectares in the La Esmeralda farm.
Results from related companies were a Ps.20.1 million profit compared to a Ps.40.2 million profit in the same period of fiscal year 2007, mainly due to the result of our ownership share in IRSA Inversiones y Representaciones S.A. as of March 31, 2008.
Summary of operations
Crops
Crop sales totaled Ps. 53.1 million for the period of 2008 under consideration, compared to Ps. 16.9 million crop sales for the previous period. In terms of volume, crop sales amounted to 96,201 tons at an average price per ton of Ps. 557 compared to 40,352 tons sold at an average price of Ps. 419 during the same period of the previous fiscal year. The increase in the tons sold is mainly due to the higher levels of crop inventories at the beginning of fiscal 2008. Crop output dipped from 69,861 tons for the first nine months of fiscal 2007 to 60,560 tons for the same period of fiscal 2008. In turn, at March 2008, the percentage surface area planted amounted to 31.7%. Income from production totaled Ps. 36.5 million, 18.1% higher than the income obtained from production in the same period of fiscal 2007. This increase has been mainly due to the increase in the prices of the commodities traded.
The stock of crops as of the end of the period totaled 39,029 tons, broken down as follows: 14,519 tons of wheat, 8,999 tons of corn, 6,930 tons of sunflower and 6,798 tons of soybean. The balance corresponds to barley, sorghum and other crops.
Gross profit in this segment for the period ended March 31, 2008 amounted to Ps. 16.8 million compared to the Ps. 10.3 million profit for the same period in the previous fiscal year.
78
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Business Highlight (Continued)
For the current season we have allocated 59,547 hectares to our agricultural activities, 28,747 hectares out of the above total are leased from third parties and 3,963 hectares are operated under concessions. Compared to the previous fiscal year, the total number of hectares allocated to agricultural activities has risen by 7,032.
The table below shows the degree of progress of harvesting for the various crops as of March 31, 2008:
Crop |
Hectares sown |
Tons harvested |
% harvested |
||||
Wheat |
6,164 | 21,583 | 99.2 | % | |||
Corn |
21,872 | 22,016 | 23.0 | % | |||
Sunflower |
6,397 | 8,830 | 79.1 | % | |||
Soybean |
21,677 | 4,852 | 7.6 | % | |||
Other |
3,437 | 3,279 | 29.6 | % | |||
Total |
59,547 | 60,560 | 31.7 | % |
In late 2007, the Argentine Secretariat of Agriculture and Livestock resolved to close the wheat export registries. At present, the associations representing agricultural farmers and the Government are conducting negotiations to reach an agreement as now is the time to define the direction of the winter season.
In turn, in November 2007, the Argentine Government increased withholdings on exports of soybean and its by-products (from 27.5% to 35%), wheat (from 20% to 28%) and corn (from 20 to 25%). Under this mechanism the Government withheld a fixed percentage over the FOB price of crops, which meant that any future price increase would have an impact on the level of the revenues earned by farmers and by the Government. In early March 2008, the Argentine Government changed such mechanism to turn it into a sliding scale withholding regime applicable to oilseed, grains and by-products. With this system, the percentage of marginal withholdings applied rises to the extent there is a rise in the price per ton of the commodity allowing the Government to take hold of the price increase in excess of certain levels under which farmers are subject to a scheme with characteristics similar to a regime that sets maximum prices.
The following is the scheme of sliding-scale withholdings established for each type of crop:
Products |
Price tranches US$/tn. |
Fixed Export Tariff (previously in force) |
New Export Tariff (currently in force) |
New Marginal Export Tariff |
||||||
Soybean |
0-200 |
35 | % | 23.50% | 23.50 | % | ||||
201-300 |
35 | % | from 23.5% to 28% | 38 | % | |||||
301-400 |
35 | % | from 28% to 36% | 58 | % | |||||
401-500 |
35 | % | from 36% to 43% | 72 | % | |||||
501-600 |
35 | % | from 43% to 49% | 81 | % | |||||
More than 600 |
35 | % | 49% onwards | 95 | % | |||||
Sunflower |
0-200 |
32 | % | 23.50% | 23.50 | % | ||||
201-300 |
32 | % | from 23.5% to 25% | 29 | % | |||||
301-400 |
32 | % | from 25% to 31% | 39 | % | |||||
401-500 |
32 | % | from 31% to 37% | 54 | % | |||||
501-600 |
32 | % | from 37% to 45% | 78 | % | |||||
More than 600 |
32 | % | 45% onwards | 95 | % | |||||
Corn |
0-180 |
25 | % | 20% | 20 | % | ||||
181-220 |
25 | % | from 20% to 25% | 45 | % | |||||
221-260 |
25 | % | from 25% to 32% | 72 | % | |||||
261-300 |
25 | % | from 32% a 40% | 93 | % | |||||
More than 301 |
25 | % | 40% onwards | 95 | % | |||||
Wheat |
0-200 |
28 | % | 20% | 20 | % | ||||
201-300 |
28 | % | from 20% to 24% | 32 | % | |||||
301-400 |
28 | % | from 24% to 30% | 48 | % | |||||
401-600 |
28 | % | from 30% to 46% | 79 | % | |||||
More than 600 |
28 | % | 46% onwards | 95 | % |
Source: Sliding-scale Withholdings Regime for Commodities and By-products, Argentinas Executive Branch, Ministry of Economy and Production, March 2008.
79
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Business Highlight (Continued)
Faced with this decision, the entities that represent farmers called a nationwide strike as a sign of protest. Right now, both the Government and these entities are conducting negotiations to reach an agreement.
Beef cattle
At March 31, 2008, the Company had a 98,989-head cattle stock, and the hectares allocated to beef cattle activities totaled 130,395.
Sales of beef showed a slight decline compared to the previous fiscal year, as they went from Ps. 20.6 million as of March 31, 2007 to Ps. 18.9 million as of March 31, 2008. During the first nine months of this fiscal year sales totaled 7,384 tons, whereas in the same period of the previous fiscal year the tons sold had amounted to 8,680. Beef cattle output was 7,053 tons, which indicated a 13.1% decrease compared to the previous fiscal year. The drop in the volumes of sales and output was mainly due to the de-consolidation of Cactus Argentina S.A. due to the reduction in our interest in said company from 50% down to 24%, compared to the proportional consolidation of the results of Cactus Argentina S.A. with those of Cresud for the first nine months of fiscal 2007.
Gross profit, which in the first nine months of fiscal 2007 had been a Ps. 7.9 million profit, went down to Ps. 7.3 million for the first nine months of fiscal 2008.
In March 2008, the Argentine Government decided to close the registries for beef exports seeking to prevent an increase in prices in the domestic market. In early May 2008, the registries for beef exports were re-opened. The Argentine Government and the entities representing the industry are currently conducting negotiations to reach an agreement.
As regards the international scenario, the prices of beef cattle strengthened during 2007 due to a slow recovery in demand. The European Union has recently closed its borders to Brazilian beef for health-related reasons, which measure pushed up prices even more. Restricted inputs, in combination with the continued increase in demand, are expected to strengthen international beef prices in the short term.
Milk
Milk output increased by 26.3% in the period, up from 12.6 million liters at March 31, 2007 to 15.9 million at March 31, 2008. This increase was mainly due to the start of production at the new dairy facility in our La Juanita farm, which saw its milking capacity rise to 1,800 cows as well as an improvement in the efficiency of daily average output per head.
During the first nine months, sales totaled Ps. 13.2 million, 98.1% higher than sales for the first nine months of fiscal 2007. The increase in sales is due both to the increase in output and to the increase in the average price per liter of milk.
During the first nine months of fiscal 2007 we had 7,043 head of cattle over 2,376 hectares allocated to the production of milk, whereas in the period under consideration the number of head has risen to 8,514 over 3,723 hectares. On average, we have 3,100 cows in milking per day, 18.3% more than the average a year earlier.
Gross profit in this segment amounted to Ps. 4.5 million, compared to the Ps. 2.5 million profit for the first nine months of the previous fiscal year, which points to an 80.1% improvement.
At present, the Companys dairy facilities are located at La Juanita and El Tigre, a dairy facility equipped with state-of-the-art technology.
Purchase and Sale of Farms
In March 2008 we executed a preliminary purchase agreement for an undivided 80% over 980 hectares in the La Esperanza farm in the Province of La Pampa. The price of the transaction was fixed at US$ 1.3 million. Thirty per cent of the price was paid at the execution of the preliminary purchase agreement and the balance shall be paid upon delivering the deed. This is a farm with outstanding prospects for agricultural activities.
80
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Business Highlight (Continued)
During the first six months of fiscal 2008 we executed the preliminary agreement to purchase the remaining 25% undivided interest over 72 hectares of the La Adela farm in the Province of Buenos Aires. We also executed the sales deed for 4,974 hectares in the Los Pozos farm located in the Province of Salta, for a price of US$ 225.0 per hectare, whereas the Company had recorded the value of the plot in its books at US$ 7.0 per hectare. This sale yielded income for approximately US$ 1.0 million. In turn, a preliminary sales agreement that included the assignment of possession was executed concerning 2,471 hectares in the La Esmeralda farm located in the Province of Santa Fe. This plot of land has been valued at its net realizable value, with income for approximately US$ 5.2 million being recognized. The Company had this plot booked at US$ 309 per hectare, whereas the price of the transaction was agreed at US$ 2,549 per hectare.
Development of Marginal Lands
We believe that there is major potential in the development of marginal land: with the help of currently available technologies we can obtain yields in these lands similar to, and returns better than, those in the core areas.
During the third quarter of fiscal 2008 development efforts continued at our Los Pozos farm located in the province of Salta, and we expect that by the end of the fiscal year there will be 62,000 net hectares of prairies planted. In addition, we continued with the development of Agropecuaria Cervera S.A. with our goal being to reach the end of fiscal 2008 with 17,500 hectares in production.
At March 31, 2008, Cresud had as land reserves 224,682 hectares of its own land, which had been acquired at very affordable prices, and 152,889 hectares in farms assigned to it under concessions. In our opinion, the development of these areas, accompanied by technological breakthroughs will contribute to an appreciation in the value of land which will in turn imply significant gains for the Company.
81
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Business Highlight (Continued)
Investments in other companies
BrasilAgro
BrasilAgro, a Brazilian company listed on the Bovespa since May 2006 was created for the purpose of replicating Cresuds business in Brazil. It was organized in the year 2005 in order to explore the opportunities of the Brazilian agricultural real estate market, and its founding shareholders include Cresud, Cape Town, Tarpon Investimentos, Tarpon Agro, Agro Managers and Agro Investment. BrasilAgro operates mainly on the basis of four lines of business whilst maintaining its focus on Agricultural Real Estate: sugar cane, crops and cotton, forestry and beef cattle.
Within our international expansion plan, we consider Brazil to be a key country as we believe that it has substantive potential for growth in the sector. As of March 31, 2008 Cresud owned 11.04% of BrasilAgros outstanding common shares compared to the 8.25% holding Cresud had at December 31, 2007.
At March 31, 2008, BrasilAgro had 8 properties, totaling 144,189 hectares, acquired at highly affordable values compared to the average of the respective regions, all of which properties had major potential for appreciation.
Farm |
Province |
Date of acquisition |
Surface area (in hectares) |
Main activity (proyect) |
Acquisition Value/hectare (R$ hectares) | ||||||
San Pedro |
Chapado do Sul (MS) |
Sep-06 | 2.443 | Sugar Cane |
R$ | 4,1 | |||||
Cremaq |
Baixa Grande do Ribeiro ( |
Oct-06 | 32.375 | Crops |
R$ | 1,3 | |||||
Engenho |
Maracajú (MS) |
Dec-06 | 2.022 | Sugar Cane |
R$ | 5,0 | |||||
Jatobá (1) |
Jaborandi (BA) |
Mar-07 | 28.442 | Crops and Cot |
R$ | 1,1 | |||||
Alto Taquari |
Alto Taquari (MT) |
Aug-07/Under analysis (2) | 5.266 | Sugar Cane |
R$ | 6,5 | |||||
Araucária (1) |
Mineiros (GO) |
Apr-07 | 11.657 | Sugar cane |
R$ | 5,8 | |||||
Chaparral |
Correntina (BA) |
Nov-07 | 37.799 | Livestock/crops |
R$ | 1,2 | |||||
Nova Buriti |
Januária (MG) |
Dec-07 | 24.185 | Forestry |
R$ | 0,9 |
(1) | Hectares and value in proportion to BrasilAgro ´s interst, |
(2) | 3,673 hectares are subject to the consent of sellers as regards certain conditions precedent. |
Out of the Reais 552.0 million raised as a result of its IPO, BrasilAgro has committed to pay and already paid farms for an amount of Reais 264.5 million.
BrasilAgro will continue to focus its activities on agricultural Real Estate seeking new business opportunities in order to consolidate a significant portfolio of properties and on the development of its four main business lines: sugar cane; crops and cotton; forestry and livestock.
FyO
The Company holds a 68.1% equity interest in Fyo.com, an Internet portal. Fyo.coms position as leader in the farming sector continues to strengthen on the basis of the broad range of business services offered to the sector and Fyo.coms role in direct sales of supplies and crop brokerage services.
At present, FyO has a database of 40,000 users and more than 5,000 farmers authorized to carry out business. The strategy implemented consists in focusing on business services to farmers by leveraging on Cresuds experience and operating capacity in the business, with Fyo.com being the link with customers.
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.
For the nine-month period ended on March 31, 2008, Futuros y Opciones.com S.A. posted income for Ps. 10.8 million, 300.1% higher than a year earlier. Income for the period has amounted to Ps. 1.1 million, compared to a Ps. 0.2 million loss recorded in the same period of fiscal 2007.
82
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Business Highlight (Continued)
Cactus Argentina S.A.
Cactus Argentina S.A, our feedlot and cold storage establishment operator, a company in which we hold a 24.0% interest, continued to consolidate its growth and to play a major role in beef production for our Company.
During the first nine months of fiscal 2008, Cactus Argentina S.A.s operating result was Ps. 14.9 million. As of March 31, 2008, the net result has been a loss of Ps. 0.04 million.
In this way, Cactus Argentina S.A. achieves vertical integration in the countrys beef industry. Feedlot-produced beef is processed in the premises of the cold storage establishment Exportaciones Agroindustriales Argentina S.A. for both the domestic and export markets. Feedlot-finished animals, whose main foodstuff is corn, is growing quite dynamically. Cactus Argentina S.A. has gained market recognition thanks to the uniform end product offered by feedlot-finished animals, which provides purchasers with high-quality products and better yields and has succeeded in offering differential sales prices.
83
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Business Highlight (Continued)
Principal indicators for the nine-month period ended
March 31, 2008 and 2007:
9 months ended March 31, 2008 |
9 months ended March 31, 2007 |
% | |||||
Sales (volume) |
|||||||
Wheat |
12,920 | 17,809 | (27.5 | %) | |||
Corn |
43,806 | 8,534 | 413.3 | % | |||
Sunflower |
5,871 | 1,534 | 282.8 | % | |||
Soybean |
28,957 | 12,475 | 132.1 | % | |||
Other |
4,647 | | | ||||
Total Crops (tons) |
96,201 | 40,352 | 138.4 | % | |||
Sales of beef (tons) |
7,384 | 8,680 | (14.9 | %) | |||
Sales of milk (thousands of liters) |
15,783 | 12,570 | 25.6 | % | |||
Output (volume) |
|||||||
Wheat |
21,583 | 16,902 | 27.7 | % | |||
Corn |
22,008 | 27,784 | (20.8 | %) | |||
Sunflower |
8,830 | 5,713 | 54.6 | % | |||
Soybean |
4,852 | 16,227 | (70.1 | %) | |||
Other |
3,287 | 3,235 | 1.6 | % | |||
Total crops (tons) |
60,560 | 69,861 | (13.3 | %) | |||
Beef output (tons) |
7,053 | 8,112 | (13.1 | %) | |||
Milk output (thousand liters) |
15,880 | 12,570 | 26.3 | % | |||
Operated surface area (in hectares) |
|||||||
Crops Owned farms |
26,837 | 22,708 | 18.2 | % | |||
Leased farms |
28,747 | 25,307 | 13.6 | % | |||
Farms under concession |
3,963 | 4,500 | (11.9 | %) | |||
Beef Owned farms |
97,901 | 104,933 | (6.7 | %) | |||
Leased farms |
32,494 | 14,428 | 125.2 | % | |||
Dairy Owned farms |
3,723 | 2,376 | 56.7 | % | |||
Sheep Owned farms |
90,000 | | | ||||
Land reserves (in hectares) |
|||||||
Owned farms |
224,682 | 250,722 | (10.4 | %) | |||
Farms under concession |
152,889 | 157,484 | (2.9 | %) | |||
Surface area under irrigation (in hectares) |
|||||||
Owned farms |
3,748 | 3,701 | 1.3 | % | |||
Leased farms |
862 | 1,002 | (14.0 | %) | |||
Storage capacity (tons) |
|||||||
Owned plants |
10,000 | 10,000 | 0.0 | % | |||
Leased plants |
8,000 | 8,000 | 0.0 | % | |||
Beef cattle stock |
|||||||
Breeding (head) |
74,348 | 84,915 | (12.4 | %) | |||
Fattening (head) |
16,127 | 15,690 | 2.8 | % | |||
Milking cows (head) |
8,514 | 7,043 | 20.9 | % | |||
Total beef cattle stock |
98,989 | 107,648 | (8.0 | %) | |||
Daily average cows in milking (head) |
3,100 | 2,620 | 18.3 | % | |||
Notes:
| Agro-Uranga S.A. (35.72% of 8,299 hectares) and Cactus (as a result of the de-consolidation) (24%) are both excluded from the above table |
| The farms under concession correspond to the surface area pro rata of our 99.99% interest in Agropecuaria Cervera S.A. |
84
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Business Highlight (Continued)
Results from IRSA Inversiones y Representaciones S.A.
The net income posted by IRSA Inversiones y Representaciones (NYSE: IRS BCBA: IRSA) for the nine months ended on March 31, 2008 totaled Ps.22.9 million compared to the Ps.113.9 million income posted during the same period of fiscal 2007. It must be noted that in the first quarter of the current fiscal year, IRSA had recorded a Ps. 30 million loss, which means that in the second and third quarter it had the capacity of generating income sufficient to offset the loss in cumulative terms. Besides, this drop in income that arises from the comparison to the same period of the previous fiscal year is not explained by factors inherent in the operation of the various business segments that showed good performance throughout the fiscal year but rather by non-operational results, such as an increase in financial expenses and losses sustained by other companies. The result recorded is mainly due to the following:
IRSAs operating income improved considerably, reaching Ps.223.7 million as of March 31, 2008 compared to Ps.159.8 million as of March 31, 2007. Such increase was mainly driven by the better performance shown by revenues, which rose by 58.7%, up from Ps. 521.9 million at March 31, 2007 to Ps. 828.5 million at March 31, 2008. The share of IRSAs various segments in net sales was as follows: sales and developments Ps.175.2 million, offices and other rental properties Ps.73.0 million, shopping centers Ps.252.0 million, hotels Ps.115.1 million, credit cards Ps.212.7 million and financial operations and others Ps.0.5 million.
The results from related companies showed a loss of Ps.16.5 million compared to a gain of Ps.25.4 million in the same period of fiscal 2007. This may be mainly attributed to IRSAs interest in Banco Hipotecario S.A. which incurred extraordinary losses in fiscal 2008.
As regards financial results, they entailed a Ps.74 million loss for the nine months ended on March 31, 2008, compared to income for Ps.23.6 million in the same period of fiscal 2007. The reason for this variation is twofold: on one hand, there is the issuance of Notes (Negotiable Obligations) by IRSA and APSA in fiscal 2007 which accrued interest as reflected in the increase in financing expenses. On the other hand, there was an impairment in certain financial assets in the portfolio resulting from the conditions prevailing in the market.
IRSA is Argentinas leading real estate company with a fully diversified portfolio of properties. IRSA is actively engaged in the following business segments:
| Office rental with more than 241,332 sqm. of premium office space for lease. |
| Operation of Shopping Centers through its 62.5% equity interest in Alto Palermo S.A. (APSA) (Nasdaq: APSA, BCBA: APSA). APSA is one of the leading operators of shopping centers in Argentina and owns or has majority interests in 10 shopping centers with a total of 261,999 sqm. of 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 amounting to a book value of Ps.465.8 million.
Additionally, IRSA has an 11.76% ownership interest in Banco Hipotecario, the leading Argentine mortgage bank whose net worth amounts to Ps.2,469.9 million. This amount has been calculated in accordance with professional accounting standards.
IRSAs total consolidated assets amount to Ps. 4,199 million and its net worth amounts to Ps. 1,892 million.
85
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Business Highlight (Continued)
At March 31, 2008, Cresud had a direct interest amounting to 34.4% and an indirect interest amounting to 37.7% through its subsidiary IGSA.
Other Relevant Events
Financial Debt
As a result of the great investment opportunities that we consummated during the previous fiscal year, such as our interest in BrasilAgro and the acquisition of farms together with the growth in our developments in North West Argentina in the course of this fiscal year, we have incurred indebtedness at levels in excess of previous fiscal years, and at March 31, 2008 such indebtedness totals Ps. 176.2 million.
The analysis of the components of such debt shows a loan granted by Credit Suisse to finance our investment in BrasilAgro for Ps. 25.3 million and Ps. 46.6 million to finance our production of crops. The balance, i.e., Ps. 104.3 million is mostly short-term debt.
Type of indebtedness |
Currency | Equivalent Amount in Pesos (million) |
Term | |||
Short-term |
Ps. | 104.3 | Up to 180 days | |||
Crop production financing |
US$ | 46.6 | Up to 144 days | |||
Medium-term |
US$ | 25.3 | Up to 215 days |
Note: The exchange rate considered for the loans denominated in US$ was US$ 1= Ps. 3.168, which reflects the selling exchange rate as published by Banco de la Nación Argentina and prevailing on March 31, 2008.
Capital Increase
In the month of March 2008, the process to increase our capital by 180 million shares of par value Ps. 1 per share and the right to one vote per share which had been approved by the Shareholders Meeting dated October 10, 2007 was completed. Thus, a total of 180 million shares that had been offered at a subscription price of US$ 1.60 or Ps. 5.0528 per share was fully subscribed by both local and foreign investors.
After this capital increase, the Companys outstanding shares amount to 500,774,772.
Additionally, for each share subscribed, each shareholder received, at no additional charge, 1 warrant that entitles its holder to purchase 0.33333333 new shares at a price of US$ 1.68 per share to be bought. This means that 180 million warrants were granted which entitle their holders to buy a total of 60 million additional shares at the price mentioned. These warrants expire on May 22, 2015. The warrants are listed on the Buenos Aires Stock Exchange under the ticker symbol CREW2. We have additionally applied for listing on the Nasdaq.
Prospects for the coming quarter
The prospects of the agricultural industry at the global, regional and national levels are highly appealing. We believe that companies such as Cresud, with a history that goes back many years and in-depth knowledge of the industry will be in an unbeatable position to take advantage of the best opportunities arising in the market.
86
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Business Highlight (Continued)
Within the favorable international context, Cresud has wisely tapped the opportunities in the sector. We have to emphasize the appreciation of the farms and the decisions made regarding the acquisition and sale of lands, which have allowed the Company to raise significant revenues; such as the sale of 4,974 hectares in the Los Pozos farm and of 2,471 hectares in the La Esmeralda farm for values close to 32 times and 8 times their book value. Cresud has increased its planted surface area in the last year and an increase has been perceived in the output in tons of the crops with a high degree of progress in harvesting as of March 31, 2008.
The last quarter of the fiscal year exerts the greatest impact on the agricultural and livestock business as a major portion of the soybean and corn seasons is harvested. We will continue with the harvest of crops in this season and we will start to prepare to plant the crops for the next stage.
As regards our cattle beef business, the strategy for the next quarter will be to continue with production and to focus on vertical integration so that we can slaughter our own cattle and export on behalf of third parties.
We will also continue with the expansion of our milk business. Besides, we are analyzing the possibility of growing in the milk production chain with by-products.
In terms of land being phased into production, we will continue to move forward also in the last quarter of fiscal 2008 with the development of marginal land in order to complete the 17,500 hectares in production in Agropecuaria Cervera S.A. and the 62,000 net hectares of planted prairies in our Los Pozos farm.
In line with our regional expansion strategy, we are currently analyzing new alternatives in other Latin American countries that offer conditions of soil, weather and infrastructure fit for agricultural development. We believe that there is an attractive opportunity to acquire and develop agricultural properties outside Argentina and our aim is to replicate our business model in countries such as Brazil, Bolivia, Paraguay and Uruguay. Our idea is to put together a regional portfolio with a major potential for appreciation.
Eduardo S. Elsztain
Chairman
87
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Business Highlight (Continued)
Comparative Shareholders Equity Structure
As of March 31, 2008 Pesos |
As of March 31, 2007 Pesos |
As of March 31, 2006 Pesos |
As of March 31, 2005 Pesos |
As of March 31, 2004 Pesos | ||||||
Current Assets |
917,682,302 | 193,609,723 | 95,246,431 | 89,091,991 | 69,522,344 | |||||
Non-current Assets |
1,146,825,432 | 846,702,392 | 685,867,345 | 609,533,419 | 525,729,702 | |||||
Total Assets |
2,064,507,734 | 1,040,312,115 | 781,113,776 | 698,625,410 | 595,252,046 | |||||
Current Liabilities |
271,069,078 | 161,925,246 | 66,129,331 | 66,430,672 | 12,520,393 | |||||
Non-current Liabilities |
45,535,831 | 68,831,254 | 161,296,345 | 152,099,365 | 151,890,701 | |||||
Total Liabilities |
316,604,909 | 230,756,500 | 227,425,676 | 218,530,037 | 164,411,094 | |||||
Minority Interest |
1,238,352 | 495,572 | 320,465 | 5,366 | 104,178 | |||||
Shareholders Equity |
1,746,664,473 | 809,060,043 | 553,367,635 | 480,090,007 | 430,736,774 | |||||
2,064,507,734 | 1,040,312,115 | 781,113,776 | 698,625,410 | 595,252,046 | ||||||
Comparative Income Structure
As of March 31, 2008 Pesos |
As of March 31, 2007 Pesos |
As of March 31, 2006 Pesos |
As of March 31, 2005 Pesos |
As of March 31, 2004 Pesos |
|||||||||||
Operating income |
33,777,111 | 12,728,279 | 18,674,288 | 7,058,416 | 5,486,663 | ||||||||||
Financial and holding (loss) gain |
(27,327,606 | ) | (8,836,900 | ) | 15,219,507 | (2,194,831 | ) | 602,205 | |||||||
Other income and expenses and income on equity |
16,936,107 | 37,188,153 | 10,123,676 | 10,781,030 | 2,359,620 | ||||||||||
Management fees |
(2,975,556 | ) | (4,079,574 | ) | (2,600,512 | ) | (1,059,305 | ) | (529,129 | ) | |||||
Operating net income (loss) |
20,410,056 | 36,999,958 | 41,416,959 | 14,585,310 | 7,919,359 | ||||||||||
Income Tax benefit (expense) |
7,560,698 | (348,091 | ) | (18,176,414 | ) | (5,111,658 | ) | (3,259,735 | ) | ||||||
Minority Interest |
(344,471 | ) | 64,299 | 136,482 | 60,085 | 102,532 | |||||||||
Net Income |
27,626,283 | 36,716,166 | 23,377,027 | 9,533,737 | 4,762,156 | ||||||||||
Production volume
Three-month period March 31, 2008 |
Accumulated July 1, 2007 to March 31, 2008 |
Three- month period March 31, 2007 |
Accumulated July 1, 2006 to March 31, 2007 |
Three- month period March 31, 2006 |
Accumulated July 1, 2005 to March 31, 2006 |
Three- month period March 31, 2005 |
Accumulated July 1, 2004 to March 31, 2005 |
Three- month period March 31, 2004 |
Accumulated July 1, 2003 to March 31, 2004 | |||||||||||
Beef Cattle |
2,347,510 | 7,036,158 | 2,912,046 | 8,112,493 | 3,226,444 | 7,758,548 | 2,492,476 | 8,480,476 | 3,364,013 | 8,475,050 | ||||||||||
Butyraceous |
175,087 | 564,708 | 137,260 | 455,048 | 110,820 | 397,149 | 49,490 | 175,086 | 49,984 | 185,179 | ||||||||||
Crops |
303,840 | 605,600 | 498,654 | 696,096 | 351,735 | 522,413 | 308,221 | 532,601 | 185,386 | 325,436 | ||||||||||
* | One quintals equals one hundred kilograms |
Eduardo S. Elsztain
Chairman
88
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Business Highlight (Continued)
Sales volume
Three- month period March 31, 2008 |
Accumulated July 1, 2007 to March 31, 2008 |
Three- month period March 31, 2007 |
Accumulated July 1, 2006 to March 31, 2007 |
Three- month period March 31, 2006 |
Accumulated July 1, 2005 to March 31, 2006 |
Three- month period March 31, 2005 |
Accumulated July 1, 2004 to March 31, 2005 |
Three- month period March 31, 2004 |
Accumulated July 1, 2003 to March 31, 2004 | |||||||||||
Beef Cattle |
1,350,732 | 7,307,164 | 1,984,396 | 8,680,231 | 3,228,274 | 10,838,907 | 4,125,490 | 13,078,115 | 4,299,517 | 10,645,720 | ||||||||||
Butyraceous |
175,087 | 564,708 | 137,260 | 455,048 | 110,820 | 397,149 | 49,490 | 175,086 | 49,984 | 185,179 | ||||||||||
Crops |
303,479 | 962,012 | 90,961 | 403,518 | 86,461 | 949,929 | 136,257 | 455,315 | 156,306 | 389,377 |
* | One quintals equals one hundred kilograms |
Local Market
Three- month period March 31, 2008 |
Accumulated July 1, 2007 to March 31, 2008 |
Three- month period March 31, 2007 |
Accumulated July 1, 2006 to March 31, 2007 |
Three- month period March 31, 2006 |
Accumulated July 1, 2005 to March 31, 2006 |
Three- month period March 31, 2005 |
Accumulated July 1, 2004 to March 31, 2005 |
Three- month period March 31, 2004 |
Accumulated July 1, 2003 to March 31, 2004 | |||||||||||
Beef Cattle (in Kgs.) |
1,350,732 | 7,307,164 | 1,984,396 | 8,680,231 | 3,228,274 | 10,838,907 | 4,125,490 | 13,078,115 | 4,229,517 | 10,645,720 | ||||||||||
Butyraceous (in Kgs.) |
175,087 | 564,708 | 137,260 | 455,048 | 110,820 | 397,149 | 49,490 | 175,086 | 49,984 | 185,179 | ||||||||||
Crops (in quintals) * |
303,479 | 962,012 | 90,961 | 403,518 | 86,461 | 949,929 | 136,257 | 455,315 | 154,306 | 389,377 |
* | One quintals equals one hundred kilograms |
Ratios
As of March 31, 2008 Pesos |
As of March 31, 2007 Pesos |
As of March 31, 2006 Pesos |
As of March 31, 2005 Pesos |
As of March 31, 2004 Pesos | ||||||
Liquidity |
3.385 | 1.196 | 1.440 | 1.341 | 5.553 | |||||
Solvency |
5.517 | 3.506 | 2.433 | 2.197 | 2.620 | |||||
Non - Current assets to assets |
0.555 | 0.814 | 0.878 | 0.872 | 0.883 | |||||
Return on Equity |
0.021 | 0.051 | 0.043 | 0.020 | 0.012 |
Eduardo S. Elsztain |
Chairman |
89
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
Legal address: Moreno 877 - floor 23
Autonomous City of Buenos Aires
CUIT 30-50930070-0
1. | We have reviewed the balance sheets of Cresud Sociedad Anónima Comercial, Inmobiliaria, Financiera y Agropecuaria at March 31, 2008 and 2007, and the related statements of income, of changes in shareholders equity and of cash flows for the nine-month periods ended March 31, 2008 and 2007 and the complementary notes 1 to 19 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 March 31, 2008 and 2007 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. |
90
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 were transcribed to the Inventory and Balance Sheet Book and comply, within the field of our competence, with the Corporations Law and pertinent resolutions of the National Securities Commission; |
b) | the financial statements of Cresud Sociedad Anónima Comercial, Inmobiliaria, Financiera y Agropecuaria arise from official accounting records carried in all formal respects in accordance with legal requirements, that maintain the security and integrity conditions based on which they were authorized by the National Securities Commission; |
c) | we have read the business highlights and the additional information to the notes to the financial statements required by section 68 of the Buenos Aires Stock Exchange Regulations, on which, as regards those matters that are within our competence, we have no observations to make; |
d) | At March 31, 2008, 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 $ 295,094, none of which was claimable at that date. |
Autonomous City of Buenos Aires, May 12, 2008.
PRICE WATERHOUSE & CO. S.R.L. |
(Partner) |
Dr. Andrés Suarez |
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 ANóNIMA COMERCIAL INMOBILIARIA
FINANCIERA Y AGROPECUARIA
By: | /s/ Saúl Zang | |
Name: Saúl Zang | ||
Title: Vice Chairman of the Board of Directors |
Dated: May 20, 2008.