Irsa Inversiones y Rprsntcins SA(NYSE:IRS)

IRSA Inversiones y Representaciones Sociedad Annima engages in the diversified real estate activities in Argentina. It is involved in the acquisition, development, and operation of shopping malls, office buildings, and other non-shopping mall properties primarily for rental purposes. The company als...
Website: http://www.irsa.com.ar
Founded: 1943
Full Time Employees: 1,953
Sector: Real Estate
Industry: Real Estate-Development
Share this website to your friends
• Market Cap:
• Exchange:
• Shs Outstanding:
• Employees:
• Beta:
• Return on Equity (ROE) ttm:
• Return on Assets (ROA) ttm:
• EPS ttm:
• Book value per Share:
• Cash per Share:
• Current ast per Share:
• P/E ttm:
• P/E forward:
• P/E ttm high:
• P/E ttm low:
• P/S ttm:
• P/B ttm:
• P/FCF ttm:
• PEG ratio:
• Cash Ratio ttm:
• Quick Ratio ttm:
• Current Ratio ttm:
• Gross Mgn ttm:
• EBITDA Mgn ttm:
• Operating Mgn ttm:
• Net Income Mgn ttm:
• Trailing Div yield:
• Forward Div yield:
• Payout Ratio ttm:
• Ex-Dividend date:
• Target Price High:
• Target Price Low:
• Target Price Mean:
• Number of Analysts:
• Debt Ratio ttm:
• Debt to Equity ttm:
• Total Net Debt:
At a glance:
Bull Thesis:
Bear Thesis:
Main Competitors:
Moat:
Income Statements:
Quarterly
Annual
| Unit: USD | 2030-12-15 | 2023-06-30 | 2022-06-30 | 2022-05-16 | 2021-06-30 | 2021-04-09 | 2019-06-30 | 2016-10-31 | 2016-03-31 | 2012-12-31 | 2012-06-30 | 2012-03-31 | 2010-06-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
consolidated statement of income and other comprehensive income | |||||||||||||
revenues | 175,000,000 | 1,791,000,000 | 130,649,000 | 1,567,251,000 | 1,078,764,000 | ||||||||
costs | -67,000,000 | -1,221,000,000 | -36,524,000 | -550,331,000 | -382,014,000 | ||||||||
gross profit | 108,000,000 | 570,000,000 | 94,125,000 | 1,016,920,000 | 696,750,000 | ||||||||
yoy | 505.58% | ||||||||||||
qoq | -90.74% | 45.95% | |||||||||||
loss from fair value adjustment of investment properties | -100,000,000 | ||||||||||||
general and administrative expenses | -28,000,000 | -717,000,000 | |||||||||||
selling expenses | -12,000,000 | -501,000,000 | -7,520,000 | -108,514,000 | -70,324,000 | ||||||||
impairment of associates and joint ventures | |||||||||||||
other operating results | 1,000,000 | -20,000,000 | |||||||||||
income from operations | -31,000,000 | ||||||||||||
yoy | |||||||||||||
qoq | |||||||||||||
share of loss of associates and joint ventures | -7,000,000 | ||||||||||||
loss before financial results and income tax | -38,000,000 | ||||||||||||
finance income | 3,000,000 | 62,000,000 | |||||||||||
finance costs | -57,000,000 | ||||||||||||
other financial results | 131,000,000 | 695,000,000 | |||||||||||
inflation adjustment | 11,000,000 | -32,000,000 | |||||||||||
financial results | 88,000,000 | -1,048,000,000 | -160,878,000 | -442,991,000 | -286,798,000 | ||||||||
profit before income tax | 50,000,000 | 25,266,000,000 | |||||||||||
income tax expense | 54,000,000 | -8,859,000,000 | |||||||||||
profit for the period from continuing operations | 104,000,000 | ||||||||||||
loss for the period from discontinued operations | |||||||||||||
profit for the period | 104,000,000 | 9,287,000,000 | |||||||||||
profit from continued operations attributable to: | |||||||||||||
equity holders of the parent | 112,000,000 | 3,245,000,000 | |||||||||||
non-controlling interest | -8,000,000 | ||||||||||||
profit for the period attributable to: | |||||||||||||
profit per share from continuing operations attributable to equity holders of the parent: | |||||||||||||
basic | 0.14 | ||||||||||||
diluted | 0.13 | ||||||||||||
profit per share attributable to equity holders of the parent: | |||||||||||||
consolidated statement of other comprehensive income | |||||||||||||
other comprehensive income loss: | |||||||||||||
items that may be reclassified subsequently to profit or loss: | |||||||||||||
currency translation adjustment | -6 | -6,494,000,000 | |||||||||||
revaluation reserve | 2,175,000,000 | ||||||||||||
other comprehensive income for the period from continuing operations | -6 | ||||||||||||
other comprehensive loss for the period from discontinued operations | |||||||||||||
total other comprehensive loss for the period | -6 | ||||||||||||
total comprehensive income for the period | 98 | -369,000,000 | |||||||||||
total comprehensive income from continuing operations | 98 | 12,087,000,000 | |||||||||||
total comprehensive loss from discontinued operations | |||||||||||||
total comprehensive income from continuing operations attributable to: | |||||||||||||
total comprehensive income attributable to: | |||||||||||||
net gain from changes in fair value of investment properties | 26,818,000,000 | ||||||||||||
profit from operations | 26,150,000 | ||||||||||||
share of profit of associates and joint ventures | 164,000,000 | ||||||||||||
income before financial results and income tax | 26,314,000,000 | ||||||||||||
finance cost | -1,773,000,000 | ||||||||||||
profit from continuing operations | 16,407,000,000 | ||||||||||||
profit from discontinued operation | -7,120,000,000 | ||||||||||||
other comprehensive income: | |||||||||||||
net change in fair value of hedging instruments | |||||||||||||
items that may not be reclassified subsequently to profit or loss, net of income tax | |||||||||||||
actuarial loss from defined benefit plans | |||||||||||||
other comprehensive income from continuing operations | -4,319,000,000 | ||||||||||||
other comprehensive income from discontinued operations | -5,337,000,000 | ||||||||||||
total other comprehensive income for the period | -9,656,000,000 | ||||||||||||
total comprehensive income from discontinued operations | -12,457,000,000 | ||||||||||||
administrative expenses | -34,868,000 | -217,406,000 | -158,607,000 | ||||||||||
subtotal | -42,388,000 | -325,920,000 | -228,931,000 | ||||||||||
gain from recognition of inventories at net realizable value | 25,031,000 | 42,817,000 | 39,408,000 | ||||||||||
operating income | 76,768,000 | 734,390,000 | 507,227,000 | ||||||||||
amortization of negative goodwill | 1,039,000 | 18,145,000 | 14,267,000 | ||||||||||
financial results generated by assets: | |||||||||||||
interest income | 10,848,000 | 25,876,000 | 18,164,000 | ||||||||||
foreign exchange gain | 13,641,000 | 47,456,000 | 50,908,000 | ||||||||||
other holding gain | -7,626,000 | ||||||||||||
financial results generated by liabilities: | |||||||||||||
interest expense | -107,136,000 | -279,086,000 | -210,722,000 | ||||||||||
foreign exchange loss | -67,358,000 | -213,673,000 | -131,127,000 | ||||||||||
other financial expenses | -3,247,000 | -14,974,000 | -8,806,000 | ||||||||||
gain on equity investees | 187,741,000 | 116,766,000 | 98,809,000 | ||||||||||
other incomes | -7,015,000 | -29,827,000 | -12,281,000 | ||||||||||
net income before tax | 97,655,000 | ||||||||||||
income tax | 35,397,000 | ||||||||||||
net income for the period | 133,052,000 | 216,709,000 | |||||||||||
earnings per share | |||||||||||||
basic net income per share | 0.23 | 0.484 | 0.374 | ||||||||||
diluted net income per share | 0.23 | 0.484 | 0.374 | ||||||||||
net gain from retained interest in securitized receivables | |||||||||||||
gain from operations and holdings of real estate assets | 573,000 | ||||||||||||
financial and holding results generated by assets: | |||||||||||||
other holding results | -8,590,000 | -5,215,000 | |||||||||||
financial and holding results generated by liabilities: | |||||||||||||
income before taxes and minority interest | 396,483,000 | 321,224,000 | |||||||||||
income tax and minimum presumed income tax | -102,683,000 | -90,838,000 | |||||||||||
minority interest | -13,719,000 | -13,677,000 | |||||||||||
net income for the year | 280,081,000 |
Balance Sheets:
Quarterly
Annual
| Unit: USD | 2025-12-09 | 2025-03-10 | 2022-06-30 | 2022-05-16 | 2022-03-31 | 2021-06-30 | 2021-04-09 | 2021-01-04 | 2020-09-30 | 2020-06-30 | 2020-03-12 | 2019-09-30 | 2019-06-30 | 2018-10-31 | 2018-06-30 | 2017-10-31 | 2017-06-30 | 2016-06-30 | 2016-03-31 | 2015-11-17 | 2015-03-16 | 2014-06-30 | 2013-10-30 | 2013-06-30 | 2012-12-12 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 2010-06-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
non-current assets | 6,619,932,000 | |||||||||||||||||||||||||||||
investment properties | 1,972,000,000 | 1,810,000,000 | 2,115,000,000 | 2,115,000,000 | 1,916,000,000 | 3,216,000,000 | 2,185,000,000 | 3,234,000,000 | 169,956,000,000 | 197,192,000,000 | 5,496 | 5,640 | 5,640 | 6,010,000,000 | 6,010,000,000 | 384,031,000 | 1,098,990,000 | 402,016,000 | 741,004,000 | 741,004,000 | 3,246,662,000 | 3,246,662,000 | ||||||||
property, plant and equipment | 41,000,000 | 44,000,000 | 61,000,000 | 61,000,000 | 43,000,000 | 533,000,000 | 31,000,000 | 536,000,000 | 26,674,000,000 | 26,954,000,000 | 465 | 465 | 1,630,000,000 | 1,630,000,000 | 26,753,000 | 27,052,000 | 39,472,000 | 39,472,000 | 226,687,000 | 226,687,000 | ||||||||||
trading properties | 102,000,000 | 21,000,000 | 22,000,000 | 22,000,000 | 17,000,000 | 69,000,000 | 17,000,000 | 69,000,000 | 4,336,000,000 | 6,559,000,000 | 129 | 209 | 209 | 273,000,000 | 273,000,000 | 14,096,000 | 16,065,000 | 33,115,000 | 33,115,000 | 167,168,000 | 167,168,000 | |||||||||
intangible assets | 14,000,000 | 62,000,000 | 28,000,000 | 28,000,000 | 25,000,000 | 393,000,000 | 16,000,000 | 395,000,000 | 23,462,000,000 | 22,783,000,000 | 422 | 426 | 426 | 745,000,000 | 745,000,000 | 14,019,000 | 15,257,000 | 14,783,000 | 14,783,000 | 28,831,000 | 28,831,000 | 76,425,000 | 48,578,000 | 50,570,000 | 54,397,000 | |||||
investment in associates and joint ventures | 133,000,000 | 173,000,000 | 120,000,000 | 120,000,000 | 127,000,000 | 1,051,000,000 | 167,000,000 | 1,057,000,000 | 732 | 854 | 854 | 474,000,000 | 474,000,000 | 280,694,000 | 277,979,000 | 264,279,000 | 264,279,000 | |||||||||||||
deferred income tax assets | 5,000,000 | 6,000,000 | 7,000,000 | 7,000,000 | 5,000,000 | 9,000,000 | 2,000,000 | 9,000,000 | 397,000,000 | 398,000,000 | 9 | 13 | 13 | 17,000,000 | 17,000,000 | 5,811,000 | 45,327,000 | 15,820,000 | 15,820,000 | 33,843,000 | 33,843,000 | |||||||||
income tax credit | -24,000,000 | 1,000,000 | 1,000,000 | 2,000,000 | 4,000,000 | 1,000,000 | 4,000,000 | 9 | 20,000,000 | 20,000,000 | 2,092,000 | |||||||||||||||||||
right-of-use assets | 9,000,000 | 6,000,000 | 10,000,000 | 10,000,000 | 8,000,000 | 281,000,000 | 8,000,000 | 282,000,000 | 13,281,000,000 | |||||||||||||||||||||
trade and other receivables | 32,000,000 | 32,000,000 | 37,000,000 | 37,000,000 | 30,000,000 | 327,000,000 | 25,000,000 | 329,000,000 | 16,954,000,000 | 17,043,000,000 | 291 | 282 | 282 | 299,000,000 | 299,000,000 | 12,670,000 | 17,990,000 | 11,358,000 | 15,799,000 | 15,799,000 | 225,905,000 | 225,905,000 | ||||||||
investments in financial assets | 27,000,000 | 7,000,000 | 9,000,000 | 9,000,000 | 13,000,000 | 50,000,000 | 7,000,000 | 50,000,000 | 3,965,000,000 | 3,915,000,000 | 68 | 59 | 59 | 107,000,000 | 107,000,000 | 77,300,000 | 33,778,000 | 49,639,000 | 49,639,000 | |||||||||||
total non-current assets | 2,335,000,000 | 2,161,000,000 | 2,409,000,000 | 2,409,000,000 | 2,184,000,000 | 5,956,000,000 | 2,458,000,000 | 5,990,000,000 | 323,322,000,000 | 354,224,000,000 | 7,851 | 8,310 | 8,310 | 9,967,000,000 | 9,967,000,000 | 850,028,000 | 842,380,000 | 1,204,011,000 | 1,204,011,000 | 6,000,517,000 | 6,000,517,000 | 5,550,124,000 | 5,354,975,000 | 4,443,109,000 | ||||||
current assets | 336,065,000 | |||||||||||||||||||||||||||||
inventories | 1,000,000 | 1,000,000 | 1,000,000 | 1,000,000 | 1,000,000 | 66,000,000 | 1,000,000 | 67,000,000 | 1,303,000,000 | 1,147,000,000 | 27 | 22 | 22 | 256,000,000 | 256,000,000 | 2,506,000 | 2,086,000 | 3,029,000 | 3,029,000 | 17,728,000 | 17,728,000 | 184,769,000 | 229,593,000 | 259,569,000 | ||||||
derivative financial instruments | 1,000,000 | -1,000,000 | 1,000,000 | 2,000,000 | 2,000,000 | 83,000,000 | 99,000,000 | 2 | 3 | 3 | 2,000,000 | 2,000,000 | 7,000,000 | 22,712,000 | 299,000 | 1,582,000 | 3,936,000 | 3,936,000 | 21,421,000 | 21,421,000 | ||||||||||
cash and cash equivalents | 67,000,000 | 36,000,000 | 51,000,000 | 51,000,000 | 20,000,000 | 1,277,000,000 | 58,000,000 | 1,284,000,000 | 64,753,000,000 | 62,669,000,000 | 1,424 | 1,293 | 1,293 | 1,495,000,000 | 1,495,000,000 | 922,000,000 | 41,283,000 | 74,992,000 | 147,903,000 | 147,903,000 | 281,342,000 | 281,342,000 | ||||||||
total current assets | 435,000,000 | 263,000,000 | 221,000,000 | 221,000,000 | 146,000,000 | 2,907,000,000 | 173,000,000 | 2,924,000,000 | 178,207,000,000 | 164,070,000,000 | 3,327 | 3,328 | 3,328 | 3,938,000,000 | 3,938,000,000 | 2,843,000,000 | 209,542,000 | 363,830,000 | 341,373,000 | 341,373,000 | 1,063,544,000 | 1,063,544,000 | 1,023,546,000 | 1,067,046,000 | 1,190,332,000 | |||||
total assets | 2,770,000,000 | 2,424,000,000 | 2,630,000,000 | 2,630,000,000 | 2,330,000,000 | 8,863,000,000 | 2,631,000,000 | 8,914,000,000 | 501,529,000,000 | 518,294,000,000 | 11,178 | 11,639 | 11,639 | 13,905,000,000 | 13,905,000,000 | 10,572,000,000 | 6,955,997,000 | 1,059,570,000 | 1,206,210,000 | 1,545,384,000 | 1,545,384,000 | 7,064,061,000 | 7,064,061,000 | 6,573,670,000 | 6,422,021,000 | |||||
shareholders’ equity | 2,403,046,000 | |||||||||||||||||||||||||||||
shareholders' equity attributable to equity holders of the parent | 34,340,000,000 | 37,674,000,000 | ||||||||||||||||||||||||||||
share capital | 6,000,000 | 7,000,000 | 7,000,000 | 7,000,000 | 7,000,000 | 8,000,000 | 8,000,000 | 8,000,000 | 14 | 20 | 20 | 35,000,000 | 35,000,000 | 38,000,000 | 63,210,000 | 70,549,000 | 107,401,000 | 107,401,000 | 578,676,000 | 578,676,000 | ||||||||||
treasury stock | -93,000,000 | 465,000 | 603,000 | 54,149,000 | ||||||||||||||||||||||||||
inflation adjustment of share capital and treasury stock | 352,000,000 | 384,000,000 | 262,000,000 | 262,000,000 | 216,000,000 | 192,000,000 | 192,000,000 | 192,000,000 | 219 | 7,000,000 | 7,000,000 | 13,571,000 | 15,164,000 | |||||||||||||||||
warrants | 17,000,000 | 24,000,000 | 22,000,000 | 22,000,000 | ||||||||||||||||||||||||||
share premium | 526,000,000 | 567,000,000 | 507,000,000 | 507,000,000 | 252,000,000 | 205,000,000 | 205,000,000 | 207,000,000 | 240 | 27 | 27 | 48,000,000 | 48,000,000 | 53,000,000 | 87,271,000 | 97,519,000 | 147,202,000 | 147,202,000 | 793,123,000 | 793,123,000 | ||||||||||
additional paid-in capital from treasury stock | -49,000,000 | -54,000,000 | 2,000,000 | 2,000,000 | 2,000,000 | 1,000,000 | 1,000,000 | 1,000,000 | 1 | 1,000,000 | 1,000,000 | 796,000 | ||||||||||||||||||
legal reserve | 51,000,000 | 56,000,000 | 24,000,000 | 24,000,000 | 17,000,000 | 7,000,000 | 7,000,000 | 7,000,000 | 8 | 5 | 5 | 9,000,000 | 9,000,000 | 8,000,000 | 12,857,000 | 14,366,000 | 15,802,000 | 15,802,000 | 71,136,000 | 71,136,000 | ||||||||||
special reserve | 199,000,000 | 218,000,000 | 178,000,000 | 178,000,000 | 148,000,000 | 133,000,000 | 133,000,000 | 134,000,000 | 155 | 95 | 95 | 165,000,000 | 165,000,000 | 421,000 | 46,168,000 | 73,357,000 | 73,357,000 | |||||||||||||
other reserves | -72,000,000 | -79,000,000 | -54,000,000 | -54,000,000 | 285,000,000 | 83,000,000 | 113,000,000 | 84,000,000 | 1,121 | 73 | 73 | 130,000,000 | 130,000,000 | 48,000,000 | 419,783,000 | 419,783,000 | ||||||||||||||
retained earnings | 295,000,000 | -2,000,000 | 113,000,000 | 113,000,000 | -299,000,000 | 179,000,000 | 265,000,000 | 179,000,000 | -1,003 | 1,071 | 1,071 | 1,160,000,000 | 1,160,000,000 | -4,447,000 | -96,504,000 | 44,419,000 | 44,419,000 | 551,995,000 | 551,995,000 | 256,816,000 | ||||||||||
total capital and reserves attributable to equity holders of the parent | 1,325,000,000 | 1,121,000,000 | 1,061,000,000 | 1,061,000,000 | 647,000,000 | 807,000,000 | 924,000,000 | 812,000,000 | 755 | 1,297 | 1,297 | 1,555,000,000 | 1,555,000,000 | |||||||||||||||||
non-controlling interest | 77,000,000 | 77,000,000 | 76,000,000 | 76,000,000 | 218,000,000 | 926,000,000 | 307,000,000 | 931,000,000 | 47,055,000,000 | 45,756,000,000 | 1,266 | 1,287 | 1,287 | 1,291,000,000 | 1,291,000,000 | 824,000,000 | 41,444,000 | 67,423,000 | 71,483,000 | 71,483,000 | 391,659,000 | 391,659,000 | 61,635,000 | |||||||
total shareholders’ equity | 1,402,000,000 | 1,198,000,000 | 1,137,000,000 | 1,137,000,000 | 865,000,000 | 1,733,000,000 | 1,230,000,000 | 1,743,000,000 | 81,395,000,000 | 83,430,000,000 | 2,021 | 2,584 | 2,584 | 2,846,000,000 | 2,846,000,000 | 898,000,000 | 3,093,966,000 | 3,093,966,000 | ||||||||||||
liabilities | ||||||||||||||||||||||||||||||
non-current liabilities | 3,502,426,000 | |||||||||||||||||||||||||||||
borrowings | 425,000,000 | 217,000,000 | 460,000,000 | 460,000,000 | 489,000,000 | 4,209,000,000 | 420,000,000 | 4,233,000,000 | 253,502,000,000 | 275,818,000,000 | 6,288 | 6,275 | 6,275 | 6,584,000,000 | 6,584,000,000 | 6,029,000,000 | 411,095,000 | 461,823,000 | 542,435,000 | 542,435,000 | 2,018,394,000 | 2,018,394,000 | ||||||||
lease liabilities | 2,000,000 | 3,000,000 | 9,000,000 | 9,000,000 | 9,000,000 | 189,000,000 | 8,000,000 | 190,000,000 | 9,972,000,000 | 10,160,000,000 | ||||||||||||||||||||
deferred income tax liabilities | 614,000,000 | 566,000,000 | 760,000,000 | 760,000,000 | 718,000,000 | 622,000,000 | 553,000,000 | 626,000,000 | 33,737,000,000 | 33,336,000,000 | 867 | 908 | 908 | 1,384,000,000 | 1,384,000,000 | 503,000,000 | 5,660,000 | 42,494,000 | 73,485,000 | 73,485,000 | 380,737,000 | 380,737,000 | ||||||||
trade and other payables | 49,000,000 | 47,000,000 | 21,000,000 | 21,000,000 | 15,000,000 | 30,000,000 | 23,000,000 | 30,000,000 | 1,780,000,000 | 2,056,000,000 | 41 | 121 | 121 | 183,000,000 | 183,000,000 | 101,000,000 | 28,018,000 | 24,917,000 | 39,183,000 | 39,183,000 | 194,525,000 | 194,525,000 | ||||||||
income tax liabilities | 17,000,000 | 50,000,000 | 7,952,000 | 14,674,000 | 14,674,000 | 61,850,000 | 61,850,000 | |||||||||||||||||||||||
provisions | 32,000,000 | 25,000,000 | 16,000,000 | 16,000,000 | 1,000,000 | 43,000,000 | 2,000,000 | 44,000,000 | 11,451,000,000 | 10,995,000,000 | 189 | 123 | 123 | 57,000,000 | 57,000,000 | 88,000,000 | 41,166,000 | 25,234,000 | 10,716,000 | 10,716,000 | 18,312,000 | 18,312,000 | 2,890,000 | |||||||
salaries and social security liabilities | -119,000,000 | 1,000,000 | 1,000,000 | 1,000,000 | 3,000,000 | 3,000,000 | 3,000,000 | 151,000,000 | 151,000,000 | 3 | 2 | 2 | 8,000,000 | 8,000,000 | 1,000,000 | 13,491,000 | ||||||||||||||
total non-current liabilities | 1,139,000,000 | 858,000,000 | 1,267,000,000 | 1,267,000,000 | 1,233,000,000 | 5,104,000,000 | 1,006,000,000 | 5,133,000,000 | 310,864,000,000 | 333,290,000,000 | 7,415 | 7,434 | 7,434 | 8,267,000,000 | 8,267,000,000 | 6,775,000,000 | 515,349,000 | 594,379,000 | 666,406,000 | 666,406,000 | 2,673,818,000 | 2,673,818,000 | 1,325,668,000 | |||||||
current liabilities | 979,318,000 | |||||||||||||||||||||||||||||
total current liabilities | 229,000,000 | 368,000,000 | 226,000,000 | 226,000,000 | 232,000,000 | 2,026,000,000 | 394,000,000 | 2,038,000,000 | 109,270,000,000 | 101,574,000,000 | 1,742 | 1,621 | 1,621 | 2,792,000,000 | 2,792,000,000 | 2,899,000,000 | 295,722,000 | 297,482,000 | 297,930,000 | 297,930,000 | 1,296,277,000 | 1,296,277,000 | 1,341,620,000 | |||||||
total liabilities | 1,368,000,000 | 1,226,000,000 | 1,493,000,000 | 1,493,000,000 | 1,465,000,000 | 7,130,000,000 | 1,400,000,000 | 7,171,000,000 | 420,134,000,000 | 434,864,000,000 | 9,157 | 9,055 | 9,055 | 11,059,000,000 | 11,059,000,000 | 9,674,000,000 | 4,481,744,000 | 811,071,000 | 891,861,000 | 964,336,000 | 964,336,000 | 3,970,095,000 | 3,970,095,000 | 11,968,278,000 | 2,667,288,000 | |||||
total shareholders’ equity and liabilities | 2,770,000,000 | 2,424,000,000 | 2,630,000,000 | 2,630,000,000 | 2,330,000,000 | 8,863,000,000 | 2,631,000,000 | 8,914,000,000 | 501,529,000,000 | 518,294,000,000 | 11,178 | 11,639 | 11,639 | 13,905,000,000 | 13,905,000,000 | 10,572,000,000 | 7,064,061,000 | 7,064,061,000 | ||||||||||||
assets | ||||||||||||||||||||||||||||||
ias | ||||||||||||||||||||||||||||||
iasb | ||||||||||||||||||||||||||||||
ifrs | ||||||||||||||||||||||||||||||
irsa, the company”, “us”, “we” | ||||||||||||||||||||||||||||||
irsa cp | ||||||||||||||||||||||||||||||
gcdi | ||||||||||||||||||||||||||||||
mpit | ||||||||||||||||||||||||||||||
ncn | ||||||||||||||||||||||||||||||
new lipstick | ||||||||||||||||||||||||||||||
puerto retiro | ||||||||||||||||||||||||||||||
tglt | ||||||||||||||||||||||||||||||
income tax and minimum presumed income tax credit | 4 | 11,941,000 | ||||||||||||||||||||||||||||
income tax and minimum presumed income tax ("mpit") liabilities | 43,000,000 | 43,000,000 | 8 | |||||||||||||||||||||||||||
consolidated statement of financial position data | ||||||||||||||||||||||||||||||
other assets | 33,000,000 | 33,000,000 | 1 | 7 | 7 | |||||||||||||||||||||||||
restricted assets | 26,000,000 | 27,000,000 | 679,000,000 | 2,816,000,000 | 73 | 71 | 71 | 27,000,000 | 27,000,000 | 1,037,000 | 163,501,000 | 2,019,000 | 2,019,000 | |||||||||||||||||
employee benefits | 182,000,000 | 166,000,000 | 3 | 4 | 4 | 46,000,000 | ||||||||||||||||||||||||
financial assets and other assets held for sale | 98 | 374,000,000 | 374,000,000 | |||||||||||||||||||||||||||
group of assets held for sale | 589,000,000 | 592,000,000 | 36,488,000,000 | 15,850,000,000 | 189 | 180 | 180 | 161,000,000 | 161,000,000 | |||||||||||||||||||||
shareholders’ equity attributable to equity holders of the parent | ||||||||||||||||||||||||||||||
warrant | 19,000,000 | |||||||||||||||||||||||||||||
income tax and minimum presumed income tax “mpit”) liabilities | ||||||||||||||||||||||||||||||
group of liabilities held for sale | 69,000,000 | 2,000,000 | 316,000,000 | 19,726,000,000 | 11,445,000,000 | 134 | 112 | 112 | 112,000,000 | 112,000,000 | ||||||||||||||||||||
income tax and minimum presumed income tax (“mpit”) liabilities | 10,000,000 | 9,000,000 | 9,000,000 | 41,000,000 | ||||||||||||||||||||||||||
other financial data | ||||||||||||||||||||||||||||||
basic net income per common share from continuing operations | -10,000 | |||||||||||||||||||||||||||||
diluted net income per common share from continuing operations | -10,000 | |||||||||||||||||||||||||||||
basic net income per gds from continuing operations | -120,000 | |||||||||||||||||||||||||||||
diluted net income per gds from continuing operations | -120,000 | |||||||||||||||||||||||||||||
basic net income per common share | 100,000 | |||||||||||||||||||||||||||||
diluted net income per common share | 100,000 | |||||||||||||||||||||||||||||
basic net income per gds | 1,050,000 | |||||||||||||||||||||||||||||
diluted net income per gds | 1,040,000 | |||||||||||||||||||||||||||||
diluted weighted – average number of common shares | 578,676,471,000,000 | |||||||||||||||||||||||||||||
depreciation and amortization | 3,000,000 | |||||||||||||||||||||||||||||
capital expenditures | 21,000,000 | |||||||||||||||||||||||||||||
working capital | -121,000,000 | |||||||||||||||||||||||||||||
ratio of current assets to current liabilities | 10,000 | |||||||||||||||||||||||||||||
ratio of shareholders’ equity to total liabilities | 10,000 | |||||||||||||||||||||||||||||
ratio of non current assets to total assets | 10,000 | |||||||||||||||||||||||||||||
dividend paid | 25,000,000 | |||||||||||||||||||||||||||||
dividends per common share | 40,000 | |||||||||||||||||||||||||||||
dividends per gds | 430,000 | |||||||||||||||||||||||||||||
number of common shares outstanding | 576,453,601,000,000 | |||||||||||||||||||||||||||||
capital stock | 575,000,000 | |||||||||||||||||||||||||||||
consolidated statement of financial position | ||||||||||||||||||||||||||||||
hasa | ||||||||||||||||||||||||||||||
idbt | ||||||||||||||||||||||||||||||
idbd | ||||||||||||||||||||||||||||||
ifisa | ||||||||||||||||||||||||||||||
ispro | ||||||||||||||||||||||||||||||
israir | ||||||||||||||||||||||||||||||
lrsa | ||||||||||||||||||||||||||||||
metropolitan | ||||||||||||||||||||||||||||||
nfsa | ||||||||||||||||||||||||||||||
nis | ||||||||||||||||||||||||||||||
pbc | ||||||||||||||||||||||||||||||
pbel | ||||||||||||||||||||||||||||||
quality | ||||||||||||||||||||||||||||||
shufersal | ||||||||||||||||||||||||||||||
tarshop | ||||||||||||||||||||||||||||||
tyrus | ||||||||||||||||||||||||||||||
note | 12,310,000 | |||||||||||||||||||||||||||||
rights of use | 13,181,000,000 | |||||||||||||||||||||||||||||
investments in associates and joint ventures | 63,588,000,000 | 63,004,000,000 | 1,437,316,000 | 1,437,316,000 | ||||||||||||||||||||||||||
income tax and mpit credit | 14,000,000 | 147,000,000 | 14 | 14 | ||||||||||||||||||||||||||
financial assets held for sale | 7,337,000,000 | 14,675,000,000 | 270 | 270 | ||||||||||||||||||||||||||
income tax and mpit liabilities | 426,000,000 | 6,000,000 | 18 | 18 | ||||||||||||||||||||||||||
property, plant and equipmen | 526 | |||||||||||||||||||||||||||||
shareholders´ equity | ||||||||||||||||||||||||||||||
consolidated statements of financial position | ||||||||||||||||||||||||||||||
capital and reserves attributable to the equity holders of the parent | ||||||||||||||||||||||||||||||
treasury shares | ||||||||||||||||||||||||||||||
inflation adjustment of share capital and treasury shares | 4 | 4 | 8,000,000 | |||||||||||||||||||||||||||
additional paid-in capital from treasury shares | 1 | 1 | 1,000,000 | |||||||||||||||||||||||||||
income tax and minimum presumed income tax (“mpit”) credit | 9,000,000 | 9,000,000 | ||||||||||||||||||||||||||||
capital and reserves attributable to equity holders of the parent | ||||||||||||||||||||||||||||||
mpit liabilities | 48,000,000 | 48,000,000 | ||||||||||||||||||||||||||||
accumulated deficit | -83,000,000 | |||||||||||||||||||||||||||||
total capital and reserves attributable to equity holders | 74,000,000 | |||||||||||||||||||||||||||||
liabilities held for sale | 99,178,000 | |||||||||||||||||||||||||||||
shareholders' equity | 2,474,253,000 | |||||||||||||||||||||||||||||
beginning of the period / year | 2,732,180,000 | |||||||||||||||||||||||||||||
capital contribution | 38,099,000 | |||||||||||||||||||||||||||||
acquisition of non-controlling interest | -7,026,000 | |||||||||||||||||||||||||||||
merger–spin-off | -165,379,000 | |||||||||||||||||||||||||||||
share of profit | -202,827,000 | |||||||||||||||||||||||||||||
translation adjustment | 35,210,000 | |||||||||||||||||||||||||||||
dividends distribution | ||||||||||||||||||||||||||||||
capital reduction | ||||||||||||||||||||||||||||||
reimbursement of expired dividends | ||||||||||||||||||||||||||||||
intergroup transactions from transfer of assets | ||||||||||||||||||||||||||||||
end of the period / year | 2,430,257,000 | |||||||||||||||||||||||||||||
assets held for sale | 166,958,000 | |||||||||||||||||||||||||||||
cost of treasury stock | -3,711,000 | -4,661,000 | ||||||||||||||||||||||||||||
changes in non-controlling interest | -623,000 | |||||||||||||||||||||||||||||
cumulative translation adjustment | 30,223,000 | 49,051,000 | 9,424,000 | 9,424,000 | 24,992,000 | 24,992,000 | ||||||||||||||||||||||||
reserve for share-based compensation | 7,023,000 | 4,263,000 | 4,263,000 | |||||||||||||||||||||||||||
reserve for new developments | 50,806,000 | 91,396,000 | 91,396,000 | |||||||||||||||||||||||||||
equity attributable to equity holders of the parent | 207,055,000 | 246,926,000 | 509,565,000 | 509,565,000 | 2,702,307,000 | 2,702,307,000 | ||||||||||||||||||||||||
total shareholders´ equity | 248,499,000 | 314,349,000 | 581,048,000 | 581,048,000 | ||||||||||||||||||||||||||
payroll and social security liabilities | 244,000 | 461,000 | 586,000 | 586,000 | 35,765,000 | 35,765,000 | ||||||||||||||||||||||||
income tax and minimum presumed income tax liabilities | 14,897,000 | |||||||||||||||||||||||||||||
total shareholders equity and liabilities | 1,059,570,000 | 1,206,210,000 | 1,545,384,000 | 1,545,384,000 | ||||||||||||||||||||||||||
intangible assets – goodwill | 77,086,000 | |||||||||||||||||||||||||||||
total | 1,357,866,000 | |||||||||||||||||||||||||||||
audited condensed consolidated statements of financial position | ||||||||||||||||||||||||||||||
income tax receivables | 13,548,000 | 24,144,000 | 24,144,000 | |||||||||||||||||||||||||||
acquisition of additional interest in subsidiaries | -2,681,000 | -3,857,000 | -3,857,000 | |||||||||||||||||||||||||||
equity-settled compensation | 6,546,000 | 1,533,000 | 1,533,000 | |||||||||||||||||||||||||||
audited consolidated statements of financial position | ||||||||||||||||||||||||||||||
inflation adjustment of share capital | 22,890,000 | 22,890,000 | 274,387,000 | 274,387,000 | ||||||||||||||||||||||||||
investment in financial assets | 612,684,000 | 612,684,000 | ||||||||||||||||||||||||||||
financial assets at fair value through profits or loss | 219,161,000 | 219,161,000 | ||||||||||||||||||||||||||||
other equity adjustments | -16,048,000 | -16,048,000 | ||||||||||||||||||||||||||||
cash and due from banks | ||||||||||||||||||||||||||||||
banks and correspondents | 1,135,926,000 | |||||||||||||||||||||||||||||
government and corporate securities | 2,071,656,000 | |||||||||||||||||||||||||||||
loans | ||||||||||||||||||||||||||||||
mortgage loans | 1,696,956,000 | |||||||||||||||||||||||||||||
other loans | 6,882,332,000 | |||||||||||||||||||||||||||||
plus: accrued interest receivable | 68,456,000 | |||||||||||||||||||||||||||||
less: allowance for loan losses | -236,512,000 | |||||||||||||||||||||||||||||
other receivables from financial transactions | ||||||||||||||||||||||||||||||
collateral receivable under repurchase agreements | 161,281,000 | |||||||||||||||||||||||||||||
amounts receivable under derivative financial instruments | 382,085,000 | |||||||||||||||||||||||||||||
loans in trust pending securitization | 21,481,000 | |||||||||||||||||||||||||||||
amounts receivable under reverse repurchase agreements of government and corporate securities | 627,880,000 | |||||||||||||||||||||||||||||
other | 1,483,022,000 | |||||||||||||||||||||||||||||
less: allowance for other receivables from financial transactions | -92,291,000 | |||||||||||||||||||||||||||||
assets under financial leases | 712,000 | |||||||||||||||||||||||||||||
investments in other companies | 4,066,000 | |||||||||||||||||||||||||||||
miscellaneous receivables | 679,187,000 | |||||||||||||||||||||||||||||
bank premises and equipment | 110,755,000 | |||||||||||||||||||||||||||||
miscellaneous assets | 37,224,000 | |||||||||||||||||||||||||||||
items pending allocation | 371,000 | |||||||||||||||||||||||||||||
liabilities and shareholders' equity | ||||||||||||||||||||||||||||||
deposits | ||||||||||||||||||||||||||||||
checking accounts | ||||||||||||||||||||||||||||||
saving accounts | 524,120,000 | |||||||||||||||||||||||||||||
time deposits | 4,172,884,000 | |||||||||||||||||||||||||||||
other deposit accounts | 79,756,000 | |||||||||||||||||||||||||||||
plus: accrued interest payable | 137,098,000 | |||||||||||||||||||||||||||||
other liabilities from financial transactions | ||||||||||||||||||||||||||||||
other banks and international entities | 550,865,000 | |||||||||||||||||||||||||||||
bonds | 1,983,959,000 | |||||||||||||||||||||||||||||
argentine central bank | 6,905,000 | |||||||||||||||||||||||||||||
amounts payable under derivative financial instruments | 388,595,000 | |||||||||||||||||||||||||||||
borrowings under repurchase agreements collateralized by government securities | 97,948,000 | |||||||||||||||||||||||||||||
obligation to return securities acquired under reverse repurchase agreements of government and corporate securities | 654,882,000 | |||||||||||||||||||||||||||||
miscellaneous liabilities | ||||||||||||||||||||||||||||||
taxes | 68,212,000 | |||||||||||||||||||||||||||||
sundry creditors | 385,587,000 | |||||||||||||||||||||||||||||
reserve for contingencies | 172,080,000 | |||||||||||||||||||||||||||||
common stock | 1,463,365,000 | |||||||||||||||||||||||||||||
paid in capital | 834,000 | |||||||||||||||||||||||||||||
inflation adjustment on common stock | 699,601,000 | |||||||||||||||||||||||||||||
reserves | 894,429,000 | |||||||||||||||||||||||||||||
total shareholders' equity | 3,369,194,000 | |||||||||||||||||||||||||||||
total liabilities and shareholders' equity | ||||||||||||||||||||||||||||||
cash and banks | 200,878,000 | 217,951,000 | ||||||||||||||||||||||||||||
investments | 209,368,000 | 170,330,000 | 259,168,000 | |||||||||||||||||||||||||||
accounts receivable | 272,094,000 | 302,544,000 | 359,529,000 | |||||||||||||||||||||||||||
other receivables | 156,437,000 | 146,628,000 | ||||||||||||||||||||||||||||
fixed assets | 3,346,228,000 | 3,372,045,000 | 2,692,637,000 | |||||||||||||||||||||||||||
subtotal non-current assets | 5,912,489,000 | 5,723,011,000 | 4,512,232,000 | |||||||||||||||||||||||||||
negative goodwill | -362,365,000 | -368,036,000 | -69,123,000 | |||||||||||||||||||||||||||
other receivables and prepaid expenses | 240,891,000 | |||||||||||||||||||||||||||||
trade accounts payable | 23,368,000 | |||||||||||||||||||||||||||||
mortgages payable | ||||||||||||||||||||||||||||||
advances from customers | 210,102,000 | |||||||||||||||||||||||||||||
short-term debt | 609,190,000 | |||||||||||||||||||||||||||||
salaries and social security payable | 37,375,000 | |||||||||||||||||||||||||||||
taxes payable | 101,111,000 | |||||||||||||||||||||||||||||
other liabilities | 65,338,000 | |||||||||||||||||||||||||||||
long-term debt | 1,031,528,000 | |||||||||||||||||||||||||||||
minority interest | 563,107,000 | |||||||||||||||||||||||||||||
total liabilities and shareholders’ equity |
Cashflow Statements:
Quarterly
Annual
| Unit: USD | 2030-12-15 | 2020-03-31 | 2020-03-12 | 2019-06-05 | 2018-11-27 | 2018-05-24 | 2016-03-31 | 2012-12-12 |
|---|---|---|---|---|---|---|---|---|
non-current assets | 6,620,000,000 | |||||||
current assets | 336,000,000 | |||||||
total assets | 6,956,000,000 | |||||||
shareholders' equity | 2,474,000,000 | |||||||
non-current liabilities | 3,503,000,000 | |||||||
current liabilities | 979,000,000 | |||||||
total liabilities | 4,482,000,000 | |||||||
cash flow data | ||||||||
net cash generated from operating activities | 246,108,000 | |||||||
net cash generated from investing activities | ||||||||
net cash from financing activities | -153,759,000 | |||||||
cash and cash equivalents at beginning of period | ||||||||
cash and cash equivalents at end of period | 281,342,000 | |||||||
net increase / (decrease) in cash and cash equivalents | ||||||||
net cash flow generated from operating activities | ||||||||
net cash flow generated from / (used in) investing activities | ||||||||
net cash flow generated from financing activities | ||||||||
net (decrease) / increase in cash and cash equivalents | ||||||||
profit for the period | -4,187,000,000 | 4,857,000,000 | -9,065,000,000 | 11,084,000,000 | 11,290,000,000 | |||
profit from discontinued operations | -17,180,000,000 | -16,639,000,000 | 46,000,000 | |||||
interest income | -655,000,000 | -443,000,000 | -949,000,000 | -239,000,000 | ||||
interest expense | 15,488,000,000 | 9,997,000,000 | 11,578,000,000 | 3,261,000,000 | 7,945,000,000 | |||
income tax | 2,142,000,000 | 2,365,000,000 | -1,615,000,000 | 1,832,000,000 | ||||
depreciation and amortization | 11,604,000,000 | 6,912,000,000 | 5,321,000,000 | 1,144,000,000 | 4,085,000,000 | |||
ebitda | 7,212,000,000 | 7,049,000,000 | 4,961,000,000 | 17,128,000,000 | 22,355,000,000 | |||
unrealized net gain from fair value adjustment of investment properties | 275,000,000 | -3,721,000,000 | 5,195,000,000 | -16,012,000,000 | ||||
share of profit of associates and joint ventures | -1,115,000,000 | 1,671,000,000 | 1,213,000,000 | -436,000,000 | ||||
dividends earned | -122,000,000 | -75,000,000 | -50,000,000 | -35,000,000 | ||||
foreign exchange differences net | -4,950,000,000 | -4,427,000,000 | 2,090,000,000 | 9,346,000,000 | 2,398,000,000 | |||
loss from derivative financial instruments | 355,000,000 | 185,000,000 | -245,000,000 | |||||
fair value gains of financial assets and liabilities at fair value through profit or loss | 9,778,000,000 | 2,978,000,000 | 328,000,000 | -6,813,000,000 | ||||
inflation adjustment | -339,000,000 | -206,000,000 | 560,000,000 | |||||
other financial costs/income | 7,790,000,000 | 6,820,000,000 | -58,000,000 | |||||
devaluation of associates and joint ventures | 2,344,000,000 | 1,621,000,000 | ||||||
barter agreements result | -235,000,000 | -239,000,000 | ||||||
adjusted ebitda | 20,993,000,000 | 11,656,000,000 | 13,830,000,000 | 3,048,000,000 | 10,116,000,000 | |||
adjusted ebitda margin | 30,200,000 | 27,240,000 | 28,710,000 | 28,150,000 | 15,400,000 | |||
net cash flow (used in) / generated from financing activities | ||||||||
net increase/ (decrease) in cash and cash equivalents | ||||||||
loss from discontinued operations | -309,000,000 | |||||||
gain from derivative financial instruments | -409,000,000 | |||||||
other financial costs | 115,000,000 | 491,000,000 | ||||||
consolidated statement of income and other comprehensive income | ||||||||
revenues | 532,779,000 | |||||||
costs | -79,119,000 | |||||||
gross profit | 453,660,000 | |||||||
net gain from fair value adjustment of investment properties | ||||||||
general and administrative expenses | -37,399,000 | |||||||
selling expenses | -31,813,000 | |||||||
other operating results | -6,554,000 | |||||||
profit from operations | 377,894,000 | |||||||
share of profit / (loss) of associates and joint ventures | ||||||||
profit from operations before financial results and income tax | ||||||||
finance income | ||||||||
finance costs | ||||||||
other financial results | ||||||||
financial results | ||||||||
profit before income tax | ||||||||
profit from continuing operations | ||||||||
total profit for the year | ||||||||
other comprehensive income / | ||||||||
items that may be subsequently reclassified to profit or loss: | ||||||||
currency translation adjustment | ||||||||
share of other comprehensive income / (loss) of associates and joint ventures | ||||||||
revaluation reserve | ||||||||
net change in fair value of hedging instruments | ||||||||
items that may not be subsequently reclassified to profit or loss, net of income tax | ||||||||
actuarial income from defined benefit plans | ||||||||
other comprehensive income / (loss) from continuing operations | ||||||||
other comprehensive income / (loss) from discontinued operations | ||||||||
total other comprehensive income / (loss) for the year | ||||||||
total comprehensive income for the year | ||||||||
total comprehensive income from continuing operations | ||||||||
total comprehensive income from discontinued operations | ||||||||
total profit for the year attributable to: | ||||||||
equity holders of the parent | ||||||||
non-controlling interest | ||||||||
profit from continuing operations attributable to: | ||||||||
total comprehensive income for the year attributable to: | ||||||||
total comprehensive income from continuing operations attributable to: | ||||||||
total profit for the year per common share attributable to equity holders of the parent: | ||||||||
basic | ||||||||
diluted | ||||||||
profit per common share from continuing operations attributable to equity holders of the parent: | ||||||||
net cash generated by operating activities | ||||||||
net cash (used in) / generated by investing activities | ||||||||
net cash generated by / (used in) financing activities | ||||||||
consolidated statements of financial position | ||||||||
assets | ||||||||
investment properties | 2,332,514,000 | |||||||
property, plant and equipment | 48,570,000 | |||||||
trading properties | ||||||||
intangible assets | ||||||||
other assets | ||||||||
investment in associates and joint ventures | ||||||||
deferred income tax assets | ||||||||
income tax and mpit credit | ||||||||
restricted assets | ||||||||
trade and other receivables | ||||||||
employee benefits | ||||||||
investments in financial assets | ||||||||
financial assets held for sale | ||||||||
derivative financial instruments | ||||||||
total non-current assets | ||||||||
inventories | 15,537,000 | |||||||
group of assets held for sale | ||||||||
cash and cash equivalents | ||||||||
total current assets | ||||||||
shareholders’ equity | ||||||||
capital and reserves attributable to the equity holders of the parent | ||||||||
share capital | ||||||||
treasury shares | ||||||||
inflation adjustment of share capital and treasury shares | ||||||||
share premium | ||||||||
additional paid-in capital from treasury shares | ||||||||
legal reserve | ||||||||
special reserve | ||||||||
other reserves | ||||||||
retained earnings | ||||||||
total capital and reserves attributable to equity holders of the parent | ||||||||
total shareholders’ equity | ||||||||
liabilities | ||||||||
borrowings | ||||||||
deferred income tax liabilities | ||||||||
trade and other payables | ||||||||
provisions | ||||||||
salaries and social security liabilities | ||||||||
total non-current liabilities | ||||||||
group of liabilities held for sale | ||||||||
income tax and mpit liabilities | ||||||||
total current liabilities | ||||||||
total shareholders’ equity and liabilities | ||||||||
income tax expense | ||||||||
unrealized gain from fair value of investment properties | ||||||||
(gain) from derivative financial instruments | 14,000,000 | |||||||
income tax and minimum presumed income tax (“mpit”) credit | ||||||||
gain from disposal of investment properties | ||||||||
segment profit | 377,894,000 | |||||||
goodwill | 6,804,000 | |||||||
right to receive future units under barter agreements | ||||||||
investments in associates and joint ventures | -19,353,000 | |||||||
operating assets | 2,403,425,000 | |||||||
cash flows from operating activities: | ||||||||
net income | ||||||||
adjustments to reconcile net income to net cash from cash flows from operating activities: | ||||||||
provision for loan losses and for contingencies and miscellaneous receivables, net of reversals | ||||||||
net gain on investment government securities | ||||||||
gain on derivative financial instruments | ||||||||
net gain on sale of premises and equipment and miscellaneous assets | ||||||||
net indexing (cer and cvs) and interest of loans and deposits incurred but not paid | ||||||||
net change in trading securities | ||||||||
net change in other assets | ||||||||
net change in other liabilities | ||||||||
net cash from operating activities | ||||||||
capital expenditures | ||||||||
free cash flows | ||||||||
cash flows from investing activities: | ||||||||
decrease in loans | ||||||||
proceeds from securitization of consumer loans | ||||||||
proceeds from maturities of available for sale securities | ||||||||
purchases of investments in other companies | ||||||||
proceeds from sales, net of payments for purchases, of available for sale securities | ||||||||
proceeds from sale of premises and equipment | ||||||||
purchases of premises and equipment, miscellaneous and intangible assets | ||||||||
net cash from investing activities | -72,077,000 | |||||||
cash flows from financing activities: | ||||||||
increase in deposits | ||||||||
principal payments on bonds, notes, and other debts | ||||||||
proceeds from issuance of bonds, notes and other debts | ||||||||
payments of debt issuance cost | ||||||||
distribution of dividends | ||||||||
increase in borrowings | ||||||||
net increase in cash and cash equivalents | 20,272,000 | |||||||
cash and cash equivalents at the beginning of the period | ||||||||
effect of foreign exchange changes on cash and cash equivalents | ||||||||
cash and cash equivalents at the end of the period | ||||||||
supplemental disclosure of cash flow information: | ||||||||
cash paid for interest | ||||||||
cash paid for presumptive minimum income tax and income tax. | ||||||||
non-cash transactions involving securitizations | ||||||||
consolidated statements of income | ||||||||
income from sales, rents and services | ||||||||
income from common maintenance expenses collected and collective promotion fund | ||||||||
share of (loss) /profit of associates and joint ventures | ||||||||
profit before financial results and income tax | ||||||||
finance cost | ||||||||
profit/ (loss) before income tax | ||||||||
total profit/ (loss) for the year | ||||||||
attributable to: | ||||||||
profit per common share attributable to equity holders of the parent: | ||||||||
consolidated statements of comprehensive income profit/ (loss) for the year | ||||||||
other comprehensive income: | ||||||||
items that may be reclassified subsequently to profit or loss: | ||||||||
other comprehensive income for the year | ||||||||
total other comprehensive income for the year | ||||||||
income tax and minimum presumed income tax credit | ||||||||
income tax credit | ||||||||
assets held for sale | ||||||||
shareholders´ equity | ||||||||
treasury stock | ||||||||
inflation adjustment of share capital and treasury stock | ||||||||
additional paid-in capital from treasury stock | ||||||||
cost of treasury stock | ||||||||
changes in non-controlling interest | ||||||||
cumulative translation adjustment | ||||||||
reserve for share-based compensation | ||||||||
reserve for new developments | ||||||||
equity attributable to equity holders of the parent | ||||||||
total shareholders´ equity | ||||||||
payroll and social security liabilities | ||||||||
income tax and minimum presumed income tax liabilities | ||||||||
liabilities held for sale | ||||||||
total shareholders equity and liabilities | ||||||||
cash generated from operations | 272,039,000 | |||||||
income tax paid | -25,931,000 | |||||||
capital contributions in associates and joint ventures | ||||||||
purchases of associates and joint ventures | -7,570,000 | |||||||
purchases of investment properties | -36,767,000 | |||||||
proceeds from sale of investment properties | 53,299,000 | |||||||
purchases of property, plant and equipment | -5,832,000 | |||||||
purchases of intangible assets | -253,000 | |||||||
purchases in financial assets at fair value through profit or loss | -102,855,000 | |||||||
proceeds from sale of financial assets at fair value through profit or loss | 46,433,000 | |||||||
advanced payments for purchases of associates | -23,485,000 | |||||||
loans granted to associates and joint ventures | ||||||||
dividends received | 4,953,000 | |||||||
proceeds from borrowings | 24,624,000 | |||||||
repayments of borrowings | -80,266,000 | |||||||
payment of seller financing | -2,000,000 | |||||||
acquisition of non-controlling interest in subsidiaries | ||||||||
dividends paid | -48,899,000 | |||||||
capital contribution of non-controlling interest | 1,717,000 | |||||||
interest paid | -96,116,000 | |||||||
loans from associates and joint ventures | 47,181,000 | |||||||
cash and cash equivalents at beginning of period . | 259,169,000 | |||||||
foreign exchange gain on cash and cash equivalents | 1,901,000 | |||||||
changes in cash and cash equivalents | ||||||||
· cash and cash equivalents as of the beginning of the year | ||||||||
· cash and cash equivalents as of the end of the period | ||||||||
· net increase in cash and cash equivalents | ||||||||
causes of changes in cash and cash equivalents | ||||||||
cash flows from operating activities | ||||||||
· net income for the period | ||||||||
- adjustments to reconcile net income to cash flows from operating activities: | ||||||||
· income tax and mpit | ||||||||
· gain on equity investees | ||||||||
· amortization of negative goodwill | ||||||||
· minority interest | ||||||||
· gain from recognition of inventories at net realizable value | ||||||||
· allowances and provisions | ||||||||
· depreciation and amortization | ||||||||
· accrued interest | ||||||||
· financial results | ||||||||
· long-term incentive program reserve | ||||||||
· gain for fixed assets retired | ||||||||
· net income from the derecognition of intangible assets | ||||||||
· gain from inventory barter transactions | ||||||||
· additions of intangible assets | ||||||||
· net income from sales of real estate property | ||||||||
changes in certain assets and liabilities net of non-cash transactions and effects of acquisitions: | ||||||||
· increase in account receivable,net | ||||||||
· increase in other receivables | ||||||||
· decrease in inventories | ||||||||
· increase in trade accounts payable | ||||||||
· decrease in taxes payable, salaries and social security payable | ||||||||
· increase in customer advances | ||||||||
· decrease in other liabilities | ||||||||
· advance payments for the acquisition of shares | ||||||||
· increase in current investments | ||||||||
· share-holding increase in equity investees | ||||||||
· decrease in minority interest | ||||||||
· acquisition of undeveloped parcels of land | ||||||||
· acquisitions and improvements of fixed assets | ||||||||
· (outflows) inflows for the acquisition / sale of subsidiaries | ||||||||
· collection of dividends | ||||||||
· collection of equity investees credits | ||||||||
· loans granted to related parties | ||||||||
· proceeds in short-term and long- term debt | ||||||||
· payments in short-term debt and long-term debt, and mortgages payables | ||||||||
· loans from related parties | ||||||||
· bank overdrafts | ||||||||
· capital contribution by minority shareholders | ||||||||
· proceeds from issuance of non-convertible notes, net of expenses | ||||||||
· interest paid | ||||||||
· dividends paid | ||||||||
· payments for the acquisition of shares in related companies | ||||||||
· reimbursement of dividends | ||||||||
· payment of non convertible notes | ||||||||
net cash (used in) generated by financing activities: | ||||||||
cash and cash equivalents as of the beginning of the year | ||||||||
cash and cash equivalents as of the end of the period | ||||||||
net income for the period | ||||||||
adjustments to reconcile net income to cash flows from operating activities: | ||||||||
income tax and mpit | ||||||||
gain on equity investees | ||||||||
amortization of negative goodwill | ||||||||
minority interest | ||||||||
gain from recognition of inventories at net realizable value | ||||||||
allowances and provisions | ||||||||
accrued interest | ||||||||
long-term incentive program reserve | ||||||||
net carrying value of fixed assets sold | ||||||||
net income from the derecognition of intangible assets | ||||||||
gain from inventory barter transactions | ||||||||
net income from sales of real estate property | ||||||||
additions of intangible assets | ||||||||
increase in accounts receivable | ||||||||
decrease (increase) in other receivables | ||||||||
decrease in inventories | ||||||||
(increase) in intangible assets | ||||||||
increase in trade accounts payable | ||||||||
(decrease) in taxes payable, salaries and social security payable | ||||||||
increase in customer advances | ||||||||
decrease in other liabilities | ||||||||
net loans collections | ||||||||
advance payments for the acquisition of shares | ||||||||
increase in current investments | ||||||||
share-holding increase in equity investees | ||||||||
increase in minority interest | ||||||||
acquisition of undeveloped parcels of land | ||||||||
acquisition and improvements of fixed assets | ||||||||
(outflows) inflows for the acquisition / sale of subsidiaries | ||||||||
collection of dividends | ||||||||
loans granted to related parties | ||||||||
proceeds (payments) in short-term and long-term debt | ||||||||
loans from related parties | ||||||||
bank overdrafts | ||||||||
capital contribution by minority owners in related parties | ||||||||
proceeds from issuance of non-convertible notes, net of expenses | ||||||||
payments for the acquisition of shares in related companies | ||||||||
reimbursement of dividends | ||||||||
payment of non convertible notes | ||||||||
· | ||||||||
2.3. | ||||||||
net income for the year | ||||||||
adjustments to reconcile net income to net cash flows from operating activities: | ||||||||
allowances and other provisions | ||||||||
(gain) loss on equity investees | ||||||||
gain from operations and holdings of real estate assets | ||||||||
gain from sale of inventories | ||||||||
gain from sale of undeveloped plot of land | ||||||||
changes in certain assets and liabilities, net of non-cash transactions and the effects of acquisitions: | ||||||||
increase in other receivables and prepaid expenses | ||||||||
increase in inventories | ||||||||
increase in intangible assets | ||||||||
increase in advances from customers, salaries and social security payable and taxes payable | ||||||||
increase in other liabilities | ||||||||
increase in accrued interest | ||||||||
decrease (increase) in investments | ||||||||
acquisition of businesses and assets net of cash acquired | ||||||||
payment for acquisition of tarshop’s minority interest | ||||||||
acquisitions and improvements of fixed assets | ||||||||
increase in equity investees and other investments | ||||||||
cash collected from insurance claims | ||||||||
advance received from sale of interest in tarshop | ||||||||
collection from sale of undeveloped parcels of land | ||||||||
payment for non compete agreement with the former minority shareholder of tarshop | ||||||||
increase in short-term and long-term debt | ||||||||
seller financing | ||||||||
payments of short-term and long term debt | ||||||||
exercise of warrants | ||||||||
dividends paid by subsidiaries to minority shareholders | ||||||||
decrease in mortgages payable | ||||||||
re purchase of debt | ||||||||
cash from minority shareholders’ capital contributions to subsidiaries | ||||||||
proceeds from issuance of negotiable obligations, net of expenses | ||||||||
proceeds from issuance of short-term negotiable values | ||||||||
net decrease in cash and cash equivalents | ||||||||
cash and cash equivalents as of the end of the year |
