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 February, 2006
CRESUD SOCIEDAD ANONIMA COMERCIAL INMOBILIARIA
FINANCIERA Y AGROPECUARIA
(Exact name of Registrant as specified in its charter)
CRESUD INC.
(Translation of registrants name into English)
Republic of Argentina
(Jurisdiction of incorporation or organization)
Moreno 877, 23rd Floor, (C1091AAQ)
Buenos Aires, Argentina
(Address of principal executive offices)
Form 20-F T Form 40-F
Indicate by check mark whether the registrant by furnishing the information contained in this Form is also thereby furnishing the information to the Commission pursuant to Rule 12g3-2(b) under the Securities Exchange Act of 1934.
Yes No T
CRESUD S.A.C.I.F. and A
(THE COMPANY)
REPORT ON FORM 6-K
Attached is a copy of the English translation of the Unaudited Financial Statements for the six-month period ended on December 31, 2005 and 2004.
Cresud Sociedad Anónima
Comercial, Inmobiliaria, Financiera
y Agropecuaria
Unaudited Financial Statements
For the six-month periods ended December 31, 2005 and 2004
Comercial, Inmobiliaria, Financiera y Agropecuaria
Unaudited Financial Statements
Name of the Company: | Cresud Sociedad Anónima | |
Comercial, Inmobiliaria, | ||
Financiera y Agropecuaria | ||
Legal Address: | Moreno 877, 23rd Floor Ciudad Autónoma de Buenos Aires | |
Principal Activity: | Agriculture, livestock and real-estate | |
Unaudited Financial Statements for the six-month period ended December 31, 2005. | ||
Presented in comparative format with the previous fiscal year and the same period of the previous fiscal year. | ||
Financial year No. 71 started on July 1, 2005 | ||
DATES OF REGISTRATION AT THE PUBLIC REGISTRY OF COMMERCE | ||
Of the by-laws: | February 19, 1937 | |
Of the latest amendment: | June 2, 1997 | |
Duration of the Company: | June 6, 2082 |
Information on controlled companies in Note 2 to the Unaudited Consolidated Financial Statements
CAPITAL STATUS ( Note 3 of Unaudited 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 |
169,098,097 | 169,098,097 | 169,098,097 |
1
Comercial, Inmobiliaria, Financiera y Agropecuaria and Subsidiaries
Unaudited Consolidated Balance Sheet as of December 31, 2005 and 2004 and June 30, 2005
December 31, 2005 Pesos |
June 30, 2005 (Notes 1, 2 and 3) Pesos |
December 31, 2004 Pesos |
|||||||
ASSETS |
|||||||||
Current Assets |
|||||||||
Cash and banks (Note 4.a.) |
1,292,529 | 14,468,151 | 27,085,374 | ||||||
Investments (Note 4.b.) |
6,539,129 | 59,978,002 | 2,358,471 | ||||||
Trade accounts receivable (Note 4.c.) |
10,546,546 | 9,788,312 | 6,483,785 | ||||||
Other receivables (Note 4.d.) |
12,794,837 | 22,214,019 | 7,413,301 | ||||||
Inventories (Note 4.e.) |
49,273,138 | 46,293,640 | 45,751,060 | ||||||
Total current assets |
80,446,179 | 152,742,124 | 89,091,991 | ||||||
Non-current assets |
|||||||||
Other receivables (Note 4.d.) |
14,964,386 | 6,480,334 | 5,358,746 | ||||||
Inventories (Note 4.e.) |
58,600,459 | 53,223,179 | 50,872,903 | ||||||
Investments on controlled and related companies (Note 4.b.) |
290,753,202 | 289,391,269 | 291,220,422 | ||||||
Other investments (Note 4.b.) |
100,520,337 | 105,508,513 | 134,949,064 | ||||||
Fixed assets, net (Schedule A) |
212,590,018 | 166,497,596 | 163,458,765 | ||||||
Subtotal Non-Current Assets |
677,428,402 | 621,100,891 | 645,859,900 | ||||||
Goodwill (Note 4.b.) |
(5,000,846 | ) | (30,430,822 | ) | (36,326,481 | ) | |||
Total Non-Current Assets |
672,427,556 | 590,670,069 | 609,533,419 | ||||||
Total Assets |
752,873,735 | 743,412,193 | 698,625,410 | ||||||
December 31, 2005 Pesos |
June 30, 2005 (Notes 1, 2 and 3) Pesos |
December 31, 2004 (Notes 1, 2 and 3) Pesos |
|||||||
LIABILITIES |
|||||||||
Current Liabilities |
|||||||||
Debts: |
|||||||||
Trade accounts payable (Note 4.f.) |
28,142,275 | 17,894,529 | 11,675,837 | ||||||
Loans (Note 4.g.) |
18,424,604 | 11,499,782 | 38,606,380 | ||||||
Salaries and social security payable (Note 4.h.) |
1,073,881 | 1,748,138 | 895,492 | ||||||
Taxes payable (Note 4.i.) |
1,750,065 | 20,203,393 | 4,494,052 | ||||||
Other debts (Note 4.j.) |
2,886,937 | 14,634,298 | 10,758,911 | ||||||
Total Debts |
52,277,762 | 65,980,140 | 66,430,672 | ||||||
Total current liabilities |
52,277,762 | 65,980,140 | 66,430,672 | ||||||
Non-current liabilities |
|||||||||
Taxes payable (Note 4.i.) |
45,171,590 | 39,285,385 | 28,774,261 | ||||||
Loans (Note 4.g.) |
111,374,915 | 114,693,553 | 123,285,777 | ||||||
Other debts (Note 4.j.) |
434,309 | 1,000 | 1,000 | ||||||
Provisions (Schedule E) |
104,329 | 104,198 | 38,327 | ||||||
Total Non-current liabilities |
157,085,143 | 154,084,136 | 152,099,365 | ||||||
Total Liabilities |
209,362,905 | 220,064,276 | 218,530,037 | ||||||
Minority interest |
200,444 | 276,947 | 5,366 | ||||||
SHAREHOLDERS EQUITY |
543,310,386 | 523,070,970 | 480,090,007 | ||||||
Total Liabilities and Shareholders Equity |
752,873,735 | 743,412,193 | 698,625,410 | ||||||
The accompanying notes and schedules are an integral part of the consolidated financial statements
/s/ Eduardo S. Elsztain |
Eduardo S. Elsztain Chairman |
2
Comercial, Inmobiliaria, Financiera y Agropecuaria and Subsidiaries
Unaudited Consolidated Statement of Income
For the six-month periods beginning on July 1, 2005 and 2004
and ended December 31, 2005 and 2004
December 31, 2005 Pesos |
December 31, 2004 (Notes 1, 2 and 3) Pesos |
|||||
Sales |
||||||
Crops |
28,938,520 | 11,236,161 | ||||
Beef cattle |
17,263,647 | 18,690,480 | ||||
Milk |
4,277,258 | 1,567,574 | ||||
Feed Lot |
1,114,648 | 1,390,251 | ||||
Others |
3,106,795 | 2,358,210 | ||||
Total Sales |
54,700,868 | 35,242,676 | ||||
Cost of sales (Schedule F) |
||||||
Crops |
(23,653,972 | ) | (11,391,820 | ) | ||
Beef cattle |
(14,605,947 | ) | (14,691,109 | ) | ||
Milk |
(2,300,728 | ) | (876,965 | ) | ||
Feed Lot |
(920,387 | ) | (1,258,982 | ) | ||
Others |
(1,179,716 | ) | (580,398 | ) | ||
Total cost of sales |
(42,660,750 | ) | (28,799,274 | ) | ||
Gross profit |
12,040,118 | 6,443,402 | ||||
Selling expenses (Schedule H) |
(4,957,612 | ) | (2,506,807 | ) | ||
Administrative expenses (Schedule H) |
(4,413,487 | ) | (3,132,965 | ) | ||
Net gain on sale of farms |
9,897,186 | | ||||
Gain from inventory holding (Schedule F) |
2,104,658 | 6,254,786 | ||||
Operating income |
14,670,863 | 7,058,416 | ||||
Financial gain (loss) |
||||||
Generated by assets: |
||||||
Exchange differences and discounts |
8,777,372 | 6,847 | ||||
Interest income |
181,555 | 222,693 | ||||
Doubtful Accounts (Schedule E) |
(25,000 | ) | | |||
Tax on banking debits and credits |
(1,006,687 | ) | (673,530 | ) | ||
Gain on sale of Negotiable Bonds |
14,872,000 | | ||||
Interest on bonds |
4,360,671 | 5,473,411 | ||||
Others |
1,730.601 | 159,180 | ||||
28,890,512 | 5,188,601 | |||||
Generated by liabilities: |
||||||
Reference stabilization index (CER) |
(11,688 | ) | 1,653 | |||
Interest paid |
(7,963 | ) | (102,488 | ) | ||
Financial expenses: |
||||||
Interest on Convertible bonds (Note 7) |
(4,359,619 | ) | (5,160,478 | ) | ||
Others |
(1,063,498 | ) | (1,158.260 | ) | ||
Exchange differences and discounts |
(6,570,942 | ) | (963,859 | ) | ||
(12,013,730 | ) | (7,383,432 | ) | |||
Other income and expenses, net |
||||||
Gains from other fixed assets sales |
13,827 | 22,061 | ||||
Others |
(16,757 | ) | (12,922 | ) | ||
Shareholders personal assets tax and miscellaneous |
(889,640 | ) | (3,315,633 | ) | ||
(892,570 | ) | (3,306,494 | ) | |||
Income from related companies |
7,518,343 | 14,087,524 | ||||
Management fee |
(2,653,994 | ) | (1,059,305 | ) | ||
Net Income before income tax and minority interest |
35,519,424 | 14,585,310 | ||||
Income tax expense |
(11,709,985 | ) | (5,111,658 | ) | ||
Minority interest |
76,503 | 60,085 | ||||
Net income for the period |
23,885,942 | 9,533,737 | ||||
The accompanying notes and schedules are an integral part of the consolidated financial statements
/s/ Eduardo S. Elsztain Eduardo S. Elsztain Chairman |
3
Comercial, Inmobiliaria, Financiera y Agropecuaria and Subsidiaries
Unaudited Consolidated Statement of Cash Flow
For the six-month periods beginning on July 1, 2005 and 2004
and ended December 31, 2005 and 2004
December 31, 2005 (Notes 1, 2 and 3) Pesos |
December 31, 2004 (Notes 1, 2 and 3) Pesos |
|||||
Changes in cash and cash equivalents |
||||||
Cash and cash equivalents at the beginning of the period |
67,462,547 | 13,138,533 | ||||
Cash and cash equivalents at the end of the period |
2,302,721 | 27,831,763 | ||||
Net (decrease) increase in cash and cash equivalents |
(65,159,826 | ) | 14,693,230 | |||
Causes of changes in cash and cash equivalents |
||||||
Operating activities |
||||||
Income for the period |
23,885,942 | 9,533,737 | ||||
Accrued interest |
4,598,203 | 5,911,384 | ||||
Income tax |
11,709,985 | 5,111,658 | ||||
Adjustments made to reach net cash flow from operating activities |
||||||
Income from interest in related companies |
(7,518,343 | ) | (14,087,524 | ) | ||
Minority interest |
(76,503 | ) | (60,085 | ) | ||
Increase in allowances, provisions and accruals |
9,773,228 | 3,648,938 | ||||
Depreciation |
2,262,504 | 1,765,735 | ||||
Gain from inventory holdings |
(2,104,658 | ) | (6,254,786 | ) | ||
Financial results |
(3,556,598 | ) | (4,817,103 | ) | ||
Gain on sale of Negotiable Bonds |
(14,872,000 | ) | | |||
Gain from sale of fixed assets |
(9,911,013 | ) | (22,061 | ) | ||
Changes in operating assets and liabilities |
||||||
Decrease in current investments |
5,625,352 | 5,362,711 | ||||
Increase in trade accounts receivable |
(733,234 | ) | (1,128,927 | ) | ||
Decrease in other receivables |
9,819,018 | 6,368,304 | ||||
Increase in inventories |
(2,134,857 | ) | (10,691,110 | ) | ||
Decrease in social security payables, taxes payable and advances from customers |
(24,952,305 | ) | (842,975 | ) | ||
Decrease in trade accounts payable |
(4,129,381 | ) | (1,753,973 | ) | ||
Dividends collected |
867,691 | 981,315 | ||||
Increase in other debts |
7,136 | 3,010,044 | ||||
Cash flows (applied to) provided by operating activities |
(1,439,833 | ) | 2,035,282 | |||
Investment activities |
||||||
Increase in non-current investments |
| (1,502,678 | ) | |||
Increase in interest in related companies |
(3,850,173 | ) | (7,418,437 | ) | ||
Acquisition and upgrading of fixed assets |
(45,798,517 | ) | (4,919,680 | ) | ||
Sale of fixed assets |
9,807,742 | 247,562 | ||||
Cash flows applied to investment activities |
(39,840,948 | ) | (13,593,233 | ) | ||
Financing activities |
||||||
Exercise of Warrants |
308,350 | 4,474,246 | ||||
Dividends payment |
(10,000,000 | ) | (3,000,000 | ) | ||
Increase in financial loans |
17,038,931 | 36,468,450 | ||||
Decrease in financial loans |
(14,712,326 | ) | (11,864,715 | ) | ||
Effective incentive plan |
| 173,200 | ||||
Decrease in other liabilities |
(16,514,000 | ) | | |||
Cash flows (applied to) provided by financing activities |
(23,879,045 | ) | 26,251,181 | |||
Net (decrease) increase in cash and cash equivalents |
(65,159,826 | ) | 14,693,230 | |||
Items not involving changes in cash and cash equivalents |
||||||
Transfer of inventory to fixed assets |
202,737 | 503,848 | ||||
Increase in other receivables by sale of fixed assets |
8,572,080 | | ||||
Increase in fixed assets by increase in other liabilities |
7,160,617 | | ||||
Decrease in other liabilities by decrease in fixed assets |
2,055,000 | | ||||
Repayment of financial loans through issue of stock by exercise of conversion right |
9,283,937 | 3,740,628 | ||||
Complementary information |
||||||
Interest paid |
4,716,299 | 5,108,487 | ||||
Income tax expense paid |
22,835,735 | 385,077 |
The accompanying notes and schedules are an integral part of the consolidated financial statements
/s/ Eduardo S. Elsztain Eduardo S. Elsztain |
Chairman |
4
Comercial, Inmobiliaria, Financiera y Agropecuaria and Subsidiaries
Notes to the Unaudited Consolidated Financial Statements
For the six-month periods ended December 31, 2005 and 2004
NOTE 1: BASIS OF PRESENTATION OF THE FINANCIAL STATEMENTS
As a consequence of the application of General Resolutions No. 368/01, 434/03, 441/03 and 459/04 of 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 December 31, 2005 and 2004 and the Statements of Income and the Statements of Cash Flows for the six-month periods then ended were consolidated on a line by line basis with the financial statements of such companies in which it holds a majority of the voting shares, by application of the new rules, and consolidated on a pro-rata basis for investments in which it has joint control (see Note 1.b and 1.c to the basic financial statements).
The Company applies Technical Resolution No. 21 as concerns the proportional consolidation with Cactus Argentina S.A. on a 50% basis on account of the joint control held, and applied the same percentage for elimination of balances existing between them.
The financial statements of the subsidiary companies Inversiones Ganaderas S.A., Futuros y Opciones.Com S.A. Agropecuaria Cervera S.A. at December 31, 2005 and Cactus Argentina S.A. as of December 31, 2005 and 2004 have been used in order to determine the investment at its equity value, line by line consolidation and proportional consolidation, respectely.
For purposes of comparability, reclassifications have been made on the information at December 31, 2004.
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. |
70.00 | 70.00 | |||
Agropecuaria Cervera S.A. |
90.00 | 99.00 | (*) | ||
JOINT CONTROL |
|||||
Cactus Argentina S.A. |
50.00 | 50.00 |
(*) | Includes participation of Inversiones Ganaderas S.A. |
5
Cresud Sociedad Anónima,
Comercial, Inmobiliaria, Financiera y Agropecuaria and Subsidiaries
Notes to the Unaudited Consolidated Financial Statements (Continued)
NOTE 3: SIGNIFICANT ACCOUNTING POLICIES
The Financial Statements of the Subsidiary Companies mentioned in Note 2. have been prepared based on accounting principles consistent with those followed by Cresud Sociedad Anónima Comercial, Inmobiliaria, Financiera y Agropecuaria for the preparation of its Financial Statements, as detailed in Note 2. of the basic financial statements.
On December 27, 2005, Agropecuaria Cervera S.A. (ACER) was purchased. Therefore, such company´s balance sheets have been consolidated line by line. Profits and losses of ACER between the date of purchase and the date of closing of the financial statements have not been significant and have, therefore, not been included in the Statement of Income.
High relevant valuation and disclosed criteria applied in preparing ACERs financial statements and not explained in the significant accounting policies note of the holding company are as follows:
Valuation criteria-inventories
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´s 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 other reserves in shareholders equity.
ACERs current board of directors and shareholders, who took control of the company at period end, will request the opinion of an independent skilled appraisal so as to verify the above mentioned valuation and be able to apply it to current accounting standards.
Other considerations new concessions
Among other goods and rights ACER has the concession for planning the execution of an integral development project including biological, economy and social issues on several real estates located in the department of Anta, province of Salta. The company is also properly 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 Unaudited Consolidated Financial Statements (Continued)
NOTE 4: Details of unaudited consolidated balance sheet and unaudited consolidated statement of income accounts
a. Cash and banks
December 31, 2005 Pesos |
June 30, 2005 Pesos |
December 31, 2004 Pesos | ||||
Cash |
98,617 | 31,983 | 65,568 | |||
Foreign currency (Schedule G) |
90,588 | 76,607 | 294,718 | |||
Local currency checking account |
616,179 | 2,022,467 | 631,400 | |||
Foreign currency checking account (Schedule G) |
168,681 | 3,897,430 | 9,055,590 | |||
Local currency saving account |
25,838 | 17,505 | 9,897 | |||
Foreign currency saving account (Schedule G) |
28,395 | 8,026,165 | 16,610,427 | |||
Checks to be deposited |
264,231 | 395,994 | 417,774 | |||
1,292,529 | 14,468,151 | 27,085,374 | ||||
b. Investments and Goodwill
December 31, 2005 Pesos |
June 30, 2005 Pesos |
December 31, 2004 Pesos |
|||||||
Investment |
|||||||||
Investment (Schedule C and G) |
6,539,129 | 59,978,002 | 2,358,471 | ||||||
6,539,129 | 59,978,002 | 2,358,471 | |||||||
Investment |
|||||||||
Investment from related companies (Schedule C) |
290,753,202 | 289,391,269 | 291,220,422 | ||||||
290,753,202 | 289,391,269 | 291,220,422 | |||||||
Other investments |
|||||||||
Other investments (Schedule C and G) |
100,520,337 | 105,508,513 | 134,949,064 | ||||||
100,520,337 | 105,508,513 | 134,949,064 | |||||||
Goodwill |
|||||||||
Goodwill (Schedule C) |
(5,000,846 | ) | (30,430,822 | ) | (36,326,481 | ) | |||
(5,000,846 | ) | (30,430,822 | ) | (36,326,481 | ) | ||||
c. Trade accounts receivable
December 31, 2005 Pesos |
June 30, 2005 Pesos |
December 31, 2004 Pesos |
|||||||
Current |
|||||||||
Accounts receivable in local currency |
8,097,377 | 8,771,084 | 5,885,829 | ||||||
Less: |
|||||||||
Allowance for doubtful accounts (Schedule E) |
(406,214 | ) | (386,344 | ) | (373,535 | ) | |||
Accounts receivable in foreign currency (Schedule G) |
2,845,554 | 1,010,091 | 956,193 | ||||||
Subsidiaries, related companies Law No. 19,550 Section 33 and related parties: |
|||||||||
Cactus Argentina S.A. |
9,422 | 393,087 | 15,298 | ||||||
IRSA Inversiones y Representaciones S.A. |
407 | 394 | | ||||||
10,546,546 | 9,788,312 | 6,483,785 | |||||||
7
Cresud Sociedad Anónima,
Comercial, Inmobiliaria, Financiera y Agropecuaria and Subsidiaries
Notes to the Unaudited Consolidated Financial Statements (Continued)
NOTE 4: (Continued)
d. Other receivables
December 31, 2005 Pesos |
June 30, 2005 Pesos |
December 31, 2004 Pesos | ||||
Current |
||||||
Prepaid leases |
125,787 | 6,512,492 | 30,727 | |||
Tax on Minimum Presumed Income (Note 2.p.) |
2,563,793 | 54,872 | 8,368 | |||
Guarantee deposits and premiums (Schedule G) |
1,171,466 | 2,675,032 | 315,433 | |||
Secured by mortgage (Schedule G) |
4,678,880 | 8,217,166 | 1,055,695 | |||
Prepaid expenses |
451,657 | 2,125,903 | 1,113,756 | |||
Gross sales tax credit |
9,044 | | | |||
Tax prepayments (net of accrual) |
2,872,761 | 1,945,005 | 3,610,634 | |||
Subsidiaries, related companies Law No. 19,550 Section 33 and related parties: |
||||||
Cactus Argentina S.A. |
175,239 | 166,104 | 677,164 | |||
Agro-Uranga S.A. |
281,226 | 39,993 | 234,279 | |||
Credits to employees |
48,861 | 36,582 | 35,542 | |||
Others |
416,123 | 440,870 | 331,703 | |||
12,794,837 | 22,214,019 | 7,413,301 | ||||
Non-current |
||||||
Prepaid leases |
| 75,915 | | |||
Value Added Tax |
6,233,570 | 6,328,177 | 5,180,327 | |||
Secured by mortgage (Schedule G) |
8,539,119 | | | |||
Tax on Minimum Presumed Income |
124,666 | 60,818 | 99,148 | |||
Deferred tax |
32,758 | 14,874 | 76,668 | |||
Others |
34,273 | 550 | 2,603 | |||
14,964,386 | 6,480,334 | 5,358,746 | ||||
e. Inventories
December 31, 2005 Pesos |
June 30, 2005 Pesos |
December 31, 2004 Pesos | ||||
Current |
||||||
Livestock |
13,526,115 | 15,152,813 | 16,954,543 | |||
Crops |
5,508,135 | 24,930,778 | 4,803,409 | |||
Unharvested crops |
20,571,503 | 826,336 | 20,090,681 | |||
Seeds and fodder |
251,658 | 319,169 | 170,057 | |||
Materials and others |
4,024,440 | 4,617,843 | 3,410,623 | |||
Advances to suppliers |
1,071,287 | 446,701 | 321,747 | |||
Forest products raw materials |
4,320,000 | | | |||
49,273,138 | 46,293,640 | 45,751,060 | ||||
Non-Current |
||||||
Livestock |
58,600,459 | 53,223,179 | 50,872,903 | |||
58,600,459 | 53,223,179 | 50,872,903 | ||||
8
Cresud Sociedad Anónima,
Comercial, Inmobiliaria, Financiera y Agropecuaria and Subsidiaries
Notes to the Unaudited Consolidated Financial Statements (Continued)
NOTE 4: (Continued)
f. Trade accounts payable
December 31, 2005 Pesos |
June 30, 2005 Pesos |
December 31, 2004 Pesos | |||||
Current |
|||||||
Suppliers in local currency |
6,592,501 | 3,870,091 | 4,178,801 | ||||
Suppliers in foreign currency (Schedule G) (1) |
12,253,463 | 6,611,576 | 2,839,943 | ||||
Short-Term debts |
13,664 | 98,479 | | ||||
Subsidiaries, related companies Law No. 19,550 Section 33 and related parties: |
|||||||
Inversora Bolívar S.A. |
6,710 | 5,445 | 6,341 | ||||
Alto Palermo S.A. |
124,044 | 193,053 | 44,233 | ||||
Agro-Uranga S.A. |
259 | | | ||||
IRSA Inversiones y Representaciones S.A. |
140,769 | 43,822 | 116,259 | ||||
Cactus Argentina S.A. |
140,110 | 11,953 | 265,108 | ||||
Estudio Zang, Bergel & Viñes |
93,126 | 34,297 | 23,486 | ||||
Fundación IRSA |
1,900,000 | 1,900,000 | 1,177,988 | ||||
Directors |
| | 43,543 | ||||
Accrual for other expenses (Schedule G) |
7,106,612 | 5,075,352 | 2,685,005 | ||||
Interest to be accrued (Schedule G) (2) |
(419,384 | ) | | | |||
Accrual for harvest expenses |
190,401 | 50,461 | 295,130 | ||||
28,142,275 | 17,894,529 | 11,675,837 | |||||
(1) | Includes as of December 31, 2005 U$S 2,500,000 for the acquisition of farm San Pedro corresponding to suppliers in foreign currency secured by mortgage. See note 11 |
(2) | Related to the liability mentioned in (1). |
g. Loans
December 31, 2005 Pesos |
June 30, 2005 Pesos |
December 31, 2004 Pesos |
|||||||
Current |
|||||||||
Local financial loans (Note 16) |
17,277,529 | 10,315,556 | 37,220,355 | ||||||
Convertible Bonds 2007 Interest payable (Schedule G) |
604,553 | 476,343 | 592,928 | ||||||
Subsidiaries, related companies Law No. 19,550 Section 33 and related parties: |
|||||||||
Shareholders |
541,481 | 706,891 | 792,845 | ||||||
Directors |
1,041 | 992 | 252 | ||||||
18,424,604 | 11,499,782 | 38,606,380 | |||||||
Non-Current |
|||||||||
Convertible Bonds 2007 third parties (Schedule G) |
59,141,000 | 45,815,657 | 53,363,537 | ||||||
Subsidiaries, related companies Law No. 19,550 Section 33 and related parties: |
|||||||||
Shareholders |
52,970,984 | 69,934,463 | 71,356,061 | ||||||
Directors |
101,875 | 98,100 | 22,640 | ||||||
Convertible Bonds 2007 expenses |
(838,944 | ) | (1,154,667 | ) | (1,456,461 | ) | |||
111,374,915 | 114,693,553 | 123,285,777 | |||||||
9
Cresud Sociedad Anónima,
Comercial, Inmobiliaria, Financiera y Agropecuaria and Subsidiaries
Notes to the Unaudited Consolidated Financial Statements (Continued)
NOTE 4: (Continued)
h. Salaries and social security payable
December 31, 2005 Pesos |
June 30, 2005 Pesos |
December 31, 2004 Pesos | ||||
Current |
||||||
Accrual for vacation and statutory annual bonus |
797,918 | 1,423,925 | 687,495 | |||
Social security taxes payable |
250,545 | 224,914 | 192,804 | |||
Salaries payable |
7,406 | 81,488 | 1,642 | |||
Health care payable |
6,765 | 7,185 | 2,657 | |||
Others |
11,247 | 10,626 | 10,894 | |||
1,073,881 | 1,748,138 | 895,492 | ||||
i. Taxes payable
December 31, 2005 Pesos |
June 30, 2005 Pesos |
December 31, 2004 Pesos |
||||||
Current |
||||||||
Accrual for income tax |
97,969 | 24,772,007 | 2,669,428 | |||||
Advances to Income tax |
| (5,148,500 | ) | | ||||
Tax on Minimum Presumed Income |
5,566 | 70,508 | 102,270 | |||||
Value added tax |
| | 21,445 | |||||
Property tax payable |
156,443 | 86,960 | 80,613 | |||||
Taxes withheld for income tax |
370,929 | 165,166 | 68,500 | |||||
Gross sales tax payable |
6,106 | 215,145 | (183,098 | ) | ||||
Taxes withheld-Gross sales tax payable |
198,368 | | 128,575 | |||||
Taxes withheld-Value added tax payable |
14,865 | 41,215 | 57 | |||||
Others |
899,819 | 892 | 1,606,262 | |||||
1,750,065 | 20,203,393 | 4,494,052 | ||||||
Non-current |
||||||||
Deferred tax |
45,171,590 | 39,285,385 | 28,774,261 | |||||
45,171,590 | 39,285,385 | 28,774,261 | ||||||
j. Other debts
December 31, 2005 Pesos |
June 30, 2005 Pesos |
December 31, 2004 Pesos | ||||
Current |
||||||
Security transactions payable (Schedule G) |
| 4,180,593 | | |||
Advances from customers (Schedule G) |
| 2,055,200 | 8,718,400 | |||
Management fees accrual |
2,653,994 | 8,239,263 | 1,059,305 | |||
Other income to be accruted |
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 |
18,080 | 3,393 | | |||
Cactus Argentina S.A. |
| | 102,865 | |||
Cactus Feeders Inc. |
6,043 | 1,268 | 512,092 | |||
Others |
20,460 | 20,385 | 232,053 | |||
2,886,937 | 14,634,298 | 10,758,911 | ||||
Non-current |
||||||
Other income to be accrued |
433,309 | | | |||
Guarantee deposit |
1,000 | 1,000 | 1,000 | |||
434,309 | 1,000 | 1,000 | ||||
10
Cresud Sociedad Anónima,
Comercial, Inmobiliaria, Financiera y Agropecuaria and Subsidiaries
Notes to the Unaudited Consolidated Financial Statements (Continued)
NOTE 5:
a) Assets based on their estimated collection term (in pesos)
Based on their estimated |
Current and non-current Investment |
Trade accounts receivable |
Other receivables | |||||||||||||||
December 31, 2005 |
June 30, 2005 |
December 31, 2004 |
December 31, 2005 |
June 30, 2005 |
December 31, 2004 |
December 31, 2005 |
June 30, 2005 |
December 31, 2004 | ||||||||||
1st quarter 2005/2004 financial period |
| | | | | | | | | |||||||||
2nd quarter 2005/2004 financial period |
| | | | | | | | | |||||||||
3rd quarter 2005/2004 financial period |
| | | | | 6,451,657 | | | 2,354,091 | |||||||||
4th quarter 2005/2004 financial period |
| | 1,499,204 | | | | | | 623,767 | |||||||||
1st quarter 2006/2005 financial period |
| | | | 9,787,593 | | | 9,655,284 | 7,090 | |||||||||
2nd quarter 2006/2005 financial period |
| 1,078,320 | | | | | | 1,388,408 | 80,438 | |||||||||
3rd quarter 2006/2005 financial period |
| | | 10,546,546 | | | 6,070,082 | 4,115,610 | 1,703 | |||||||||
4th quarter 2006/2005 financial period |
999,287 | | | | | | 463,916 | 5,324 | 99,148 | |||||||||
1st quarter 2007/2006 financial period |
| | | | | | 2,602,500 | | | |||||||||
2nd quarter 2007/2006 financial period |
| | | | | | 3,019,169 | | | |||||||||
3rd quarter 2007/2006 financial period |
| | | | | | 426,075 | | | |||||||||
4th quarter 2007/2006 financial period |
| | | | | | 5,712 | | | |||||||||
1st quarter 2008/2007 financial period |
| 105,487,796 | | | | | 2,140,492 | | | |||||||||
2nd quarter 2008/2007 financial period |
99,928,688 | | 134,928,347 | | | | 5,712 | | | |||||||||
3rd quarter 2008/2007 financial period |
| | | | | | 426,076 | | | |||||||||
4th quarter 2008/2007 financial period |
| | | | | | 38,471 | | | |||||||||
1st quarter 2009/2008 financial period |
| | | | | | 2,134,780 | | | |||||||||
1st quarter 2010/2009 financial period |
| | | | | | 1,714,416 | | | |||||||||
1st quarter 2011/2010 financial period |
| | | | | | 1,714,416 | | | |||||||||
Overdue |
| | | | | | | | | |||||||||
With no stated current term |
5,539,842 | 58,899,682 | 859,267 | | 719 | 32,128 | 639,170 | 7,049,393 | 4,347,915 | |||||||||
With no stated non-current term |
591,649 | 20,717 | 20,717 | | | | 6,358,236 | 6,480,334 | 5,257,895 | |||||||||
Total |
107,059,466 | 165,486,515 | 137,307,535 | 10,546,546 | 9,788,312 | 6,483,785 | 27,759,223 | 28,694,292 | 12,772,047 | |||||||||
b) Assets classified according to their interest rate (in pesos) | ||||||||||||||||||
Interest rate that |
Current and non-current Investment |
Trade accounts receivable |
Other receivables | |||||||||||||||
December 31, 2005 |
June 30, 2005 |
December 31, 2004 |
December 31, 2005 |
June 30, 2005 |
December 31, 2004 |
December 31, 2005 |
June 30, 2005 |
December 31, 2004 | ||||||||||
At fixed interest rate |
99,928,688 | 105,487,796 | 134,928,347 | | | | 12,858,105 | 8,095,402 | 870,069 | |||||||||
At variable interest rate |
5,539,842 | 58,899,682 | 859,267 | | | | 1,085,340 | 2,314,696 | 1,912,383 | |||||||||
Non-interest bearing |
1,590,936 | 1,099,037 | 1,519,921 | 10,546,546 | 9,788,312 | 6,483,785 | 13,815,778 | 18,284,194 | 9,989,595 | |||||||||
Total |
107,059,466 | 165,486,515 | 137,307,535 | 10,546,546 | 9,788,312 | 6,483,785 | 27,759,223 | 28,694,292 | 12,772,047 | |||||||||
11
Cresud Sociedad Anónima,
Comercial, Inmobiliaria, Financiera y Agropecuaria and Subsidiaries
Notes to the Unaudited Consolidated Financial Statements (Continued)
NOTE 5: (Continued)
Liabilities based on their estimated payment term:
Based on their estimated payment term |
Trade accounts payable |
Loans |
Salaries and social security payable | |||||||||||||||
December 31, 2005 |
June 30, 2005 |
December 31, 2004 |
December 31, 2005 |
June 30, 2005 |
December 31, 2004 |
December 31, 2005 |
June 30, 2005 |
December 31, 2004 | ||||||||||
1st quarter 2005/2004 |
| | | | | | | | | |||||||||
2nd quarter 2005/2004 |
| | | | | | | | | |||||||||
3rd quarter 2005/2004 |
| | 11,207,197 | | | 22,353,572 | | | 531,148 | |||||||||
4th quarter 2005/2004 |
| | | | | 1,386,025 | | . | 23,670 | |||||||||
1st quarter 2006/2005 |
| 12,623,191 | | | 10,315,556 | 14,866,783 | | 1,721,673 | 340,674 | |||||||||
2nd quarter 2006/2005 |
| 4,308,000 | | | 1,184,226 | | | 6,583 | | |||||||||
3rd quarter 2006/2005 |
20,782,624 | | | 1,147,089 | | | 729,506 | 19,882 | | |||||||||
4th quarter 2006/2005 |
| | | | | | 295,896 | | | |||||||||
1st quarter 2007/2006 |
7,277,500 | | | | | | 48,479 | | | |||||||||
2nd quarter 2007/2006 |
| | | | | | | | | |||||||||
3rd quarter 2007/2006 |
| | | | | | | | | |||||||||
4th quarter 2007/2006 |
| | | | | | | | | |||||||||
2nd quarter 2008/2007 |
| | | 111,374,915 | 114,693,553 | 123,285,777 | | | | |||||||||
Overdue |
| | | | | | | | | |||||||||
With no stated current term |
82,151 | 963,338 | 468,640 | 17,277,515 | | | | | | |||||||||
With no stated non-current term |
| | | | | | | | | |||||||||
Total |
28,142,275 | 17,894,529 | 11,675,837 | 129,799,519 | 126,193,335 | 161,892,157 | 1,073,881 | 1,748,138 | 895,492 | |||||||||
Based on their estimated payment term |
Taxes payable |
Other debts |
Provisions | |||||||||||||||
December 31, 2005 |
June 30, 2005 |
December 31, 2004 |
December 31, 2005 |
June 30, 2005 |
December 31, 2004 |
December 31, 2005 |
June 30, 2005 |
December 31, 2004 | ||||||||||
1st quarter 2005/2004 |
| | | | | | | | | |||||||||
2nd quarter 2005/2004 |
| | | | | | | | | |||||||||
3rd quarter 2005/2004 |
| | 227,040 | | | 1,948,431 | | | | |||||||||
4th quarter 2005/2004 |
| | 1,594,461 | | | 5,663,591 | | | | |||||||||
1st quarter 2006/2005 |
| 509,378 | | | 14,500,103 | | | | | |||||||||
2nd quarter 2006/2005 |
| 19,694,015 | 2,672,551 | | | 1,747,984 | | | | |||||||||
3rd quarter 2006/2005 |
757,502 | | | 2,698,577 | | | | | | |||||||||
4th quarter 2006/2005 |
894,594 | | | | | | | | | |||||||||
1st quarter 2007/2006 |
| | | | | | | | | |||||||||
2nd quarter 2007/2006 |
97,969 | | | | | | | | | |||||||||
3rd quarter 2007/2006 |
| | | | | | | | | |||||||||
4th quarter 2007/2006 |
| | | | | | | | | |||||||||
2nd quarter 2008/2007 |
| | | | | | | | | |||||||||
Overdue |
| | | | | | | | | |||||||||
With no stated current term |
| | | 188,360 | 134,195 | 1,398,905 | | | | |||||||||
With no stated non-current term |
45,171,590 | 39,285,385 | 28,774,261 | 434,309 | 1,000 | 1,000 | 104,329 | 104,198 | 38,327 | |||||||||
Total |
46,921,655 | 59,488,778 | 33,268,313 | 3,321,246 | 14,635,298 | 10,759,911 | 104,329 | 104,198 | 38,327 | |||||||||
Liabilities classified according to their interest rate:
Interest in rate that they accrue |
Trade accounts payable |
Loans |
Salaries and social security payable | ||||||||||||||||
December 31, 2005 |
June 30, 2005 |
December 31, 2004 |
December 31, 2005 |
June 30, 2005 |
December 31, 2004 |
December 31, 2005 |
June 30, 2005 |
December 31, 2004 | |||||||||||
At fixed interest rate |
6,294,265 | | | 129,491,388 | 126,163,776 | 161,962,593 | | | | ||||||||||
At variable interest rate |
| | | | | | | | | ||||||||||
Non-interest bearing |
21,848,010 | 17,894,529 | 11,675,837 | 308,131 | 29,559 | (70,436 | ) | 1,073,881 | 1,748,138 | 895,492 | |||||||||
Total |
28,142,275 | 17,894,529 | 11,675,837 | 129,799,519 | 126,193,335 | 161,892,157 | 1,073,881 | 1,748,138 | 895,492 | ||||||||||
Interest in rate that they accrue |
Taxes payable |
Other debts |
Provisions | |||||||||||||||
December 31, 2005 |
June 30, 2005 |
December 31, 2004 |
December 31, 2005 |
June 30, 2005 |
December 31, 2004 |
December 31, 2005 |
June 30, 2005 |
December 31, 2004 | ||||||||||
At fixed interest rate |
| | | | | 1,904,861 | | | | |||||||||
At variable interest rate |
| | | 750,660 | | 100,133 | | | | |||||||||
Non-interest bearing |
46,921,655 | 59,488,778 | 33,268,313 | 2,570,586 | 14,635,298 | 8,754,917 | 104,329 | 104,198 | 38,327 | |||||||||
Total |
46,921,655 | 59,488,778 | 33,268,313 | 3,321,246 | 14,635,298 | 10,759,911 | 104,329 | 104,198 | 38,327 | |||||||||
12
Cresud Sociedad Anónima,
Comercial, Inmobiliaria, Financiera y Agropecuaria and Subsidiaries
Notes to the Unaudited Consolidated Financial Statements (Continued)
NOTE 6: EARNINGS PER SHARE
Following is conciliation between the average appraised ordinary stock in circulation and the average appraised diluted ordinary stock. The last one has been determined considering the possibility that the bearers of convertible bonds into companys ordinary stock for up to an amount of U$S 50,000,000 mentioned in Note 13 of the basic financial statements, exercise their right to convert into stock the titles they bear.
December 31, 2005 |
December 31, 2004 |
|||||
Average appraised stock in circulation |
165,350,379 | 151,044,430 | ||||
Average appraised diluted ordinary stock |
321,214,392 | 321,214,392 | ||||
December 31, 2005 |
December 31, 2004 |
|||||
Earnings for the calculation of basic earnings per share |
23,885,942 | 9,533,737 | ||||
Exchange differences |
5,649,576 | 895,000 | ||||
Financing expenses |
4,359,619 | 5,150,620 | ||||
Income tax |
(3,267,250 | ) | (1,973,441 | ) | ||
Management fees |
(674,195 | ) | (407,218 | ) | ||
Earnings for the calculation of diluted earnings per share |
29,953,692 | 13,198,698 | ||||
BASIC Earnings per share |
December 31, 2005 |
December 31, 2004 |
||||
Earnings |
23,885,942 | 9,533,737 | ||||
Number of shares |
165,350,379 | 151,044,430 | ||||
Earnings per share |
0.14 | 0.06 | ||||
DILUTED Earnings per share |
December 31, 2005 |
December 31, 2004 |
||||
Earnings |
29,953,692 | 13,198,698 | ||||
Number of shares |
321,214,392 | 321,214,392 | ||||
Earnings per share |
0.09 | 0.04 |
13
Cresud Sociedad Anónima,
Comercial, Inmobiliaria, Financiera y Agropecuaria and Subsidiaries
Notes to the Unaudited Consolidated Financial Statements (Continued)
NOTE 7: SEGMENT INFORMATION
As of December 31, 2005:
Description |
Crops Pesos |
Beef Cattle Pesos |
Milk Pesos |
Feed Lot Pesos |
Others Pesos |
Without specific allocation Pesos |
Total Pesos | |||||||
Sales |
28,938,520 | 17,263,647 | 4,277,258 | 1,114,648 | 3,106,795 | | 54,700,868 | |||||||
Assets |
138,566,192 | 139,984,340 | 22,353,927 | 3,547,765 | 1,331,866 | 447,089,645 | 752,873,735 | |||||||
Liabilities |
10,536,141 | 2,430,396 | | 886,251 | 352,008 | 195,158,109 | 209,362,905 | |||||||
Fixed asset additions |
5,313,333 | 5,150,626 | 865,345 | 13,800 | | 43,222,894 | 54,565,998 | |||||||
Depreciation of fixed assets |
962,364 | 553,118 | 242,106 | 149,233 | 28,802 | 326,881 | 2,262,504 | |||||||
Income from related companies |
299,891 | 2,201 | 59,906 | | | 7,156,345 | 7,518,343 | |||||||
As of December 31, 2004: |
||||||||||||||
Description |
Crops Pesos |
Beef Cattle Pesos |
Milk Pesos |
Feed Lot Pesos |
Others Pesos |
Without specific allocation Pesos |
Total Pesos | |||||||
Sales |
11,236,161 | 18,690,480 | 1,567,574 | 1,390,251 | 2,358,210 | | 35,242,676 | |||||||
Assets |
90,698,881 | 124,725,397 | 10,625,415 | 4,299,093 | 885,413 | 467,391,211 | 698,625,410 | |||||||
Liabilities |
6,225,253 | 1,635,917 | 132,597 | 1,106,071 | 324,540 | 209,105,659 | 218,530,037 | |||||||
Fixed asset additions |
1,005,637 | 675,197 | 1,084,530 | 104,821 | 28,354 | 2,021,141 | 4,919,680 | |||||||
Depreciation of fixed assets |
696,971 | 495,815 | 94,141 | 149,890 | 34,469 | 294,449 | 1,765,735 | |||||||
Income from related companies |
387,458 | 12,777 | 55,212 | | 254,052 | 13,378,025 | 14,087,524 |
14
Cresud Sociedad Anónima,
Comercial, Inmobiliaria, Financiera y Agropecuaria and Subsidiaries
Unaudited Consolidated Fixed Assets
For the six-month periods ended December 31, 2005 and 2004
and the year ended June 30, 2005
(Notes 1, 2, and 3)
Schedule A
Principal |
Value at the beginning of the period/year Pesos |
Additions and/or transfers Pesos |
Deductions and/or transfers Pesos |
Value at the end of the period/year Pesos |
Depreciation |
Net carrying value at December 31, 2005 Pesos |
Net carrying value at June 30, 2005 Pesos |
Net carrying value at December 31, 2004 Pesos | ||||||||||||||||
Rate % |
Accumulated of the period/year Pesos |
Decrease of the Period/year Pesos |
Current period/year Pesos |
Accumulated the period/year Pesos |
||||||||||||||||||||
Real estate |
127,920,136 | 23,061,013 | 5,691,493 | 145,289,656 | | | | | | 145,289,656 | 127,920,136 | 124,973,109 | ||||||||||||
Wire fences |
4,815,906 | 16,033 | 181,072 | 4,650,867 | 3 | 1,126,302 | 54,868 | 80,420 | 1,151,854 | 3,499,013 | 3,689,604 | 3,939,329 | ||||||||||||
Watering troughs |
3,549,725 | 105,800 | 254,865 | 3,400,660 | 5 | 1,090,500 | 100,736 | 84,986 | 1,074,750 | 2,325,910 | 2,459,225 | 2,590,335 | ||||||||||||
Alfalfa fields and meadows |
3,265,110 | 890,878 | 1,282,571 | 2,873,417 | 12-25-50 | 2,020,885 | 1,199,476 | 289,030 | 1,110,439 | 1,762,978 | 1,244,225 | 816,972 | ||||||||||||
Buildings and constructions |
5,982,037 | 23,695,930 | 58,895 | 29,619,072 | 2 | 1,901,144 | 10,112 | 295,953 | 2,186,985 | 27,432,087 | 4,080,893 | 3,764,687 | ||||||||||||
Machinery |
9,610,388 | 564,093 | 15,045 | 10,159,436 | 10 | 6,152,583 | 12,036 | 464,362 | 6,604,909 | 3,554,527 | 3,457,805 | 2,322,178 | ||||||||||||
Vehicles |
1,520,010 | 65,261 | 48,864 | 1,536,407 | 20 | 870,378 | 48,864 | 112,539 | 934,053 | 602,354 | 649,632 | 726,746 | ||||||||||||
Tools |
193,155 | 935 | | 194,090 | 10 | 139,216 | | 6,518 | 145,734 | 48,356 | 53,939 | 57,421 | ||||||||||||
Furniture and equipment |
1,149,488 | 42,921 | | 1,192,409 | 10 | 716,045 | | 56,783 | 772,828 | 419,581 | 433,443 | 365,623 | ||||||||||||
Corral and leading lanes |
670,101 | 28,215 | | 698,316 | 3 | 130,029 | | 11,504 | 141,533 | 556,783 | 540,072 | 514,600 | ||||||||||||
Roads |
1,057,888 | 89,688 | 25,160 | 1,122,416 | 10 | 689,480 | 12,580 | 54,626 | 731,526 | 390,890 | 368,408 | 465,178 | ||||||||||||
Facilities |
11,596,648 | 113,447 | 26,008 | 11,684,087 | 10-20-33 | 4,647,034 | 24,295 | 568,861 | 5,191,600 | 6,492,487 | 6,949,614 | 3,492,020 | ||||||||||||
Computer equipment |
1,188,319 | 51,610 | 8,394 | 1,231,535 | 20 | 844,095 | 8,394 | 63,159 | 898,860 | 332,675 | 344,224 | 401,347 | ||||||||||||
Silo plants |
1,169,114 | | 72,595 | 1,096,519 | 5 | 378,719 | 31,942 | 29,843 | 376,620 | 719,899 | 790,395 | 821,932 | ||||||||||||
Feed Lot |
3,871,779 | | | 3,871,779 | | 1,357,519 | | 143,920 | 1,501,439 | 2,370,340 | 2,514,260 | 2,599,582 | ||||||||||||
Constructions in progress |
10,918,842 | 4,062,533 | 252,150 | 14,729,225 | | | | | | 14,729,225 | 10,918,842 | 15,073,482 | ||||||||||||
Advances to suppliers |
82,879 | 373,514 | | 456,393 | | | | | | 456,393 | 82,879 | 534,224 | ||||||||||||
Forest Products- Posts |
| 70,384 | | 70,384 | | | | | | 70,384 | | | ||||||||||||
Improvements in third parties buildings |
| 1,536,480 | | 1,536,480 | | | | | | 1,536,480 | | | ||||||||||||
Total at |
188,561,525 | 54,768,735 | 7,917,112 | 235,413,148 | 22,063,929 | 1,503,303 | 2,262,504 | 22,823,130 | 212,590,018 | |||||||||||||||
Total at June 30, 2005 |
179,919,641 | 27,067,824 | 18,425,940 | 188,561,525 | 19,893,168 | 1,998,378 | 4,169,139 | 22,063,929 | 166,497,596 | |||||||||||||||
Total at December 31, 2004 |
179,919,641 | 5,423,528 | 317,200 | 185,025,969 | 19,893,168 | 91,699 | 1,765,735 | 21,567,204 | 163,458,765 | |||||||||||||||
15
Cresud Sociedad Anónima,
Comercial, Inmobiliaria, Financiera y Agropecuaria and Subsidiaries
Unaudited Consolidated Investments
For the six-month periods ended December 31, 2005 and 2004 and the year ended June 30, 2005
(Notes 1, 2, and 3)
Schedule C
Type and |
Amount |
Value at 2005 Pesos |
Value at 2005 Pesos |
Value at Pesos |
Market Value Pesos |
INFORMATION ON THE ISSUER | |||||||||||||||
Principal activity |
Latest financial statements | ||||||||||||||||||||
Capital Pesos |
Income for the period |
Shareholders´ Pesos | |||||||||||||||||||
Current Investments |
|||||||||||||||||||||
Mutual Funds |
|||||||||||||||||||||
Bony Hamilton Fund in dollars |
30,714 | 91,897 | 52,439,110 | | 2.992023 | ||||||||||||||||
Banco Río Special Fund in pesos |
3,245,585 | 381,756 | 50,034 | 83,626 | 0.117623 | ||||||||||||||||
Banco Río Fund in dollars |
| 2,395 | 2,523 | | |||||||||||||||||
473,653 | 52,491,539 | 86,149 | |||||||||||||||||||
Notes and Convertible Bonds |
|||||||||||||||||||||
Interest of Convertible Bonds 2007 - IRSA (U$S) |
|||||||||||||||||||||
Subsidiaries, related companies Law No. 19,550 Section 33 and related parties: |
|||||||||||||||||||||
IRSA Inversiones y Representaciones S.A. |
999,287 | 1,078,320 | 1,499,204 | ||||||||||||||||||
Global 2010 Bonds |
110,000 | 92,549 | 100,997 | 112,343 | 0.841355 | ||||||||||||||||
Bocon Pro 1 |
157,647 | 630 | 630 | 630 | 0.003996 | ||||||||||||||||
Nobacs |
3,000,000 | 2,947,500 | 3,003,000 | | 0.982500 | ||||||||||||||||
Arg Discount 2033 Bonds |
| 1,073,823 | | ||||||||||||||||||
Raymond James Interest of Bonds |
11,046 | 11,046 | 20,235 | | 1.000000 | ||||||||||||||||
Mortgage Bonds |
1,500,431 | 1,477,925 | 1,706,662 | | 0.985000 | ||||||||||||||||
5,528,937 | 6,983,667 | 1,612,177 | |||||||||||||||||||
Deposits in foreign banks in dollars |
536,539 | 502,796 | 660,145 | ||||||||||||||||||
536,539 | 502,796 | 660,145 | |||||||||||||||||||
Total current investments |
6,539,129 | 59,978,002 | 2,358,471 | ||||||||||||||||||
Non-current investments |
|||||||||||||||||||||
Subsidiaries, related companies Law No. 19,550 Section 33 and related parties: |
|||||||||||||||||||||
AGRO-URANGA S.A. |
Unlisted | Agriculture | 2,500,000 | 1,038,398 | 12,889,465 | ||||||||||||||||
Shares |
893,069 | 4,597,887 | 5,344,811 | 4,523,238 | |||||||||||||||||
Contribution on account of future subscriptions of shares |
7,865 | 7,865 | 7,865 | ||||||||||||||||||
Higher property value |
11,179,150 | 11,179,150 | 11,179,150 | ||||||||||||||||||
15,784,902 | 16,531,826 | 15,710,253 | |||||||||||||||||||
IRSA Inversiones y Representaciones S.A. |
|||||||||||||||||||||
Shares (Note 14) |
77,850,702 | 274,968,300 | 272,859,443 | 275,510,169 | 3.550000 | Real State | 368,447,884 | 28,987,509 | 1,301,356,122 | ||||||||||||
274,968,300 | 272,859,443 | 275,510,169 | |||||||||||||||||||
Subtotal | 290,753,202 | 289,391,269 | 291,220,422 | ||||||||||||||||||
Other Investments |
|||||||||||||||||||||
Convertible Bonds 2007 IRSA (U$S) |
|||||||||||||||||||||
Subsidiaries, related companies Law No. 19,550 Section 33 and related parties: |
|||||||||||||||||||||
IRSA Inversiones y Representaciones S.A. |
32,958,011 | 99,928,688 | 105,487,796 | 134,928,347 | |||||||||||||||||
BrasilAgro-Companhia Brasileira de Propiedades Agricolas (in formation) |
570,932 | ||||||||||||||||||||
Coprolán |
20,717 | 20,717 | 20,717 | Unlisted | |||||||||||||||||
Subtotal | 100,520,337 | 105,508,513 | 134,949,064 | ||||||||||||||||||
Goodwill |
|||||||||||||||||||||
Goodwill |
| | 329,838 | ||||||||||||||||||
IRSA negative goodwill |
(28,613,032 | ) | (30,430,822 | ) | (36,656,319 | ) | |||||||||||||||
Agropecuaria Cervera S.A. googwill |
23,612,186 | | | ||||||||||||||||||
Subtotal | (5,000,846 | ) | (30,430,822 | ) | (36,326,481 | ) | |||||||||||||||
Total non-current investments |
386,272,693 | 364,468,960 | 389,843,005 | ||||||||||||||||||
16
Cresud Sociedad Anónima,
Comercial, Inmobiliaria, Financiera y Agropecuaria and Subsidiaries
Unaudited Consolidated Allowances and Provisions
For the six-month periods ended December 31, 2005 and 2004
and the year ended June 30, 2005
(Notes 1, 2, and 3)
Schedule E
Item |
Balances at the beginning of the period Pesos |
Increases (1) Pesos |
Decreases (2) Pesos |
Applications |
Value at Pesos |
Value at June 30, 2005 Pesos |
Value at Pesos | |||||||||
Deducted from assets |
||||||||||||||||
Allowance for doubtful accounts |
381,214 | 50,000 | (25,000 | ) | | 406,214 | 386,344 | 373,535 | ||||||||
Included in liabilities |
||||||||||||||||
Non-current law contingencies for pending lawsuits |
104,198 | 131 | | | 104,329 | 104,198 | 38,327 | |||||||||
Total at December 31, 2005 |
485,412 | 50,131 | (25,000 | ) | | 510,543 | ||||||||||
Total at June 30, 2005 |
450,394 | 84,504 | (5,824 | ) | (38,532 | ) | 490,542 | |||||||||
Total at December 31, 2004 |
450,394 | | | (38,532 | ) | 411,862 | ||||||||||
(1) | Included in Other Income and expenses, net. |
(2) | Included in Doubtful Accounts. |
17
Cresud Sociedad Anónima,
Comercial, Inmobiliaria, Financiera y Agropecuaria and Subsidiaries
Unaudited Consolidated Cost of Sales
For the six-month periods ended December 31, 2005 and 2004
and year ended June 30, 2005
(Notes 1, 2, and 3)
Schedule F
Crops |
Beef cattle |
Milk |
Feed Lot |
Others |
Total |
|||||||||||||||||||||||||||||||||||||
December 31, 2005 Pesos |
December 31, 2004 Pesos |
December 31, 2005 Pesos |
December 31, 2004 Pesos |
December 31, 2005 Pesos |
December 31, 2004 Pesos |
December 31, 2005 Pesos |
December 31, 2004 Pesos |
December 31, 2005 Pesos |
December 31, 2004 Pesos |
December 31, 2005 Pesos |
December 31, 2004 Pesos |
|||||||||||||||||||||||||||||||
Inventories at the beginning of the period |
||||||||||||||||||||||||||||||||||||||||||
Beef cattle |
| | 61,552,248 | 59,418,980 | 6,823,744 | 4,150,630 | | | | | 68,375,992 | 63,569,610 | ||||||||||||||||||||||||||||||
Crops |
24,930,778 | 8,639,910 | | | | | | | | | 24,930,778 | 8,639,910 | ||||||||||||||||||||||||||||||
Unharvested crops |
826,336 | 1,603,897 | | | | | | | | | 826,336 | 1,603,897 | ||||||||||||||||||||||||||||||
Seeds and fodder |
128,575 | | 172,941 | 134,870 | 17,653 | 103,508 | | | | 3,138 | 319,169 | 241,516 | ||||||||||||||||||||||||||||||
Materials and others |
3,768,385 | 3,842,219 | | | 65,430 | 44,982 | 155,791 | 601,626 | 628,237 | 197,822 | 4,617,843 | 4,686,649 | ||||||||||||||||||||||||||||||
29,654,074 | 14,086,026 | 61,725,189 | 59,553,850 | 6,906,827 | 4,299,120 | 155,791 | 601,626 | 628,237 | 200,960 | 99,070,118 | 78,741,582 | |||||||||||||||||||||||||||||||
Holding gains |
| | 1,739,555 | 5,995,616 | 375,843 | 259,170 | (10,740 | ) | | | | 2,104,658 | 6,254,786 | |||||||||||||||||||||||||||||
Gain (loss) on commodities market |
277,608 | 2,088,522 | | | | | (2,179 | ) | 57,784 | | | 275,429 | 2,146,306 | |||||||||||||||||||||||||||||
Transfer of inventories to expenses |
(91,722 | ) | (149,403 | ) | (10,469 | ) | (35 | ) | | | | | (437,512 | ) | (23,501 | ) | (539,703 | ) | (172,939 | ) | ||||||||||||||||||||||
Transfers to fixed assets and inventories |
(132,333 | ) | (464,153 | ) | 449,705 | | | | (449,705 | ) | | (70,404 | ) | (39,695 | ) | (202,737 | ) | (503,848 | ) | |||||||||||||||||||||||
Transfer of unharvested crops to expenses |
(6,273,933 | ) | (6,646,273 | ) | 251,924 | (136,871 | ) | (739,371 | ) | (376,780 | ) | | | (235,472 | ) | (262,674 | ) | (7,500,700 | ) | (7,422,598 | ) | |||||||||||||||||||||
Recovery of inventories |
| | 220,499 | 101,905 | (220,499 | ) | (101,950 | ) | | | | | | | ||||||||||||||||||||||||||||
Purchases |
24,704,911 | 25,562,280 | 6,003,001 | 3,118,043 | 2,902,783 | 398,128 | 896,486 | 537,075 | 841,193 | 416,257 | 35,348,374 | 30,031,783 | ||||||||||||||||||||||||||||||
Operating expenses (Schedule H) |
5,063,443 | 4,562,016 | 7,852,818 | 9,535,065 | 2,448,164 | 976,650 | 369,921 | 389,831 | 853,275 | 562,856 | 16,587,621 | 16,026,418 | ||||||||||||||||||||||||||||||
Less: |
||||||||||||||||||||||||||||||||||||||||||
Inventories at the end of the period (3) |
||||||||||||||||||||||||||||||||||||||||||
Beef cattle (1) |
| | (63,006,967 | ) | (63,387,666 | ) | (9,119,607 | ) | (4,439,780 | ) | | | | | (72,126,574 | ) | (67,827,446 | ) | ||||||||||||||||||||||||
Crops |
(5,508,135 | ) | (4,803,409 | ) | | | | | | | | | (5,508,135 | ) | (4,803,409 | ) | ||||||||||||||||||||||||||
Unharvested crops |
(20,571,503 | ) | (20,090,681 | ) | | | | | | | | | (20,571,503 | ) | (20,090,681 | ) | ||||||||||||||||||||||||||
Seeds and fodder |
(14,250 | ) | | (115,460 | ) | (88,843 | ) | (121,948 | ) | (78,055 | ) | | | | (3,159 | ) | (251,658 | ) | (170,057 | ) | ||||||||||||||||||||||
Materials and others |
(3,454,188 | ) | (2,753,105 | ) | | | (131,464 | ) | (59,538 | ) | (39,187 | ) | (327,334 | ) | (399,601 | ) | (270,646 | ) | (4,024,440 | ) | (102,482,310 | ) | (3,410,623 | ) | (96,302,216 | ) | ||||||||||||||||
Cost of Sales (2) |
23,653,972 | 11,391,820 | 14,605,947 | 14,691,109 | 2,300,728 | 876,965 | 920,387 | 1,258,982 | 1,179,716 | 580,398 | 42,660,750 | 28,799,274 | ||||||||||||||||||||||||||||||
(1) | Includes cattle births of the fiscal period. |
(2) | Includes cattle production amounting to Ps. 11,524,353 and Ps. 13,038,331 as of December 31, 2005 and 2004, respectively. |
(2) | Includes grains production amounting to Ps. 4,586,159 and Ps. 4,855,891 as of December 31, 2005 and 2004, respectively. |
(3) | Does not include forest products raw materials amounting to Ps. 4,320,000 as of December 31, 2005 |
18
Cresud Sociedad Anónima,
Comercial, Inmobiliaria, Financiera y Agropecuaria and Subsidiaries
Unaudited Consolidated Foreign Currency Assets and Liabilities
For the six-month periods ended December 31, 2005 and 2004
(Notes 1, 2, and 3)
Schedule G
December 31, 2005 |
June 30,2005 |
December 31, 2004 | |||||||||||||||||
Item |
Type and amount of foreign currency |
Current exchange 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 us dollars |
U$S | 95,751 | 2.992 | 286,486 | U$S | 4,215,034 | 12,000,202 | U$S | 8,833,186 | 25,960,735 | |||||||||
Cash and banks in reales |
Rs | 857 | 1.374 | 1,178 | | | | | |||||||||||
Investments: |
|||||||||||||||||||
Mutual funds |
U$S | 30,714 | 2.992 | 91,897 | U$S | 18,419,917 | 52,441,505 | U$S | 858 | 2,523 | |||||||||
Interest of Convertible Bonds 2007-IRSA |
|||||||||||||||||||
Subsidiaries, related companies Law 19,550 Article 33 and related parties: |
|||||||||||||||||||
IRSA Inversiones y Representaciones S.A. |
U$S | 329,580 | 3.032 | 999,287 | U$S | 373,509 | 1,078,320 | U$S | 503,257 | 1,499,204 | |||||||||
Deposits in foreign banks |
U$S | 179,325 | 2.992 | 536,539 | U$S | 176,606 | 502,796 | U$S | 224,616 | 660,145 | |||||||||
Trade accounts receivable: |
|||||||||||||||||||
Trade accounts receivable |
U$S | 951,054 | 2.992 | 2,845,554 | U$S | 354,791 | 1,010,091 | U$S | 325,346 | 956,193 | |||||||||
Other receivables: |
|||||||||||||||||||
Secured by mortgage |
U$S | 1,563,797 | 2.992 | 4,678,880 | U$S | 2,886,254 | 8,217,166 | U$S | 359,202 | 1,055,695 | |||||||||
Guarantee deposits |
U$S | 391,533 | 2.992 | 1,171,466 | U$S | 939,597 | 2,675,032 | U$S | 107,327 | 315,433 | |||||||||
Non current assets |
|||||||||||||||||||
Other receivables |
|||||||||||||||||||
Secured by mortgage |
U$S | 2,853,984 | 2.992 | 8,539,119 | U$S | | | U$S | | | |||||||||
Investments: |
|||||||||||||||||||
Convertible Bonds 2007-IRSA |
|||||||||||||||||||
Subsidiaries, related companies Law 19,550 Article 33 and related parties: |
|||||||||||||||||||
IRSA Inversiones y Representaciones S.A. |
U$S | 32,958,011 | 3.032 | 99,928,688 | U$S | 36,538,897 | 105,487,796 | U$S | 45,293,168 | 134,928,347 | |||||||||
U$S |
U$S | 39,353,749 | 119,077,916 | U$S | 63,904,605 | 183,412,908 | U$S | 55,646,960 | 165,378,275 | ||||||||||
Rs |
Rs | 857 | 1,178 | | | | | ||||||||||||
Total Assets |
119,079,094 | U$S | 63,904,605 | 183,412,908 | U$S | 55,646,960 | 165,378,275 | ||||||||||||
Current liabilities |
|||||||||||||||||||
Trade accounts payable: |
|||||||||||||||||||
Suppliers |
U$S | 4,041,380 | 3.032 | 12,253,463 | U$S | 2,290,120 | 6,611,576 | U$S | 953,321 | 2,839,943 | |||||||||
Unearned interest |
U$S | (138,319 | ) | 3.032 | (419,384 | ) | U$S | | | U$S | | | |||||||
Accrual for other expenses |
U$S | 1,230,438 | 3.032 | 3,730,689 | U$S | 607,354 | 2,592,869 | U$S | 870,929 | 2,129,666 | |||||||||
Loans: |
|||||||||||||||||||
Local Banks |
U$S | | | | U$S | | | U$S | 4,068,000 | 12,118,572 | |||||||||
Interest of Convertible Bonds 2007 |
U$S | 199,391 | 3.032 | 604,553 | U$S | 164,996 | 476,343 | U$S | 199,036 | 592,928 | |||||||||
Subsidiaries, related companies Law 19,550 Article 33 and related parties: |
|||||||||||||||||||
Shareholders |
U$S | 178,589 | 3.032 | 541,481 | U$S | 244,853 | 706,891 | U$S | 266,145 | 792,845 | |||||||||
Directors |
U$S | 343 | 3.032 | 1,041 | U$S | 344 | 992 | U$S | 85 | 252 | |||||||||
Other debts: |
|||||||||||||||||||
Security transactions payable |
U$S | | | | U$S | 1,448,075 | 4,180,593 | U$S | | | |||||||||
Advances to customers |
U$S | | | | U$S | 711,881 | 2,055,200 | U$S | 1,411,516 | 4,204,906 | |||||||||
Subsidiaries, related companies Law 19,550 Article 33 and related parties: |
|||||||||||||||||||
Cactus Argentina S.A. |
U$S | | | | U$S | | | U$S | 70,000 | 102,865 | |||||||||
Cactus Feeders |
U$S | | | | U$S | | | U$S | 13,961 | 41,590 | |||||||||
Non-current liabilities |
|||||||||||||||||||
Loans: |
|||||||||||||||||||
Convertible Bonds 2007 |
U$S | 19,505,607 | 3.032 | 59,141,000 | U$S | 15,869,642 | 45,815,657 | U$S | 17,913,238 | 53,363,537 | |||||||||
Subsidiaries, related companies Law 19,550 Article 33 and related parties: |
|||||||||||||||||||
Shareholders |
U$S | 17,470,641 | 3.032 | 52,970,984 | U$S | 24,223,922 | 69,934,463 | U$S | 23,953,025 | 71,356,061 | |||||||||
Directors |
U$S | 33,600 | 3.032 | 101,875 | U$S | 33,980 | 98,100 | U$S | 7,600 | 22,640 | |||||||||
Total Liabilities |
42,521,670 | 128,925,702 | U$S | 45,595,167 | 132,472,684 | 49,726,856 | 147,565,805 | ||||||||||||
19
Cresud Sociedad Anónima,
Comercial, Inmobiliaria, Financiera y Agropecuaria and Subsidiaries
Unaudited Consolidated Information submitted in compliance with Section 64, subsection B of Law No. 19,550
For the six-month periods ended December 31, 2005 and 2004
(Notes 1, 2, and 3)
Schedule H
Items |
Total December 31, 2005 Pesos |
Operating Expenses |
Expenses |
Total December 31, 2004 Pesos | ||||||||||||||||
Total Pesos |
Crops Pesos |
Beef cattle Pesos |
Milk Pesos |
Feed Lot Pesos |
Others Pesos |
Selling Pesos |
Administrative Pesos |
|||||||||||||
Directors´ fees |
123,404 | | | | | | | | 123,404 | 46,408 | ||||||||||
Fees and payments for services |
1,400,661 | 217,240 | 1,234 | 107,935 | 58,036 | | 50,035 | | 1,183,421 | 608,422 | ||||||||||
Salaries and wages |
4,099,234 | 2,123,855 | 305,762 | 935,718 | 417,592 | | 464,783 | 51,315 | 1,924,064 | 3,183,508 | ||||||||||
Social security taxes |
725,092 | 335,407 | 121,460 | 105,062 | 20,355 | | 88,530 | 9,774 | 379,911 | 494,327 | ||||||||||
Taxes, rates and contributions |
250,045 | 201,859 | 107,804 | 54,166 | 23,262 | | 16,627 | | 48,186 | 217,611 | ||||||||||
Gross sales taxes |
479,200 | | | | | | | 479,200 | | 286,533 | ||||||||||
Office and administrative expenses |
388,087 | 100,768 | | 4,567 | | | 96,201 | 1,853 | 285,466 | 352,376 | ||||||||||
Bank commissions and expenses |
16,509 | 16,509 | 3,128 | 2,407 | 395 | | 10,579 | | | 15,466 | ||||||||||
Depreciation of fixed assets |
2,262,504 | 2,114,492 | 1,157,307 | 526,484 | 258,675 | 136,724 | 35,302 | | 148,012 | 1,765,735 | ||||||||||
Vehicle and traveling expenses |
366,945 | 231,676 | 84,232 | 115,765 | 7,682 | | 23,997 | 5,233 | 130,036 | 331,332 | ||||||||||
Spare parts and repairs |
621,217 | 616,910 | 376,996 | 185,105 | 50,708 | | 4,101 | | 4,307 | 617,545 | ||||||||||
Insurance |
131,135 | 29,099 | 10,807 | 11,776 | 1,047 | | 5,469 | | 102,036 | 123,954 | ||||||||||
Benefits to Employees |
232,181 | 167,155 | 35,078 | 113,497 | 6,727 | | 11,853 | | 65,026 | 183,077 | ||||||||||
Livestock expenses (1) |
6,036,005 | 5,563,145 | | 5,563,145 | | | | 472,860 | | 7,866,754 | ||||||||||
Dairy farm expenses (2) |
1,594,134 | 1,592,968 | | | 1,592,968 | | | 1,166 | | 643,214 | ||||||||||
Agricultural expenses (3) |
6,629,645 | 2,728,741 | 2,728,741 | | | | | 3,900,904 | | 4,465,418 | ||||||||||
Feed lot expenses |
233,197 | 233,197 | | | | 233,197 | | | | 252,482 | ||||||||||
Silo expenses |
13,052 | 13,052 | 13,052 | | | | | | | 41,963 | ||||||||||
Coal expenses |
202 | | | | | | | 202 | | | ||||||||||
FyO expenses |
32,910 | 3,750 | | | | | 3,750 | 29,160 | | 25,984 | ||||||||||
General expenses |
323,361 | 297,798 | 117,842 | 127,191 | 10,717 | | 42,048 | 5,945 | 19,618 | 144,081 | ||||||||||
Total at December 31, 2005 |
25,958,720 | 16,587,621 | 5,063,443 | 7,852,818 | 2,448,164 | 369,921 | 853,275 | 4,957,612 | 4,413,487 | |||||||||||
Total at December 31, 2004 |
16,026,418 | 4,562,016 | 9,535,065 | 976,650 | 389,831 | 562,856 | 2,506,807 | 3,132,965 | 21,666,190 | |||||||||||
(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. |
20
Comercial, Inmobiliaria, Financiera y Agropecuaria and Subsidiaries
Unaudited Balance Sheet as of December 31, 2005 and 2004 and June 30, 2005
December 31, (Notes 1 and 2) |
June 30,2005 (Notes 1 and 2) Pesos |
December 31, (Notes 1 and 2) |
|||||||
ASSETS |
|||||||||
Current Assets |
|||||||||
Cash and banks (Note 8.a.) |
688,060 | 13,807,272 | 26,578,343 | ||||||
Investments (Note 8.b.) |
5,620,834 | 59,425,172 | 1,639,729 | ||||||
Trade accounts receivable (Note 8.c.) |
9,744,378 | 9,406,400 | 6,298,620 | ||||||
Other receivables (Note 8.d.) |
11,893,640 | 21,353,798 | 7,845,767 | ||||||
Inventories (Note 8.e.) |
42,859,634 | 43,647,216 | 45,284,709 | ||||||
Total Current Assets |
70,806,546 | 147,639,858 | 87,647,168 | ||||||
Non-Current Assets |
|||||||||
Other receivables (Note 8.d.) |
15,523,349 | 6,404,092 | 5,279,475 | ||||||
Inventories (Note 8.e.) |
54,866,387 | 48,743,639 | 46,102,732 | ||||||
Investments on controlled and related companies (Note 8.b.) |
311,662,439 | 306,089,140 | 305,920,570 | ||||||
Other investments (Note 8.b.) |
100,520,337 | 105,508,513 | 134,949,064 | ||||||
Fixed assets, net (Schedule A) |
202,571,881 | 158,082,019 | 155,026,463 | ||||||
Subtotal Non-Current Assets |
685,144,393 | 624,827,403 | 647,278,304 | ||||||
Goodwill (Note 8.b.) |
(6,674,377 | ) | (30,430,822 | ) | (36,326,481 | ) | |||
Total Non-Current Assets |
678,470,016 | 594,396,581 | 610,951,823 | ||||||
Total Assets |
749,276,562 | 742,036,439 | 698,598,991 | ||||||
December 31, (Notes 1 and 2) |
June 30,2005 (Notes 1 and 2) Pesos |
December 31, (Notes 1 and 2) |
|||||||
LIABILITIES |
|||||||||
Current Liabilities |
|||||||||
Debts: |
|||||||||
Trade accounts payable (Note 8.f.) |
26,846,535 | 16,993,710 | 11,649,093 | ||||||
Loans (Note 8.g.) |
18,424,590 | 11,499,782 | 38,606,380 | ||||||
Salaries and social security payable (Note 8.h.) |
892,084 | 1,564,647 | 765,705 | ||||||
Taxes payable (Note 8.i.) |
1,552,669 | 20,041,396 | 4,372,111 | ||||||
Other debts (Note 8.j.) |
2,692,373 | 16,104,211 | 11,857,335 | ||||||
Total Debts |
50,408,251 | 66,203,746 | 67,250,624 | ||||||
Total Current Liabilities |
50,408,251 | 66,203,746 | 67,250,624 | ||||||
Non-Current Liabilities |
|||||||||
Loans (Note 8.g.) |
111,374,915 | 114,693,553 | 123,285,777 | ||||||
Taxes payable (Note 8.i.) |
44,117,008 | 37,987,388 | 27,491,943 | ||||||
Other debts (Note 8.j.) |
| 14,911 | 480,640 | ||||||
Provisions (Schedule E) |
66,002 | 65,871 | | ||||||
Total Non-Current Liabilities |
155,557,925 | 152,761,723 | 151,258,360 | ||||||
Total liabilities |
205,966,176 | 218,965,469 | 218,508,984 | ||||||
SHAREHOLDERS EQUITY |
543,310,386 | 523,070,970 | 480,090,007 | ||||||
Total Liabilities and Shareholders Equity |
749,276,562 | 742,036,439 | 698,598,991 | ||||||
The accompanying notes and schedules are an integral part of the financial statements.
/s/ Eduardo S. Elsztain Eduardo S. Elsztain |
Chairman |
21
Comercial, Inmobiliaria, Financiera y Agropecuaria and Subsidiaries
Unaudited Statement of Income
For the six-month periods ended December 31, 2005 and 2004
December 31, 2005 (Notes 1 and 2) Pesos |
December 31, 2004 (Notes 1 and 2) Pesos |
|||||
Sales |
||||||
Crops |
28,938,520 | 11,236,161 | ||||
Beef cattle |
14,359,858 | 18,129,885 | ||||
Milk |
4,277,258 | 1,567,574 | ||||
Other |
1,830,437 | 1,923,693 | ||||
Total Sales |
49,406,073 | 32,857,313 | ||||
Cost of sales (Schedule F) |
||||||
Crops |
(23,653,972 | ) | (11,391,820 | ) | ||
Beef cattle |
(11,119,265 | ) | (14,531,019 | ) | ||
Milk |
(2,300,728 | ) | (876,965 | ) | ||
Other |
(4,515 | ) | (8,554 | ) | ||
Total cost of sale |
(37,078,480 | ) | (26,808,358 | ) | ||
Gross profit |
12,327,593 | 6,048,955 | ||||
Selling expenses (Schedule H) |
(4,786,908 | ) | (2,408,431 | ) | ||
Administrative expenses (Schedule H) |
(3,966,976 | ) | (2,822,516 | ) | ||
Net gain on sale of farms |
9,872,997 | | ||||
Gain from inventory holding (Schedule F) |
2,206,179 | 5,744,136 | ||||
Operating income |
15,652,885 | 6,562,144 | ||||
Financial gain (loss) |
||||||
Generated by assets: |
||||||
Exchange differences and discounts |
8,763,360 | 38,496 | ||||
Interest income |
242,427 | 223,891 | ||||
Subsidiaries, related companies Law No. 19,550 Section 33 and related parties: |
||||||
Interest on bonds (Nota 7) |
4,360,671 | 5,473,411 | ||||
Tax on banking debits and credits |
(857,451 | ) | (585,499 | ) | ||
Holding result and operations security stock |
||||||
Gain on sale of Negotiable Bonds |
14,872,000 | | ||||
Others |
1,592,122 | 82,666 | ||||
28,973,129 | 5,232,965 | |||||
Generated by liabilities: |
||||||
Financial expenses |
||||||
Interest on Convertible bonds (Note 7) |
(4,359,619 | ) | (5,160,478 | ) | ||
Others |
(1,115,008 | ) | (1,152,651 | ) | ||
Exchange differences and discounts |
(6,569,975 | ) | (947,991 | ) | ||
(12,044,602 | ) | (7,261,120 | ) | |||
Other income and expenses, net: |
||||||
Gains from other fixed assets sales |
12,868 | 20,061 | ||||
Shareholders Personal asset tax and miscellaneous |
(889,640 | ) | (3,315,633 | ) | ||
(876,772 | ) | (3,295,572 | ) | |||
Income from controlled and related companies |
6,708,464 | 14,229,684 | ||||
Management fee (Note 5) |
(2,653,994 | ) | (1,059,305 | ) | ||
Net Income before income tax |
35,759,110 | 14,408,796 | ||||
Income tax expense (Note 6) |
(11,873,168 | ) | (4,875,059 | ) | ||
Net income for the period |
23,885,942 | 9,533,737 | ||||
The accompanying notes and schedules are an integral part of the financial statements.
/s/ Eduardo S. Elsztain Eduardo S. Elsztain |
Chairman |
22
Comercial, Inmobiliaria, Financiera y Agropecuaria and Subsidiaries
Unaudited Statement of Changes in Shareholders Equity
For the six-month periods ended December 31, 2005 and 2004
(Notes 1 and 2)
Items |
Shareholders contributions |
Retained earnings |
Unappropiated earnings Pesos |
Total at December 31, 2005 Pesos |
Total at December 31, 2004 Pesos |
||||||||||||||||||
Capital (Note 3) |
Inflation of Common Pesos |
Paid-in capital (1) Pesos |
Subtotal Pesos |
Legal reserve Pesos |
|||||||||||||||||||
Common Pesos |
Treasury stock Pesos |
||||||||||||||||||||||
Balances at the beginning of the period |
162,784,579 | | 166,218,124 | 78,175,196 | 407,177,899 | 7,692,591 | 108,200,480 | 523,070,970 | 465,168,196 | ||||||||||||||
Subscription of incentive plan (Note 12) |
| | | | | | | | 173,200 | ||||||||||||||
Conversion of bonds in common stock (Note 13) |
6,139,610 | | | 3,144,327 | 9,283,937 | | | 9,283,937 | 3,740,628 | ||||||||||||||
Exercise of Warrants (Note 13) |
173,908 | | | 134,442 | 308,350 | | | 308,350 | 4,474,246 | ||||||||||||||
Shareholders meeting held on 11.29.05: |
|||||||||||||||||||||||
Legal Reserve |
| | | | | 3,839,946 | (3,839,946 | ) | | | |||||||||||||
Cash dividends |
| | | | | | (10,000,000 | ) | (10,000,000 | ) | (3,000,000 | ) | |||||||||||
Related companies Law 19,550 Section 33: |
|||||||||||||||||||||||
Inversiones y Representaciones S.A. (Note 14) |
| | | (3,238,813 | ) | (3,238,813 | ) | | | (3,238,813 | ) | | |||||||||||
Net income for the period |
| | | | | | 23,885,942 | 23,885,942 | 9,533,737 | ||||||||||||||
Balances at December 31, 2005 |
169,098,097 | | 166,218,124 | 78,215,152 | 413,531,373 | 11,532,537 | 118,246,476 | 543,310,386 | |||||||||||||||
Balances at December 31, 2004 |
155,650,742 | 66,800 | 166,218,124 | 109,593,251 | 431,528,917 | 7,692,591 | 40,868,499 | 480,090,007 | |||||||||||||||
The accompanying notes and schedules are an integral part of the financial statements.
(1) | See notes 2 n and 14 |
/s/ Eduardo S. Elsztain |
Eduardo S. Elsztain |
Chairman |
23
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Unaudited Statement of Cash Flow
For the six-month periods ended December 31, 2005 and 2004
December 31, 2005 (Notes 1 and 2) Pesos |
December 31, 2004 (Notes 1 and 2) Pesos |
|||||
Changes in cash and cash equivalents |
||||||
Cash and cash equivalents at the beginning of the period |
66,248,838 | 12,527,042 | ||||
Cash and cash equivalents at the end of the period |
779,957 | 26,605,956 | ||||
Net (decrease) increase in cash and cash equivalents |
(65,468,881 | ) | 14,078,914 | |||
Causes of changes in cash and cash equivalents |
||||||
Operating activities |
||||||
Income for the period |
23,885,942 | 9,533,737 | ||||
Accrued interest |
4,598,203 | 5,911,384 | ||||
Income tax |
11,873,168 | 4,875,059 | ||||
Adjustments made to reach net cash flow from operating activities |
||||||
Income from interest in controlled and related companies |
(6,708,464 | ) | (14,229,684 | ) | ||
Increase in allowances, provisions and accruals |
9,798,227 | 3,648,938 | ||||
Depreciation |
2,007,130 | 1,501,016 | ||||
Gain from inventory holdings |
(2,206,179 | ) | (5,744,136 | ) | ||
Financial results |
(3,556,598 | ) | (4,817,103 | ) | ||
Gain on sale of Negociable Bonds |
(14,872,000 | ) | | |||
Gain from sale of fixed assets |
(9,885,865 | ) | (20,061 | ) | ||
Changes in operating assets and liabilities |
||||||
Decrease in current investments |
5,625,352 | 5,362,711 | ||||
Increase in trade accounts receivable |
(337,978 | ) | (2,721,637 | ) | ||
Decrease in other receivables |
8,665,784 | 7,101,433 | ||||
Increase in inventories |
(3,331,724 | ) | (10,834,356 | ) | ||
Decrease in social security payable & taxes payable and advances to customers |
(24,904,838 | ) | (459,860 | ) | ||
Decrease in trade accounts payable |
(3,738,442 | ) | (1,991,576 | ) | ||
Dividends collected |
867,691 | 981,315 | ||||
(Decrease) increase in other debts |
(1,618,288 | ) | 3,108,046 | |||
Cash flows (applied to) provided by operating activities |
(3,838,879 | ) | 1,205,226 | |||
Investment activities |
||||||
Increase in non-current investments |
| (1,502,678 | ) | |||
Increase in interest in related companies |
(1,618,726 | ) | (7,418,437 | ) | ||
Acquisition and upgrading of fixed assets |
(46,012,304 | ) | (4,701,940 | ) | ||
Sale of fixed assets |
9,880,073 | 245,562 | ||||
Cash flows (applied to) provided by investment activities |
(37,750,957 | ) | (13,377,493 | ) | ||
Financing activities |
||||||
Exercise of Warrants |
308,350 | 4,474,246 | ||||
Dividends paid |
(10,000,000 | ) | (3,000,000 | ) | ||
Subscription of incentive plan |
| 173,200 | ||||
Increase in financial loans |
17,038,931 | 36,468,450 | ||||
Decrease in financial loans |
(14,712,326 | ) | (11,864,715 | ) | ||
Decrease in other liabilities |
(16,514,000 | ) | | |||
Cash flows (applied to) provided by financing activities |
(23,879,045 | ) | 26,251,181 | |||
Net (decrease) increase in cash and cash equivalents |
(65,468,881 | ) | 14,078,914 | |||
Items not involving changes in cash and cash equivalents |
||||||
Transfer of inventory to fixed assets |
202,737 | 503,848 | ||||
Increase in other receivables by sale of fixed assets |
8,222,550 | | ||||
Repayment of financial loans through issue of stock by exercise of conversion right |
9,283,937 | 3,740,628 | ||||
Increase in fixed assets due to an increase in other debts |
6,443,509 | | ||||
Decrease in other liabilities through a decrease in fixed assets |
2,055,200 | | ||||
Complementary information |
||||||
Interest paid |
4,694,235 | 5,108,487 | ||||
Income tax paid |
22,810,022 | 385,077 | ||||
/s/ Eduardo S. Elsztain Eduardo S. Elsztain |
Chairman |
24
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Notes to the Unaudited Financial Statements
For the six-month periods ended December 31, 2005 and 2004
NOTE 1: ACCOUNTING STANDARDS
Below is a description of the most relevant accounting standards used by the Company in the preparation of these Financial Statements, which have been applied on a consistent basis from the previous period.
a. | Presentation standards |
These financial statements are stated in Argentine pesos, and have been prepared in accordance with the disclosure and valuation accounting standards contained in the Technical Resolutions issued by the 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 C.N.V.
b. | Applied Accounting Standards |
The C.P.C.E.C.A.B.A. enacted the following technical resolutions: No. 16: Conceptual regime for professional accounting regulations; No. 17: Professional accounting regulations: development of matters of general application, No. 18: Professional accounting regulations: development of some matters of particular application and No. 19 Modifications to technical resolutions No. 6, 8, 9, 11 and 14 and No. 20 Derivative instruments and hedging transactions, through Resolutions C 238/01, C 243/01,C 261/01, C 262/01 and C 187/02, respectively; establishing that such technical resolutions and the modifications incorporated, will be in force for periods initiated as from July 1, 2002 (other than Technical Resolution No. 20, which shall become effective for fiscal years beginning as from January 1, 2003).
The C.N.V., through Resolution No. 434/03 has adopted such technical resolutions with some exceptions and modifications, which have been in force for fiscal years initiated as from January 1, 2003.
The last changes basically result from the registration of income tax under the deferred tax method, as concerns agreements involving derivative instruments at their fair value and the valuation of receivables and payables with no stated rate at their discounted value.
As at February 19, 2003, the C.P.C.E.C.A.B.A., enacted Technical Resolution No. 21 Proportional value- consolidation of financial statements- information to provide on related parties through Resolution M.D. No. 5/2003.
The above mentioned Technical Resolution and the amendments introduced became effective for fiscal years ended as from April 1, 2003. Furthermore, The C.N.V. has adopted such Technical Resolution, through Resolution No. 459/04 introducing some modifications, which will be in force for fiscal years started as from April 1, 2004, consequently the Company has considered their application.
25
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Notes to the Unaudited Financial Statements (Continued)
NOTE 1: (Continued)
On January 12, 2005, the C.P.C.E.C.A.B.A. approved Technical Resolution No. 22, Professional accounting rules: agricultural business under its Resolution M.D. No. 01/2005 effective for fiscal years starting as from July 1, 2005. The C.N.V. adopted such Technical Resolution through its Resolution No. 485 of December 29, 2005, effective for complete or interim periods of fiscal years commencing as from January 1, 2006. In accordance with the Company´s evaluation, the application of such resolution will not produce an impact on respect of the valuation of biological assets and it represents an improvement in the exposure. To such extent, production of meet is shown in these financial statements in Schedule F.
On August 10, 2005, the Professional Council in Economic Sciences of the City of Buenos Aires (C.P.C.E.C.A.B.A.) through its Resolution CD 93/2005 approved the consolidation of the professional accounting principles of its jurisdiction with those issued by the Argentine Federation of Professional Councils in Economic Sciences.
For the purpose of such Resolution, the issuance of reports from Certified Public Accountants on Financial Statements, Audit Standards, Statutory Audit Committee Standards and Professional Accounting Principles which are to be applied on a mandatory basis in the City of Buenos Aires, are contained in:
a) | Technical Resolutions 6, 7, 8, 9, 11, 14, 15, 16, 17, 18, 21 and 22 of the Argentine Federation of Professional Councils in Economic Sciences including the changes therein made by such entity up to April 1, 2005; |
b) | Resolution No. 287/03 of the Governing Body of such Federation; |
c) | Other interpretations of the accounting and audit standards 1, 2, 3 and 4 of such Federation with the changes therein made by such entity up to April 1, 2005 |
The above-mentioned standards will become effective for complete or interim periods of fiscal years commencing as from January 1, 2006 their anticipated application being admitted, and will substitute those standards contained in Resolutions CD No. 87/2003 and MD No. 1/2005 of the Professional Council of Economic Sciences of the City of Buenos Aires.
On December 29, 2005, through Resolutions 485 and 487, the National Securities Commission (CNV) adopted with certain changes the standards of the C.P.C.E.C.A.B.A. The standards adopted will become effective for the Company on July 1, 2006 (date of beginning of the next fiscal period). The principal change arising from the consolidation of the accounting standards is related to the treatment given to the adjustment for inflation in the calculation of the deferred tax, which can be taken as a temporary difference, according to the Company´s criteria. The adjustment for inflation is currently considered as a permanent difference in the calculation of the deferred tax. The Company is currently analyzing if it will change said accounting criteria and will report to the controlling authorities the decision before March 31, 2006.
The financial statements for the six-month period ended as of December 31, 2005 and 2004 have not been audited. The Company management estimates that all necessary adjustments are included to reasonably present the income statements accounts of each year. The six-month periods´ income statements accounts as of December 31, 2004 and 2005 do not necessarily reflect the proportion of the Company´s income statements accounts for the complete fiscal years.
26
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Notes to the Unaudited Financial Statements (Continued)
NOTE 1: (Continued)
c. | Accounting for inflation |
The Companys financial statements have been prepared in accordance with Resolution M.D. 3/02 of the C.P.C.E.C.A.B.A., which has established the application of Technical Resolution No. 6, as amended by Technical Resolution No. 19 of the F.A.C.P.C.E., as from fiscal years or interim periods ended on or after March 31, 2002.
On March 25, 2003, the National Executive Power issued Decree No. 664 establishing that financial statements for fiscal years ended as from that date should be stated in nominal currency.
Therefore, in accordance with Resolution No. 441 issued by the C.N.V. on April 8, 2003, the Company discontinued restatement of its financial statements effective March 1, 2003. This criteria does not comply with Resolution M.D. 041/2003, enacted by the C.P.C.E.C.A.B.A., by means of which the restatement of financial statements as of October 1, 2003 is no longer compulsory. However, as of December 31, 2005, this deviation did not have a material effect on the Companys financial statements.
As a consequence of the above mentioned, the initial balances at the Companys financial statements are presented in constant currency as of February 28, 2003, having considered the accounting measurements restated by the changes in the purchasing power money until interruption of the adjustment and those arising in the period of stability, restated into currency of December 2001. Transactions subsequent to February 28, 2003 have been recorded at their historical values.
The coefficients prepared based on the domestic wholesale price index, published by the Instituto Nacional de Estadísticas y Censos, have been applied for purposes of the abovementioned restatement of comparative information.
d. | Comparative Information |
For comparison purposes, reclassifications have been made as of December 31, 2004.
NOTE 2: SIGNIFICANT ACCOUNTING POLICIES
a. | Use of estimates |
The preparation of the financial statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the period. Estimates are used when accounting for the conversion of convertible bonds into shares of stock, investments, doubtful accounts, depreciation, income taxes, deferred liabilities and provisions for contingencies, accrual for expenses, donations and recoverable value 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. |
27
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Notes to the Unaudited Financial Statements (Continued)
NOTE 2: (Continued)
c. | Foreign currency assets and liabilities |
Assets and liabilities denominated in foreign currency have been valued at the amount of such currency as of the date of the financial statements, converted at the buying and selling exchange rate, respectively, prevailing at period-end.
d. | Temporary investments |
The units of ownership of common investment funds, the mortgage certificates, nobacs and bonds were valued at quotation value at period-end net of sales expenses. Temporary investments do not exceed their recoverable value at the date of the financial statements.
e. | Trade accounts receivable and payable |
Trade accounts receivable and payable have been valued at their cash price estimated at the time of the transaction, plus interest and implied financial components accrued on the basis of the internal rate of return determined at such time, provided they are significant.
f. | Credits and loans |
Credits and loans have been valued in accordance with the sum of money delivered and received, respectively, net of transaction costs, plus financial results accrued on the basis of the rate estimated at such time as of period-end.
g. | Derivates financial instruments |
Futures relate to cereal commitments deliverable at a previously agreed price.
Premiums collected or paid correspond to options bought or written and are included in Other receivables.
The assets or liabilities originated in derivatives instruments have been valued at their market value at period-end (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 under Cost of sales.
h. | Other receivables and other debts |
Other receivables and other debts have been valued on the basis of the agreed values plus interest accrued as of the date of these financial statements.
Other receivables and other debts in foreign currency have been valued at their amount in such currency at the period-end closing date, converted to the buyer and seller exchange rate, respectively, prevailing at the period-end closing date.
28
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Notes to the Unaudited Financial Statements (Continued)
NOTE 2: (Continued)
i. | Balances with related parties |
Receivables and payables with related parties have been valued in accordance with the conditions agreed between the parties involved.
j. | Inventories |
1. | Livestock for raising and grazing cattle have been stated at their market value at the end of the period, net of estimated selling expenses. The livestock for dairy production and other purposes not related to direct sale over the next 12 months were valued at replacement cost. |
Holding gain on cattle was calculated as the price difference of the heifer kilogram between stocks at beginning and closing of period.
Production of cattle, as mentioned in Note 1.b), is shown in Schedule F.
Considering the seasonal nature of agricultural activities, there are no results shown for production of grains to the date of these financial statements.
2. | Crops: at their quoted market value at the end of the period, less estimated sale expenses. |
The cost of cereals includes the holding gain of grains.
Production of cereal, as mentioned in Note 1.b), is shown en Schedule F.
3. | Sown lands: Sown lands are valued at the replacement cost of the supplies used, plus expenses accrued as of the date of these financial statements. |
4. | The remaining inventories were valued at replacement value. |
The carrying values of inventories, which are determined as discussed above, do not exceed their estimated recoverable values at the end of the period.
k. | Long term investments in other companies |
1. | Investments in subsidiaries and affiliates |
The investments in subsidiaries and affiliates in which the Company has significant influence have been accounted for under the equity method, as required by Technical Resolution No. 21 of the F.A.C.P.C.E. approved by C.N.V.
29
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Notes to the Unaudited Financial Statements (Continued)
NOTE 2: (Continued)
Interests in subsidiaries and affiliates at December 31, 2005 are as follows:
Subsidiaries and affiliates |
% Equity interest | |
Inversiones Ganaderas S.A. |
99.99 | |
Agropecuaria Cervera S.A. |
90.00 | |
Futuros y Opciones.Com S.A. |
70.00 | |
Cactus Argentina S.A. |
50.00 | |
Agro Uranga S.A. |
35.72 | |
IRSA Inversiones y Representaciones Sociedad Anónima |
21.13 |
Consolidated financial statements with Inversiones Ganaderas S.A., Futuros y Opciones.Com, Agropecuaria Cervera S.A. and Cactus Argentina S.A. in proportional consolidation of 50% at December 31, 2005 and 2004 are presented as complementary information.
2. | Goodwill |
The goodwill relating to the purchase of the subsidiary Futuros y Opciones.Com S.A. has been valued at its restated cost as of February 28, 2003, calculated as the difference between the price paid for such investment and its equity value calculated at the time of purchase, which was also restated as of that date (Note. 1.c.).
Depreciation was calculated in accordance with the estimated useful life, which was 5 years and has been classified under Gain from controlled and related companies in the statement of income. As of December 31, 2005 the above mentioned goodwill is fully amortized.
The negative goodwill corresponding to the investment in Inversiones y Representaciones S.A. had been valued at cost restated as of February 28, 2003, and calculated as a difference between the market value of such investment and its equity value at the time of changing the March 2002-valuation method, and in each one of the purchases restated, if any, at that same date (Note 1.c).
Depreciation is calculated in accordance with the estimated useful life, which is 20 years and has been classified under Gain from controlled companies and related companies in the statement of income.
Current valuations and economic conditions tend to make less risky any permanent investment opportunity and also help increasing the possibility to obtain significant long-term profits through IRSA shares.
The goodwill of the business (positive) for the purchase of the subsidiary Agropecuaria Cervera S.A. (ACSA) has been valued at cost value, which was calculated as a difference between the value paid for such investment and the estimated current value of the assets added. The Company is currently analyzing the current value assigned to the assets acquired in line with the guidelines of Technical Resolution No. 21.
30
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Notes to the Unaudited Financial Statements (Continued)
NOTE 2: (Continued)
The amortization of the goodwill of ACSA will be calculated in accordance with the duration of the project (Note 12), which was established in 35 year´s term with an option of 29 additional years. The goodwill of the project will be amortized as from the start.
3. | Other Investments |
- Investments in debt securities
IRSAs Convertible Bonds were valued taking into account the face value at period-end in dollars, at the sellers exchange rate plus interest accrued as of the date of these financial statements.
BrasilAgro Companhia Brasileira de Propiedades Agrícolas (undergoing incorporation process)
The investment in BrasilAgro has been valued at incurred cost as it is currently under capitalization stage.
- Other investments
The remaining investments correspond to non-listed securities, were valued at their restated cost as of February 28, 2003 (Note 1.c.).
l. | Fixed assets |
- | Purchase value |
Valued at cost restated applying the coefficients mentioned in Note 1.c., based on the corresponding dates of origin.
- | Depreciation |
Calculated by the straight-line method based on the estimated useful lives of the assets as from the period of addition.
- | The carrying value |
The carrying value of fixed assets does not exceed their recoverable value at the end of the period.
m. | Shareholders equity |
Initial balances have been restated in accordance with the criteria set forth in Note 1.c. Movements for the period are recorded at their historical values.
n. | Paid-in capital Related Companies Law No. 19,550 Section 33 |
Increases or decreases of the equity value of investments in IRSA Inversiones y Representaciones S.A. and Futuros y Operaciones.Com S.A. generated on the basis of changes in their shareholders´ equity, arising from transactions of shareholders different from the Company and its subsidiaries, were included in this caption as established in Technical Resolution 17 of the F.A.C.P.C.E. and Resolution CD 243/01 of the C.P.C.E.C.A.B.A.
31
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Notes to the Unaudited Financial Statements (Continued)
NOTE 2: (Continued)
o. | Results for the period |
Charges for assets consumed are calculated considering the values of the assets.
Holding gain and loans of livestock are disclosed in one line in the Income Statement and in Schedule F and is calculated as explained in note 2.j.1.
Cost of sale is calculated by inventory difference and cattle and corns production is disclosed in Schedule F (see notes 2.j.1 and 2.j.2)
The remaining results for the period are disclosed in the paid cost.
The income statement shows the financial gains and losses, discriminating those generated by assets and those generated by liabilities.
p. | Income Tax |
The Company has recognized the income tax on the basis of the deferred tax liability method, thus considering temporary differences between registration of assets and liabilities for accounting and tax purposes. The principal temporary differences originate in the valuation of livestock and the sale and replacement of fixed assets.
In order to determine deferred assets and liabilities the tax rate expected to be in effect at the temporary of reversal or use has been applied on the temporary differences identified and tax loss carryforwards, considering the laws enacted as of the date of issuance of these financial statements (35%).
Assets and liabilities generated by the application of the deferred tax method have been valued at face value.
q. | Tax on minimum presumed income |
The Company determines the tax on minimum presumed income applying the prevailing rate of 1% on computable assets at period-end. This tax is supplementary to the income tax. The Companys tax liability for each period will be the higher of these two taxes. However, if the tax on minimum presumed income exceeds the income tax in any period, such excess may be computed as payment on account of the income tax that may be payable in any of the following ten fiscal years.
r. | Revenue recognition |
Revenue is recognized on sales of products when the customer receives title to the goods, generally upon delivery.
32
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Notes to the Unaudited Financial Statements (Continued)
NOTE 3: COMMON AND TREASURY STOCK
The activity in the Companys shares during the last three financial periods was as follows:
Authorized Pesos |
Subscribed Pesos |
Paid in Pesos | ||||
Common and treasury stock at June 30, 2003 |
124,098,095 | 124,098,095 | 124,098,095 | |||
Incentive Plan (Note 12) - Fiscal Year 2004 |
332,437 | 332,437 | 332,437 | |||
Conversion of bonds in common stock (Note 13) - Fiscal Year 2004 |
13,136,577 | 13,136,577 | 13,136,577 | |||
Exercise of Warrants (Note 13) - Fiscal Year 2004 |
12,965,710 | 12,965,710 | 12,965,710 | |||
Incentive Plan (Note 12) - Fiscal Year 2005 |
240,000 | 240,000 | 240,000 | |||
Conversion of bonds in common stock (Note 13) Fiscal Year 2005 |
5,918,871 | 5,918,871 | 5,918,871 | |||
Exercise of Warrants (Note13) - Fiscal Year 2005 |
6,092,889 | 6,092,889 | 6,092,889 | |||
Conversion of bonds in common stock (Note 13) - Fiscal Year 2006-1st and 2nd quarter |
6,139,610 | 6,139,610 | 6,139,610 | |||
Exercise of Warrants (Note13) - Fiscal Year 2005-2006 1st and 2nd quarter |
173,908 | 173,908 | 173,908 | |||
Common and treasury stock at 2005 |
169,098,097 | 169,098,097 | 169,098,097 | |||
As of December 31, 2005, the capital authorized to be publicly offered is formed of 169,098,097 common, book-entry shares of Ps.1 par value each and entitled to one vote per share, all of which were outstanding.
33
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Notes to the Unaudited Financial Statements (Continued)
NOTE 4: DERIVATIVE FINANCIAL INSTRUMENTS
At December 31, 2005 the Company had arranged futures and options on the Futures Market as follows:
Cereal |
Tons |
Margins Ps. |
Premium paid or (collected) Ps. |
Premium at fair value Ps. |
Gain (loss) for Ps. |
|||||||||
Futures |
||||||||||||||
Purchase |
||||||||||||||
Corn |
12,700 | | | | 134,446 | |||||||||
Sell |
||||||||||||||
Corn |
900 | 18,850 | | | (12,447 | ) | ||||||||
Soybean |
1,400 | 41,888 | | | 2,723 | |||||||||
Wheat |
2,600 | 54,454 | | | (16,396 | ) | ||||||||
Options |
||||||||||||||
Purchase Call |
||||||||||||||
Corn |
25,400 | | 381,368 | 568,450 | 187,082 | |||||||||
Soybean |
6,800 | | | 237,356 | 237,356 | |||||||||
Sell Call |
||||||||||||||
Corn |
30,480 | | (237,789 | ) | (329,851 | ) | (92,062 | ) | ||||||
Soybean |
12,280 | 18,565 | (16,157 | ) | (110,048 | ) | (93,891 | ) | ||||||
Wheat |
4,080 | | (58,344 | ) | (49,901 | ) | 8,443 | |||||||
Purchase Put |
||||||||||||||
Corn |
19,280 | (57 | ) | 97,779 | 82,351 | (15,428 | ) | |||||||
Soybean |
17,900 | (12,533 | ) | 549,960 | 410,472 | (139,488 | ) | |||||||
Wheat |
4,080 | | 44,880 | 44,855 | (25 | ) | ||||||||
Sell Put |
||||||||||||||
Corn |
12,700 | | (56,362 | ) | (26,179 | ) | 30,183 | |||||||
Soybean |
8,500 | 2,908 | (26,330 | ) | (120,507 | ) | (94,177 | ) | ||||||
Total |
159,100 | 124,075 | 679,005 | 706,998 | 136,319 | |||||||||
Corns:
As of December 31, 2005 and 2004 the Company charged to income Ps. 277,608 (loss) and Ps. 2,088,522 (loss), respectively, to reflect the closing of the transactions carried out during those periods. These results are disclosed under the cost of grain in a line of Schedule F.
34
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Notes to the Unaudited Financial Statements (Continued)
NOTE 4: (Continued)
At December 31, 2004 the Company had arranged futures and options on the Forward Market as follows:
Cereal |
Tons |
Margins Ps. |
Premium paid or (collected) Ps. |
Premium at fair value Ps. |
Gain (loss) for Ps. |
||||||||
Futures |
|||||||||||||
Sell |
|||||||||||||
Corn |
12,700 | | | | 13,592 | ||||||||
Options |
|||||||||||||
Purchase Call |
|||||||||||||
Corn |
12,700 | | 115,350 | 104,696 | (10,654 | ) | |||||||
Sell Call |
|||||||||||||
Soybean |
5,440 | | (111,619 | ) | (111,619 | ) | | ||||||
Corn |
12,700 | | (31,960 | ) | (27,552 | ) | 4,408 | ||||||
Purchase Put |
|||||||||||||
Soybean |
2,720 | | 111,619 | 113,088 | 1,469 | ||||||||
Total |
46,260 | | 83,390 | 78,613 | 8,815 | ||||||||
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 December 31, 2005 and 2004 include a charge in the Statement of Income of Ps. 2,653,994 and Ps. 1,059,305 and a provision of the same amounts as the mentioned dates respectively.
NOTE 6: INCOME TAX DEFERRED TAX
The following tables show the evolution and composition of deferred tax Assets and Liabilities.
35
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Notes to the Unaudited Financial Statements (Continued)
NOTE 6: (Continued)
- | Deferred assets as of December 31, 2005: |
Cumulative tax loss carryforwards |
Other |
TOTAL |
|||||||
Initial Balance |
2,367,216 | 494,355 | 2,861,571 | ||||||
Charge to Net Income |
(412,419 | ) | (454,536 | ) | (866,955 | ) | |||
Closing Balance |
1,954,797 | 39,819 | 1,994,616 | ||||||
- | Deferred liabilities as of December 31, 2005: |
Fixed Assets |
Inventories |
Investments |
Accruals |
Others |
TOTAL |
||||||||||||
Initial Balance |
(22,615,009 | ) | (14,240,940 | ) | (2,730,064 | ) | (1,271,064 | ) | 9,282 | (40,847,795 | ) | ||||||
Charge to Net Income |
(4,649,146 | ) | (797,214 | ) | (32 | ) | 182,563 | | (5,263,819 | ) | |||||||
Closing Balance |
(27,264,155 | ) | (15,038,154 | ) | (2,730,096 | ) | 1,088,501 | 9,282 | (46,111,624 | ) | |||||||
As of December 31, 2005, net liabilities at period-end as per the information included in the preceding tables amount to Ps. 44,117,008.
Below is a conciliation between the Income Tax charged to Net Income and that which would result from applying the prevailing tax rate on the Net Income for accounting purposes:
Description |
December 31, 2005 |
December 31, 2004 |
||||
Net Income before income tax |
35,759,110 | 14,408,796 | ||||
Tax rate |
35 | % | 35 | % | ||
Net income at tax rates: |
12,515,689 | 5,043,079 | ||||
Permanent differences at tax rate: |
||||||
Restatement into constant currency |
1,468,671 | 62,175 | ||||
Penalties |
| 159 | ||||
Donations |
7,278 | | ||||
Amortization FYO Goodwill |
| 55,643 | ||||
Gain from purchase and sale of stock |
| 2,066,984 | ||||
Loss from controlled and related companies |
(2,347,962 | ) | (4,980,389 | ) | ||
Personal asset tax |
311,328 | 1,157,197 | ||||
Conversion of bonds in common stock |
| 1,509,585 | ||||
Miscellaneous permanent differences |
(81,836 | ) | (39,374 | ) | ||
Income tax |
11,873,168 | 4,875,059 | ||||
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. 1,954,797 and may be offset against taxable income of future periods, as follows:
Origination year |
Amount |
Expiration Year | ||
2003 |
1,791,943 | 2008 | ||
2005 |
162,854 | 2010 |
36
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Notes to the Unaudited Financial Statements (Continued)
NOTE 6: (Continued)
- | Deferred assets as of December 31, 2004: |
Cumulative tax loss carryforwards |
Provisions |
Others |
TOTAL | ||||||
Initial Balance |
2,224,649 | 20 | 1,191 | 2,225,860 | |||||
Charge to Net Income |
(20,840 | ) | | 80,289 | 59,449 | ||||
Closing Balance |
2,203,809 | 20 | 81,480 | 2,285,309 | |||||
- | Deferred liabilities as of December 31, 2004: |
Fixed Assets |
Inventories |
Investments |
Accruals |
TOTAL |
|||||||||||
Initial Balance |
(13,522,161 | ) | (11,545,458 | ) | (1,220,989 | ) | (1,069,822 | ) | (27,358,430 | ) | |||||
Charge to Net Income |
106,320 | (1,062,968 | ) | (1,509,122 | ) | 46,948 | (2,418,822 | ) | |||||||
Closing Balance |
(13,415,841 | ) | (12,608,426 | ) | (2,730,111 | ) | (1,022,875 | ) | (29,777,252 | ) | |||||
As of December 31, 2004, the net liability related to the schedule detailed is an amount of Ps. 27,491,943.
37
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Notes to the Unaudited Financial Statements (Continued)
NOTE 7: BALANCES AND RESULTS WITH SUBSIDIARIES, RELATED COMPANIES LAW No. 19,550 SECTION 33 AND RELATED PARTIES:
a. Balances at December 31, 2005, June 30, 2005 and December 31, 2004 with Subsidiaries, related companies and related parties:
December 31, 2005 |
June 30, 2005 |
December 31, 2004 | ||||
IRSA Inversiones y Representaciones S.A.(3) |
||||||
Current Investments |
||||||
-Interest of Convertible Bonds 2007-IRSA (U$S) |
999,287 | 1,078,320 | 1,499,204 | |||
Non-Current Investments |
||||||
-Convertible Bonds 2007-IRSA (U$S) |
99,928,688 | 105,487,796 | 134,928,347 | |||
Current Trade accounts payable |
140,769 | 43,822 | 116,259 | |||
Inversiones Ganaderas S.A.(1) |
||||||
Current Trade accounts receivable |
210,904 | 30,814 | 29,195 | |||
Non-Current Other receivable |
750,660 | | | |||
Current Other debts |
| 1,605,463 | 1,747,984 | |||
Non-Current Other debts |
| 14,911 | 480,640 | |||
Futuros y opciones.Com S.A.(1) |
||||||
Current Trade accounts receivable |
371,219 | 897,389 | 424,147 | |||
Current Other receivables |
23,603 | 23,603 | 23,603 | |||
Cactus Argentina S.A.(3) |
||||||
Current Trade accounts receivable |
18,844 | 785,849 | 30,261 | |||
Current Other receivables and prepaid expenses |
350,479 | 332,209 | 1,354,328 | |||
Current Trade accounts payable |
122,086 | | 530,217 | |||
Current Other debts |
| | 205,730 | |||
Agro-Uranga S.A.(3) |
||||||
Current Other receivables |
281,226 | 39,993 | 234,279 | |||
Current Trade accounts payable |
259 | | | |||
Fundación IRSA (4) |
||||||
Current Trade accounts payable |
1,900,000 | 1,900,000 | 1,177,988 | |||
Inversora Bolívar (4) |
||||||
Current Trade accounts payable |
6,710 | 5,445 | 6,341 | |||
Alto Palermo S.A.(4) |
||||||
Current Trade accounts payable |
124,044 | 193,053 | 44,233 | |||
Consultores Asset Management S.A.(4) |
||||||
Management Fee |
2,653,994 | 8,239,263 | 1,059,305 | |||
Credits to employees (4) |
||||||
Current credits to Senior management, directors and staff of the company |
45,965 | 29,397 | 15,362 | |||
Estudio Zang, Bergel & Viñes (4) |
||||||
Current Trade accounts payable |
73,201 | 21,092 | 23,486 | |||
Directors (4) |
||||||
Current Loans |
||||||
Convertible Bonds 2007 Interest payable (Schedule G) Directors |
1,041 | 992 | 252 | |||
Non-Current Loans |
||||||
Convertible Bonds 2007 (Schedule G) Directors |
101,875 | 98,100 | 22,640 | |||
Current Trade accounts payable |
| | 43,543 | |||
Other current debts |
18,080 | 3,393 | | |||
Shareholders (2) |
||||||
Current Loans |
||||||
Convertible Bonds 2007 Interest payable (Schedule G) Shareholders |
541,481 | 706,891 | 792,845 | |||
Non-Current Loans |
||||||
Convertible Bonds 2007 (Schedule G) Shareholders |
52,970,984 | 69,934,463 | 71,356,061 |
(1) | Controlled company |
(2) | Shareholder |
(3) | Related company |
(4) | Related party |
38
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Notes to the Unaudited Financial Statements (Continued)
NOTE | 7: (Continued) |
b. Gain and losses provided by Subsidiaries, related companies and related parties corresponding to the periods ended at December 31, 2005 and 2004.
Subsidiaries, related companies Law No. 19,550 Section 33 and related parties:
Year |
Sales and Fees for shared services |
Interest paid |
Salaries |
Fees |
Livestock expenses |
Interest income |
Administrative services |
Others |
||||||||||||||||
Shareholders |
2005 | | (2,057,975 | ) | | | | | | | ||||||||||||||
2004 | | (2,951,938 | ) | | | | | | | |||||||||||||||
Agro-Uranga S.A. |
2005 | | | | | | | | | |||||||||||||||
2004 | | | | | | | | 106,780 | ||||||||||||||||
Alto Palermo S.A. |
2005 | (363,909 | ) | | | | | | | | ||||||||||||||
2004 | (8,765 | ) | | | | | | | | |||||||||||||||
Consultores Asset Management S.A. |
2005 | | | | | | | | | |||||||||||||||
2004 | | | | | | | | | ||||||||||||||||
Cactus Argentina S.A. |
2005 | | | | | (1,228,376 | ) | 21,119 | 109,920 | 6,659 | ||||||||||||||
2004 | | | | | (3,002,994 | ) | 10,634 | 83,520 | 26,353 | |||||||||||||||
Directors |
2005 | | (3,958 | ) | (166,119 | ) | 123,404 | | | | | |||||||||||||
2004 | | (937 | ) | (162,799 | ) | 46,408 | | 9,859 | | | ||||||||||||||
Estudio Zang, Bergel & Viñes |
2005 | | | | (90,706 | ) | | | | | ||||||||||||||
2004 | | | | (62,024 | ) | | | | | |||||||||||||||
Fundación IRSA |
2005 | | | | | | | | | |||||||||||||||
2004 | | | | | | | | | ||||||||||||||||
Futuros y opciones.Com S.A. |
2005 | | | | | | | 82,200 | (32,951 | ) | ||||||||||||||
2004 | | | | | | | 19,200 | (608 | ) | |||||||||||||||
Inversiones Ganaderas S.A. |
2005 | | (121,134 | ) | | | | | 38,811 | 89,191 | ||||||||||||||
2004 | | (70,093 | ) | | | | | 43,289 | 80,744 | |||||||||||||||
Inversora Bolívar S.A. |
2005 | | | | | | | | (52,252 | ) | ||||||||||||||
2004 | | | | | | | | (82,317 | ) | |||||||||||||||
IRSA Inversiones y Representaciones S.A. |
2005 | (5,196 | ) | | | | | 4,360,671 | | | ||||||||||||||
2004 | (43,787 | ) | | | | | 5,473,411 | | (16,487 | ) | ||||||||||||||
Credits to employees |
2005 | | | | | | 1,863 | | | |||||||||||||||
2004 | | | | | | 14,042 | | | ||||||||||||||||
Senior Management |
2005 | | | (820,286 | ) | | | | | | ||||||||||||||
2004 | | | (700,606 | ) | | | | | | |||||||||||||||
Total 2005 |
(369,105 | ) | (2,183,067 | ) | (986,405 | ) | 32,698 | (1,228,376 | ) | 4,383,653 | 230,931 | 10,647 | ||||||||||||
Total 2004 |
(52,552 | ) | (3,022,968 | ) | (863,405 | ) | (15,616 | ) | (3,002,994 | ) | 5,507,946 | 146,009 | 114,465 | |||||||||||
39
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Notes to the Unaudited Financial Statements (Continued)
NOTE 8: Details of balance sheet and income statement accounts
a. Cash and banks
December 31, Pesos |
June 30, Pesos |
December 31, Pesos | ||||
Cash |
62,176 | 25,360 | 59,966 | |||
Foreign currency (Schedule G) |
88,810 | 74,354 | 293,009 | |||
Local currency checking account |
244,211 | 1,728,632 | 162,493 | |||
Foreign currency checking account (Schedule G) |
141,728 | 3,854,669 | 9,055,590 | |||
Local currency saving account |
25,838 | 17,505 | 9,897 | |||
Foreign currency saving account (Schedule G) |
28,395 | 8,026,165 | 16,610,427 | |||
Checks to be deposited |
96,902 | 80,587 | 386,961 | |||
688,060 | 13,807,272 | 26,578,343 | ||||
b. Investments and Goodwill
December 31, Pesos |
June 30, 2005 Pesos |
December 31, Pesos |
|||||||
Investment |
|||||||||
Investment (Schedule C and G) |
5,620,834 | 59,425,172 | 1,639,729 | ||||||
5,620,834 | 59,425,172 | 1,639,729 | |||||||
Investment |
|||||||||
Investment on controlled and related companies (Schedule C) |
311,662,439 | 306,089,140 | 305,920,570 | ||||||
311,662,439 | 306,089,140 | 305,920,570 | |||||||
Other investments |
|||||||||
Other investments (Schedule C and G) |
100,520,337 | 105,508,513 | 134,949,064 | ||||||
100,520,337 | 105,508,513 | 134,949,064 | |||||||
Goodwill |
|||||||||
Goodwill (Schedule C) |
(6,674,377 | ) | (30,430,822 | ) | (36,326,481 | ) | |||
(6,674,377 | ) | (30,430,822 | ) | (36,326,481 | ) | ||||
40
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Notes to the Unaudited Financial Statements (Continued)
NOTE 8: (Continued)
c. Trade accounts receivable
December 31, Pesos |
June 30, Pesos |
December 31, Pesos |
|||||||
Current |
|||||||||
Accounts receivable in local currency |
6,713,974 | 7,099,969 | 5,207,564 | ||||||
Less: |
|||||||||
Allowance for doubtful accounts (Schedule E) |
(356,214 | ) | (356,214 | ) | (348,535 | ) | |||
Accounts receivable in foreign currency (Schedule G) |
2,785,651 | 948,593 | 955,988 | ||||||
Subsidiaries, related companies Law No. 19,550 Section 33 and related parties: |
|||||||||
Inversiones Ganaderas S.A. |
210,904 | 30,814 | 29,195 | ||||||
Futuros y Opciones.Com S.A. |
371,219 | 897,389 | 424,147 | ||||||
Cactus Argentina S.A. |
18,844 | 785,849 | 30,261 | ||||||
9,744,378 | 9,406,400 | 6,298,620 | |||||||
d. Other receivables
December 31, Pesos |
June 30, Pesos |
December 31, Pesos | ||||
Current |
||||||
Prepaid leases |
125,787 | 6,512,492 | 30,727 | |||
Income tax credit and advances (net of accrual) |
2,563,793 | | | |||
Guarantee deposits and premiums (Schedule G) |
1,165,756 | 2,675,032 | 232,112 | |||
Secured by mortgage (Schedule G) |
4,678,880 | 8,217,166 | 1,055,695 | |||
Prepaid expenses |
415,453 | 2,045,319 | 1,102,780 | |||
Tax prepayments (net of accruals) |
2,005,670 | 1,063,379 | 3,491,577 | |||
Subsidiaries, related companies Law No. 19,550 Section 33 and related parties: |
||||||
Cactus Argentina S.A. |
350,479 | 332,209 | 1,354,328 | |||
Futuros y Opciones.Com S.A. |
23,603 | 23,603 | 23,603 | |||
Agro-Uranga S.A. |
281,226 | 39,993 | 234,279 | |||
Credits to employees |
45,965 | 29,397 | 15,362 | |||
Others |
237,028 | 415,208 | 305,304 | |||
11,893,640 | 21,353,798 | 7,845,767 | ||||
Non-current |
||||||
Secured by mortgage (Schedule G) |
8,539,119 | | | |||
Value Added Tax |
6,233,570 | 6,328,177 | 5,180,327 | |||
Tax on Minimum Presumed Income |
| | 99,148 | |||
Subsidiaries, related companies Law No. 19,550 Section 33 and related parties: |
||||||
Inversiones Ganaderas S.A. |
750,660 | | | |||
Prepaid leases |
| 75,915 | | |||
15,523,349 | 6,404,092 | 5,279,475 | ||||
(1) | Income tax credit and advances net of accrual, amounting as of December 31, 2005 Ps 5,613,228. |
41
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Notes to the Unaudited Financial Statements (Continued)
NOTE 8: (Continued)
e. Inventories
December 31, Pesos |
June 30, Pesos |
December 31, Pesos | ||||
Current |
||||||
Livestock |
11,636,928 | 13,099,574 | 16,877,063 | |||
Crops |
5,508,135 | 24,930,778 | 4,803,409 | |||
Unharvested crops |
20,571,503 | 826,336 | 20,090,681 | |||
Seeds and fodder |
251,658 | 319,169 | 166,898 | |||
Materials and others |
3,823,638 | 4,024,658 | 3,024,911 | |||
Advances to suppliers |
1,067,772 | 446,701 | 321,747 | |||
42,859,634 | 43,647,216 | 45,284,709 | ||||
Non-Current |
||||||
Livestock |
54,866,387 | 48,743,639 | 46,102,732 | |||
54,866,387 | 48,743,639 | 46,102,732 | ||||
f. Trade accounts payable
December 31, Pesos |
June 30, Pesos |
December 31, Pesos | |||||
Current |
|||||||
Suppliers in local currency |
5,608,676 | 3,292,862 | 4,071,023 | ||||
Suppliers in foreign currency (Schedule G Note 11) (1) |
12,175,485 | 6,580,931 | 2,709,862 | ||||
Interest to be accrued (2) (Schedule G) |
(419,384 | ) | | | |||
Subsidiaries, related companies Law No. 19,550 Section 33 and related parties: |
|||||||
Inversora Bolívar S.A. |
6,710 | 5,445 | 6.341 | ||||
Alto Palermo S.A. |
124,044 | 193,053 | 44,233 | ||||
IRSA Inversiones y Representaciones S.A. |
140,769 | 43,822 | 116,259 | ||||
Cactus Argentina S.A. |
122,086 | | 530,217 | ||||
Estudio Zang, Bergel & Viñes |
73,201 | 21,092 | 23,486 | ||||
Fundación IRSA |
1,900,000 | 1,900,000 | 1,177,988 | ||||
Directors |
| | 43,543 | ||||
Agro-Uranga S.A. |
259 | | | ||||
Accrual for other expenses (Schedule G) |
6,924,288 | 4,906,044 | 2,631,011 | ||||
Accrual for cereal expenses |
190,401 | 50,461 | 295,130 | ||||
26,846,535 | 16,993,710 | 11,649,093 | |||||
(1) | Includes as of December 31, 2005 U$S 2,500,000 for the acquisition of farm San Pedro corresponding to suppliers in foreign currency secured by mortgage. |
(2) | Corresponds to the liability mentioned in (1). |
42
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Notes to the Unaudited Financial Statements (Continued)
NOTE 8: (Continued)
g. Loans
December 31, 2005 |
June 30, 2005 Pesos |
December 31, 2004 Pesos |
|||||||
Current |
|||||||||
Local financial loans (Note 16) |
17,277,515 | 10,315,556 | 37,220,355 | ||||||
Convertible Bonds 2007 Interest payable (Schedule G) |
604,553 | 476,343 | 592,928 | ||||||
Subsidiaries, related companies Law No. 19,550 Section 33 and related parties: |
|||||||||
Shareholders |
541,481 | 706,891 | 792,845 | ||||||
Directors |
1,041 | 992 | 252 | ||||||
18,424,590 | 11,499,782 | 38,606,380 | |||||||
Non-Current |
|||||||||
Convertible Bonds 2007 (Schedule G) |
59,141,000 | 45,815,657 | 53,363,537 | ||||||
Subsidiaries, related companies Law No. 19,550 Section 33 and related parties: |
|||||||||
Shareholders |
52,970,984 | 69,934,463 | 71,356,061 | ||||||
Directors |
101,875 | 98,100 | 22,640 | ||||||
Convertible Bonds 2007 expenses |
(838,944 | ) | (1,154,667 | ) | (1,456,461 | ) | |||
111,374,915 | 114,693,553 | 123,285,777 | |||||||
h. Salaries and social security payable | |||||||||
December 31, 2005 |
June 30, 2005 Pesos |
December 31, 2004 Pesos |
|||||||
Current |
|||||||||
Accrual for vacation and statutory annual bonus |
668,629 | 1,288,720 | 594,686 | ||||||
Social security taxes payable |
202,735 | 185,771 | 161,927 | ||||||
Salaries payable |
7,406 | 79,095 | 1,263 | ||||||
Health care payable |
5,880 | 5,129 | 1,891 | ||||||
Others |
7,434 | 5,932 | 5,938 | ||||||
892,084 | 1,564,647 | 765,705 | |||||||
43
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Notes to the Unaudited Financial Statements (Continued)
NOTE 8: (Continued)
i. Taxes payable
December 31, Pesos |
June 30, Pesos |
December 31, Pesos |
||||||
Current |
||||||||
Accrual for income tax |
| 24,772,007 | 2,617,633 | |||||
Advances to Income tax |
| (5,148,500 | ) | | ||||
Tax on Minimum Presumed Income (Note 2.p.) |
| | 99,147 | |||||
Property tax payable |
152,488 | 80,510 | 80,613 | |||||
Taxes withheld for income tax |
311,315 | 95,772 | 47,534 | |||||
Gross sale tax credit |
| | (196,384 | ) | ||||
Gross sale tax payable |
195,203 | 204,677 | 128,575 | |||||
Taxes withheld-Value Added Tax |
3,472 | 36,248 | | |||||
Others |
890,191 | 682 | 1,594,993 | |||||
1,552,669 | 20,041,396 | 4,372,111 | ||||||
Non-Current |
||||||||
Deferred tax |
44,117,008 | 37,987,388 | 27,491,943 | |||||
44,117,008 | 37,987,388 | 27,491,943 | ||||||
j. Other debts
December 31, Pesos |
June 30, Pesos |
December 31, Pesos | ||||
Current |
||||||
Security transactions payable (Schedule G) |
| 4,180,593 | | |||
Advances from customers (Schedule G) |
| 2,055,200 | 4,204,906 | |||
Management fees accrual (Note 5) |
2,653,994 | 8,239,263 | 1,059,305 | |||
Advance Costumers |
| | 4,513,494 | |||
Subsidiaries, related companies Law No. 19,550 Section 33 and related parties: |
||||||
Inversiones Ganaderas S.A. |
| 1,605,463 | 1,747,984 | |||
Directors |
18,080 | 3,393 | | |||
Cactus |
| | 205,730 | |||
Others |
20,299 | 20,299 | 125,916 | |||
2,692,373 | 16,104,211 | 11,857,335 | ||||
Non-current |
||||||
Subsidiaries, related companies Law No. 19,550 Section 33 and related parties: |
||||||
Inversiones Ganaderas S.A. |
| 14,911 | 480,640 | |||
| 14,911 | 480,640 | ||||
44
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Notes to the Unaudited Financial Statements (Continued)
NOTE 9:
a) Assets based on their estimated collection term
Based on their estimated |
Current and non-current Investment |
Trade accounts receivable |
Other receivables | |||||||||||||||
December 31, 2005 |
June 30, 2005 |
December 31, 2004 |
December 31, 2005 |
June 30, 2005 |
December 31, 2004 |
December 31, 2005 |
June 30, 2005 |
December 31, 2004 | ||||||||||
3rd quarter 2005/2004 financial period |
| | | | | 6,298,620 | | | 2,441,856 | |||||||||
4th quarter 2005/2004 financial period |
| | 1,499,204 | | | | | | 597,727 | |||||||||
1st quarter 2006/2005 financial period |
| | | | 9,406,400 | | | 9,516,252 | | |||||||||
2nd quarter 2006/2005 financial period |
| 1,078,320 | | | | | | 781,889 | | |||||||||
3rd quarter 2006/2005 financial period |
| | | 9,744,378 | | | 5,971,419 | 4,108,583 | | |||||||||
4th quarter 2006/2005 financial period |
999,287 | | | | | | 416,180 | | 99,148 | |||||||||
1st quarter 2007/2006 financial period |
| | | | | | 2,456,348 | | | |||||||||
2nd quarter 2007/2006 financial period |
| | | | | | 2,659,928 | | | |||||||||
3rd quarter 2007/2006 financial period |
| | | | | | 420,363 | | | |||||||||
4th quarter 2007/2006 financial period |
| | | | | | | | | |||||||||
1st quarter 2008/2007 financial period |
| | | | | | 2,134,780 | | | |||||||||
2nd quarter 2008/2007 financial period |
99,928,688 | 105,487,796 | 134,928,347 | | | | | | | |||||||||
3rd quarter 2008/2007 financial period |
| | | | | | 420,364 | | | |||||||||
1st quarter 2009/2008 financial period |
| | | | | | 2,134,780 | | | |||||||||
1st quarter 2010/2009 financial period |
| | | | | | 1,714,416 | | | |||||||||
1st quarter 2011/2010 financial period |
| | | | | | 1,714,416 | | | |||||||||
Overdue |
| | | | | | | | | |||||||||
With no stated current term |
4,621,547 | 58,346,852 | 140,525 | | | | 389,765 | 6,947,074 | 4,836,184 | |||||||||
With no stated non-current term |
591,649 | 20,717 | 20,717 | | | | 6,984,230 | 6,404,092 | 5,180,327 | |||||||||
Total |
106,141,171 | 164,933,685 | 136,588,793 | 9,744,378 | 9,406,400 | 6,298,620 | 27,416,989 | 27,757,890 | 13,125,242 | |||||||||
b) Assets classified according to their interest rate
|
||||||||||||||||||
Current and non-current investment |
Trade accounts receivable |
Other receivables | ||||||||||||||||
Interest rate that they accrue |
December 31, 2005 |
June 30, 2005 |
December 31, 2004 |
December 31, 2005 |
June 30, 2005 |
December 31, 2004 |
December 31, 2005 |
June 30, 2005 |
December 31, 2004 | |||||||||
At fixed interest rate |
99,928,688 | 105,487,796 | 134,928,347 | | | | 12,960,190 | 8,197,487 | 1,342,403 | |||||||||
At variable interest rate |
4,621,547 | 58,346,852 | 140,525 | | | | 1,085,340 | 2,314,696 | 153,498 | |||||||||
Non-interest bearing |
1,590,936 | 1,099,037 | 1,519,921 | 9,744,378 | 9,406,400 | 6,298,620 | 13,371,459 | 17,245,707 | 11,629,341 | |||||||||
Total |
106,141,171 | 164,933,685 | 136,588,793 | 9,744,378 | 9,406,400 | 6,298,620 | 27,416,989 | 27,757,890 | 13,125,242 | |||||||||
45
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Notes to the Unaudited Financial Statements (Continued)
NOTE 9: (Continued)
Liabilities based on their estimated payment term :
Based on their estimated payment term |
Trade accounts payable |
Loans |
Salaries and social security payable | |||||||||||||||
December 31, 2005 |
June 30, 2005 |
December 31, 2004 |
December 31, 2005 |
June 30, 2005 |
December 31, 2004 |
December 31, 2005 |
June 30, 2005 |
December 31, 2004 | ||||||||||
3rd quarter 2005/2004 |
| | 11,649,093 | | | 22,353,572 | | | 444,433 | |||||||||
4th quarter 2005/2004 |
| | | | | 1,386,025 | | | | |||||||||
1st quarter 2006/2005 |
| 12,685,710 | | | 10,315,556 | 14,866,783 | | 1,564,647 | 321,272 | |||||||||
2nd quarter 2006/2005 |
| 4,308,000 | | | 1,184,226 | | | | | |||||||||
3rd quarter 2006/2005 |
19,569,035 | | | 1,147,075 | | | 596,188 | | | |||||||||
4th quarter 2006/2005 |
| | | | | | 295,896 | | | |||||||||
1st quarter 2007/2006 |
7,277,500 | | | | | | | | | |||||||||
2nd quarter 2007/2006 |
| | | | | | | | | |||||||||
2nd quarter 2008/2007 |
| | | 111,374,915 | 114,693,553 | 123,285,777 | | | | |||||||||
Overdue |
| | | | | | | | | |||||||||
With no stated current term |
| | | 17,277,515 | | | | | | |||||||||
With no stated non-current term |
| | | | | | | | | |||||||||
Total |
26,846,535 | 16,993,710 | 11,649,093 | 129,799,505 | 126,193,335 | 161,892,157 | 892,084 | 1,564,047 | 765,705 | |||||||||
Based on their estimated payment term |
Taxes payable |
Other debts |
Provisions | |||||||||||||||
December 31, 2005 |
June 30, 2005 |
December 31, 2004 |
December 31, 2005 |
June 30, 2005 |
December 31, 2004 |
December 31, 2005 |
June 30, 2005 |
December 31, 2004 | ||||||||||
3rd quarter 2005/2004 |
| | 160,017 | | | 4,396,907 | | | | |||||||||
4th quarter 2005/2004 |
| | 1,594,461 | | | 5,506,714 | | | | |||||||||
1st quarter 2006/2005 |
| 417,889 | | | 14,498,748 | | | | | |||||||||
2nd quarter 2006/2005 |
| 19,623,507 | 2,617,633 | | 1,605,463 | 1,747,984 | | | | |||||||||
3rd quarter 2006/2005 |
663,160 | | | 2,692,373 | | | | | | |||||||||
4th quarter 2006/2005 |
889,509 | | | | | | | | | |||||||||
1st quarter 2007/2006 |
| | | | | | | | | |||||||||
2nd quarter 2007/2006 |
| | | | 14,911 | 480,640 | | | | |||||||||
2nd quarter 2008/2007 |
| | | | | | | | | |||||||||
Overdue |
| | | | | | | | | |||||||||
With no stated current term |
| | | | | 205,730 | | | | |||||||||
With no stated non-current term |
44,117,008 | 37,987,388 | 27,491,943 | | | | 66,002 | 65,871 | | |||||||||
Total |
45,669,677 | 58,028,784 | 31,864,054 | 2,692,373 | 16,119,122 | 12,337,975 | 66,002 | 65,871 | | |||||||||
Liabilities classified according to their interest rate:
Interest in rate that they accrue |
Trade accounts payable |
Loans |
Salaries and social security payable | ||||||||||||||||
December 31, 2005 |
June 30, 2005 |
December 31, 2004 |
December 31, 2005 |
June 30, 2005 |
December 31, 2004 |
December 31, 2005 |
June 30, 2005 |
December 31, 2004 | |||||||||||
At fixed interest rate |
6,294,265 | | | 129,491,374 | 126,163,776 | 161,962,593 | | | | ||||||||||
At variable interest rate |
| | | | | | | | | ||||||||||
Non-interest bearing |
20,552,270 | 16,993,710 | 11,649,093 | 308,131 | 29,559 | (70,436 | ) | 892,084 | 1,564,647 | 765,705 | |||||||||
Total |
26,846,535 | 16,993,710 | 11,649,093 | 129,799,505 | 126,193,335 | 161,892,157 | 882,084 | 1,564,647 | 765,705 | ||||||||||
Interest in rate that they accrue |
Taxes payable |
Other debts |
Provisions | ||||||||||||||||
December 31, 2005 |
June 30, 2005 |
December 31, 2004 |
December 31, 2005 |
June 30, 2005 |
December 31, 2004 |
December 31, 2005 |
June 30, 2005 |
December 31, 2004 | |||||||||||
At fixed interest rate |
| | | | 1,558,734 | 2,228,624 | | | | ||||||||||
At variable interest rate |
| | | | | | | | | ||||||||||
Non-interest bearing |
45,669,677 | 58,028,784 | 31,864,054 | 2,692,373 | 14,560,388 | 10,109,351 | 66,002 | 65,871 | | ||||||||||
Total |
45,669,677 | 58,028,784 | 31,864,054 | 2,692,373 | 16,119,122 | 12,337,975 | 66,002 | 65,871 | | ||||||||||
46
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Notes to the Unaudited Financial Statements (Continued)
NOTE 10: RESTRICTIONS ON DISTRIBUTION OF PROFITS
In accordance with the Argentine Corporations Law, the Companys by-laws and Resolution N° 368/2001 of the C.N.V., 5% of the net and realized profit for the period plus (less) prior year adjustments must be appropriated by resolution of shareholders to a legal reserve until such reserve equals 20% of the Companys outstanding capital.
NOTE 11: PURCHASE AND SALE OF FARMS
a) | On July 25, 2005 the Company signed the deed of sale of the farm El Gualicho with a surface area of 5,727 hectares, located in the Department of General Roca and Presidente Roque Saenz Peña, Province of Córdoba. The agreed sale price was U$S 5,727,083. The sale generated a gain of Ps. 9,872,997. |
b) | On September 1, 2005 the Company signed the deed for the purchase of the farm San Pedro of 6,022 hectares located in the Department of Uruguay, Province of Entre Ríos. The purchase price was U$S 16,000,000. This agreement generated a debt of U$S 6,500,000. On December, 14, 2005 U$S 4,000,000 was cancelled and the remaining balance will be paid on September 1, 2006. |
c) | The mortgage for the purchase of El Invierno establishment was cancelled on December 14 by paying the amount of U$S 1,500,000. |
NOTE 12: INVESTMENTS IN COMPANIES
a) On December 27, 2005, the Company and its subsidiary Inversiones Ganaderas S.A. have acquired Agropecuaria Cervera S.A. (ACER), by subscribing an agreement to exchange goods.
The shareholders transferred the ACER shares in the following proportions: a) in favor of Cresud thirty six thousand (36,000) common shares, registered, non-endorsable, class A, of pesos one (Ps. 1) par value with right to five (5) votes each; and b) in favor of IGSA four thousand (4,000) common shares, registered, non-endorsable, class A, of pesos one (Ps. 1) par value with right to five (5) votes each.
ACER has, among other goods and rights, the concession of starting into production an integral development project including biologic, economic and social issues on several buildings located in the Department of Anta, Province of Salta, the company being duly authorized to carry out an outstanding crop farming, cattle and forestry project.
As consideration for the exchange referred to above, the actions that follow were effected:
| Cresud transferred 3,580,886 Negotiable Obligations convertible into common shares, with 8% annual interest, maturing in year 2007, having options in a face value of one US dollar each, issued by IRSA Inversiones y Representaciones S.A. |
47
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Notes to the Unaudited Financial Statements (Continued)
NOTE 12: (Continued)
| 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 dollars seven hundred thousand (U$S 700,000), staying such contribution in guarantee for future contingencies during a two-year term. |
b) During the current period, the Company has transferred funds to pay the expenses included in the Board´s decision related to the possibility of making an agricultural investment in Brazil through a specific legal mean. To such purpose, a company named BrasilAgro - Companhia Brasileira de Propiedades Agrícolas is currently undergoing the incorporation process stages. The funds provided by the Company grant the right to participate in the capital of the specific legal mean referred to above. Such investment amounts to Ps. 570.932 and is included in Other investments.
NOTE 13: STOCK OPTION PLAN
As resolved upon at the General Extraordinary Shareholders Meeting at second call held on November 19, 2001 and in accordance with the resolutions adopted by the Board of Directors at its meeting dated December 7, 2001, the shareholders approved a Stock Option Plan (the Plan) relating to the shares that would remain after the shareholders exercised their pre-emptive rights to acquire treasury stock (the Shares) during a 30-day period covering 4,614,643 shares.
The stock balance remaining after expiration of the preemptive and accretion periods is intended to be offered under the Incentive Plan approved at the above mentioned Shareholders Meeting, at Ps.1 (one peso) par value, plus interest accrued as from actual exercise at a six-months LIBOR rate per annum. In accordance with the terms approved at the referred Shareholders Meeting, from a legal standpoint the implementation of the Plan is made by means of the transfer of the Shares in trust. From this balance, two thirds of the options relating to the Shares under the Plan were allocated for distribution by the Companys Board of Directors among certain executive officers.
The remaining third was set aside for allotment by the Companys Board of Directors among any employees or executives at the time of allotment and 6 (six) months after the initial allotment, and up to 3 (three) months before the expiration of the exercise period.
In January 2002 an aggregate of 2,353 shares of Ps.1 par value each were issued under the preferred offering of treasury stock.
In April and June 2002, an aggregate of 480,000 shares of Ps.1 par value each were issued to executive officers of the Company under the preferred offering of treasury stock.
During the fiscal year ended on June 30, 2003, an aggregate of 3,559,853 shares of Ps.1 per value each were issued to directors and executive officers of the Company under the preferred offering of treasury stock.
48
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Notes to the Unaudited Financial Statements (Continued)
NOTE 13: (Continued)
During the fiscal year ended on June 30, 2004, an aggregate of 332,437 shares of Ps.1 per value each were issued to directors and executive officers of the Company under the preferred offering of treasury stock.
During the fiscal year ended on June 30, 2005, an aggregate of 240,000 shares of Ps.1 per value each were issued to directors and executive officers of the Company under the preferred offering of treasury stock. As of that date, there was no pending exercise balance.
NOTE 14: ISSUANCE OF CONVERTIBLE BONDS
The Shareholders meeting held on March 8, 2002 approved:
a) | The issue of simple convertible bonds, non-convertible into shares of the Company, for an amount of up to U$S 50,000,000 (or its equivalent in other currencies) for a maximum term of 5 years, accruing interest at a fixed rate not to exceed 12%; and/or, |
b) | The issuance of convertible bonds into companys common stock, for a total amount of U$S 50,000,000 (or its equivalent in other currency) with a maturity date in a term of 5 years or more according to the managements decision and a fix rate not exceeding 12% or floating rate with a reference rate such as LIBOR plus a spread not exceeding 10%. |
c) | The subscription option, for the holders of convertible bonds, with a premium determined by the management, between 20 and 30% over the conversion price of the convertible bond, with a value that will remain constant in terms of US currency. The exercise of the above mentioned would occur quarterly, only for the holders of the convertible bonds who have exercised their conversion rights. |
Authorization for the public offer and quotation of convertible bonds has been approved by Resolution No. 14,320 of the Argentine Securities and Exchange Commission dated October 1, 2002 and by the Buenos Aires Stock Exchange, authorizing the issue up to U$S 50,000,000 in securities composed by convertible bonds into common stock with an 8% annual interest rate due in the year 2007, granting the right at the moment of conversion to achieve 50,000,000 common stock subscription options. Likewise, the conversion price and the Warrants price established are as follows:
a) | The conversion price is U$S 0.5078 stocks (U$S 5.0775 ADS), while the Warrant price is U$S 0.6093 stocks (U$S 6.0930 ADS). |
b) | For each of Cresuds convertible bond the holder has the right to convert it to U$S 1.96928 stocks (U$S 0.1969 ADS) and has an option to purchase the same amount of stock at the price of the Warrant. |
Convertible bonds and options will be due on November 14, 2007.
Convertible bonds were paid in cash and the proceeds will be destined to the subscription of IRSAs Convertible Bonds and for the generation of working capital.
49
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Notes to the Unaudited Financial Statements (Continued)
NOTE 14: (Continued)
During the fiscal year ended on June 30, 2003, 196,084 convertible bonds were converted into 386,140 ordinary shares, which resulted in a Ps. 593,038 increase in the Companys net shareholders equity.
During the fiscal year ended on June 30, 2004, 6,670,763 convertible bonds were converted into 13,136,577 ordinary shares, which resulted in a Ps. 19,364,974 increase in the Companys net shareholders equity. During the same period, 6,583,995 Warrants were exercised, resulting in the issuance of 12,965,710 ordinary shares for Ps. 23,068,638.
During the fiscal year ended on June 30, 2005, 3,005,609 convertible bonds were converted into 5,918,871 ordinary shares, which resulted in an increase of the Companys net shareholders equity of Ps. 8,857,011. In the same period, 3,093,975 warrants were exercised, resulting in the issuance of 6,092,889 common shares for Ps. 10,919,379.
During the current period, 3,117,696 Convertible Bonds were converted into 6,139,610 ordinary shares, which resulted in a Ps. 9,283,937 increase in the Companys net shareholders equity. During the same period, 88,312 warrants were exercised, resulting in the issuance of 173,908 ordinary shares for Ps. 308,350.
NOTE 15: PURCHASE AND SALE OF CONVERTIBLE BONDS
During November and December 2002, 49,692,668 convertible bonds issued by IRSA were purchased; these can be converted into common stock with an 8% annual interest rate and due in 2007, and grant the holder at the time of conversion to 49,692,688 options to subscribe common stock. The conversion price and the warrants price established are as follows:
a) | The conversion price is U$S 0.5571 per share (U$S 5.5713 GDS), while the warrant price is U$S0.6686 per share (U$S 6.6856 GDS) |
b) | For each of IRSAs convertible bond the holder has the right to convert it to 1.7949 shares (0.1795 GDS) and has an option to purchase the same amount of stock at the price of the warrant. |
Due to the distribution of 4,587,285 shares of the companys portfolio, IRSA has re stated the conversion price of its convertible bonds according to the subscription clauses.
The conversion price of the convertible bonds went from U$S 0.5571 to U$S 0.54505 and the warrants price went from U$S 0.6686 to U$S 0.6541. Such adjustment was effective as from December 20, 2002.
Convertible bonds and options are due on November 14, 2007.
During the months of July and November 2003 the Company purchased 250,500 Notes, and in May 2004 converted 5,000,000 Convertible Bonds into 9,174,312 common shares.
50
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Notes to the Unaudited Financial Statements (Continued)
NOTE 15: (Continued)
During the fiscal year ended on June 30, 2004, third parties bearers of convertible bonds into IRSAs ordinary stock have exercised their conversion and warrant rights for a total amount of Ps.62.8 million originating the issuance of 27,616,878 ordinary shares with a face value of Ps.1 each. Consequently, the Company holding as of June 30, 2004 amounts to 44,943,168 Convertible Bonds.
In July 2004 the Company purchased 350,000 Convertible Bonds issued by IRSA Inversiones y Representaciones Sociedad Anónima for U$S 511,115.
In March 2005 the Company sold 8,754,271 Convertible Bonds of IRSA Inversiones y Representaciones Sociedad Anónima for a total amount of Ps. 32,499,426. This sale resulted in a profit of Ps. 68,754,172.
During the fiscal year ended on June 30, 2005, third parties bearers of convertible bonds into IRSAs ordinary stock have exercised their conversion and warrant rights for a total amount of Ps.171.5 million originating the issuance of 99,289,144 ordinary shares with a face value of Ps.1 each. On the other hand, the Company exercised warrants for a total of Ps.17.7 million, resulting in the issuance of 9,174,311 common shares of Ps.1 par value each.
During this period, third party holders of IRSA´s Convertible Bonds exercised their conversion and warrants rights for a total of Ps. 20.1 million, resulting in the issuance of 11,181,435 common shares of Ps.1 par value each
As a consequence of such conversions and exercise of third parties warrants, the Companys investment value has decreased in Ps. 3.2 million, such effect being recorded in Paid-In Capital (Related Companies Law No. 19.550 Section 33) of Shareholders´ Equity (see Note 2.n.).
NOTE 16: SALE OF THE INVESTMENT OF IRSA INVERSIONES Y REPRESENTACIONES SOCIEDAD ANÓNIMA IN BANCO HIPOTECARIO S.A. (BHSA) AND ITS FINANCIAL STATEMENTS AS OF DECEMBER 31, 2005
On August 9, 2005, IRSA sold 2,305,122 shares of Banco Hipotecario S.A. to Buenos Aires Trade and Finance Center S.A. (which was a subsidiary in which IRSA has an interest of 100%) in a total amount of U$S 10,540,000 (equivalent to Ps. 30,281,000). For this transaction IRSA recorded a gain of Ps. 1,850,000
As of December 31, 2005 IRSA completed merger procedures to take-over its subsidiary company Buenos Aires Trade and Finance Center S.A. Consequently, as of period-end, IRSAs total shareholding in Banco Hipotecario is 10,141,015.
NOTE 17: FINANCIAL LOANS
During the year´s second six-month period, the Company has developed a strategy for externally financing the working capital of the production season, at adequate rates and conditions through pre-financing exports allowing to develop new business, and the necessary liquidity to take advantage of any potential investment opportunity.
51
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Notes to the Unaudited Financial Statements (Continued)
NOTE 17: (Continued)
To such purpose, on December 31, 2005, current loans with local financial entities amounted to Ps. 17.3 million, allowing pushing up new productive projects and generating a more efficient capital structure for the Company.
NOTE 18: IGSAS TAX DEFERRAL
On December 19, 1996, under Decree 1968/96 the province of Catamarca approved the investment project submitted by Inversiones Ganaderas S.A., and conferred to it the benefits of Law 22,021 as amended by Law No. 22,702 subject to the conditions and scope detailed in the referred Decree.
The project is oriented towards the livestock business, and requires a total minimum investment of Ps. 1,600,002 to be made over a three year term. The investor is given the choice of deferring the payment of the amounts payable as
income tax and value added tax. The amount of the deferred tax will be equal to 75% the direct capital contribution, i.e., Ps. 1,200,000. Deferred amounts do not accrue interest and are repayable in five consecutive annual payments as from the sixth fiscal year following the start-up date of the project that enjoys the benefit.
On October 15, 2002, Cresud S.A deferred the balance assessed in the value added tax return for fiscal period 9/2002 for the sum of Ps. 540,000.
On December 30, 2003, given the significant benefit granted under Decree 384/2003 to those taxpayers who early repay deferred tax liabilities, Cresud S.A repaid the deferred amount, for the sum of Ps. 249,317. To date it has still not made use of the remaining sums available under the project.
NOTA 19: SUBSEQUENT EVENTS
Brasil Agro-Companhia Brasileira de Propiedades Agricolas (en formación). During January 2006, contributions of u$s 50,000 were made.
| BrasilAgro Companhia Brasileira de Propiedades Agrícolas (undergoing incorporation process) |
U$S 50,000 were contributed during January 2006.
| Collections for sale of land |
On January 6, 2006 and February 1, 2006 the amount of U$S 140,496 and U$S 560,839 respectively were collected for partial cancellation of the original balance due to the sale of the Ñacurutú establishment.
| Conversion of Convertible Negotiable Obligations |
On February 3, 2006 the Company converted 5.0 million of Convertible Negotiable Obligations of IRSA Inversiones y Representaciones S.A. and increased its share from 21.1% to 23.0%
52
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Unaudited Fixed Assets
For the six-month periods ended December 31, 2005 and 2004 and year ended June 30, 2005
(Notes 1 and 2)
Schedule A
Principal Account |
Value at the beginning of the period/year |
Additions and/or transfer Pesos |
Deductions and/or transfer Pesos |
Value at the end of the period/year |
Rate % |
Accumulated of the | ||||||
Real estate |
123,967,685 | 22,984,173 | 5,691,392 | 141,260,466 | | | ||||||
Wire fences |
3,738,415 | | 181,072 | 3,557,343 | 3 | 685,961 | ||||||
Watering troughs |
2,972,393 | 105,800 | 254,865 | 2,823,328 | 5 | 932,450 | ||||||
Alfalfa fields and meadows |
2,782,001 | 890,878 | 1,282,571 | 2,390,308 | 12-25-50 | 1,628,273 | ||||||
Buildings and constructions |
5,737,215 | 23,537,848 | 58,895 | 29,216,168 | 2 | 1,974,112 | ||||||
Machinery |
9,463,175 | 543,547 | 15,045 | 9,991,677 | 10 | 6,049,081 | ||||||
Vehicles |
1,454,489 | 65,261 | 48,864 | 1,470,886 | 20 | 824,947 | ||||||
Tools |
191,545 | 633 | | 192,178 | 10 | 137,606 | ||||||
Furniture and equipment |
1,067,663 | 36,595 | | 1,104,258 | 10 | 682,763 | ||||||
Corral and leading lanes |
622,169 | 28,215 | | 650,384 | 3 | 107,126 | ||||||
Roads |
960,053 | 60,288 | 25,160 | 995,181 | 10 | 614,320 | ||||||
Facilities |
11,455,517 | 110,857 | 26,008 | 11,540,366 | 10-20-33 | 4,587,196 | ||||||
Computer equipment |
969,371 | 41,663 | | 1,011,034 | 20 | 668,954 | ||||||
Silo plants |
1,169,114 | | 72,595 | 1,096,519 | 5 | 378,719 | ||||||
Constructions in progress |
10,719,843 | 3,879,278 | | 14,599,121 | | | ||||||
Advances to suppliers |
82,879 | 373,514 | | 456,393 | | | ||||||
Total at December 31, 2005 |
177,353,527 | 52,658,550 | 7,656,467 | 222,355,610 | 19,271,508 | |||||||
Total at June 30, 2005 |
169,076,719 | 26,396,730 | 18,119,922 | 177,353,527 | 17,529,527 | |||||||
Total at December 31, 2004 |
169,076,719 | 5,205,788 | 317,200 | 173,965,307 | 17,529,527 | |||||||
Principal Account |
Depreciation of the |
Current Period Pesos |
Accumulated period/year |
Net carrying Pesos |
Net carrying 2005 Pesos |
Net carrying Pesos | ||||||
Real estate |
| | | 141,260,466 | 123,967,685 | 121,020,455 | ||||||
Wire fences |
54,868 | 56,861 | 687,954 | 2,869,389 | 3,052,454 | 3,278,863 | ||||||
Watering troughs |
100,736 | 74,615 | 906,329 | 1,916,999 | 2,039,943 | 2,160,682 | ||||||
Alfalfa fields and meadows |
1,199,476 | 267,968 | 696,765 | 1,693,543 | 1,153,728 | 699,236 | ||||||
Buildings and constructions |
10,112 | 289,176 | 2,253,176 | 26,962,992 | 3,763,103 | 3,441,701 | ||||||
Machinery |
12,036 | 455,661 | 6,492,706 | 3,498,971 | 3,414,094 | 2,272,206 | ||||||
Vehicles |
48,864 | 110,028 | 886,111 | 584,775 | 629,542 | 703,995 | ||||||
Tools |
| 6,518 | 144,124 | 48,054 | 53,939 | 57,421 | ||||||
Furniture and equipment |
| 52,544 | 735,307 | 368,951 | 384,900 | 342,242 | ||||||
Corral and leading lanes |
| 9,749 | 116,875 | 533,509 | 515,043 | 487,813 | ||||||
Roads |
12,580 | 48,264 | 650,004 | 345,177 | 345,733 | 437,611 | ||||||
Facilities |
24,295 | 550,427 | 5,113,328 | 6,427,038 | 6,868,321 | 3,434,814 | ||||||
Computer equipment |
| 55,476 | 724,430 | 286,604 | 300,417 | 356,597 | ||||||
Silo plants |
31,942 | 29,843 | 376,620 | 719,899 | 790,395 | 821,932 | ||||||
Constructions in progress |
| | | 14,599,121 | 10,719,843 | 14,976,671 | ||||||
Advances to suppliers |
| | | 456,393 | 82,879 | 534,224 | ||||||
Total at December 31, 2005 |
1,494,909 | 2,007,130 | 19,783,729 | 202,571,881 | ||||||||
Total at June 30, 2005 |
1,872,256 | 3,614,237 | 19,271,508 | 158,082,019 | ||||||||
Total at December 31, 2004 |
91,699 | 1,501,016 | 18,938,844 | 155,026,463 | ||||||||
53
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Unaudited Investments
For the six-month periods ended December 31, 2005 and 2004 and year ended June 30, 2005
(Notes 1 and 2)
Schedule C
Type and characteristics of the securities |
Amount |
Value at Pesos |
Value at 2005 Pesos |
Value at Pesos |
Market Pesos |
INFORMATION ON THE ISSUER | ||||||||||||||||
Principal activity |
Latest financial statements | |||||||||||||||||||||
Capital Pesos |
Income (loss) for the fiscal period Pesos |
Shareholders´ Pesos | ||||||||||||||||||||
Current Investments |
||||||||||||||||||||||
Mutual Funds |
||||||||||||||||||||||
Bony Hamilton in dollars fund |
30,714 | 91,897 | 52,439,110 | | 2.992,000 | |||||||||||||||||
Banco Río special fund in pesos |
| | 25,029 | |||||||||||||||||||
Banco Río special fund in dollars |
| 2,395 | 2,523 | |||||||||||||||||||
91,897 | 52,441,505 | 27,552 | ||||||||||||||||||||
Notes and Convertible Bonds |
||||||||||||||||||||||
Interest of Convertible Bonds 2007 -IRSA (U$S) |
||||||||||||||||||||||
Subsidiaries, related companies Law No. 19,550 Section 33 and related parties: |
||||||||||||||||||||||
IRSA Inversiones y Representaciones S.A. |
999,287 | 1,078,320 | 1,499,204 | |||||||||||||||||||
Bonos Global 2010 |
110,000 | 92,549 | 100,997 | 112,343 | 0.841355 | |||||||||||||||||
Bocon Pro 1 |
157,647 | 630 | 630 | 630 | 0.003996 | |||||||||||||||||
Nobacs |
3,000,000 | 2,947,500 | 3,003,000 | | 0.982500 | |||||||||||||||||
Bonos Arg Discount 2033 |
| 1,073,823 | | |||||||||||||||||||
Bonos Raymond James-interests |
11,046 | 11,046 | 20,235 | | 1.000000 | |||||||||||||||||
Mortgage bonds |
1,500,431 | 1,477,925 | 1,706,662 | | 0.985000 | |||||||||||||||||
5,528,937 | 6,983,667 | 1,612,177 | ||||||||||||||||||||
Total current investments |
5,620,834 | 59,425,172 | 1,639,729 | |||||||||||||||||||
Non-current investments |
||||||||||||||||||||||
Subsidiaries, related companies Law No. 19,550 Section 33 and related parties: |
||||||||||||||||||||||
AGRO-URANGA S.A. |
||||||||||||||||||||||
Shares |
893,069 | 4,597,887 | 5,344,811 | 4,523,238 | Unlisted | Agricultural livestock | 2,500,000 | 1,038,398 | 12,889,465 | |||||||||||||
Contribution on account of future subscriptions of shares |
7,865 | 7,865 | 7,865 | |||||||||||||||||||
Higher value of property |
11,179,150 | 11,179,150 | 11,179,150 | |||||||||||||||||||
15,784,902 | 16,531,826 | 15,710,253 | ||||||||||||||||||||
INVERSIONES GANADERAS S.A. |
||||||||||||||||||||||
Shares |
5,326,588 | 10,309,256 | 10,984,960 | 10,748,274 | Unlisted | Rising and grazing cattle | 5,326,589 | (675,706 | ) | 11,038,866 | ||||||||||||
Contribution on account of future subscriptions of shares |
729,586 | 729,586 | 729,585 | |||||||||||||||||||
11,038,842 | 11,714,546 | 11,477,859 | ||||||||||||||||||||
CACTUS ARGENTINA S.A. |
||||||||||||||||||||||
Shares |
4,337,175 | 4,381,505 | 1,160,907 | 1,074,214 | Unlisted | Exploitation and administration of Agriculture and beef cattle products |
8,674,350 | 88,660 | 8,763,010 | |||||||||||||
Contribution on account of future subscriptions of shares |
| 3,176,268 | 2,135,618 | |||||||||||||||||||
4,381,505 | 4,337,175 | 3,209,832 | ||||||||||||||||||||
FUTUROS Y OPCIONES.COM S.A. |
||||||||||||||||||||||
Shares |
252,656 | 467,645 | 646,150 | (2,714,336 | ) | Unlisted | Gives information about markets and And services of economics and Financial consulting through internet | 360,937 | (255,006 | ) | 668,065 | |||||||||||
Contribution on account of future subscriptions of shares |
| | 2,726,793 | |||||||||||||||||||
467,645 | 646,150 | 12,457 | ||||||||||||||||||||
AGROPECUARIA CERVECERA S.A. |
||||||||||||||||||||||
Shares |
36,000 | 3,951,775 | | | Unlisted | Agricultural and forestal | 40,000 | (63,013 | ) | 4,347,427 | ||||||||||||
Contribution on account of future subscriptions of shares Contribution on account of future subscriptions of shares |
1,069,470 | | | |||||||||||||||||||
5,021,245 | | | ||||||||||||||||||||
IRSA Inversiones y Representaciones S.A. |
||||||||||||||||||||||
Shares (Note 14) |
77,850,702 | 274,968,300 | 272,859,443 | 275,510,169 | 3.55 | Real Estate | 368,447,884 | 28,987,509 | 1,301,356,122 | |||||||||||||
274,968,300 | 272,859,443 | 275,510,169 | ||||||||||||||||||||
Subtotal | 311,662,439 | 306,089,140 | 305,920,570 | |||||||||||||||||||
Other Investments |
||||||||||||||||||||||
Convertible Bonds 2007IRSA (U$S) |
||||||||||||||||||||||
Subsidiaries, related companies Law No. 19,550 Section 33 and related parties: |
||||||||||||||||||||||
IRSA Inversiones y Representaciones S.A. |
32,958,011 | 99,928,688 | 105,487,796 | 134,928,347 | ||||||||||||||||||
Brasil Agro- Companhia Brasileira de Propiedades Agricolas (in formation) |
570,932 | | | |||||||||||||||||||
Coprolán |
20,717 | 20,717 | 20,717 | Unlisted | ||||||||||||||||||
Subtotal | 100,520,337 | 105,508,513 | 134,949,064 | |||||||||||||||||||
Goodwill |
||||||||||||||||||||||
Goodwill |
| | 329,838 | |||||||||||||||||||
IRSA negative goodwill |
(28,613,032 | ) | (30,430,822 | ) | (36,656,319 | ) | ||||||||||||||||
Agropecuaria Cervecera S.A. goodwill |
21,938,655 | |||||||||||||||||||||
Subtotal | (6,674,377 | ) | (30,430,822 | ) | (36,326,481 | ) | ||||||||||||||||
Total non-current investments |
405,508,399 | 381,166,831 | 404,543,153 | |||||||||||||||||||
54
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Unaudited Allowances and Provisions
For the six-month periods ended December 31, 2005 and 2004 and the year ended June 30, 2005
(Notes 1 and 2)
Schedule E
Item |
Balances at period/year |
Increases Pesos |
Decreases (1) Pesos |
Applications Pesos |
Value at Pesos |
Value at June 30 2005 Pesos |
Value at Pesos | |||||||||
Deducted from assets |
||||||||||||||||
Allowance for doubtful accounts |
356,214 | | | 356,214 | 356,214 | 348,535 | ||||||||||
Included in liabilities |
||||||||||||||||
For pending lawsuits |
65,871 | 131 | | | 66,002 | 65,871 | | |||||||||
Total at December 31, 2005 |
422,085 | 131 | | | 422,216 | |||||||||||
Total at June 30, 2005 |
387,067 | 79,374 | (5,824 | ) | (38,532 | ) | 422,085 | |||||||||
Total at December 31, 2004 |
387,067 | | (38,532 | ) | 348,535 | |||||||||||
(1) | The accounting appropriation is included in the Statement of Income, in Other income and expenses. |
55
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Unaudited Cost of sales
For the six-month periods ended December 31, 2005 and 2004
(Notes 1 and 2)
Schedule F
Crops |
Beef cattle |
Milk |
||||||||||||||||
December 31 Pesos |
December 31 Pesos |
December 31 Pesos |
December 31 Pesos |
December 31 Pesos |
December 31 Pesos |
|||||||||||||
Inventories at the beginning of the period |
||||||||||||||||||
Beef cattle |
| | 55,019,469 | 55,198,055 | 6,823,744 | 4,150,630 | ||||||||||||
Crops |
24,930,778 | 8,639,910 | | | | | ||||||||||||
Unharvested crops |
826,336 | 1,603,897 | | | | | ||||||||||||
Seeds and fodder |
128,575 | | 172,941 | 134,870 | 17,653 | 103,508 | ||||||||||||
Materials and others |
3,768,385 | 3,842,219 | | | 65,430 | 44,982 | ||||||||||||
29,654,074 | 14,086,026 | 55,192,410 | 55,332,925 | 6,906,827 | 4,299,120 | |||||||||||||
Holding gain |
| | 1,830,336 | 5,484,966 | 375,843 | 259,170 | ||||||||||||
Gain (loss) on commodities market |
277,608 | 2,088,522 | | | | | ||||||||||||
Transfer of inventories to expenses |
(91,722 | ) | (149,403 | ) | | | | | ||||||||||
Transfer of inventories to fixed assets |
(132,333 | ) | (464,153 | ) | | | | | ||||||||||
Transfer of unharvested crops to expenses |
(6,273,933 | ) | (6,646,273 | ) | (251,924 | ) | (136,871 | ) | (739,371 | ) | (376,780 | ) | ||||||
Recovery of inventories |
| | 220,499 | 101,950 | (220,499 | ) | (101,950 | ) | ||||||||||
Purchases |
24,704,911 | 25,562,280 | 4,580,203 | 3,097,849 | 2,902,783 | 398,128 | ||||||||||||
Operating expenses (Schedule H) |
5,063,443 | 4,562,016 | 7,046,909 | 9,279,058 | 2,448,164 | 976,650 | ||||||||||||
Less: |
||||||||||||||||||
Inventories at the end of the period |
||||||||||||||||||
Beef cattle (1) |
| | (57,383,708 | ) | (58,540,015 | ) | (9,119,607 | ) | (4,439,780 | ) | ||||||||
Crops |
(5,508,135 | ) | (4,803,409 | ) | | | | | ||||||||||
Unharvested crops |
(20,571,503 | ) | (20,090,681 | ) | | | | | ||||||||||
Seeds and fodder |
(14,250 | ) | | (115,460 | ) | (88,843 | ) | (121,948 | ) | (78,055 | ) | |||||||
Materials and others |
(3,454,188 | ) | (2,753,105 | ) | | | (131,464 | ) | (59,538 | ) | ||||||||
Cost of Sales (2) |
23,653,972 | 11,391,820 | 11,119,265 | 14,531,019 | 2,300,728 | 876,965 | ||||||||||||
Others |
Total |
|||||||||||||||||
December 31 Pesos |
December 31 Pesos |
December 31, 2005 Pesos |
December 31, 2004 Pesos |
|||||||||||||||
Inventories at the beginning of the period |
||||||||||||||||||
Beef cattle |
| | 61,843,213 | 59,348,685 | ||||||||||||||
Crops |
| | 24,930,778 | 8,639,910 | ||||||||||||||
Unharvested crops |
| | 826,336 | 1,603,897 | ||||||||||||||
Seeds and fodder |
| | 319,169 | 238,378 | ||||||||||||||
Materials and others |
190,843 | 154,393 | 4,024,658 | 4,041,594 | ||||||||||||||
190,843 | 154,393 | 91,944,154 | 73,872,464 | |||||||||||||||
Holding gain |
| | 2,206,179 | 5,744,136 | ||||||||||||||
Gain (loss) on commodities market |
| | 277,608 | 2,088,522 | ||||||||||||||
Transfer of inventories to expenses |
| | (91,722 | ) | (149,403 | ) | ||||||||||||
Transfer of inventories to fixed assets |
(70,404 | ) | (39,695 | ) | (202,737 | ) | (503,848 | ) | ||||||||||
Transfer of unharvested crops to expenses |
(235,472 | ) | (262,674 | ) | (7,500,700 | ) | (7,422,598 | ) | ||||||||||
Recovery of inventories |
| | | | ||||||||||||||
Purchases |
344,283 | 335,654 | 32,532,180 | 29,393,911 | ||||||||||||||
Operating expenses (Schedule H) |
13,251 | 33,144 | 14,571,767 | 14,850,868 | ||||||||||||||
Less: |
||||||||||||||||||
Inventories at the end of the period |
||||||||||||||||||
Beef cattle (1) |
| | (66,503,315 | ) | (62,979,795 | ) | ||||||||||||
Crops |
| | (5,508,135 | ) | (4,803,409 | ) | ||||||||||||
Unharvested crops |
| | (20,571,503 | ) | (20,090,681 | ) | ||||||||||||
Seeds and fodder |
| | (251,658 | ) | (166,898 | ) | ||||||||||||
Materials and others |
(237,986 | ) | (212,268 | ) | (3,823,638 | ) | (96,658,249 | ) | (3,024,911 | ) | (91,065,694 | ) | ||||||
Cost of Sales (2) |
4,515 | 8,554 | 37,078,480 | 26,808,358 | ||||||||||||||
(1) | Includes cattle births of the period |
(2) | Includes cattle production amounting to Ps. 11,030,026 at December 31, 2005 and Ps. 12,492,004 at December 31, 2004 |
(2) | Includes corn production amounting to Ps. 4,586,159 at December 31, 2005 and Ps. 4,855,891 at December 31, 2004 |
56
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Unaudited Foreign currency assets and liabilities
For the six-month periods ended December 31, 2005 and 2004 and the year ended June 30, 2005
(Notes 1 and 2)
Schedule G
December 31, 2005 |
June 30, 2005 |
December 31, 2004 | |||||||||||||||||
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 |
U$S | 86,148 | 2,992 | 257,755 | U$S | 4,199,223 | 11,955,188 | U$S | 8,832,605 | 25,959,026 | |||||||||
Cash and banks in reales |
Rs | 857 | 1,374 | 1,178 | Rs | | | Rs | | | |||||||||
Investments: |
|||||||||||||||||||
Mutual funds |
U$S | 30,714 | 2,992 | 91,897 | U$S | 18,419,917 | 52,441,505 | U$S | 858 | 2,523 | |||||||||
Subsidiaries, related companies Law 19,550 Article 33 and related parties: |
|||||||||||||||||||
IRSA Inversiones y Representaciones S.A. |
U$S | 329,580 | 3,032 | 999,287 | U$S | 373,509 | 1,078,320 | U$S | 503,257 | 1,499,204 | |||||||||
Trade accounts receivable: |
|||||||||||||||||||
Trade accounts receivable |
U$S | 931,033 | 2,992 | 2,785,651 | U$S | 333,190 | 948,593 | U$S | 325,277 | 955,988 | |||||||||
Other receivables: |
|||||||||||||||||||
Secured by mortgage |
U$S | 1,563,797 | 2,992 | 4,678,880 | U$S | 2,886,254 | 8,217,166 | U$S | 359,202 | 1,055,695 | |||||||||
Guarantee deposits |
U$S | 389,624 | 2,992 | 1,165,756 | U$S | 939,597 | 2,675,032 | U$S | 78,977 | 232,112 | |||||||||
Non-Current Assets |
|||||||||||||||||||
Other receivables |
|||||||||||||||||||
Secured by mortgages |
U$S | 2,853,984 | 2,992 | 8,539,119 | U$S | | | U$S | | | |||||||||
Investments: |
|||||||||||||||||||
Negotiable Bonds Convertible 2007 IRSA |
|||||||||||||||||||
Subsidiaries, related companies Law 19,550 Article 33 and related parties: |
|||||||||||||||||||
IRSA Inversiones y Representaciones S.A. |
U$S | 32,958,011 | 3,032 | 99,928,688 | U$S | 36,538,897 | 105,487,796 | U$S | 45,293,168 | 134,928,347 | |||||||||
U$S |
U$S | 39,142,891 | 118,447,033 | U$S | 63,690,587 | 182,803,600 | U$S | 55,393,344 | 164,632,895 | ||||||||||
Rs |
Rs | 857 | 1,178 | Rs | | | RS | | | ||||||||||
Total Assets |
U$S | 39,142,891 | 118,447,033 | U$S | 63,690,587 | 182,803,600 | U$S | 55,393,344 | 164,632,895 | ||||||||||
Current liabilities |
|||||||||||||||||||
Trade accounts payable: |
|||||||||||||||||||
Suppliers |
U$S | 4,015,661 | 3,032 | 12,175,485 | U$S | 2,279,505 | 6,580,931 | U$S | 909,655 | 2,709,862 | |||||||||
Interest to be accrued |
U$S | (138,319 | ) | 3,032 | (419,384 | ) | U$S | | | U$S | | | |||||||
Accrual for other expenses |
U$S | 1,230,438 | 3,032 | 3,730,689 | U$S | 898,119 | 2,592,869 | U$S | 714,893 | 2,129,666 | |||||||||
Loans: |
|||||||||||||||||||
Local banks |
U$S | | | U$S | | | U$S | 4,068,000 | 12,118,572 | ||||||||||
Interest of Convertible Bonds 2007 |
U$S | 199,391 | 3,032 | 604,553 | U$S | 164,996 | 476,343 | U$S | 199,036 | 592,928 | |||||||||
Subsidiaries, related companies Law 19,550 Article 33 and related parties: |
|||||||||||||||||||
Shareholders |
U$S | 178,589 | 3,032 | 541,481 | U$S | 244,853 | 706,891 | U$S | 266,145 | 792,845 | |||||||||
Directors |
U$S | 343 | 3,032 | 1,041 | U$S | 344 | 992 | U$S | 85 | 252 | |||||||||
Other debts: |
|||||||||||||||||||
Security transactions payable |
U$S | | | U$S | 1,448,075 | 4,180,593 | U$S | | | ||||||||||
Advances to customers |
U$S | | | U$S | 711,881 | 2,055,200 | U$S | 1,411,516 | 4,204,906 | ||||||||||
Cactus |
U$S | | | U$S | | | U$S | 70,000 | 205,730 | ||||||||||
Non-current liabilities |
|||||||||||||||||||
Loans: |
|||||||||||||||||||
Convertible Bonds 2007 |
U$S | 19,505,607 | 3,032 | 59,141,000 | U$S | 15,869,642 | 45,815,657 | U$S | 17,913,238 | 53,363,537 | |||||||||
Subsidiaries, related companies Law 19,550 Article 33 and related parties: |
|||||||||||||||||||
Shareholders |
U$S | 17,470,641 | 3,032 | 52,970,984 | U$S | 24,223,922 | 69,934,463 | U$S | 23,953,025 | 71,356,061 | |||||||||
Directors |
U$S | 33,600 | 3,032 | 101,875 | U$S | 33,980 | 98,100 | U$S | 7,600 | 22,640 | |||||||||
Total Liabilities |
U$S | 42,495,951 | 128,847,724 | U$S | 45,875,317 | 132,442,039 | U$S | 49,513,193 | 147,496,999 | ||||||||||
U$S: | US dollars |
Rs: | brasilien reales |
57
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Unaudited Information submitted in compliance with Section 64, subsection B of Law N° 19,550
For the six-month periods ended December 31, 2005 and 2004
(Notes 1 and 2)
Schedule H
Items |
Total December 31, 2005 Pesos |
Operating Expenses |
Expenses |
Total December 31, 2004 Pesos | ||||||||||||||
Total Pesos |
Crops Pesos |
Beef cattle Pesos |
Milk Pesos |
Others Pesos |
Selling Pesos |
Administrative Pesos |
||||||||||||
Directors fees |
123,404 | | | | | | | 123,404 | 46,408 | |||||||||
Fees and payments for services |
1,129,971 | 166,555 | 1,234 | 107,285 | 58,036 | | | 963,416 | 503,171 | |||||||||
Salaries and wages |
3,377,284 | 1,572,904 | 305,762 | 849,550 | 417,592 | | | 1,804,380 | 2,554,573 | |||||||||
Social security taxes |
592,103 | 236,983 | 121,460 | 95,168 | 20,355 | | | 355,120 | 464,522 | |||||||||
Taxes, rates and contributions |
221,016 | 176,016 | 107,804 | 44,950 | 23,262 | | | 45,000 | 203,632 | |||||||||
Gross sales taxes |
429,076 | | | | | | 429,076 | | 260,488 | |||||||||
Office and administrative expenses |
251,229 | | | | | | | 251,229 | 219,318 | |||||||||
Bank commissions and expenses |
4,942 | 4,942 | 3,128 | 1,419 | 395 | | | | 6,855 | |||||||||
Depreciation of fixed assets |
2,007,130 | 1,866,314 | 1,157,307 | 442,635 | 258,675 | 7,697 | | 140,816 | 1,501,016 | |||||||||
Vehicle and traveling expenses |
321,278 | 201,268 | 84,232 | 109,100 | 7,682 | 254 | | 120,010 | 295,806 | |||||||||
Spare parts and repairs |
596,878 | 596,878 | 376,996 | 169,174 | 50,708 | | | | 598,008 | |||||||||
Insurance |
125,247 | 25,385 | 10,807 | 10,771 | 1,047 | 2,760 | | 99,862 | 118,787 | |||||||||
Benefits to Employees |
219,041 | 155,302 | 35,078 | 113,497 | 6,727 | | | 63,739 | 174,362 | |||||||||
Livestock expenses (1) |
5,436,057 | 4,980,295 | | 4,980,295 | | | 455,762 | | 7,852,215 | |||||||||
Dairy farm expenses (2) |
1,594,134 | 1,592,968 | | | 1,592,968 | | 1,166 | | 643,214 | |||||||||
Agricultural expenses (3) |
6,629,645 | 2,728,741 | 2,728,741 | | | | 3,900,904 | | 4,465,418 | |||||||||
Silo expenses |
13,052 | 13,052 | 13,052 | | | | | | 41,963 | |||||||||
General expenses |
254,164 | 254,164 | 117,842 | 123,065 | 10,717 | 2,540 | | | 132,059 | |||||||||
Total at December 31, 2005 |
23,325,651 | 14,571,767 | 5,063,443 | 7,046,909 | 2,448,164 | 13,251 | 4,786,908 | 3,966,976 | | |||||||||
Total at December 31, 2004 |
14,850,868 | 4,562,016 | 9,279,058 | 976,650 | 33,144 | 2,408,431 | 2,822,516 | 20,081,815 | ||||||||||
(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. |
58
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Additional Information to the Notes to the Unaudited 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 MODIFICATIONS IN THE COMPANYS ACTIVITIES |
They are detailed in the Business Highlight, which is attached to the present financial statements.
3. | CLASSIFICATION OF OUTSTANDING ACCOUNTS RECEIVABLE AND OTHER RECEIVABLES ACCORDING TO THEIR MATURITY |
a. | Other Receivables and prepaid expenses without a due date at September 30, 2005. |
Other Receivables Pesos |
Law No. 19,550 Section 33 | |||||
FYO |
IGSA | |||||
Other Receivables Pesos |
Other Receivables Pesos | |||||
Current |
366,162 | 23,603 | | |||
Non- current |
6,233,570 | | 750,660 |
b. | Trade Accounts Receivable and other receivables to fall due at December 31, 2005 |
Trade Pesos |
Law No. 19,550 Section 33 |
Other Pesos |
Law No. 19,550 Section 33 | |||||||||
IGSA |
FYO |
Cactus |
Cactus | |||||||||
Trade Accounts Receivable Pesos |
Trade Accounts Receivable Pesos |
Trade Accounts Receivable Pesos |
Other Pesos | |||||||||
31.03.06 |
9,143,411 | 210,904 | 371,219 | 18,844 | 5,620,940 | 350,479 | ||||||
30.06.06 |
| | | | 416,180 | | ||||||
30.09.06 |
| | | | 2,456,348 | | ||||||
31.02.06 |
| | | | 2,659,928 | | ||||||
31.03.07 |
| | | | 420,363 | | ||||||
30.09.07 |
| | | | 2,134,780 | | ||||||
31.03.08 |
| | | | 420,364 | | ||||||
30.09.08 |
| | | | 2,134,780 | | ||||||
30.09.09 |
| | | | 1,714,416 | | ||||||
30.09.10 |
| | | | 1,714,416 | |
4. | CLASSIFICATION OF OUTSTANDING DEBTS ACCORDING TO THEIR MATURITY |
a. | There are no past due debts at December 31, 2005. |
59
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Additional Information to the Notes to the Unaudited Financial Statements (Continued)
4. | CLASSIFICATION OF OUTSTANDING DEBTS ACCORDING TO THEIR MATURITY (Continued) |
b. | Debts without a due date at December 31, 2005. |
Loans Pesos |
Taxes Payable Pesos |
Allowances Pesos | ||||
Corrientes |
17,277,515 | | | |||
No corrientes |
| 44,117,008 | 66,002 |
c. | Debts to fall due at December 31, 2005 |
Trade Payable Pesos |
Law No. 19,550 Section 33 |
Loans Pesos |
Salaries and Social Security Payable Pesos |
Taxes Payable Pesos |
Other Debts Pesos | |||||||
IRSA |
||||||||||||
Trade Accounts Payable Pesos |
||||||||||||
31.03.06 |
19,428,266 | 140,769 | 1,147,075 | 596,188 | 663,160 | 2,692,373 | ||||||
30.06.06 |
| | | 295,896 | 889,509 | | ||||||
30.09.06 |
7,277,500 | | | | | | ||||||
31.12.06 |
| | | | | | ||||||
31.12.07 |
| | 111,374,915 | | | |
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 | |||||||||||||
IGSA |
FYO |
Cactus |
IGSA |
Cactus |
FYO | |||||||||||
Trade Accounts Receivable Pesos |
Trade Accounts Receivable Pesos |
Trade Accounts Receivable Pesos |
Other Receivables Pesos |
Other Receivables Pesos |
Other Receivables Pesos | |||||||||||
In Pesos |
6,357,760 | 210,904 | 371,219 | 18,844 | 11,908,492 | 750,660 | 23,603 | 350,479 | ||||||||
In US Dollars |
2,785,651 | | | | 14,383,755 | | | |
60
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Additional Information to the Notes to the Unaudited Financial Statements (Continued)
5. | CLASSIFICATION OF OUTSTANDING ACCOUNTS RECEIVABLE AND OTHER RECEIVABLES ACCORDING TO THEIR FINANCIAL EFFECTS (Continued) |
b. | All accounts receivable and other receivables and prepaid expenses are not subject to adjustment provisions. |
c. |
Trade Accounts Receivable Pesos |
Law No. 19,550 Section 33 |
Other Receivables Pesos |
Law No. 19,550 Section 33 | |||||||||||||
IGSA |
FYO |
Cactus |
IGSA |
FYO |
Cactus | |||||||||||
Trade Accounts Pesos |
Trade Accounts Pesos |
Trade Accounts Pesos |
Other Pesos |
Other Pesos |
Other Pesos | |||||||||||
Outstanding balances accruing interests |
| | | | 13,090,700 | 750,660 | | 204,170 | ||||||||
Outstanding balances not accruing interests |
9,143,411 | 210,904 | 371,219 | 18,844 | 13,201,547 | | 23,603 | 146,309 |
6. | CLASSIFICATION OF DEBTS ACCORDING TO THEIR FINANCIAL EFFECTS |
a. |
Trade Accounts Pesos |
Law No. 19,550 Section 33 |
Loans Pesos |
Salaries and Social Security Payable Pesos |
Taxes Payable Pesos |
Other Debts Pesos |
Provisions Pesos | ||||||||||
IRSA |
Cactus |
|||||||||||||||
Trade Pesos |
Trade Accounts Payable Pesos |
|||||||||||||||
In Pesos |
11,096,890 | 140,769 | 122,086 | 16,438,571 | 892,084 | 45,669,677 | 2,692,373 | 66,002 | ||||||||
In US Dollars |
15,486,790 | | | 113,360,934 | | | | |
b. | All debts outstanding are not subject to adjustment provisions. |
61
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Additional Information to the Notes to the Unaudited Financial Statements (Continued)
6. | CLASSIFICATION OF DEBTS ACCORDING TO THEIR FINANCIAL EFFECTS (Continued) |
c. |
Trade Pesos |
Law No. 19,550 Section 33 |
Loans Pesos |
Salaries and Social Security Payable Pesos |
Taxes Payable Pesos |
Other Debts Pesos |
Provisions Pesos | ||||||||||
IRSA |
Cactus |
|||||||||||||||
Trade Payable Pesos |
Trade Accounts Payable Pesos |
|||||||||||||||
Outstanding debts accruing Interests |
6,294,265 | | | 129,491,374 | | | | | ||||||||
Outstanding debts not accruing interests |
20,289,415 | 140,769 | 122,086 | 308,131 | 892,084 | 45,669,677 | 2,692,373 | 66,002 |
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 December 31, 2005 are described in captions 4 and 5 above.
8. | RECEIVABLES FROM OR LOANS TO DIRECTORS AND STATUTORY AUDIT COMMITTEE MEMBERS |
At December 31, 2005 there were advance payments to directors for Ps.76,000, and there were no receivables due from or loans to Statutory Auditors and relatives up to and including second degree, of directors and Statutory Auditors.
9. | PHYSICAL INVENTORIES |
The company conducts physical inventories once a period in each property, covering all the assets under such account. There is no relevant immobilization of inventory.
10. | VALUATION OF INVENTORIES |
We further inform the sources for the information used to calculate the fair value:
a. Cattle for fattening, valued at the market value net of estimated sale expenses: quotation in (Mercado de Hacienda de Liniers).
b. Cattle for raising and daily production valued at its replacement cost: according to specific appraisals made by renowned experts.
c. Crops: official quotation of the Cámara Arbitral de Cereales for the port closest to the warehouse, published by media of wide circulation (Diario La Nación) net of estimated sale expenses.
d. The remaining inventory stated at its replacement cost: seeds, forage and materials: replacement cost published by a well-known magazine (revista Márgenes Agropecuarios).
62
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Additional Information to the Notes to the Unaudited Financial Statements (Continued)
11. | TECHNICAL REVALUATION OF FIXED ASSETS |
There are no fixed assets subject to technical revaluation.
12. | OBSOLETE FIXED ASSETS |
There are no obsolete fixed assets with accounting value.
13. | EQUITY INTERESTS IN OTHER COMPANIES |
There are no equity interests in other companies in excess of the provisions of Law No. 19,550 Section 33.
14. | RECOVERABLE VALUES |
The recoverable value of the inventory under consideration is the net realizable value (selling price at the end of the period less estimated selling expenses). The recoverable value of fixed assets under consideration is the economic use value determined by the possibility of absorbing the depreciations with the income of the Company.
15. | INSURANCES |
The types of insurance used by the company are the following:
Insured property |
Risk covered |
Amount insured Pesos |
Account Pesos | |||
Buildings, machinery, silos and furniture | Theft, fire and technical insurance | 60,127,794 | 31,837,417 | |||
Vehicles | Theft, fire and civil and third parties liability | 50,945,800 | 584,775 |
16. | CONTINGENCIES |
At December 31, 2005 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 PREFERRED STOCK |
There are no cumulative dividends not paid on preferred stock.
19. | LIMITATIONS OF PROFIT DISTRIBUTIONS |
See Note 10 to the Financial Statements.
63
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Unaudited Business Highlight
Buenos Aires, February 10, 2006 - Cresud S.A.C.I.F. y A. (Nasdaq: CRESY BCBA: CRES), one of the leading agricultural companies in Argentina, announced today its results for the six-month period of fiscal year 2006, ended December 31, 2005.
The results for the first six-month period of 2006 showed a net profit of Ps. 23.9 million compared to the Ps. 9.5 million profit for the same period of the previous fiscal year.
This increase in the net result is mainly due to: (i) a major increase in sales in the first six-month period ended December 31, 2005, (ii) the results from the sale of farming establishments, which amounted to Ps. 9.9 million in the current period, (iii) an increase in results as a consequence of exchange gains/losses generated by financial assets and liabilities, which rose from a Ps. 0.96 million loss in the first six-month period of fiscal 2005 to a Ps. 2.2 million profit for this six-month period, and (iv) the results from the sale of previously acquired Bonds which amounted to Ps. 14.9 million.
Consolidated net sales for the period were Ps. 54.7 million, 55.2% higher than consolidated net sales for the same period of the previous fiscal year, mainly due to increases in the sales of crops and milk for the first six-month period of 2005.
Gross profit for the first six-month period of fiscal 2006 was Ps. 12.0 million as compared to Ps. 6.4 million gross profit for the same period of the previous year.
This rise in gross profit is due to an increase in the sales of crops, which offset the impact of the lower average price per ton compared to the same period of the previous fiscal year.
There was also an increase in the production of milk as a result of the start-up of production activities in the new dairy facilities in our El Tigre farm. The production of milk rose by 123% compared to the same period of the previous fiscal year, with a highly positive impact in the margin of the segment.
Operating results for the six-month period ended December 31, 2005 were a Ps. 14.7 million profit, compared to the Ps. 7.1 million profit for the same period of the previous fiscal year.
Results from related companies were a Ps. 7.5 million profit, mainly due to our ownership share in IRSA Inversiones y Representaciones S.A. as of December 31, 2005.
64
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Unaudited Business Highlight (Continued)
Summary of operations
Crops
Crop sales totaled Ps. 28.9 million for this six-month period, compared to Ps. 11.2 million crop sales for the previous period. Crop sales amounted to 86,347 tons at an average price per ton of Ps. 335 compared to 31,906 tons sold at an average price of Ps. 352 during the same period of the previous fiscal year.
At December 31, 2005, 66% of the 5,513 hectares sown with wheat had been harvested. The yield obtained was way above expectations. Sunflower and soybean crops have also been showing satisfactory performance.
Our crop stock totaled 19,318 tons at the end of the six-month period, from which 14,051 tons were of wheat and 4,443 tons were of corn.
In the period ended December 31, 2005 gross profit in this segment was Ps. 5.3 million compared to a loss of Ps. 0.2 million for the same period of the previous fiscal year. Gross profit in this segment rose as a result of the boost in crop sales and an overall increase in the price of crops. In turn, at the close of the period accumulated stocks were favored by an increase in real terms in the average prices of the different crops.
In the current season, our agricultural activities extend over a surface area of 37,022 hectares, 17,004 of which are leased from third parties. The total number of hectares devoted to agricultural activities has risen by 1,174 compared to the previous year, mainly as a result of the acquisition of the El Invierno farm, which boosted the number of own hectares in operation, and of the increase in land leased from third parties.
Beef Cattle
At December 31, 2005, the Company had a 93,242-head cattle stock, 7% lower than at December 31 of the previous year. The total surface area devoted to beef cattle activities is 129,946 hectares.
Livestock sales decreased by 7.6% compared to the previous fiscal year, from Ps. 18.7 million at December 31, 2004 to Ps. 17.3 million at December 31, 2005. During the first six-month period of the current fiscal year sales totaled 7,792 tons, compared to the 8,953 tons sold in the first six-month period of fiscal 2004: this segment shows a 13% decrease.
Gross profit in the cattle beef segment was Ps. 2.7 million, compared to Ps. 4.0 million for the first six-month period of the previous fiscal year. This drop in the business units gross profit is mainly due to the drop in sales, which was partially offset by a higher average price in livestock.
Cattle beef production was 4,532 tons, a 24% decrease compared to the previous fiscal year. This variation was due to a decrease in cattle stock derived from the sale of two farms and the effects of the drought that particularly impacted the province of Catamarca.
65
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Unaudited Business Highlight (Continued)
Milk
Milk production increased by 123% in the six-month period, from 3.5 million liters at December 31, 2004, to 7.9 million liters at December 31, 2005.
Gross profit at December 31, 2005 was Ps. 2.0 million, 186% higher than the profit for the same period of the previous year. This increase reflects higher production resulting from the start-up of operations at the new dairy facilities in the El Tigre farm and the higher average price per liter of milk, which rose from Ps. 0.44 to Ps. 0.54.
The El Tigre dairy farm, equipped with state-of-the-art technology, started to operate on March 1, 2005. This dairy farm can process 2,000 heads and its production capabilities can deliver up to 32,000 liters of milk per day. Forecasts for this business segment estimate yields even higher than those projected for the agricultural segment. The investment required by this project was U$S 1.0 million.
At present, the Company has another dairy farm in La Juanita, whose feeding system is mainly pasture-based. This feeding system implies lower costs.
The milk business in Argentina has undergone major oscillations in recent decades: there was a sustained growth until 1999 and afterwards, as a direct consequence of the economic crisis in 2001, there was a major drop in production. At present, thanks to attractive prices, the segment has become an interesting alternative again and the quantities of dairy products exported in 2005 have reached record high levels.
Feed Lot
The Company has a 50% equity interest in Cactus Argentina S.A., which in turn operates a 170-hectare Feed Lot in the province of San Luis: during the six-month period ended December 31, 2005 the Feed Lot continued to play a key role in our companys cattle beef production which helped strengthen growth in the segment.
Cactus Argentina S.A.s gross profit for the six-month period was Ps. 1.2 million, 140% higher than for the same six-month period of the previous fiscal year. The net result for the six-month period was a Ps. 0.1 million profit compared to a Ps. 0.1 million loss for the period ended December 31, 2004. This result is mainly due to the increase in the volume of food sold in the hosting service caused by admission of bigger animals and the increased profitability yielded by the Companys own beef cattle.
Feed-lot fed animals yield consistently standard-end products, therefore buyers obtain high quality, which facilitates trading activities, increases prices and enhances access to the European market.
Prospects for the coming period are highly encouraging. Occupation levels may, despite the increase in corn prices, yield significant increases as a result of a Resolution issued by the Argentine Government and pursuant to which slaughtering of cattle below 300 kg is suspended for the purpose of meeting an increasing demand for beef, both domestic and foreign.
Purchase and sale of farms
In September 2005 we signed the title deed for the acquisition of San Pedro, a 6,022-hectare farm located in the Department of Uruguay, province of Entre Ríos. The purchase price was agreed at U$S 16 million, of which U$S 9.5 million were paid upon execution of the title deed, U$S 4.0 million were canceled during the quarter and the remaining U$S 2.5 million matures in September 2006.
66
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Unaudited Business Highlight (Continued)
Development of marginal lands
We believe that the potential of the segment lies on the development of marginal land, as has been the case in various countries worldwide. With the help of state-of-the-art technology we can obtain yields similar to, and returns better than, those in the core areas.
During the first six-month period of fiscal 2006, development efforts continued at our Los Pozos farm located in the province of Salta, foresting the addition, during the current fiscal year, of 6000 additional hectares destned to the cattle beef activity which already have grass sowed.
At December 31, 2005 Cresuds land reserves amounted to 258,477 hectares, which had been acquired at very low prices. In our opinion, the development of these areas, accompanied by technological breakthroughs will contribute to appreciate the value of land which will in turn imply significant gains for the Company.
Investments in Other Companies
On December 27, 2005, Cresud and its subsidiary IGSA bought 100% of the shares in Agropecuaria Cervera S.A. (ACER) pursuant to a swap agreement. ACER has, among other assets and rights, the concession of the start-up of production activities in the framework of a comprehensive development project that comprises biological, economic and social aspects over various properties in the Anta department, province of Salta. ACER has been duly authorized to carry out a major agriculture, livestock and forestry project.
In consideration for this swap, Cresud transferred 3.6 million Bonds which may be converted into ordinary shares issued by IRSA Inversiones y Representaciones S.A. and paid Ps. 0.96 million, while IGSA paid Ps. 0.1 million and U$S 0.7 million.
Expansion to Brazil
Based on an analysis of the potential offered by the Brazilian agricultural market, the Company decided to move forward with the possibility of investing in Brazil through a special purpose vehicle/entity. For that purpose, proceedings have been started to create a company under the name of BrasilAgro - Companhia Brasileira de Propiedades Agrícolas and funds have been contributed in the amount of Ps. 0.6 million. Such exposure in the Brazilian market by no means alters the Companys priorities in its current and future investments in Argentina.
Brazil was chosen as a target for new investments taking into consideration the very special features of the market, which afford an outstanding opportunity to apply the know-how developed by our company.
Internet
The Company holds a 70% equity interest in Fyo.com, an Internet site. 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, Futuros y Opciones.com S.A. has a database of over 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.
67
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Unaudited Business Highlight (Continued)
Internet (Continued)
During the period ended December 31, 2005, Futuros y Opciones.com S.A. posted income for Ps. 1.4 million, 140% higher than the income for the same period of the previous fiscal year. Net results for the period were a Ps. 0.26 million loss, i.e. 27% higher than the Ps. 0.20 million loss for the same period in fiscal 2005.
68
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Unaudited Business Highlight (Continued)
Principal indicators for the six-month periods
ended December 31, 2005 and 2004:
6-month period ended December 31, 2005 |
6-month period ended December 31, 2004 |
% |
|||||
Sales (volume) |
|||||||
Wheat (tons) |
6,189 | 950 | 552 | % | |||
Corn (tons) |
49,386 | 19,959 | 147 | % | |||
Sunflower (tons) |
1,810 | | |||||
Soybean (tons) |
25,539 | 9,995 | 156 | % | |||
Other (tons) |
3,423 | 1,002 | 242 | % | |||
Total Crops (tons) |
86,347 | 31,906 | 171 | % | |||
Beef (tons) |
7,792 | 8,953 | -13 | % | |||
Milk (Thousands of liters) |
7,863 | 3,525 | 123 | % | |||
Production |
|||||||
Wheat (Tons) |
14,305 | 20,595 | -31 | % | |||
Corn (Tons) |
2,311 | 1,765 | 31 | % | |||
Sunflower (Tons) |
| | |||||
Soybean (Tons) |
6 | 79 | -93 | % | |||
Beef (Tons) |
4,532 | 5,988 | -24 | % | |||
Milk (Thousands of liters) |
7,863 | 3,525 | 123 | % | |||
Operated surface area (in hectares) |
|||||||
Crops |
|||||||
Owned farms |
20,018 | 19,706 | 2 | % | |||
Leased farms |
17,004 | 16,142 | 5 | % | |||
Beef |
|||||||
Owned farms |
97,299 | 126,964 | -23 | % | |||
Leased farms |
32,647 | | |||||
Dairy |
|||||||
Owned farms |
1,505 | 1,583 | -5 | % | |||
Land reserves (in hectares) |
258,477 | 263,177 | -2 | % | |||
Surface area under irrigation |
3,750 | 3,750 | 0 | % | |||
Storage capacity (tons) |
10,000 | 12,660 | -21 | % | |||
Total head of cattle |
93,242 | 99,797 | -7 | % | |||
Dairy farm stock (heads) |
5,262 | 3,575 | 47 | % | |||
Milking cows (heads) |
3,070 | 1,406 | 118 | % |
Note: This table does not include Agro-Uranga (35,72% of 8.299 hectares) nor Agropecuaria Cervera S.A. (99,99% of 160.000 hectares).
69
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Unaudited Business Highlight (Continued)
Results from IRSA Inversiones y Representaciones S.A.
The result derived from our equity interest in IRSA Inversiones y Representaciones (NYSE: IRS BCBA: IRSA) showed a Ps. 29.0 million profit compared to a Ps. 56.8 million profit at December 31, 2004.
IRSAs results are basically due to the following circumstances: revenues increased by 38.4% from Ps. 185.2 million at December 31, 2004 to Ps. 256.4 million at December 31, 2005, accounted for by the following increases (i) Ps. 57.9 million in the shopping center segment, (ii) Ps. 0.2 million in sales and developments, (iii) Ps. 7.7 million in the hotels segment, (iv) Ps. 4.5 million in offices and other lease properties, and (v) Ps. 0.9 million in financial and other operations.
IRSA is Argentinas leading real estate company with a fully diversified portfolio of properties.
IRSA participates in the following business segments:
| Office rental with more than 98,100 m2 for lease of premium offices. |
| Operation of Shopping Centers through its 61.62% 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 9 shopping centers with 212,159 m2 of Gross Leasable 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 valued at Ps. 402.6 million.
Additionally, IRSA has an 11.8% ownership interest in Banco Hipotecario, the leading Argentine mortgage bank whose net worth amounts to Ps. 2,217 million. This amount has been calculated in accordance with the regulations of the Argentine Central Bank on the basis of temporary amounts as at the time of issuance of IRSAs financial statements at December 31, 2005, Banco Hipotecario S.A. had not yet completed the issuance and approval of its financial statements.
IRSAs total consolidated assets amount to Ps. 2,622.7 million and its shareholders equity amounts to Ps. 1,301.3 million.
At December 31, 2005, the amount of outstanding Bonds and warrants was U$S 56.98 million and 57.75 million, respectively. Outstanding shares at that date were 368,447,883.
At December 31, 2005, our equity interest in IRSA amounted to 21.1% of its total outstanding shares. In addition, our holdings of Convertible Bonds issued by IRSA amount to U$S 33.0 million. These Convertible Bonds bear an option to purchase additional shares in IRSA. Should the option and conversion rights be exercised on equal footing with all remaining bondholders, Cresud would become owner of 34.3% of IRSAs capital stock. Our ownership interest in IRSA is currently valued by application of the equity method.
70
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Unaudited Business Highlight (Continued)
Other relevant highlights
Reduction of debt due to the conversion of notes and exercise of Warrants
As of the date of this report, Cresuds indebtedness resulting from the issuance of Convertible Bonds diminished by U$S 13,023,213, from the U$S 50,000,000 originally issued, as a result of the conversions received.
In addition, as of the date this report, a total amount of 9,799,343 Warrants have been exercised, which generated income for the company in the amount of U$S 11.8 million.
Therefore, after giving effect to all the conversions received and warrants exercised, the amount of Bonds outstanding as of the date of this report is U$S 36,976,787 and the amount of outstanding warrants is 40,200,657. The amount of shares issued was 44,943,917, which raised the companys total outstanding shares to 169,228,309.
At December 31, 2005, the Companys holdings in IRSAs Convertible Bonds amounted to U$S 33.0 million. The interest rate accrued by these bonds is the same as that accrued by the bonds issued by Cresud. During this period Cresud swapped 3.6 million IRSA Bonds, which resulted in a Ps. 14.9 profit.
The following is a detail of the past, present and potential situation of the Convertible Bonds issued on November 14, 2002 under the laws of the State of New York at an 8% interest rate (payable on a half-yearly basis) maturing on November 14, 2007 and convertible at a price of U$S 0.5078 per share of 1.00 par value (1.9693 shares for each Convertible Bond). The Convertible Bonds also have a warrant attached that allows its holder to purchase 1.9693 shares of $1.00 par value at a price of U$S 0.6093 each per Convertible Bond.
Note: Total conversion refers to a situation in which all the holders of Convertible Bonds exercise their right to convert the bonds into shares and all the options granted by the warrants.
71
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Unaudited Business Highlight (Continued)
Dividend Distribution
On November 29, 2005 the Companys Ordinary and Extraordinary Shareholders Meeting approved the distribution in cash of Ps. 10.0 million as dividends or Ps. 0.0591 per share of Ps. 1.00 par value (Ps. 0.591 per ADR). Dividends were effectively paid as from December 22, 2005.
Perspectives for the coming quarter
Prospects for the coming quarter are quite encouraging: the prices of commodities continue to be very firm and therefore we expect an increase in our returns. Prospects are also favorable as regards progress in soybean and sunflower harvesting activities for next quarter. In relation to the budget, both crops are showing optimum performance as of the date of this report. In the case of corn, we estimate a loss ranging from 5% to 10% resulting from droughts, which will be nonetheless offset by the increase in prices.
In accordance with our strategy to develop new agricultural projects, we are working on a possible expansion to Brazil; we do not rule out the possibility of moving forward with these projects in the current fiscal year.
72
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Unaudited Business Highlight (Continued)
Comparative Shareholders Equity Structure
At December 31, Pesos |
At December 31, Pesos |
At December 31, Pesos |
At December 31, Pesos |
At December 31, Pesos | ||||||
Current Assets |
80,446,179 | 89,091,991 | 69,522,344 | 82,707,765 | 131,390,490 | |||||
Non-current Assets |
672,427,556 | 609,533,419 | 525,729,702 | 497,572,921 | 235,135,415 | |||||
Total Assets |
752,873,735 | 698,625,410 | 595,252,046 | 580,280,686 | 366,525,905 | |||||
Current Liabilities |
52,277,762 | 66,430,672 | 12,520,393 | 27,866,941 | 61,417,713 | |||||
Non-current Liabilities |
157,085,143 | 152,099,365 | 151,890,701 | 193,294,773 | 1,164,992 | |||||
Total Liabilities |
209,362,905 | 218,530,037 | 164,411,094 | 221,161,714 | 62,582,705 | |||||
Minority Interest |
200,444 | 5,366 | 104,178 | 318,671 | 347,591 | |||||
Shareholders Equity |
543,310,386 | 480,090,007 | 430,736,774 | 358,800,301 | 303,595,609 | |||||
752,873,735 | 698,625,410 | 595,252,046 | 580,280,686 | 366,525,905 | ||||||
Comparative Income Structure
At December 31, Pesos |
At December 31, Pesos |
At December 31, Pesos |
At December 31, Pesos |
At December 31, Pesos |
|||||||||||
Operating income (loss) |
14,670,863 | 7,058,416 | 5,486,663 | 20,659,485 | 1,312,814 | ||||||||||
Financial and holding gain (loss) |
16,876,782 | (2,194,831 | ) | 602,205 | (13,012,668 | ) | (83,463,137 | ) | |||||||
Other income and expenses and income on equity |
6,625,773 | 10,781,030 | 2,359,620 | 39,728,645 | (589,446 | ) | |||||||||
Management fees |
(2,653,994 | ) | (1,059,305 | ) | (529,129 | ) | (3,419,171 | ) | | ||||||
Operating net income (loss) |
35,519,424 | 14,585,310 | 7,919,359 | 43,956,291 | (82,739,769 | ) | |||||||||
Income Tax |
(11,709,985 | ) | (5,111,658 | ) | (3,259,735 | ) | (7,964,246 | ) | | ||||||
Minority Interest |
76,503 | 60,085 | 102,532 | 112,129 | 186,145 | ||||||||||
Net Income (loss) |
23,885,942 | 9,533,737 | 4,762,156 | 36,104,174 | (82,553,624 | ) | |||||||||
Production volume
Three-month period December 31, 2005 |
Accumulated July 1, 2005 to December 31, 2005 |
Three-month period December 31, 2004 |
Accumulated July 1, 2004 to December 31, 2004 |
Three-month period December 31, 2003 |
Accumulated July 1, 2003 to December 31, 2003 |
Three-month period December 31, 2002 |
Accumulated July 1, 2002 to December 31, 2002 |
Three-month Period December 31, 2001 |
Accumulated July 1, 2001 to December 31, 2001 | |||||||||||
Beef Cattle (in Kgs.) |
2,036,531 | 4,532,104 | 4,261,029 | 5,987,932 | 3,027,981 | 5,111,038 | 3,253,774 | 5,505,936 | 1,960,698 | 5,249,556 | ||||||||||
Butyraceous (in Kgs.) |
155,145 | 286,329 | 72,518 | 125,596 | 71,199 | 135,196 | 56,314 | 113,688 | 70,843 | 153,063 | ||||||||||
Crops (in quintals) * |
143,047 | 170,677 | 205,947 | 224,380 | 115,712 | 140,050 | 74,744 | 128,056 | 187,752 | 211,134 |
* | One quintals equals one hundred kilograms |
/s/ Eduardo S. Elsztain |
Eduardo S. Elsztain |
Chairman |
73
Cresud Sociedad Anónima, Comercial,
Inmobiliaria, Financiera y Agropecuaria
Unaudited Business Highlight (Continued)
Sales volume
Three-month period December 31, 2005 |
Accumulated July 1, 2005 to December 31, 2005 |
Three-month period December 31, 2004 |
Accumulated July 1, 2004 to December 31, 2004 |
Three-month period December 31, 2003 |
Accumulated July 1, 2003 to December 31, 2003 |
Three-month period December 31, 2002 |
Accumulated July 1, 2002 to December 31, 2002 |
Three-month period December 31, 2001 |
Accumulated July 1, 2001 to December 31, 2001 | |||||||||||
Beef Cattle (in Kgs.) |
2,992,841 | 7,792,495 | 4,037,087 | 8,952,625 | 3,454,520 | 6,621,506 | 2,250,703 | 4,855,825 | 4,448,217 | 9,531,526 | ||||||||||
Butyraceous (in Kgs.) |
155,145 | 286,329 | 72,518 | 125,596 | 71,199 | 135,196 | 56,314 | 113,688 | 70,843 | 153,063 | ||||||||||
Crops (in quintals) * |
467,245 | 863,468 | 125,556 | 319,058 | 113,710 | 236,011 | 338,738 | 711,420 | 80,809 | 506,789 |
* | One quintals equals one hundred kilograms |
Local Market
Three-month period December 31, 2005 |
Accumulated July 1, 2005 to December 31, 2005 |
Three-month period December 31, 2004 |
Accumulated July 1, 2004 to December 31, 2004 |
Three-month period December 31, 2003 |
Accumulated July 1, 2003 to December 31, 2003 |
Three-month period December 31, 2002 |
Accumulated July 1, 2002 to December 31, 2002 |
Three-month period December 31, 2001 |
Accumulated July 1, 2001 to December 31, 2001 | |||||||||||
Beef Cattle (in Kgs.) |
2,992,841 | 7,792,495 | 4,037,087 | 8,952,625 | 3,454,520 | 6,621,506 | 2,250,703 | 4,855,825 | 4,448,217 | 9,531,526 | ||||||||||
Butyraceous (in Kgs.) |
155,145 | 286,329 | 72,518 | 125,596 | 71,199 | 135,196 | 56,314 | 113,688 | 70,843 | 153,063 | ||||||||||
Crops (in quintals) * |
467,245 | 863,468 | 125,556 | 319,058 | 113,710 | 236,011 | 338,738 | 711,420 | 80,809 | 506,789 |
* | One quintals equals one hundred kilograms |
Exports
There were no exports (foreign trade) in the last five fiscal years.
Ratios
At December 31, Pesos |
At December 31, Pesos |
At December 31, Pesos |
At December 31, Pesos |
At December 31, Pesos |
|||||||
Liquidity |
1.539 | 1.341 | 5.553 | 2.968 | 2.139 | ||||||
Solvency |
2.595 | 2.197 | 2.620 | 1.622 | 4.851 | ||||||
Non-current assets to assets |
0.893 | 0.872 | 0.883 | 0.857 | 0.642 | ||||||
Return on Equity |
0.045 | 0.020 | 0.012 | 0.106 | (0.244 | ) |
/s/ Eduardo S. Elsztain |
Eduardo S. Elsztain |
Chairman |
74
Free translation from the original prepared in Spanish for publication in Argentina
Report of Independent Auditors
To the Shareholders, President and Board of Directors of
Cresud Sociedad Anónima Comercial,
Inmobiliaria, Financiera y Agropecuaria
1. | We have reviewed the balance sheets of Cresud Sociedad Anónima Comercial, Inmobiliaria, Financiera y Agropecuaria at December 31, 2005 and 2004, and the related statements of income, of changes in shareholders equity and of cash flows for the six-month periods ended December 31, 2005 and 2004 and the complementary notes 1 to 19 and schedules A, C, E, F, G and H. Furthermore, we have reviewed the consolidated financial statements of Cresud Sociedad Anónima Comercial, Inmobiliaria, Financiera y Agropecuaria, which are presented as complementary information. These financial statements are the responsibility of the 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, 2005 and 2004, on which we issued our unqualified report dated September 8, 2005, we report that: |
a) | The financial statements of Cresud Sociedad Anónima Comercial, Inmobiliaria, Financiera y Agropecuaria at December 31, 2005 and 2004 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, 2005. |
4. | In accordance with current regulations, we report that: |
a) | the financial statements of Cresud Sociedad Anónima Comercial, Inmobiliaria, Financiera y Agropecuaria and its consolidated financial statements have been transcribed to the Inventory and Balance Sheet Book and comply, within the field of our competence, with the Corporations Law and pertinent resolutions of the National Securities Commission; |
b) | the financial statements of Cresud Sociedad Anónima Comercial, Inmobiliaria, Financiera y Agropecuaria arise from official accounting records carried in all formal respects in accordance with legal requirements; that maintain the security and integrity conditions based on which they were authorized by the National Securities Commission; |
75
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 December 31, 2005, the debt accrued of Cresud Sociedad Anónima Comercial, Inmobiliaria, Financiera y Agropecuaria accrued in favor of the Integrated Pension and Survivors Benefit System according to the accounting records amounted to $ 170.023,40 which is not yet due. |
Autonomus City of Buenos Aires, February 10, 2006
PRICE WATERHOUSE & CO. S.R.L. | ||
/s/ Dr. Andrés Suarez | (Partner) | |
Dr. Andrés Suarez |
76
SIGNATURES
Pursuant to the requirements of the Securities and Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized, in the city of Buenos Aires, Argentina.
CRESUD SOCIEDAD ANONIMA COMERCIAL INMOBILIARIA FINANCIERA Y AGROPECUARIA | ||
By: | /S/ Saúl Zang | |
Name: | Saúl Zang | |
Title: | Vice Chairman of the Board of Directors |
Dated: February 21, 2006