form6k.htm

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 March, 2015
 

 IRSA Inversiones y Representaciones Sociedad Anónima
(Exact name of Registrant as specified in its charter)
 
IRSA Investments and Representations Inc.
(Translation of registrant´s name into English)


 Republic of Argentina
(Jurisdiction of incorporation or organization)

Bolívar 108
(C1066AAB)
Buenos Aires, Argentina
 (Address of principal executive offices)


 Form 20-F x               Form 40-F  o
 
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 o               No x
  
 
 

 
IRSA INVERSIONES Y REPRESENTACIONES SOCIEDAD ANÓNIMA
(THE “COMPANY”)
 
REPORT ON FORM 6-K
 

Attached is the English translation of the Financial Results for the nine month periods ended March 31, 2015 and March 31, 2014, filed by the Company with the Bolsa de Comercio de Buenos Aires and the Comisión Nacional de Valores

 
 
 

 
 

IRSA Inversiones y Representaciones Sociedad Anónima

Unaudited Condensed Interim Consolidated Financial Statements
as of March 31, 2015 and for the nine-month periods
ended March 31, 2015 and 2014

 
 

 

Legal information


Denomination: IRSA Inversiones y Representaciones Sociedad Anónima.

Fiscal year N°.: 72, beginning on July 1, 2014.

Legal address: 108 Bolívar St., 1st floor, Autonomous City of Buenos Aires, Argentina.

Company activity: Real estate investment and development.

Date of registration of the by-laws in the Public Registry of Commerce: June 23, 1943.

Date of registration of last amendment of the by-laws in the Public Registry of Commerce: March 15, 2013.

Expiration of the Company’s by-laws: April 5, 2043.

Registration number with the Superintendence: 213,036.

Capital: 578,676,460 shares.

Common Stock subscribed, issued and paid up (in thousands of Ps.): 578,676.

Parent Company: Cresud Sociedad Anónima, Comercial, Inmobiliaria, Financiera y Agropecuaria (Cresud S.A.C.I.F. y A.).

Legal Address: 877 Moreno St., 23rd. floor, Autonomous City of Buenos Aires, Argentina.

Main activity: Real estate, agricultural, commercial and financial activities.

Interest of the Parent Company on the capital stock: 373,877,127 common shares.

Percentage of votes of the Parent Company on the shareholders’ equity: 64.61%.
 


Type of stock
CAPITAL STATUS
 
Authorized for Public Offer of Shares (*)
Subscribed, Issued and Paid up (in thousands of Pesos)
Common stock with a face value of Ps. 1 per share and entitled to 1 vote each
578,676,460
578,676

(*) Company not included in the Optional Statutory System of Public Offer of Compulsory Acquisition.



 
1

 
IRSA Inversiones y Representaciones Sociedad Anónima
 
Unaudited Condensed Interim Consolidated Statements of Financial Position
as of March 31, 2015 and June 30, 2014
(All amounts in thousands of Argentine Pesos, except shares and per share data and as otherwise indicated)
Free translation from the original prepared in Spanish for the publication in Argentina

 

   
Note
      03.31.2015       06.30.2014  
ASSETS
                     
Non- Current Assets
                     
Investment properties
    10       3,515,371       3,269,595  
Property, plant and equipment
    11       225,304       220,013  
Trading properties
    12       129,847       130,657  
Intangible assets
    13       128,293       124,085  
Investments in associates and joint ventures
    8,9       2,462,101       2,260,805  
Deferred income tax assets
    25       215,285       368,641  
Income tax and minimum presumed income tax ("MPIT") credit
            124,771       110,185  
Trade and other receivables
    17       99,046       92,388  
Investments in financial assets
    18       499,759       274,716  
Derivative financial instruments
    19       172,642       -  
Total Non-Current  Assets
            7,572,419       6,851,085  
Current Assets
                       
Trading properties
    12       1,354       4,596  
Inventories
    14       21,096       16,963  
Restricted assets
    16       9,148       -  
Income tax and minimum presumed income tax ("MPIT") credit
            5,617       15,866  
Assets held for sale
    39       -       1,357,866  
Trade and other receivables
    17       1,030,467       706,846  
Investments in financial assets
    18       336,185       234,107  
Derivative financial instruments
    19       48,476       12,870  
Cash and cash equivalents
    20       237,647       609,907  
Total Current Assets
            1,689,990       2,959,021  
TOTAL ASSETS
            9,262,409       9,810,106  
SHAREHOLDERS’ EQUITY
                       
Capital and reserves attributable to equity holders of the parent
                       
Share capital
            573,771       573,771  
Treasury stock
            4,905       4,905  
Inflation adjustment of share capital and treasury stock
            123,329       123,329  
Share premium
            793,123       793,123  
Cost of treasury stock
            (37,906 )     (37,906 )
Changes in non-controlling interest
            (5,343 )     (21,808 )
Reserve for share-based compensation
    33       71,361       53,235  
Legal reserve
            116,840       116,840  
Special reserve
            3,825       375,487  
Reserve for new developments
            -       413,206  
Cumulative translation adjustment
            275,809       398,931  
Retained earnings
            (243,919 )     (784,869 )
Total capital and reserves attributable to equity holders of the parent
            1,675,795       2,008,244  
Non-controlling interest
            373,916       548,352  
TOTAL SHAREHOLDERS’ EQUITY
            2,049,711       2,556,596  
LIABILITIES
                       
Non-Current Liabilities
                       
Trade and other payables
    21       237,788       202,652  
Borrowings
    24       3,641,850       3,756,003  
Derivative  financial instruments
    19       271,056       320,847  
Deferred income tax liabilities
            166,182       345,607  
Salaries and social security liabilities
    22       2,386       3,749  
Provisions
    23       309,210       205,228  
Total Non-Current Liabilities
            4,628,472       4,834,086  
Current Liabilities
                       
Trade and other payables
    21       727,981       678,725  
Income tax and minimum presumed income tax ("MPIT") liabilities
            199,765       64,677  
Liabilities held for sale
    39       -       806,612  
Salaries and social security liabilities
    22       101,844       99,276  
Derivative  financial instruments
    19       242,627       14,225  
Borrowings
    24       1,172,333       737,477  
Provisions
    23       139,676       18,432  
Total Current Liabilities
            2,584,226       2,419,424  
TOTAL LIABILITIES
            7,212,698       7,253,510  
TOTAL SHAREHOLDERS’ EQUITY AND LIABILITIES
            9,262,409       9,810,106  
 
The accompanying notes are an integral part of these Unaudited Condensed Interim Consolidated Financial Statements.
 


                                            
                                                                                                                                                                                                                                                                                                                                                                                                                                          Eduardo S. Elsztain
                                                                                                                                                                                                                                                                                                                                                                                                                                               President
 
 
2

 

IRSA Inversiones y Representaciones Sociedad Anónima

Unaudited Condensed Interim Consolidated Statements of Income
for the nine and three-month periods beginning on July 1st, 2014 and 2013 and January 1 st, 2015 and 2014, respectively and ended March 31, 2015 and 2014
(All amounts in thousands of Argentine Pesos, except shares and per share data and as otherwise indicated)
Free translation from the original prepared in Spanish for the publication in Argentina


 
         
Nine months
   
Three months
 
   
Note
      03.31.15       03.31.14       03.31.15       03.31.14  
Revenues
    27       2,509,034       2,022,219       812,477       664,284  
Costs
    28       (1,109,221 )     (926,549)       (376,057)       (298,235)  
Gross Profit
            1,399,813       1,095,670       436,420       366,049  
Gain from disposal of investment properties
    10       801,052       115,362       -       107,881  
General and administrative expenses
    29       (261,807)       (193,902)       (99,215)       (64,523)  
Selling expenses
    29       (135,565)       (100,534)       (51,390)       (34,773)  
Other operating results, net
    31       63,256       (27,793)       (4,731)       (10,449)  
Profit from operations
      1,866,749       888,803       281,084       364,185  
Share of profit of associates and joint ventures
    8,9       (842,497)       102,69       (161,753)       51,507  
Profit before financial results and income tax
      1,024,252       991,493       119,331       415,692  
Finance income
    32       84,477       93,809       36,091       31,085  
Finance cost
    32       (825,302)       (1,520,883 )     (290,484)       (807,309)  
Other financial results
    32       (57,242)       244,441       (64,735)       202,778  
Financial results, net
    32       (798,067)       (1,182,633 )     (319,128)       (573,446)  
Profit / (Loss) before income tax
      226,185       (191,140)       (199,797)       (157,754)  
Income tax
    25       (389,626)       112,298       (10,529)       104,986  
Loss for the period
      (163,441)       (78,842)       (210,326)       (52,768)  
                                         
Attributable to:
                                       
Equity holders of the parent
      (244,696)       (92,030)       (249,210)       (70,352)  
Non-controlling interest
      81,255       13,188       38,884       17,584  
                                         
Loss per share attributable to equity holders of the parent during the period:
                 
Basic
            (0.426 )     (0.160 )     (0.434 )     (0.122 )
Diluted
            (0.426 )     (0.160 )     (0.434 )     (0.122 )

The accompanying notes are an integral part of these Unaudited Condensed Interim Consolidated Financial Statements.


                                            
                                                                                                                                                                                                                                                                                                                                                                                                                                          Eduardo S. Elsztain
                                                                                                                                                                                                                                                                                                                                                                                                                                               President

 
  3

 
IRSA Inversiones y Representaciones Sociedad Anónima
 
Unaudited Condensed Interim Consolidated Statements of Comprehensive Income
for the nine and three-month periods beginning on July 1 st, 2014 and 2013 and January 1st, 2015 and 2014, respectively and ended March 31, 2015 and 2014
(All amounts in thousands of Argentine Pesos, except shares and per share data and as otherwise indicated)
Free translation from the original prepared in Spanish for the publication in Argentina


 
   
Nine months
   
Three months
 
      03.31.15       03.31.14       03.31.15       03.31.14  
Loss for the period
    (163,441 )     (78,842 )     (210,326 )     (52,768 )
Other comprehensive income:
                               
Items that may be reclassified subsequently to profit or loss:
                               
Currency translation adjustment
    (106,513 )     149,786       29,367       78,010  
Other comprehensive income for the period (i)
    (106,513 )     149,786       29,367       78,010  
Total comprehensive income for the period
    (269,954 )     70,944       (180,959 )     25,242  
                                 
Attributable to:
                               
Equity holders of the parent
    (367,818 )     14,099       (220,230 )     (15,659 )
Non-controlling interest
    97,864       56,845       39,271       40,901  

(i)  
Components of other comprehensive income have no impact on income tax.
 
The accompanying notes are an integral part of these Unaudited Condensed Interim Consolidated Financial Statements.
 
 
 

                                            
                                                                                                                                                                                                                                                                                                                                                                                                                                          Eduardo S. Elsztain
                                                                                                                                                                                                                                                                                                                                                                                                                                               President
 
 
4

 
 
IRSA Inversiones y Representaciones Sociedad Anónima
 
Unaudited Condensed Interim Consolidated Statements of Changes in Shareholders’ Equity
for the nine-month periods ended March 31, 2015 and 2014
(All amounts in thousands of Argentine Pesos, except shares and per share data and as otherwise indicated)
Free translation from the original prepared in Spanish for the publication in Argentina
 


 
Attributable to equity holders of the parent
   
 
Share capital
Treasury stock
Inflation adjustment of share capital and treasury stock (2)
Share premium
Cost of treasury stock
Changes in non-controlling interest
Reserve for share-based compensation
Legal reserve
Special reserve
(1)
Reserve
for new development
Cumulative translation adjustment
Retained earnings
Subtotal
Non-controlling interest
Total shareholders' equity
Balance at July 1st, 2014 
573,771
4,905
123,329
793,123
(37,906)
            (21,808)
53,235
116,840
375,487
413,206
398,931
(784,869)
2,008,244
548,352
2,556,596
Loss for the period
-
-
-
-
-
-
-
-
-
-
-
(244,696)
(244,696)
81,255
       (163,441)
Other comprehensive income for the period
-
-
-
-
-
-
-
-
-
-
     (123,122)
-
(123,122)
16,609
       (106,513)
Total comprehensive income for the period
-
-
-
-
-
-
-
-
-
-
   (123,122)
 (244,696)
(367,818)
97,864
       (269,954)
Appropriation of retained earnings approved by Shareholders’ meeting held 11.14.14
-
-
-
-
-
-
-
-
       (371,662)
            (413,206)
-
784,868
-
-
-
Reserve for share-based compensation  (Note 33)
-
-
-
-
-
-
18,126
-
-
-
-
-
18,126
-
18,126
Capital reduction
-
-
-
-
-
-
-
-
-
-
-
-
-
   (228,101)
       (228,101)
Changes in non-controlling interest
-
-
-
-
-
16,465
-
-
-
-
-
-
16,465
    (22,185)
           (5,720)
Reimbursement of expired dividends
-
-
-
-
-
-
-
-
-
-
-
778
778
35
813
Dividends distribution of non-controlling interest
-
-
-
-
-
-
-
-
-
-
-
-
-
     (22,312)
          (22,312)
Capital contribution of non-controlling interest
-
-
-
-
-
-
-
-
-
-
-
-
-
263
263
Balance at March 31, 2015
573,771
4,905
123,329
793,123
        (37,906)
               (5,343)
71,361
116,840
3,825
-
275,809
(243,919)
1,675,795
373,916
2,049,711

The accompanying notes are an integral part of these Unaudited Condensed Interim Consolidated Financial Statements.
(1)  
Related to CNV General Resolution No. 609/12. See Note 26.
(2)  
Includes Ps. 1,045 of Inflation adjustment treasury stock. See Note 26.


                                            
                                                                                                                                                                                                                                                                                                                                                                                                                                          Eduardo S. Elsztain
                                                                                                                                                                                                                                                                                                                                                                                                                                               President
 
5

 
IRSA Inversiones y Representaciones Sociedad Anónima

Unaudited Condensed Interim Consolidated Statements of Changes in Shareholders’ Equity
for the nine-month periods ended March 31, 2015 and 2014
 (All amounts in thousands of Argentine Pesos, except shares and per share data and as otherwise indicated)
Free translation from the original prepared in Spanish for the publication in Argentina
 

 
 
Attributable to equity holders of the parent
   
 
Share capital
Treasury stock
Inflation adjustment of share capital and treasury stock (2)
Share premium
Cost of treasury stock
Changes in non-controlling interest
Reserve for share-based compensation
Legal reserve
Special reserve
(1)
Reserve
for new development
Cumulative translation adjustment
Retained earnings
Subtotal
Non-controlling interest
Total shareholders' equity
Balance at July 1st, 2013 
578,676
-
123,329
793,123
-
           (20,782)
8,258
85,140
395,249
492,441
50,776
239,328
2,745,538
385,151
3,130,689
Loss for the period
-
-
-
-
-
-
-
-
-
-
-
 (92,030)
     (92,030)
13,188
            (78,842)
Other comprehensive income for the period
-
-
-
   
-
-
-
-
-
106,129
-
106,129
43,657
149,786
Total comprehensive income for the period
-
-
-
-
-
-
-
-
-
-
106,129
 (92,030)
14,099
56,845
70,944
Appropriation of retained earnings approved by Shareholders’ meeting held 10.31.13
-
-
-
-
-
-
-
            31,700
        (19,762)
             (22,610)
-
10,672
-
-
-
Dividends distribution – approved by Shareholders’ meeting held 10.31.13
-
-
-
-
-
-
-
-
-
-
-
 (250,000)
   (250,000)
-
          (250,000)
Reserve for share-based compensation (Note 33)
-
-
-
-
-
-
12,117
-
-
-
-
-
       12,117
424
12,541
Purchase of Treasury stock
      (4,488)
4,488
-
-
        (32,998)
-
-
-
-
-
-
-
   (32,998)
-
            (32,998)
Distribution of share capital of subsidiaries
-
-
-
-
-
-
-
-
-
-
-
-
-
         (3,917)
              (3,917)
Reimbursement of expired dividends
-
-
-
-
-
-
-
-
-
-
-
750
750
33
783
Dividends distribution of non-controlling interest
-
-
-
-
-
-
-
-
-
-
-
-
-
       (10,503)
            (10,503)
Capital contribution of non-controlling interest
-
-
-
-
-
-
-
-
-
-
-
-
-
587
                     587
Balance at March 31, 2014
574,188
4,488
123,329
793,123
      (32,998)
           (20,782)
20,375
116,840
375,487
469,831
    156,905
 (91,280)
2,489,506
428,620
2,918,126

The accompanying notes are an integral part of these Unaudited Condensed Interim Consolidated Financial Statements.
(1)  
Related to CNV General Resolution No. 609/12. See Note 26.
(2)  
Includes Ps. 957 of Inflation adjustment treasury stock. See Note 26.

 

                                            
                                                                                                                                                                                                                                                                                                                                                                                                                                          Eduardo S. Elsztain
                                                                                                                                                                                                                                                                                                                                                                                                                                               President
 
6

 
IRSA Inversiones y Representaciones Sociedad Anónima

Unaudited Condensed Interim Consolidated Statements of Changes in Shareholders’ Equity
for the nine-month periods ended March 31, 2015 and 2014
 (All amounts in thousands of Argentine Pesos, except shares and per share data and as otherwise indicated)
Free translation from the original prepared in Spanish for the publication in Argentina
 
 

   
Note
      03.31.2015       03.31.2014  
Operating activities:
                     
Cash generated by operations
    20       1,022,950       914,162  
Income tax and Minimum Presumed Income tax paid
            (287,376 )     (227,742 )
Net cash generated by operating activities
            735,574       686,420  
Investing activities:
                       
Capital contributions in associates and joint ventures
    8,9       (39,277 )     (1,580 )
Purchases of associates and joint ventures
    8,9       (1,062,313 )     (13,045 )
Purchases of investment properties
    10       (369,790 )     (178,630 )
Proceeds from sale of investment properties
            2,050,008       254,650  
Purchases of property, plant and equipment
    11       (28,715 )     (10,804 )
Purchases of intangible assets
    13       (4,586 )     (11,605 )
Purchase of investments in financial assets
            (1,836,411 )     (1,757,417 )
Proceeds from sale of investments in financial assets
            1,437,594       1,109,381  
Advanced payments
            (14,858 )     (28,999 )
Proceeds from sale of equity interest in associates and joint ventures
            55,830       15,536  
Interest received from financial assets
            92,296       8,551  
Loans granted to associates and joint ventures
            40       -  
Dividends received
            21,110       16,402  
Net cash generated by / (used in) investing activities
            300,928       (597,560 )
Financing activities:
                       
Proceeds from borrowings
            633,838       142,002  
Repayments of borrowings
            (971,422 )     (363,044 )
Payment of non-convertible notes
            -       (255,824 )
Payment of financial leasing
            (1,868 )     (1,215 )
Dividends paid
            (55,411 )     (106,391 )
Acquisition of non-controlling interest in subsidiaries
            (5,720 )     -  
Capital contribution of non-controlling interest
            263       587  
Interest paid
            (476,178 )     (346,248 )
Capital reduction of subsidiaries
            -       (3,917 )
Loans from associates and joint ventures, net
            22,009       17,138  
Distribution of capital of non-controlling interest in subsidiaries
            (228,101 )     -  
Repurchase of treasury stock
            -       (32,998 )
Payment of seller financing of shares
            (105,861 )     (1,640 )
Issuance of non-convertible notes
            -       218,262  
Payments of derivative financial instruments
            -       (903 )
Acquisition of derivative financial instruments
            (109,239 )     -  
Proceeds from derivative financial instruments
            131       45,696  
Net cash used in financing activities
            (1,297,559 )     (688,495 )
Net Increase / (decrease) in cash and cash equivalents
            (261,057 )     (599,635 )
Cash and cash equivalents at beginning of year
    20       609,907       796,902  
Foreign exchange (loss) gain on cash and cash equivalents
            (111,203 )     42,010  
Cash and cash equivalents at end of period
            237,647       239,277  
 
The accompanying notes are an integral part of these Unaudited Condensed Interim Consolidated Financial Statements.
 
                                                                                                                                                                                                                                                                                                                                                                                                                                        
 

                                            
                                                                                                                                                                                                                                                                                                                                                                                                                                          Eduardo S. Elsztain
                                                                                                                                                                                                                                                                                                                                                                                                                                               President
 
 
7

 
IRSA Inversiones y Representaciones Sociedad Anónima

Notes to the Unaudited Condensed Interim Consolidated Financial Statements
 
 (All amounts in thousands of Argentine Pesos, except shares and per share data and as otherwise indicated)
Free translation from the original prepared in Spanish for the publication in Argentina
 


1.  
The Group’s business and general information

IRSA Inversiones y Representaciones Sociedad Anónima (“IRSA”, “the Company”, “Us” or “the Society”) was founded in 1943 and is engaged in a diversified range of real estate activities in Argentina since 1991.
 
IRSA and its subsidiaries are collectively referred to hereinafter as “the Group”.
 
As of March 31, 2015, the Group operates in six business segments. See Note 6 to the Consolidated Financial Statements as of June 30, 2014 for a description of such segments.
 
The group’s real estate business operations are conducted primarily through IRSA and its principally subsidiary, IRSA Propiedades Comerciales S.A. ("IRSA Propiedades Comerciales" formerly company due to change of corporate name from Alto Palermo S.A. (APSA)). Through IRSA Propiedades Comerciales and IRSA, the Group owns, manages and develops shopping centers across Argentina, a portfolio of office and other rental properties in the Autonomous City of Buenos Aires, and it entered the US real estate market in 2009, mainly through the acquisition of non-controlling interests in office buildings and hotels. Through IRSA or IRSA Propiedades Comerciales, the Group also develops residential properties for sale. The Group, through IRSA, is also involved in the operation of branded hotels. The Group uses the term “real estate” indistinctively in these consolidated financial statements to denote investment, development and/or trading properties activities.
 
During fiscal year 2014, the Group made an investment in the Israeli market, through Dolphin Fund Ltd. (“DFL”) and Dolphin Netherlands B.V. (“DN B.V.”, and together with DFL “Dolphin”), in IDB Development Corporation (IDBD) (an Israeli Company), of an initial interest of 26.65%. As of March 31, 2015 the indirect equity interest in IDBD amounts to 49.0%. IDBD is one of the Israeli biggest and most diversified investment groups, which is involved, through its subsidiaries, in several markets and industry, including real estate, retail, agribusiness insurance, telecommunications, etc.; controlling companies as: Clal Insurance (Insurance Company), Cellcom (Mobile phone services), Adama (Agrochemicals), Super-Sol (supermarket), PBC (Real Estate), among others. IDBD went public in Tel Aviv Exchange in May, 2014.
 
The activities of the Group’s segment “Financial operations and others” is carried out mainly through Banco Hipotecario S.A. (“BHSA”), where we have a 29.99% interest (without considering treasury shares of our own). BHSA is a commercial bank offering a wide variety of banking activities and related financial services to individuals, small and medium-sized companies and large corporations, including the provision of mortgaged loans. BHSA’s shares are listed on the Buenos Aires Stock Exchange (“BASE”). Besides that, the Group has a 43.15% interest in Tarshop S.A (“Tarshop”), which main activities are credit card and loan origination transactions.


 
8

 
IRSA Inversiones y Representaciones Sociedad Anónima

Notes to the Unaudited Condensed Interim Consolidated Financial Statements (Continued)
(All amounts in thousands of Argentine Pesos, except shares and per share data and as otherwise indicated)
Free translation from the original prepared in Spanish for the publication in Argentina



1.  
The Group’s business and general information (Continued)

IRSA’s shares are listed and traded on both the BASE and the New York Stock Exchange (“NYSE”). IRSA Propiedades Comerciales’s shares are listed and traded on both the BASE and the NASDAQ.
 
Cresud S.A.C.I.F y A. is our ultimate parent company and is a corporation incorporated and domiciled in Argentina. The address of its registered office is 877 Moreno St., Floor 23, Autonomous City of Buenos Aires, Argentina.
 
These Unaudited Condensed Interim Consolidated Financial Statements have been approved for issue by the Board of Directors on May 8, 2015.

2.  
Basis of preparation of the Unaudited Condensed Interim Consolidated Financial Statements

2.1.  
Basis of preparation

These Unaudited Condensed Interim Consolidated Financial Statements have been prepared in accordance with IAS 34 “Interim Financial Reporting”. Furthermore, some additional issues were included as required by the Business Companies Act and/or regulations of the CNV, including supplementary information provided in the last paragraph of section 1, Chapter III, Title IV of General Ruling 622/13 of the CNV. Such information is included in the Notes to the Unaudited Condensed Consolidated Interim Financial Statements.
 
These Unaudited Condensed Interim Consolidated Financial Statements should be read together with the Annual Consolidated Financial Statements of the Group as of June 30, 2014 prepared in accordance with IFRS in force. These Unaudited Condensed Interim Consolidated Financial Statements are presented in thousands of Argentine Pesos.
 
These Unaudited Condensed Interim Consolidated Financial Statements corresponding to the nine-month periods ended March 31, 2015 and 2014 have not been audited. The management believes they include all necessary adjustments to fairly present the results of each period. The Company’s nine-month periods ended March 31, 2015 and 2014 results do not necessarily reflect the proportion of the Group’s full-year results.

2.2.    Significant accounting policies

The principal accounting policies applied in the presentation of these Unaudited Condensed Interim Consolidated Financial Statements are consistent with those applied in the preparation of the information under IFRS as of June 30, 2014, except for those mentioned below which were applied in these financial statements. The principal accounting policies are described in Note 2 of the Annual Consolidated Financial Statements.

 
9

 
IRSA Inversiones y Representaciones Sociedad Anónima

Notes to the Unaudited Condensed Interim Consolidated Financial Statements (Continued)
(All amounts in thousands of Argentine Pesos, except shares and per share data and as otherwise indicated)
Free translation from the original prepared in Spanish for the publication in Argentina



2.  
Basis of preparation of the Unaudited Condensed Interim Consolidated Financial Statements (Continued)

Acquisition of assets carried out between entities under common control
 
The Group has elected to recognize acquisition of assets or group of assets carried out between entities under common control who also qualify as “Business Combination” according to IFRS 3, using acquisition method.
 
Total or partial disposal of foreign operation
 
The disposal of a Group’s interest in any foreign operation amounts to any reduction of such ownership interest in the operation. The Group may fully or partially dispose its interest in foreign operation through sale, liquidation or return of contributed capital.
 
In the case of total or partial disposals of foreign operations and once such disposal becomes effective, the Group proportionally reclassifies the disposal made, the accumulated exchange differences related to the foreign operations recognized under Other comprehensive income and accumulated under a separate item in shareholders’ equity.
 
Onerous contract
 
An onerous contract is defined under IAS 37 (Provisions, Contingent Liabilities and Contingent Assets) as a contract in which the unavoidable costs of meeting the obligations under the contract exceed the economic benefits expected to be received under it. Current obligations under an onerous contract are recognized and valued in the Group financial statements as a provision.

2.3.  
Use of estimates

The preparation of financial statements at a certain date requires the Management to make estimations and evaluations affecting the amount of assets and liabilities recorded and contingent assets and liabilities disclosed at such date, as well as income and expenses recorded during the period. Actual results might differ from the estimates and evaluations made at the date of preparation of these financial statements.
 
In the preparation of these Unaudited Condensed Interim Consolidated Financial Statements, the significant judgments made by Management in applying the Group’s accounting policies and the main sources of uncertainty were the same applied by the Group in the preparation of the Annual Consolidated Financial Statements for the year ended June 30, 2014, save for changes in accrued income tax, provision for legal claims, allowance for bad debts and accrued supplementary rental.

 
10

 
IRSA Inversiones y Representaciones Sociedad Anónima

Notes to the Unaudited Condensed Interim Consolidated Financial Statements (Continued)
(All amounts in thousands of Argentine Pesos, except shares and per share data and as otherwise indicated)
Free translation from the original prepared in Spanish for the publication in Argentina



2.  
Basis of preparation of the Unaudited Condensed Interim Consolidated Financial Statements (Continued)

2.4.  
Comparative Information

Balance items as of March 31, 2014 and June 30, 2014 shown in these financial statements for comparative purposes arise from Consolidated Financial Statements then ended. Certain reclassifications have been made in order to present figures comparatively with those of this period.

3.  
Seasonal effects on operations

The operations of the Group’s shopping centers are subject to seasonal effects, which affect the level of sales recorded by lessees. During summer time (January and February), the lessees of shopping centers experience the lowest sales levels in comparison with the winter holidays (July) and year-end holidays (December) when they tend to record peaks of sales. Apparel stores generally change their collections during the spring and the fall, which impacts positively on shopping mall sales. Sale discounts at the end of each season also affect the business. As a consequence, a higher level of revenues is generally expected in the second half of the year rather than the first in shopping center operations.

4.  
Acquisitions and dispositions

For the nine-month period ended as of March 31, 2015
 
Sale of investment properties
 
On July 7, 2014, IRSA signed the transfer deed for the sale of the 19th and 20th floors of the building Maipú 1300. The total price of the transaction was Ps. 24.7 million. Such transaction generated a gain before tax of approximately Ps. 21.0 million.
 
On September 29, 2014, the Group through its subsidiary Rigby 183 LLC (“Rigby 183”), finalized the sale of the Madison 183 Building, located in the city of New York, United States, in the sum of US$ 185 million, thus paying off the mortgage levied on the asset in the amount of US$ 75 million. Such transaction generated a gain before tax of approximately Ps. 296.5 million.
 
On October 8, 2014, the Group through IRSA signed the transfer deed for the sale of the 22nd and 23th floors of the building Bouchard 551. The total price of the transaction was Ps. 168.7 million. Such transaction generated a gain before tax of approximately Ps. 151.4 million.

 
  11

 
IRSA Inversiones y Representaciones Sociedad Anónima

Notes to the Unaudited Condensed Interim Consolidated Financial Statements (Continued)
(All amounts in thousands of Argentine Pesos, except shares and per share data and as otherwise indicated)
Free translation from the original prepared in Spanish for the publication in Argentina



4.  
Acquisition and disposals (Continued)

On October 22, 2014, the Group through IRSA signed the transfer deep for the sale of the 10th floor, two parking units of the Building Maipú 1300 and one parking unit of the building Libertador 498. The total price of the transaction was Ps. 12.0 million. Such transaction generated a gain before tax of approximately Ps. 10.4 million.
 
On October 28, 2014, the Group through IRSA signed the transfer deed for the sale of 9th, 10th and 11th floors of the building Bouchard 551. The total price of the transaction was Ps. 279.4 million. Such transaction generated a gain before tax of approximately Ps. 240.5 million.
 
On November 7, 2014, the Group through IRSA signed the transfer deed for the sale of the 21st floor of the Building Bouchard 551. The total price of the transaction was Ps. 75.6 million. Such transaction generated a gain before tax of approximately Ps. 66.7 million.
 
On December 10, 2014, the Group through IRSA signed the transfer deed for the sale of the 9th floor of the Building Maipú 1300. The total price of the transaction was Ps. 12.5 million. Such transaction generated a gain before tax of approximately Ps. 11.0 million.
 
All sales mentioned above led to a combined profit for the Group of Ps. 801.1 million, disclosed within the line “Gain from disposal of investment properties” in the statement of income.
 
Decreased shareholding in Avenida Inc.
 
On July 18, 2014, the Group - through Torodur S.A. - exercised the warrant held associated to this investment and consequently its interest in Avenida Inc. was increased to 6,172,840 shares or 35.46%. However, simultaneously, the Group’s holding was reduced to 23.01% as a result of the acquisition of 35.12% interest in the Company by a new investor.
 
Subsequently, on September 2, 2014, Torodur S.A. sold 1,430,000 shares representing 5% of the Avenida Inc.’s capital stock in the amount of Ps. 19.1 million (US$ 2.3 million), thus reducing equity interest to 17.68% of its share capital. Such transaction generated a gain of Ps. 8.8 million which are shown in the line "Other operating results, net" in the income statements.
 
As a result of the sale of the interest, the Group has forborne to recognize the equity interest in Avenida Inc. as investment in associates and began to consider it as a financial asset at fair value in the financial statements at March 31, 2015.


 
12

 
IRSA Inversiones y Representaciones Sociedad Anónima

Notes to the Unaudited Condensed Interim Consolidated Financial Statements (Continued)
(All amounts in thousands of Argentine Pesos, except shares and per share data and as otherwise indicated)
Free translation from the original prepared in Spanish for the publication in Argentina



4.
Acquisition and disposals (Continued)

Purchases of investment properties

On July 31, 2014, IRSA acquired from Cresud SACIFyA five plots of farmland of approximately 1,058 hectares located in the district of Luján and General Rodriguez, Province of Buenos Aires. The total price of the transaction was Ps. 210 million. Such property is disclosed in offices and other rental properties.

Acquisition of additional interest in BHSA

During the period ended March 31, 2015, the Group acquired 3,289,029 additional shares of BHSA in a total amount of Ps. 14.2 million, thus increasing its interest in such company from 29.77% to 29.99%, without consideration of Treasury shares.

Investment in IDBD

On July 1, 2014 Dolphin exercised all rights granted and acquired on June 30, 2014 to purchase additional shares of IDBD. As a result of exercising the mentioned rights, Dolphin received 23.1 million shares and 16 million warrants of Series 1, 2 and 3. ETH had the same amount of rights and, as a result, acquired the same amount of shares and warrants as Dolphin.
 
Between July 9 and 14, 2014, Dolphin acquired 0.42 million shares and 0.34 million warrants Series 2 through open market transactions in the amount of NIS 1.77 million (equal to approximately US$ 0.52 million at such date). 50% of such shares and warrants Series 2 were sold to ETH in accordance with the terms and conditions of the agreement opportunely entered into between the parties.
 
On November 2, 2014, Dolphin exercised 15,998,787 warrants Series 1 and ETH its corresponding portion.
 
On January 19, 2015, Dolphin acquired in the open market 94,000 shares of IDBD for a total amount of NIS 0.13 million (equal to US$ 0.03 million on the purchase date) and later sold 50% to ETH in accordance with the terms and conditions of the agreement opportunely entered into between the parties. Additionally, Dolphin acquired 42,564 shares of Discount Investment Corporation Ltd, ("DIC") a subsidiary of IDBD, for a consideration of NIS 0.24 million (equal to US$ 0.06 million on the purchase date), 50% of which were offered to ETH in accordance with the terms and conditions of the agreement entered into between the parties. This time, ETH decided not to acquire the 50% of such shares.

 
13

 
IRSA Inversiones y Representaciones Sociedad Anónima

Notes to the Unaudited Condensed Interim Consolidated Financial Statements (Continued)
(All amounts in thousands of Argentine Pesos, except shares and per share data and as otherwise indicated)
Free translation from the original prepared in Spanish for the publication in Argentina



4.
Acquisition and disposals (Continued)

Moreover, on January 19, 2015, IDBD issued a prospectus for a rights offering (the “Rights Offering”) for approximately NIS 800 million (the “Maximum Immediate Payment”) pursuant to an irrevocable tender offer of Dolphin, granting on January 26, 2015 1 right (a “New Right”) for each 25 shares of IDBD held. Each New Right would allow to subscribe on February 10, 2015 an amount of 45 common shares of IDBD at a price of NIS 68.04 (NIS 1.512 per share) and 20 Warrants Series 4, 19 Warrants Series 5 and 17 Warrants Series 6 issued by IDBD, with no charge. Each warrant issued by IDBD would allow the acquisition of one common share of IDBD. Series 4 falls due on February 10, 2016 and will be exercisable at NIS 1.663 per warrant. Series 5 falls due on February 12, 2017 and will be exercisable at NIS 1.814 per warrant. Series 6 falls due on February 12, 2018 and will be exercisable at NIS 1.966 per warrant.
 
Furthermore, Dolphin agreed to (i) exercise Series 4 of Warrants for a total amount of NIS 150 million (equal to US$ 37.6 million as of March 31, 2015) provided it is so requested by the Board of IDBD within 6 to 12 months of the Rights Offering date, and (ii) exercise the remaining Warrants of Series 4, and Series 5 and 6 received as part of the Rights Offering, if two conditions are simultaneously met: (a) that IDBD and its lenders reach an agreement to amend some covenants, and (b) that the Commissioner of Capital Markets, Insurance and Savings of Israel approves control over Clal Insurance Company Ltd. (“Clal”).
 
As a result of the Rights Offering described above, on January 26, 2015, Dolphin received 3.7 million New Rights. ETH received the same amount of New Rights in accordance with its equity participation. The Rights Offering prospectus also provided that on February 5, 2015, rights received could be traded in the open market only the mentioned date.
 
As a result of the issuance of New Rights, the prices corresponding to committed Tender Offers mentioned in Note 9 have been adjusted accordingly to NIS 7.798 and NIS 8.188 per share for the 2015 and 2016 commitments, respectively (from NIS 8.344 and 8.761 per share, respectively), and the number of shares pledged by Dolphin were adjusted accordingly.
 
Additionally, on February 5, 2015, Dolphin acquired 2.05 million New Rights for a total amount of NIS 0.94 million (equal to US$ 0.24 million on the purchase date), 50% of which were offered to ETH pursuant to the terms and conditions of the agreement opportunely entered into between the parties. This time ETH decided not to acquire the 50% of such New Rights.

 
14

 
IRSA Inversiones y Representaciones Sociedad Anónima

Notes to the Unaudited Condensed Interim Consolidated Financial Statements (Continued)
(All amounts in thousands of Argentine Pesos, except shares and per share data and as otherwise indicated)
Free translation from the original prepared in Spanish for the publication in Argentina



4.
Acquisition and disposals (Continued)

On February 10, 2015 Dolphin executed all New Rights received and acquired in the market. Following the execution of those New Rights, Dolphin received 258,970,184 shares, 115,097,859 warrants Series 4, 109,342,966 warrants Series 5 and 97,833,180 warrants Series 6. ETH did not execute any of the New Rights it held. On that same date, Dolphin sold 71.39 million IDBD shares to IFISA, an entity indirectly controlled by Eduardo Elsztain, at the closing price of NIS 1.39 per share, making a total of NIS 99.23 million, equal to US$ 25.65 million at the exchange rate prevailing on the transaction date.
 
Additionally, between February 9 and February 16, 2015, Dolphin acquired in the market 0.36 million shares of DIC for a total amount of NIS 2.88 million, equal to US$ 0.74 million at the exchange rate prevailing on each transaction date, 50% of which was offered to ETH under the terms of the agreement entered into between the parties. This time, ETH decided not to acquire 50% of such shares.
 
As a result of transactions described above, on March 31, 2015, Dolphin had a total of 280,247,664 shares, 16,170,392 warrants Series 2, 15,988,787 warrants Series 3, 115,097,859 warrants Series 4, 109,342,966 warrants Series 5 and 97,833,180 warrants Series 6, which represents an equity interest of 49.0% held of IDBD. Additionally, on March 31, 2015, Dolphin held 406,978 DIC shares, which represents a direct holding of 0.48%.
 
During February and March 2015, Dolphin and ETH exchanged communications mainly in relation to claims raised by ETH in relation to the Rights Offering and ETH’s claim to acquire its pro rata shares in IDBD owned by Dolphin, subscribed during the Rights Offering and all of the shares subsequently acquired by IFISA raising in this last case its right of first refusal. On these premises, and in accordance with the provisions agreed between Dolphin and ETH in relation to the resolution of controversies, an arbitrage proceeding has been commenced in English in Tel Aviv under Israeli Law. On the balance sheet date, an arbitrator has been appointed and the time limit applicable for Dolphin to be notified of the arbitrage claim has already started to run.
 
At March 31, 2015, IDBD’s Board of Directors consists of nine members, three of whom have been designated by Dolphin: Eduardo Sergio Elsztain, Alejandro Gustavo Elsztain and Saúl Zang.
 
Disposal of financial assets
 
During August 2014, IRSA has sold through its subsidiary REIG IV the balance of 1 million shares of Hersha Hospitality Trust, at an average price of US$ 6.74 per share.

 
15

 
IRSA Inversiones y Representaciones Sociedad Anónima

Notes to the Unaudited Condensed Interim Consolidated Financial Statements (Continued)
(All amounts in thousands of Argentine Pesos, except shares and per share data and as otherwise indicated)
Free translation from the original prepared in Spanish for the publication in Argentina



4.
Acquisition and disposals (Continued)

Changes in non-controlling interest

IRSA Propiedades Comerciales
 
During the period, the Group, through IRSA, acquired an additional equity interest of 0.10% in IRSA Propiedades Comerciales for a total consideration of Ps. 5.6 million. As a result of this transaction, the non-controlling interest was reduced by Ps. 0.9 million and the interest attributable to the shareholders’ of the controlling parents was reduced by Ps. 4.7 million. The equity interest in IRSA Propiedades Comerciales as of March 31, 2015 amounts to 95.80%. The effect on shareholders’ equity of this change in the equity interest in IRSA Propiedades Comerciales is summarized as follows:

   
Ps.
 
Carrying value of the equity interests acquired by the Group
    915  
Price paid for the non-controlling interest                                                                                                        
    (5,639 )
Reserve recognized in the Shareholders’ equity                                                                                                        
    (4,724 )

Dolphin
 
On October 30, 2014, the Group, through its subsidiaries, subscribed an additional sum of US$ 21 million in Dolphin. Such amount was allocated to increase Dolphin’s investment in IDBD.
 
Furthermore, during February 2015 the Group through its subsidiaries, contributed an amount of US$ 105 million in Dolphin. Such amount was also allocated to increase Dolphin’s investment in IDBD.
 
As a result, Group’s economic interest in Dolphin amounts to approximately 99.9%. Consequently, the Company recognized a decrease in non-controlling interest for an amount of Ps. 21.2 million and an increase in equity attributable to holders of the parent
 
Sale of Associates
 
On February 5, 2014, the Group, through Ritelco, sold its interest in Bitania 26 S.A., representing 49% of its capital stock, for an amount of US$ 4.2 million. Such transaction generated a net gain of approximately Ps. 13.3 million which are shown in the line "Other operating results, net" in the income statements.

 
16

 
IRSA Inversiones y Representaciones Sociedad Anónima

Notes to the Unaudited Condensed Interim Consolidated Financial Statements (Continued)
(All amounts in thousands of Argentine Pesos, except shares and per share data and as otherwise indicated)
Free translation from the original prepared in Spanish for the publication in Argentina



4.
Acquisition and disposals (Continued)

Rigby 183 LLC Capital reduction

On October 17, 2014, Rigby 183 LLC reduced its capital stock by distributing among existing shareholders, proportionally to their shareholdings, the gain made on the sale of the Madison building. The total amount distributed is US$ 103.8 million, of which the Group received US$ 77.4 million (US$ 26.5 million through IRSA International and US$ 50.9 million through IMadison LLC) and US$ 26.4 were distributed to other shareholders. As a result of such reduction, the Group has decided to reverse the corresponding accumulated conversion difference on a pro rata basis, which amounted to Ps. 188.3 million. This reversal has been recognized in the line “"Other operating results, net" in the income statements.

Conil Barter Agreement

On November 5, 2014, the Group executed a conveyance deed evidencing a barter to convey title on four plots of land located in Avellaneda district. The agreement provides for the development by the acquirer of two building construction undertakings. In consideration for such work, the compensation agreed included the amount of US$ 0.01 million and delivery, within 24 months as from such agreement execution; of two functional units for commercial purposes and one functional unit for office purposes (the non-monetary compensation was valued at US$ 0.7 million).

5.    Financial risk management and fair value estimates

5.1
Financial risk

The group´s diverse activities are exposed to a variety of financial risk: market risk (including foreign currency risk, interest rate risk and price risk), credit risk, liquidity risk and capital risk.
 
The Unaudited Condensed Interim Consolidated Financial Statements do not include all the information and disclosures on financial risk management; therefore they should be read along with the annual consolidated financial statements for the year ended June 30, 2014. There have been no changes in the risk management or risk management policies applied by the Group since year end.

5.2
Fair value estimates

Since June 30, 2014 there have been no significant changes in business or economic circumstances affecting the fair value of the Group's assets or liabilities (either measured at fair value or amortized cost). Furthermore, there have been no transfers between the different hierarchies used to assess the fair value of the Group’s financial instruments.

 
17

 
IRSA Inversiones y Representaciones Sociedad Anónima

Notes to the Unaudited Condensed Interim Consolidated Financial Statements (Continued)
(All amounts in thousands of Argentine Pesos, except shares and per share data and as otherwise indicated)
Free translation from the original prepared in Spanish for the publication in Argentina



6.
Segment information

Segment information has been prepared and classified according to different types of businesses in which the Group conducts its activities. The Group operates in an area of “Investment and Development Properties business” which comprises the following segments:
 
· The “Shopping Centers” segment includes the operating results of the Group’s shopping centers portfolio principally comprised of lease and service revenues related to rental of commercial space and other spaces in the shopping centers of the Group.
 
· The “Offices and others” segment includes the operating results of the Group’s lease revenues of office and other rental space and other service revenues related to the office activities.
 
· The “Sales and Development” segment includes the operating results of the sales of Undeveloped parcels of land and/or trading properties, as the results related with its development and maintenance. Also included in this segment are the results of the sales of real property intended for rent.
 
· The "Hotel" segment includes the operating results of the Group’s hotels mainly comprised of room, catering and restaurant revenues.
 
· The International” segment includes profit or loss on investments in subsidiaries and/or associates that mainly operate in the United States in relation to the lease of office buildings and hotels in that country, and the results arising from investment in IDBD at fair value.
 
· The “Financial operations and others” segment primarily includes the financial activities carried out by the associates Banco Hipotecario S.A. and Tarshop S.A., and consumer finance residual financial operations of Apsamedia S.A. (currently merged with IRSA CP). The e-commerce activities conducted through the associate Avenida Inc. are also included until the first quarter of the current fiscal year. This investment began to be considered a financial asset as from the second quarter of this fiscal year.



 
 
18

 
IRSA Inversiones y Representaciones Sociedad Anónima

Notes to the Unaudited Condensed Interim Consolidated Financial Statements (Continued)
(All amounts in thousands of Argentine Pesos, except shares and per share data and as otherwise indicated)
Free translation from the original prepared in Spanish for the publication in Argentina



6.
Segment information (Continued)

The Group’s Executive Board periodically reviews the results and certain asset categories corresponding to these segments. The valuation criteria used in preparing this information are consistent with IFRS standards used for the preparation of the consolidated financial statements, except for the investments in joint ventures: Cyrsa S.A., Nuevo Puerto Santa Fe S.A., Puerto Retiro S.A., Baicom Networks S.A. and Quality Invest S.A., which are reported to the Group’s Executive Board, applying proportional consolidation method. Under this method the income/loss generated and assets, are reported in the income statement line-by-line rather than in a single item as required by IFRS. Under this method, each reported asset contains the Group’s proportionate share in the same asset class in these joint ventures. As an example, the amount of investment properties reported to the Executive Board includes (i) the balance of investment properties as stated in the statement of financial position, plus (ii) the Group’s share in the balances of investment properties of joint ventures. Management believes that the proportional consolidation method provides more useful information to understand the business return. Moreover, operating results of Entertainment Holding S.A. ("EHSA") joint venture is accounted for under the equity method. Management believes that, in this case, this method provides more adequate information for this type of investment, given its low materiality and considering it is a company without direct trade operations, where the main asset consists of an indirect interest of 25% of la Rural S.A..
 
The following asset categories are reviewed by the Group’s Executive Board: investment properties, property, plant and equipment; trading properties, goodwill, rights to receive future units through barter agreements, inventories, investment in associates and investment in EHSA joint venture. The sum of these assets, classified by business segment, is reported under “assets by segment”. Assets are allocated to each segment based on the operations and/or their physical location.
 
Goods and services exchanged between segments are calculated on the basis of market prices. Intercompany transactions between segments, if any, are eliminated.



 
19

 
IRSA Inversiones y Representaciones Sociedad Anónima

Notes to the Unaudited Condensed Interim Consolidated Financial Statements (Continued)
(All amounts in thousands of Argentine Pesos, except shares and per share data and as otherwise indicated)
Free translation from the original prepared in Spanish for the publication in Argentina


6.
Segment information (Continued)

Below is a summarized analysis of the lines of business of the Group for the period ended March 31, 2015:

   
March 31, 2015
 
   
Shopping Center
   
Offices
 and others
   
Sales and developments
   
Hotels
   
International
   
Financial operations and others
   
Total Urban Properties and Investment
 
Revenues
    1,879,195       304,805       11,543       316,733       28,131       95       2,540,502  
Costs
    (805,474 )     (88,185 )     (14,156 )     (211,177 )     (9,379 )     (29 )     (1,128,400 )
Gross Profit / (Loss)
    1,073,721       216,620       (2,613 )     105,556       18,752       66       1,412,102  
Gain from disposal of investment properties
    -       -       504,543       -       296,509       -       801,052  
General and administrative expenses
    (91,276 )     (40,446 )     (35,319 )     (56,823 )     (40,342 )     -       (264,206 )
Selling expenses
    (77,590 )     (13,082 )     (6,919 )     (39,754 )     -       (270 )     (137,615 )
Other operating results, net
    (20,149 )     (112,816 )     (2,006 )     12,895       187,434       (1,821 )     63,537  
Profit / (Loss) from operations
    884,706       50,276       457,686       21,874       462,353       (2,025 )     1,874,870  
Share of profit / (loss) of associates and joint ventures
    -       3,041       1,554       1,254       (973,216 )     113,351       (854,016 )
Segment Profit / (Loss)
    884,706       53,317       459,240       23,128       (510,863 )     111,326       1,020,854  
Investment properties
    2,347,366       917,279       338,618       -       -       -       3,603,263  
Property, plant and equipment
    38,081       24,682       1,243       160,548       1,376       -       225,930  
Trading properties
    -       -       134,341       -       -       -       134,341  
Goodwill
    1,324       9,392       -       -       -       -       10,716  
Right to receive future units under barter agreements
    9,264       5,409       75,813       -       -       -       90,486  
Inventories
    14,000       -       738       6,754       -       -       21,492  
Investments in associates and joint ventures
    -       26,350       47,192       -       858,570       1,361,226       2,293,338  
Operating assets
    2,410,035       983,112       597,945       167,302       859,946       1,361,226       6,379,566  


 
20

 
IRSA Inversiones y Representaciones Sociedad Anónima

Notes to the Unaudited Condensed Interim Consolidated Financial Statements (Continued)
(All amounts in thousands of Argentine Pesos, except shares and per share data and as otherwise indicated)
Free translation from the original prepared in Spanish for the publication in Argentina


6.   Segment information (Continued)

Below is a summarized analysis of the lines of business of the Group for the period ended March 31, 2014:

   
March 31, 2014
 
   
Shopping Center
   
Offices
 and others
   
Sales and developments
   
Hotels
   
International
   
Financial operations and others
   
Total Urban Properties and Investment
 
Revenues
    1,454,461       242,889       46,451       253,971       64,322       457       2,062,551  
Costs
    (648,374 )     (78,129 )     (25,440 )     (158,915 )     (42,492 )     (241 )     (953,591 )
Gross Profit
    806,087       164,760       21,011       95,056       21,830       216       1,108,960  
Gain from disposal of investment properties
    -       -       115,362       -       -       -       115,362  
General and administrative expenses
    (72,207 )     (31,430 )     (27,726 )     (44,609 )     (19,421 )     (55 )     (195,448 )
Selling expenses
    (49,275 )     (13,962 )     (8,314 )     (31,604 )     -       250       (102,905 )
Other operating results, net
    (23,007 )     (1,765 )     (2,414 )     (761 )     423       (2,001 )     (29,525 )
Profit / (Loss) from operations
    661,598       117,603       97,919       18,082       2,832       (1,590 )     896,444  
Share of profit / (loss) of associates and joint ventures
    -       (244 )     3,874       556       (80,848 )     160,159       83,497  
Segment Profit / (Loss) before financing and taxation
    661,598       117,359       101,793       18,638       (78,016 )     158,569       979,941  
Investment properties
    2,240,329       796,565       367,897       -       1,085,925       -       4,490,716  
Property, plant and equipment
    18,224       19,645       3,806       160,331       263       -       202,269  
Trading properties
    -       -       146,620       -       -       -       146,620  
Goodwill
    1,667       9,392       -       -       75,844       -       86,903  
Right to receive future units under barter agreements
    9,264       -       75,813       -       -       -       85,077  
Inventories
    9,860       -       582       8,022       -       -       18,464  
Investments in associates and joint ventures
    -       23,850       35,795       21,895       1,637       1,245,266       1,328,443  
Operating assets
    2,279,344       849,452       630,513       190,248       1,163,669       1,245,266       6,358,492  

 
21

 
IRSA Inversiones y Representaciones Sociedad Anónima

Notes to the Unaudited Condensed Interim Consolidated Financial Statements (Continued)
(All amounts in thousands of Argentine Pesos, except shares and per share data and as otherwise indicated)
Free translation from the original prepared in Spanish for the publication in Argentina



6.
Segment information (Continued)

The following tables present a reconciliation between the total results of segment operations and the results of operations as per the statements of income. The adjustments relate to the presentation of the results of operations of joint ventures accounted for under the equity method under IFRS and the non-elimination of the inter-segment transactions.

   
March 31, 2015
 
   
Total segment information
   
Adjustment for
share of profit / (loss) of
joint ventures
   
Adjustment to
income for elimination
of
inter-segment transactions
   
Total as per Statement
of
income
 
Revenues
    2,540,502       (27,507 )     (3,961 )     2,509,034  
Costs
    (1,128,400 )     16,214       2,965       (1,109,221 )
Gross profit
    1,412,102       (11,293 )     (996 )     1,399,813  
Gain from disposal of investment properties
    801,052       -       -       801,052  
General and administrative expenses
    (264,206 )     638       1,761       (261,807 )
Selling expenses
    (137,615 )     1,775       275       (135,565 )
Other operating results, net
    63,537       759       (1,040 )     63,256  
Profit from operations
    1,874,870       (8,121 )     -       1,866,749  
Share of (loss) / profit of associates and joint ventures
    (854,016 )     11,519       -       (842,497 )
Net segment profit before financing and taxation
    1,020,854       3,398       -       1,024,252  

   
March 31, 2014
 
   
Total segment information
   
Adjustment for
share of profit / (loss) of
joint ventures
   
Adjustment to
income for elimination
of
inter-segment transactions
   
Total as per Statement
of
income
 
Revenues
    2,062,551       (37,282 )     (3,050 )     2,022,219  
Costs
    (953,591 )     24,210       2,832       (926,549 )
Gross profit
    1,108,960       (13,072 )     (218 )     1,095,670  
Gain from disposal of investment properties
    115,362       -       -       115,362  
General and administrative expenses
    (195,448 )     636       910       (193,902 )
Selling expenses
    (102,905 )     2,261       110       (100,534 )
Other operating results, net
    (29,525 )     2,534       (802 )     (27,793 )
Profit from operations
    896,444       (7,641 )     -       888,803  
Share of profit / (loss) of associates
    83,497       19,193       -       102,690  
Net segment profit  before financing and taxation
    979,941       11,552       -       991,493  


 
22

 
IRSA Inversiones y Representaciones Sociedad Anónima

Notes to the Unaudited Condensed Interim Consolidated Financial Statements (Continued)
(All amounts in thousands of Argentine Pesos, except shares and per share data and as otherwise indicated)
Free translation from the original prepared in Spanish for the publication in Argentina



6.
Segment information (Continued)

The following tables present a reconciliation between total segment assets as per segment information and total assets as per the statement of financial position.

   
March 31,
2015
   
March 31,
2014
 
Total Assets per segment based on segment information
    6,379,566       6,358,492  
Less:
               
Proportionate share in assets per segment of joint ventures (2)
    (97,289 )     (149,775 )
Plus:
               
Investment in joint ventures (1)                                                                                   
    168,763       284,513  
Other non-reportable assets                                                                                   
    2,811,369       2,966,733  
Total Consolidated Assets as per Statement of financial position
    9,262,409       9,459,963  

(1)  
Represents the proportionate equity value of joint ventures that were proportionately consolidated for information by segment purposes.
(2)  
Below is a detail of the proportionate share in assets by segment of joint ventures included in the information reported by segment:

   
March 31,
2015
   
March 31,
2014
 
Investment properties                                                                                   
    87,892       137,908  
Trading properties                                                                                   
    3,140       6,339  
Goodwill                                                                                   
    5,235       5,235  
Property, plant and equipment                                                                                   
    626       104  
Inventories                                                                                   
    396       189  
Total proportionate share in assets per segment of joint ventures
    97,289       149,775  


 

 

 
 

 
  23

 
IRSA Inversiones y Representaciones Sociedad Anónima

Notes to the Unaudited Condensed Interim Consolidated Financial Statements (Continued)
(All amounts in thousands of Argentine Pesos, except shares and per share data and as otherwise indicated)
Free translation from the original prepared in Spanish for the publication in Argentina


 
7.  
Information about main subsidiaries

The Group conducts its business through several operating and holding subsidiaries. The Group considers that the subsidiaries below are the ones with non-controlling interests material to the Group.

Summarized statements of financial position
   
Panamerican Mall S.A. (“PAMSA”)
   
Rigby
   
Dolphin Fund Ltd.
 
   
March 31,
2015
   
June 30,
2014
   
March 31,
2015
   
June 30,
2014
   
March 31,
2015
   
June 30,
2014
 
ASSETS
                                   
Total Non-current assets
    551,768       474,207       -       -       1,008,229       595,991  
Total Current assets
    406,103       361,857       18,459       1,288,300       330,079       448,539  
TOTAL ASSETS
    957,871       836,064       18,459       1,288,300       1,338,308       1,044,530  
 
LIABILITIES
                                               
Total Non-current liabilities
    15,139       17,895       -       -       271,056       320,847  
Total Current liabilities
    90,116       76,329       109       817,275       386,135       187,825  
TOTAL LIABILITIES
    105,255       94,224       109       817,275       657,191       508,672  
NET ASSETS
    852,616       741,840       18,350       471,025       681,117       535,858  

Summarized statements of income and statements of comprehensive income
   
PAMSA
   
Rigby
   
Dolphin Fund Ltd.
 
   
March 31,
2015
   
March 31,
2014
   
March 31,
2015
   
March 31,
2014
   
March 31,
2015 (*)
 
Revenues
    251,126       189,382       28,131       64,322       -  
Profit / (Loss) before income tax
    170,462       149,947       397,866       (1,831 )     (974,126 )
Income tax expense
    (59,686 )     (52,496 )     -       -       -  
Profit / (Loss) for the period
    110,776       97,451       397,866       (1,831 )     (974,126 )
Other comprehensive income
    -       -       (195,512 )     171,824       13,929  
Total comprehensive income / (loss) for the period
    110,776       97,451       202,354       169,993       (960,197 )
Profit attributable to non-controlling interest
    22,155       19,490       108,887       41,792       (99,955 )
Dividends paid to non-controlling interest
    -       -       -       -       -  

 
24

 
IRSA Inversiones y Representaciones Sociedad Anónima

Notes to the Unaudited Condensed Interim Consolidated Financial Statements (Continued)
(All amounts in thousands of Argentine Pesos, except shares and per share data and as otherwise indicated)
Free translation from the original prepared in Spanish for the publication in Argentina



7.  
Information about principal subsidiaries (Continued)

Summarized statement of cash flows
   
PAMSA
   
Rigby
 
   
March 31,
2015
   
March 31,
2014
   
March 31,
2015
   
March 31,
2014
 
Net cash generated by operating activities
    77,480       82,603       178       16,650  
Net cash used in investing activities
    (108,397 )     (17,436 )     1,517,780       (7,275 )
Net cash generated by financing activities
    5,869       43       (1,516,847 )     (15,362 )
Net (decrease) / increase in cash and cash equivalents.
    (25,048 )     65,210       1,111       (5,987 )
Foreign exchange gain on cash and cash equivalents
    1,995       2,675       680       1,661  
Cash and cash equivalents at beginning of period
    44,387       11,416       7,520       13,907  
Cash and cash equivalents at end of period
    21,334       79,301       9,311       9,581  
 
The information above is the amount before inter-company eliminations.
(*)
As of March 31, 2014 Dolphin Fund Ltd did not accomplish with materiality criteria.

8.  
Interests in joint ventures

As of March 31, 2015 and June 30, 2014, the joint ventures of the Group were Cyrsa S.A., Puerto Retiro S.A., Baicom Networks S.A., Quality Invest S.A., NPSF, Entretenimiento Universal S.A. and EHSA. The shares in these joint ventures are not publicly traded.
 
Evolution of Group’s investments in joint ventures for the nine-month period ended March 31, 2015 and for the year ended June 30, 2014 was as follows:

   
March 31,
2015
   
June 30,
2014
 
Beginning of the period / year
    316,658       287,846  
Capital contribution
    8,369       3,343  
Cash dividends (ii)
    (33,614 )     -  
Share of profit
    14,560       25,469  
Capital reduction (iii)
    (110,860 )     -  
End of the period / year (i)
    195,113       316,658  
(i)  
As of June 30, 2014 Includes Ps. (59) reflecting interests in companies with negative equity, which were disclosed in “Provisions” (see Note 23).
(ii)  
During the period, the Group cashed dividends from Cyrsa and Nuevo Puerto Santa Fe S.A. in the amount of Ps. 31.0 million and Ps. 2.6 million, respectively.
(iii)  
During the nine-month period ended March 31, 2015, Cyrsa S.A. distributed dividends due to capital reduction in the amount of Ps. 110.9 million.


 
25 

 
IRSA Inversiones y Representaciones Sociedad Anónima

Notes to the Unaudited Condensed Interim Consolidated Financial Statements (Continued)
(All amounts in thousands of Argentine Pesos, except shares and per share data and as otherwise indicated)
Free translation from the original prepared in Spanish for the publication in Argentina



9.  
Interests in associates

As of June 30, 2014, the associates of the Group were New Lipstick LLC, BHSA, IDBD, Tarshop S.A., Manibil S.A., Lipstick Management LLC, Banco de Crédito y Securitización S.A. (“BACS”), Bitania 26 S.A. and Avenida Inc.
 
As of March 31, 2014, the associates of the Group were New Lipstick LLC, BHSA, IDBD, Tarshop S.A., Manibil S.A., Lipstick Management LLC and Banco de Crédito y Securitización S.A. (“BACS”).
 
Changes in the Group’s investments in associates for the nine-month period ended March 31, 2015 and for the year ended June 30, 2014 were as follows:

   
March 31,
2015
   
June 30,
2014
 
Beginning of the period / year                                                                                
    1,767,165       1,096,999  
Acquisition / Increase in equity interest in associates (see Note 4)
    1,062,313       1,131,806  
Capital contributions                                                                                
    30,908       16,716  
Share of (loss) / profit                                                                                
    (1,020 )     77,721  
Currency translation adjustment                                                                                
    41,154       (29,133 )
Cash dividends (ii)                                                                                
    (12,873 )     (9,983 )
Sale of equity interest (see Note 4)                                                                                
    (33,755 )     -  
Reclassification to financial instruments (see Note 4)
    (30,089 )     -  
Net loss on investments at fair value                                                                                
    (856,037 )     (516,961 )
End of the period / year (i)
    1,967,766       1,767,165  

(i)  Includes Ps. (299,222) and Ps. (176,923) reflecting interests in companies with negative equity as of March 31, 2015 and June 30, 2014, respectively, which are disclosed in “Provisions” (see Note 23).
(ii) During the period, the Group cashed dividends from BHSA in the amount of Ps. 12.9 million. During the year ended June 30, 2014, the Group cashed dividends from BHSA and Manibil S.A. in the amount of Ps. 9.2 million and Ps. 0.8 million, respectively.

Restrictions, commitments and other matters in respect of associates

IDBD

As part of the purchase agreement, Dolphin and ETH have agreed to participate jointly and severally in capital increases resolved by the Board of Directors of IDBD to carry out its business plan during 2014 and 2015, in amounts of at least NIS 300 million in 2014 and NIS 500 million in 2015 (approximately equal to US$ 75.4 million and US$ 125.6 million at the exchange rate prevailing on March 31, 2015). As of March 31, 2015, Dolphin has made a total capital contribution of NIS 595.1 million (which includes NIS 400 million as advance payment of the commitment assumed) and ETH has contributed NIS 203.5 million in IDBD. As a result, Dolphin has completed the required contributions, while IDBD is still claiming ETH for the payment of the remaining balance committed by ETH for a total of NIS 196.5 million, with joint and several liability of Dolphin.

 
26

 
IRSA Inversiones y Representaciones Sociedad Anónima

Notes to the Unaudited Condensed Interim Consolidated Financial Statements (Continued)
(All amounts in thousands of Argentine Pesos, except shares and per share data and as otherwise indicated)
Free translation from the original prepared in Spanish for the publication in Argentina


9.  
Interests in associates (Continued)

Furthermore, under the purchase agreement, Dolphin and ETH have agreed jointly and severally to make one or more Tender Offers for the purchase of shares in IDBD for an aggregate amount of NIS 512.09 million (equal to approximately US$ 128.7 million at the exchange rate prevailing on March 31, 2015), based on the following scheme: (i) before December 31, 2015, an amount of at least NIS 249.8 million at a share price of NIS 7.798 (adjusted for Rights Offering as of March 31, 2015, subject to adjustments) and (ii) before December 31, 2016 an amount of at least NIS 512.09 million less the tender offer conducted in 2015, at a share price of NIS 8.188 (adjusted for Rights Offering as of March 31, 2015, subject to adjustments). To secure compliance with the tender offers, an aggregate amount of 34,130,119 shares of IDBD were pledged as of March 31, 2015. Additionally, as of March 31, 2015, 49,695,135 shares, 23,950,072 warrants Series 4, 22,752,569 warrants Series 5 and 20,357,561 warrants Series 6 of IDBD held by Dolphin were deposited in an escrow account and pledged, and they should be shortly transferred to an account without restrictions. As of the balance sheet date, Tender Offers have not been carried out.
 
On the other hand, the purchase agreement provides that Dolphin and ETH shall jointly and severally pay to creditors who participated in the restructuring arrangement indicated above the additional sum of NIS 100 million (equal approximately to US$ 26 million at the exchange rate prevailing on December 31, 2014), in the event that IDBD executes the sale of its equity interest in the subsidiary Clal Insurance Enterprises Holdings Ltd. before December 31, 2014 and provided that: (i) the sale price shall not be lower than NIS 4,200 million (equal to approximately US$ 1,078 million at the exchange rate prevailing on December 31, 2014) and (ii) the transaction is closed before June 30, 2015, provided that IDBD has received by the latter date a payment of at least NIS 1,344 million (gross) (equal to approximately US$ 345 million at the exchange rate prevailing on December 31, 2014). As of December 31, 2014, IDBD did not execute the sale of its interest in Clal Insurance Enterprises Holdings Ltd. Given that, as of December 31, 2014, IDBD did not perfect the above mentioned sale, the additional commitment assumed by Dolphin and ETH ceased to have effect.
 
On May 12, 2014, the shares of IDBD started to trade in the Tel Aviv Stock Exchange, Israel; as a result, all of the shares (including pledged shares) were held in trust at Bank Leumi Le-Israel to secure compliance with lock-up provisions of Chapter D of the Tel Aviv Stock Exchange Rules, whereby shares listed under an IPO (initial public offering) may not be freely disposed of for a term of 18 months, which are then released at a rate of 2.5% per month beginning on the fourth month of the IPO date.
 
Hence, in accordance with Tel Aviv Rules applicable as of March 31, 2015, 47,489,037 shares and 335,715 warrants of each of the Series 2 and 3 were still subject to lock-up provisions under the terms described above.


 
27

 
IRSA Inversiones y Representaciones Sociedad Anónima

Notes to the Unaudited Condensed Interim Consolidated Financial Statements (Continued)
(All amounts in thousands of Argentine Pesos, except shares and per share data and as otherwise indicated)
Free translation from the original prepared in Spanish for the publication in Argentina


9.  
Interests in associates (Continued)


Furthermore, as established in Note 4, Dolphin agreed to (i) exercise Series 4 of warrants for a total amount of NIS 150 million (equal to US$ 37.6 million as of March 31, 2015) provided it is so requested by the Board of IDBD within 6 to 12 months of the Rights Offering date, and (ii) exercise the remaining warrants of Series 4, and Series 5 and 6 received as part of the Rights Offering, if two conditions are simultaneously met, to wit: (a) that IDBD and its lenders reach an agreement to amend some covenants, and (b) that the Commissioner of Capital Markets, Insurance and Savings of Israel approves control over Clal Insurance Company Ltd. (“Clal”).
 
Finally, Dolphin agreed to a capital injection, directly or through any of its affiliates, to IDBD in an amount ranging between NIS 256 million and NIS 400 million, as follows: (i) NIS 256 million by exercising New Rights of Dolphin resulting from the Rights Offering; (ii) an additional investment (the “Additional Investment”) in a sum equal to (a) the Maximum Immediate Payment less (b) the amount received by IDBD as a result of the Rights Offering, excluding the exercise of the New Warrants, but in no case will it exceed the amount of NIS 144 million. The Additional Investment would be made by Dolphin or any of its affiliates by exercising the additional rights to be acquired by them, or –should such rights not be acquired – by participating in another rights offering to be executed by IDBD. On February 10, 2015 Dolphin subscribed a total of NIS 391.6 million, with a remaining commitment to contribute NIS 8.4 million.

     See Note 41 "Subsequent events".
 
BHSA
 
On October 31, 2014 the Bank was notified of Ruling 685 dated October 29, 2014 issued by the Superintendence of Financial Entities and Exchange Offices in proceedings conducted pursuant to Financial Investigation Case Number 1320, whereby the Bank and its officers were charged with alleged infringements to rulings on assistance to Non-Financial Public Sector, excess credit risk exposure to non-financial public sector, excess collateralization, failure to comply with minimum capital requirements and objections to the accounting treatment afforded to the transaction “Cer Swap Linked to PG08 and External Debt”; and moreover, delays in communicating the appointment of new members of the board and to file documentation related to new members of the board designated by the Shareholders’ Meetings. Such a ruling assessed a fine in the amount of Ps. 4.04 million to BHSA and fines of diverse amounts to incumbent and former members of the Board and managers. Against such penalty, on November 25, 2014 BHSA and other affected parties filed a writ of appeal, as per the provisions of section 42 of the Financial Entities Act, which was sent by the BCRA to the National Court of Appeals in Administrative Litigation Matters, and will be decided by Division I of said Court of Appeals. Moreover, the same Division will also decide on motions for injunctions filed on December 30, 2014 by the Bank and the persons affected by the collection proceedings filed by the BCRA for the collection of penalties. Notwithstanding the expectations to get a judicial revocation of the penalties applied by the BCRA, Banco Hipotecario S.A. has set up an allowance equal to 100% of the penalty applied by the ruling.

 
28

 
IRSA Inversiones y Representaciones Sociedad Anónima

Notes to the Unaudited Condensed Interim Consolidated Financial Statements (Continued)
(All amounts in thousands of Argentine Pesos, except shares and per share data and as otherwise indicated)
Free translation from the original prepared in Spanish for the publication in Argentina



10.  
Investment properties

Changes in the Group’s investment properties for the nine-month period ended March 31, 2015 and for the year ended June 30, 2014 were as follows:

   
Shopping Center portfolio
   
Office buildings and other rental properties portfolio
   
Undeveloped parcel of lands
   
Properties
under development (ii)
   
Total
 
At July 1, 2013:
                             
Costs                                                  
    3,099,729       1,756,964       367,591       185,185       5,409,469  
Accumulated amortization                                                  
    (1,239,831 )     (186,372 )     -       -       (1,426,203 )
Residual value                                                  
    1,859,898       1,570,592       367,591       185,185       3,983,266  
 
Year ended June 30, 2014
                                       
Opening residual value                                                  
    1,859,898       1,570,592       367,591       185,185       3,983,266  
Additions                                                  
    61,108       23,988       454       156,927       242,477  
Currency translation adjustment
    -       375,263       -       -       375,263  
Reclassification of held for sale
    -       (1,098,990 )     -       -       (1,098,990 )
Disposals                                                  
    (35 )     (46,977 )     -       (684 )     (47,696 )
Transfers                                                  
    (25,332 )     15,076       (174 )     (803 )     (11,233 )
Financial costs capitalized                                                  
    -       -       -       22,376       22,376  
Depreciation (i)                                                  
    (130,394 )     (65,474 )     -       -       (195,868 )
Closing residual value                                                  
    1,765,245       773,478       367,871       363,001       3,269,595  
At June 30, 2014:
                                       
Costs                                                  
    3,135,470       1,022,389       367,871       363,001       4,888,731  
Accumulated amortization                                                  
    (1,370,225 )     (248,911 )     -       -       (1,619,136 )
Residual value                                                  
    1,765,245       773,478       367,871       363,001       3,269,595  
 
Period ended March 31, 2015:
                                       
Opening residual value                                                  
    1,765,245       773,478       367,871       363,001       3,269,595  
Additions                                                  
    26,394       216,737       -       174,855       417,986  
Transfers (iii)                                                  
    502,104       -       -       (502,104 )     -  
Transfers to property, plant and equipment
    -       7,545       -       (3,922 )     3,623  
Disposals                                                  
    -       (59,008 )     (1,687 )     (2,806 )     (63,501 )
Depreciation (i)                                                  
    (86,555 )     (25,777 )     -       -       (112,332 )
Closing residual value                                                  
    2,207,188       912,975       366,184       29,024       3,515,371  
At March 31, 2015:
                                       
Costs                                                  
    3,533,574       1,125,124       366,184       29,024       5,053,906  
Accumulated amortization                                                  
    (1,326,386 )     (212,149 )     -       -       (1,538,535 )
Residual value                                                  
    2,207,188       912,975       366,184       29,024       3,515,371  
 
   (i) Depreciation charges of investment property were included in “Costs” in the statement of income (Note 29).
    (ii) As of March 31, 2015, include Ps. 27,713 corresponding to works in Alto Comahue Shopping Center and Ps. 1,311 in Distrito Arcos Shopping Center.
    (iii) Includes transfers due to the inauguration of Alto Comahue and Distrito Arcos Shopping Centers.

 
29

 
IRSA Inversiones y Representaciones Sociedad Anónima

Notes to the Unaudited Condensed Interim Consolidated Financial Statements (Continued)
 
(All amounts in thousands of Argentine Pesos, except shares and per share data and as otherwise indicated)
Free translation from the original prepared in Spanish for the publication in Argentina



10.   Investment properties (Continued)

The following amounts have been recognized in the statement of income:

   
March 31,
 2015
   
March 31,
 2014
 
Rental and service income
    2,185,840       1,741,858  
Direct operating expenses
    (888,628 )     (757,004 )
Development expenditures
    (2,376 )     (3,756 )
Gain from disposal of investment property
    801,052       115,362  

Borrowing costs incurred during the nine-month period ended March 31, 2015 of Ps. 12,956, were capitalized at the rate of the Company’s general borrowings, which amounts to 15%. Those costs correspond to Alto Comahue. Capitalization of financial costs has ceased since the completion of the shopping mall.
 
In respect of Arcos del Gourmet S.A., in December 2013, the Judicial Branch confirmed an injunction order that suspended the opening of the shopping center on the grounds that it did not have certain governmental permits in the context of two legal proceedings, where a final decision has been rendered for the company.
 
The plaintiff filed a petition for the continuation of the preliminary injunction by means of an extraordinary appeal of unconstitutionality which was by the lower and appellate courts; consequently, it filed an appeal with the CABA Higher Court of Justice, which so far has not rendered a decision.


 
30

 
IRSA Inversiones y Representaciones Sociedad Anónima

Notes to the Unaudited Condensed Interim Consolidated Financial Statements (Continued)
(All amounts in thousands of Argentine Pesos, except shares and per share data and as otherwise indicated)
Free translation from the original prepared in Spanish for the publication in Argentina



10.  
Investment properties (Continued)

The following is a detailed summary of the Group's investment properties by type at March 31, 2015 and June 30, 2014:

   
Net book amount
 
Name
 
March 31,
 2015
   
June 30,
2014
 
Shopping centers:
           
Abasto de Buenos Aires
    261,954       273,575  
Alto Palermo Shopping
    253,541       258,200  
Alto Avellaneda
    132,989       134,822  
Paseo Alcorta
    102,114       103,065  
Alto Noa
    30,033       31,638  
Buenos Aires Design
    14,275       15,722  
Patio Bullrich
    113,282       116,539  
Alto Rosario
    115,701       119,968  
Mendoza Plaza
    103,049       107,509  
Dot Baires Shopping
    411,756       421,430  
Córdoba Shopping
    61,997       64,951  
Patio Olmos
    27,585       29,192  
Soleil Factory
    85,159       88,634  
Alto Comahue
    262,995       -  
Distrito Arcos
    230,758       -  
Subtotal Shopping Centers
    2,207,188       1,765,245  
Office building and other rental properties portfolio:
               
Bouchard 551
    7,762       60,893  
Bouchard 710
    60,306       61,354  
Dique IV
    52,653       55,100  
Intercontinental Plaza
    50,862       49,279  
Libertador 498
    3,997       3,257  
Maipú 1300
    17,242       23,685  
Suipacha 652
    7,868       8,432  
Torre BankBoston
    138,328       142,085  
República building
    195,184       200,755  
Dot building
    95,617       97,967  
Building annexed to DOT
    25,332       25,332  
La Adela
    214,594       -  
Santa María del Plata
    12,513       12,504  
Ocampo parking space
    14,638       15,349  
Others
    16,079       17,486  
Total Office and Other rental properties portfolio
    912,975       773,478  
Undeveloped parcels of lands:
               
Santa María del Plata
    158,951       158,951  
Catalinas Norte
    109,494       109,494  
Pilar
    1,550       1,550  
Luján plot of land
    41,973       41,973  
Caballito - Ferro
    45,814       45,814  
Others
    8,402       10,089  
Total undeveloped parcels of land
    366,184       367,871  
Properties under development:
               
Distrito Arcos
    1,311       236,202  
Alto Comahue
    27,713       126,799  
Total properties under development
    29,024       363,001  
Total
    3,515,371       3,269,595  

 
31

 
IRSA Inversiones y Representaciones Sociedad Anónima

Notes to the Unaudited Condensed Interim Consolidated Financial Statements (Continued)
(All amounts in thousands of Argentine Pesos, except shares and per share data and as otherwise indicated)
Free translation from the original prepared in Spanish for the publication in Argentina



11.
Property, plant and equipment

Changes in the Group’s property, plant and equipment for the nine-month period ended March 31, 2015 and for the year ended June 30, 2014 were as follows:

   
Hotel buildings and facilities
   
Buildings and facilities
   
Furniture
and fixtures
   
Machinery and equipment
   
Vehicles
   
Total
 
At July 1st, 2013:
                                   
Cost
    380,543       62,773       14,336       87,846       512       546,010  
Accumulated depreciation
    (212,343 )     (37,252 )     (10,296 )     (72,934 )     (512 )     (333,337 )
Residual value
    168,200       25,521       4,040       14,912       -       212,673  
 
Year ended June 30, 2014
                                               
Opening residual value
    168,200       25,521       4,040       14,912       -       212,673  
Additions
    9,980       1,596       2,818       9,481       -       23,875  
Currency translation adjustment
    -       -       92       -       -       92  
Disposals
    (24 )     -       -       (36 )     -       (60 )
Transfers
    -       12,231       -       -       -       12,231  
Depreciation charge (i)
    (13,770 )     (7,044 )     (906 )     (7,078 )     -       (28,798 )
Closing residual value
    164,386       32,304       6,044       17,279       -       220,013  
At June 30, 2014:
                                               
Cost
    390,499       76,600       17,246       97,291       512       582,148  
Accumulated depreciation
    (226,113 )     (44,296 )     (11,202 )     (80,012 )     (512 )     (362,135 )
Residual value
    164,386       32,304       6,044       17,279       -       220,013  
 
Period ended March 31, 2015
                                               
Opening residual value
    164,386       32,304       6,044       17,279       -       220,013  
Additions
    6,786       1,507       1,527       16,729       2,863       29,412  
Currency translation adjustment
    -       -       74       -       -       74  
Transfers of investment properties
    -       (7,545 )     2,112       1,810       -       (3,623 )
Depreciation charge (i)
    (10,623 )     (1,865 )     (1,081 )     (6,669 )     (334 )     (20,572 )
Closing residual value
    160,549       24,401       8,676       29,149       2,529       225,304  
At March 31, 2015:
                                               
Cost
    383,515       63,518       20,053       108,752       3,375       579,213  
Accumulated depreciation
    (222,966 )     (39,117 )     (11,377 )     (79,603 )     (846 )     (353,909 )
Residual value
    160,549       24,401       8,676       29,149       2,529       225,304  

(i)     Depreciation charges of property, plant and equipment were included in “General and administrative expenses” and “Costs” in the statement of income (Note 29).

 
32

 
IRSA Inversiones y Representaciones Sociedad Anónima

Notes to the Unaudited Condensed Interim Consolidated Financial Statements (Continued)
(All amounts in thousands of Argentine Pesos, except shares and per share data and as otherwise indicated)
Free translation from the original prepared in Spanish for the publication in Argentina



11.
Property, plant and equipment (Continued)

The following is a detailed summary of hotels and facilities included in property, plant and equipment of the Group by type at March 31, 2015 and June 30, 2014:

   
Net book amount
 
Name
 
March 31,
 2015
   
June 30,
2014
 
Hotels:
           
Llao Llao                                                         
    82,574       83,211  
Hotel Intercontinental                                                         
    45,475       46,026  
Sheraton Libertador                                                         
    32,500       35,149  
Total Hotels
    160,549       164,386  


12.  
Trading properties

Changes in the Group’s trading properties for the nine-month period ended March 31, 2015 and for the year ended June 30, 2014 were as follows:

   
Completed properties
   
Properties under development
   
Undeveloped sites
   
Total
 
At July 1st, 2013
    6,794       88,864       10,495       106,153  
Additions
    1,400       2,694       -       4,094  
Currency translation adjustment
    -       27,630       -       27,630  
Transfers
    7,897       -       (747 )     7,150  
Disposals
    (9,774 )     -       -       (9,774 )
At June 30, 2014
    6,317       119,188       9,748       135,253  
Additions
    -       920       -       920  
Currency translation adjustment
    -       (3,919 )     -       (3,919 )
Disposals
    (1,053 )     -       -       (1,053 )
At March 31, 2015
    5,264       116,189       9,748       131,201  

 
33

 
IRSA Inversiones y Representaciones Sociedad Anónima

Notes to the Unaudited Condensed Interim Consolidated Financial Statements (Continued)
(All amounts in thousands of Argentine Pesos, except shares and per share data and as otherwise indicated)
Free translation from the original prepared in Spanish for the publication in Argentina



12.
Trading properties (Continued)

The following is a detailed summary of the Group´s trading properties by type as of March 31, 2015 and June 30, 2014:

   
Net book
Amount
 
Description
 
March 31,
 2015
   
June 30,
2014
 
Under developed sites:
           
Air space Coto
    8,945       8,945  
Neuquén Project
    803       803  
Total under developed sites
    9,748       9,748  
Properties under development:
               
Vista al Muelle
    44,200       45,368  
Zetol
    63,789       65,620  
Pereiraola
    8,200       8,200  
Total properties under development
    116,189       119,188  
Completed properties:
               
Abril
    2,357       2,357  
El Encuentro
    -       79  
San Martín de Tours
    124       124  
Entre Rios 465/9 apartment
    1,400       1,400  
Condominio I
    415       956  
Condominio II
    945       1,122  
Caballito Nuevo
    23       279  
Total completed properties
    5,264       6,317  
Total
    131,201       135,253  


 
34

 
IRSA Inversiones y Representaciones Sociedad Anónima

Notes to the Unaudited Condensed Interim Consolidated Financial Statements (Continued)
(All amounts in thousands of Argentine Pesos, except shares and per share data and as otherwise indicated)
Free translation from the original prepared in Spanish for the publication in Argentina


 
13.
Intangible assets

Changes in the Group’s intangible assets for the nine-month period ended March 31, 2015 and for the year ended June 30, 2014 were as follows:

   
Goodwill
   
Computer software
   
Rights
 of use (ii)
   
Right to receive future units under barter agreements (iii)
   
Others
   
Total
 
At July 1st, 2013
                                   
Cost
    56,893       17,752       20,873       93,225       907       189,650  
Accumulated depreciation
    -       (15,998 )     -       -       (774 )     (16,772 )
Residual value
    56,893       1,754       20,873       93,225       133       172,878  
Year ended June 30, 2014
                                               
Opening residual value
    56,893       1,754       20,873       93,225       133       172,878  
Additions
    -       785       -       -       10,954       11,739  
Currency translation adjustment
    26,016       -       -       -       -       26,016  
Disposals
    -       (162 )     -       -       -       (162 )
Transfers
    -       -       -       (8,148 )     -       (8,148 )
Reclassification of held for sale
    (77,085 )     -       -       -       -       (77,085 )
Amortization charges (i)
    -       (1,073 )     -       -       (80 )     (1,153 )
Residual value at year end
    5,824       1,304       20,873       85,077       11,007       124,085  
At June 30, 2014
                                               
Cost
    5,824       18,324       20,873       85,077       11,861       141,959  
Accumulated depreciation
    -       (17,020 )     -       -       (854 )     (17,874 )
Residual value
    5,824       1,304       20,873       85,077       11,007       124,085  
Period ended March 31, 2015:
                                               
Opening residual value
    5,824       1,304       20,873       85,077       11,007       124,085  
Additions
    -       843       -       5,409       -       6,252  
Disposals
    (343 )     (91 )     -       -       -       (434 )
Amortization charges (i)
    -       (773 )     (235 )     -       (602 )     (1,610 )
Residual value at period end
    5,481       1,283       20,638       90,486       10,405       128,293  
Period ended March 31, 2015:
                                               
Cost
    5,481       19,076       20,873       90,486       11,861       147,777  
Accumulated depreciation
    -       (17,793 )     (235 )     -       (1,456 )     (19,484 )
Residual value
    5,481       1,283       20,638       90,486       10,405       128,293  
(i)  
Amortization charges of intangible assets are included in “General and administrative expenses” in the statement of income (Note 29). There are no impairment charges for any of the years / period presented.
(ii)  
Correspond to Distrito Arcos. Depreciation began in January, 2015, upon delivery of the shopping center.
(iii)  
Correspond to receivables in kind representing the right to receive residential apartments in the future by way of barter agreements.


 
35

 
IRSA Inversiones y Representaciones Sociedad Anónima

Notes to the Unaudited Condensed Interim Consolidated Financial Statements (Continued)
(All amounts in thousands of Argentine Pesos, except shares and per share data and as otherwise indicated)
Free translation from the original prepared in Spanish for the publication in Argentina



14.
Inventories

Breakdown of Group’s inventories as of March 31, 2015 and June 30, 2014 were as follows:

   
March 31,
2015
   
June 30,
2014
 
Current
           
Hotel supplies                                                                      
    6,754       6,011  
Materials and others items of inventories
    14,342       10,952  
Current inventories                                                                      
    21,096       16,963  
Total inventories                                                                      
    21,096       16,963  

15.
Financial instruments by category

Determination of fair values

IFRS 9 defines the fair value of a financial instrument as the amount for which an asset could be exchanged, or a financial liability settled, between knowledgeable, willing parties in an arm’s length transaction. All financial instruments recognized at fair value are allocated to one of the valuation hierarchy levels of IFRS 7. This valuation hierarchy provides for three levels.
 
In the case of Level 1, valuation is based on quoted prices (unadjusted) in active markets for identical assets and liabilities that the Company can refer to at the date of valuation. A market is deemed active if transactions of assets and liabilities take place with frequency and in sufficient quantity. Since a quoted price in an active market is the most reliable indicator of fair value, this should always be used if available. The financial instruments the Group has allocated to this level mainly comprise equity investments, mutual funds and mortgage bonds for which quoted prices in active markets are available. In the case of securities, the Group allocates them to this level when either a stock market price is available or prices are provided by a price quotation on the basis of actual market transactions.
 
In the case of Level 2, fair value is determined by using valuation methods based on inputs directly or indirectly observable in the market. If the financial instrument concerned has a fixed contract period, the inputs used for valuation must be observable for the whole of this period. The financial instruments the Group has allocated to this level mainly comprise interest rate swaps and foreign currency future contracts.

 
36

 
IRSA Inversiones y Representaciones Sociedad Anónima

Notes to the Unaudited Condensed Interim Consolidated Financial Statements (Continued)
(All amounts in thousands of Argentine Pesos, except shares and per share data and as otherwise indicated)
Free translation from the original prepared in Spanish for the publication in Argentina


15.    Financial instruments by category (Continued)

In the case of Level 3, the Group uses valuation techniques not based on inputs observable in the market. This is only permissible insofar as no market data are available. The inputs used reflect the Group’s assumptions regarding the factors which market players would consider in their pricing. The Group uses the best available information for this, including internal company data. The Group has allocated to this level shares and warrants of Supertel, the call option of Arcos del Gourmet S.A. (with a fair value of zero at the end of the period) and commitment to tender offer of shares in IDBD.
 
The Group’s Finance Division has a team in place in charge of estimating valuation of financial assets required to be reported in the financial statements, including the fair value of Level-3 instruments. The team directly reports to the Chief Financial Officer (“CFO”).
 
The CFO and the valuation team discuss the valuation methods and results upon the acquisition of an asset and, if necessary, on a quarterly basis, in line with the Group’s quarterly reports.
 
According to the Group’s policy, transfers among the several categories of valuation tiers are recognized when occurred, or when there are changes in the prevailing circumstances requiring the transfer.


 
37

 
IRSA Inversiones y Representaciones Sociedad Anónima

Notes to the Unaudited Condensed Interim Consolidated Financial Statements (Continued)
(All amounts in thousands of Argentine Pesos, except shares and per share data and as otherwise indicated)
Free translation from the original prepared in Spanish for the publication in Argentina



15.    Financial instruments by category (Continued)

The following tables present the Group’s financial assets and financial liabilities that are measured at fair value as of March 31, 2015 and June 30, 2014 and their allocation to the fair value hierarchy:

   
March 31, 2015
 
   
Level 1
   
Level 2
   
Level 3
   
Total
 
Assets
                       
Financial assets at fair value through profit or loss:
                       
 - Investment in equity securities of TGLT
    72,242       -       -       72,242  
 - Investment in preferred shares of Supertel
    -       -       251,739       251,739  
 - Investment in equity securities of Avenida Inc.
    65,856       -       -       65,856  
 - Mutual funds                                                            
    68,445       -       -       68,445  
 - Banco Macro bonds                                                            
    1,722       -       -       1,722  
 - Public companies securities                                                            
    17,138       -       -       17,138  
 - Government bonds                                                            
    248,880       -       -       248,880  
 Derivative financial instruments:
                               
 - Warrants of IDBD                                                            
    173,495       47,623       -       221,118  
Cash and cash equivalents:
                               
 - Mutual funds                                                            
    1,396       -       -       1,396  
Investment in associates:
                               
 - IDBD                                                            
    834,882       -       -       834,882  
Total assets                                                            
    1,484,056       47,623       251,739       1,783,418  

   
March 31, 2015
 
   
Level 1
   
Level 2
   
Level 3
   
Total
 
Liabilities
                       
Derivative financial instruments:
                       
 - Commitment to tender offer shares in IDBD
    -       -       513,683       513,683  
Borrowings:
                               
 - Other borrowings                                                            
    -       16,431       -       16,431  
Provisions:
                               
 - Onerous contracts                                                            
    -       89,438       -       89,438  
Total liabilities                                                            
    -       105,869       513,683       619,552  

 
38

 
IRSA Inversiones y Representaciones Sociedad Anónima

Notes to the Unaudited Condensed Interim Consolidated Financial Statements (Continued)
(All amounts in thousands of Argentine Pesos, except shares and per share data and as otherwise indicated)
Free translation from the original prepared in Spanish for the publication in Argentina



15.    Financial instruments by category (Continued)

   
June 30, 2014
 
   
Level 1
   
Level 2
   
Level 3
   
Total
 
Assets
                       
Financial assets at fair value through profit or loss:
                       
 - Investment in equity securities of TGLT
    63,546       -       -       63,546  
 - Investment in equity securities of Hersha
    53,901       -       -       53,901  
 - Investment in preferred shares of Supertel
    -       -       211,170       211,170  
 - Mutual funds                                                            
    140,095       -       -       140,095  
 - Banco Macro bonds                                                            
    1,438       -       -       1,438  
 - Government bonds                                                            
    10,276       -       -       10,276  
 - Public companies securities                                                            
    14,318       -       -       14,318  
Derivative financial instruments:
                               
- Foreign-currency future contracts
    -       1,200       -       1,200  
- IDBD preemptive rights                                                           
    10,986       -       -       10,986  
- Interest rate swaps (i)                                                           
    -       684       -       684  
Cash and cash equivalents:
                               
 - Mutual funds                                                            
    2,616       -       -       2,616  
Investment in associates:
                               
- IDBD                                                           
    595,342       -       -       595,342  
Total assets                                                            
    892,518       1,884       211,170       1,105,572  
(i)
Includes Ps. 299 in the line Assets held for sale (See note 39).

   
June 30, 2014
 
   
Level 1
   
Level 2
   
Level 3
   
Total
 
Liabilities
                       
Derivative financial instruments:
                       
 - Foreign-currency future contracts
    -       14,225       -       14,225  
- Commitment to tender offer shares in IDBD
    -       -       320,847       320,847  
Borrowings
                               
 - Other borrowings                                                            
    22,901       51,443       -       74,344  
Total liabilities                                                            
    22,901       65,668       320,847       409,416  

The following table presents the changes in Level 3 instruments for the period ended March 31, 2015 and June 30, 2014:
   
Shares of Supertel
   
Warrants of Supertel
   
Commitment to tender offer of shares in IDBD
   
Total
 
Total as of July 1, 2013
    139,121       16,949       -       156,070  
Currency translation adjustment
    -       -       (5,247 )     (5,247 )
Total gains / (losses) for the year 2014 (i)
    72,049       (16,949 )     (315,600 )     (260,500 )
Balance at June 30, 2014
    211,170       -       (320,847 )     (109,677 )
Currency translation adjustment
    -       -       (33,336 )     (33,336 )
Total gain / (losses) for the period (i)
    40,569       -       (159,500 )     (118,931 )
Balance at March 31, 2015
    251,739       -       (513,683 )     (261,944 )
(i)       The gain / (loss) is not realized as of March 31, 2015 and June 30, 2014 and is accounted for under “Financial results, net” in the statement of income (Note 32).

 
39

 
IRSA Inversiones y Representaciones Sociedad Anónima

Notes to the Unaudited Condensed Interim Consolidated Financial Statements (Continued)
(All amounts in thousands of Argentine Pesos, except shares and per share data and as otherwise indicated)
Free translation from the original prepared in Spanish for the publication in Argentina


15.  Financial instruments by category (Continued)

Upon initial recognition (January, 2012), the consideration paid for the Shares and Warrants of Supertel was assigned to both instruments based on the relative fair values of those instruments upon acquisition. The fair values of these instruments exceeded the price of the transaction and were assessed using a valuation method that incorporates unobservable market data. Given the fact that the fair value of these instruments was estimated by applying the mentioned method, the Group did not recognize a gain of US$ 7.9 million at the time of initial recognition. As of June 30, 2014, the fair value of the Warrants of Supertel determined using the mentioned technique was minor than the gain not recognized at the time of initial recognition; remaining thus the Warrants remain valued at an amount of zero.
 
According to Group estimates, all things being constant, a 10% decline in the price of the underlying assets of Shares and Warrants of Supertel (data observed in the market) of Level 3 as of March 31, 2015, would reduce pre-tax income by Ps. 28.5 million.
 
According to Group estimates, all things being constant, a 10% increase in the credit spread (data which is not observable in the market) of the Shares and Warrants of Supertel used in the valuation model applied to Level 3 financial instruments as of March 31, 2015, would increase pre-tax income by Ps. 1.8 million. The rate used as of March 31, 2015 was 13.94%.
 
When no quoted prices in an active market are available, fair values (particularly with derivatives) are based on recognized valuation methods. The Group uses a range of valuation models for the measurement of Level 2 and Level 3 instruments, details of which may be obtained from the following table:

Description
 
Pricing model
 
Pricing method
 
Parameters
 
Range
Derivative on tender offer IDBD
 
Black-Scholes
 
Theoretical price
 
Underlying asset price; share price volatility (historical) and money market interest-rate curve (ILS rate curve).
 
 
Underlying asset price
1.1  to 1.6
Share price volatility
60% to 80%
Money market interest-rate
0.25% to 0.4%
Onerous contract and warrant IDBD
 
Black-Scholes
 
Theoretical price
 
Underlying asset price; share price volatility (historical) and money market interest-rate curve (ILS rate curve).
 
 
Underlying asset price
1.1 to 1.6
Share price volatility
60% to 80%
Money market interest-rate
0.25% to 0.4%
Loan for the purchase of IDBD shares
 
Market price of underlying asset
 
 
Theoretical price
 
Underlying asset price
 
-
Interest rate swaps
 
Cash flow
 
Theoretical price
 
Interest rate and cash flow forward contract.
 
-
Preferred shares of Supertel
 
Binomial tree
 
Theoretical price
 
Underlying asset price (Market price); share price volatility (historical) and money market interest-rate curve (Libor rate).
 
Underlying asset price 1.58 to 1.93
Share price volatility 56% to 75%
Money market interest-rate
0.95% to 1.19%
Warrants of Supertel
 
Black-Scholes
 
Theoretical price
 
Underlying asset price (Market price); share price volatility (historical) and money market interest-rate curve (Libor rate).
 
Underlying asset price 1.58 to 1.93
Share price volatility 56% to 75%
Money market interest-rate
0.95% to 1.19%
Call option of Arcos
 
Discounted cash flow
 
-
 
Projected income and discounted interest rate.
 
-

 
40

 
IRSA Inversiones y Representaciones Sociedad Anónima

Notes to the Unaudited Condensed Interim Consolidated Financial Statements (Continued)
(All amounts in thousands of Argentine Pesos, except shares and per share data and as otherwise indicated)
Free translation from the original prepared in Spanish for the publication in Argentina



16.
Restricted assets

Group’s restricted assets as of March 31, 2015 and June 30, 2014 are as follows:

   
March 31,
 2015
   
June 30,
2014
 
Current
           
Deposit in escrow                                                                      
    9,148       -  
Total current restricted assets                                                                      
    9,148       -  
Total restricted assets                                                                      
    9,148       -  

17.  
Trade and other receivables

Group’s trade and other receivables as of March 31, 2015 and June 30, 2014 are as follows:

   
March 31,
 2015
   
June 30,
 2014
 
Non-current
           
Trade, leases and services receivables                                                                      
    60,658       55,105  
Less: allowance for trade receivables                                                                      
    (2,208 )     (2,208 )
Non-current trade receivables                                                                      
    58,450       52,897  
Trade receivables of joint venture                                                                      
    3,489       3,213  
VAT receivables                                                                      
    24,039       19,710  
Prepaid expenses                                                                      
    11,431       14,332  
Others                                                                      
    395       1,093  
Non-current other receivables                                                                      
    39,354       38,348  
Related parties (Note 34)                                                                      
    1,242       1,143  
Total non-current trade and other receivables
    99,046       92,388  


 
41

 
IRSA Inversiones y Representaciones Sociedad Anónima

Notes to the Unaudited Condensed Interim Consolidated Financial Statements (Continued)
(All amounts in thousands of Argentine Pesos, except shares and per share data and as otherwise indicated)
Free translation from the original prepared in Spanish for the publication in Argentina



17.  
Trade and other receivables (Continued)

   
March 31,
 2015
   
June 30,
 2014
 
Current
           
Consumer financing receivables
    14,661       14,861  
Trade, leases and services receivables
    333,991       256,110  
Receivables from hotel operations
    44,317       33,861  
Checks to be deposited
    243,134       183,422  
Trade and lease debtors under legal proceedings
    64,179       59,397  
Less: allowance for trade receivables
    (87,653 )     (79,926 )
Current trade receivables
    612,629       467,725  
VAT receivables
    6,512       8,788  
Other tax receivables
    14,710       16,085  
Loans granted
    10,372       9,084  
Prepaid expenses
    65,056       54,626  
Advance from vendors
    51,692       74,521  
Contributions to be paid in by non-controlling interests
    -       12,840  
Others
    23,563       19,749  
Less: allowance for other receivables
    (165 )     (175 )
Current other receivables
    171,740       195,518  
Related parties (Note 34)
    246,098       43,603  
Current trade and other receivables
    1,030,467       706,846  
Total trade and other receivables
    1,129,513       799,234  

Movements on the Group’s allowance for trade and other receivables are as follows:

   
March 31,
2015
   
June 30,
2014
 
Beginning of the period / year
    82,309       79,148  
Additions
    15,720       17,671  
Unused amounts reversed
    (6,636 )     (6,045 )
Used during the period / year
    (1,367 )     (8,465 )
End of the period / year
    90,026       82,309  

The creation and release of provision for impaired receivables have been included in “Selling expenses” in the statement of income (Note 29). Amounts charged to the provision account are generally written off, when there is no expectation of recovering additional cash.


 
42

 
IRSA Inversiones y Representaciones Sociedad Anónima

Notes to the Unaudited Condensed Interim Consolidated Financial Statements (Continued)
(All amounts in thousands of Argentine Pesos, except shares and per share data and as otherwise indicated)
Free translation from the original prepared in Spanish for the publication in Argentina



18.  
Investments in financial assets

Group’s investments in financial assets as of March 31, 2015 and June 30, 2014 are as follows:

   
March 31,
2015
   
June 30,
2014
 
Non-current
           
Financial assets at fair value
           
Investment in equity securities in TGLT
    72,242       63,546  
Investment in preferred shares of Supertel
    251,739       211,170  
Investment in equity securities in Avenida Inc. (see Note 4)
    65,856       -  
Financial assets at amortized cost
               
Non-Convertible Notes related parties (Note 34)
    109,922       -  
Total investments in non-current financial assets
    499,759       274,716  
Current
               
Financial assets at fair value
               
Mutual funds
    68,445       140,095  
Investment in equity securities in Hersha (see Note 4)
    -       53,901  
Banco Macro bonds
    1,722       1,438  
Public companies securities
    17,138       14,318  
Government bonds
    248,880       10,276  
Financial assets at amortized cost
               
Non-Convertible Notes related parties (Note 34)
    -       14,079  
Total investments in current financial assets
    336,185       234,107  
Total investments in financial assets
    835,944       508,823  

 
  43

 
IRSA Inversiones y Representaciones Sociedad Anónima

Notes to the Unaudited Condensed Interim Consolidated Financial Statements (Continued)
(All amounts in thousands of Argentine Pesos, except shares and per share data and as otherwise indicated)
Free translation from the original prepared in Spanish for the publication in Argentina



19.  
Derivative Financial Instruments

Group’s derivative financial instruments as of March 31, 2015 and June 30, 2014 are as follows:

   
March 31,
2015
   
June 30,
2014
 
Assets
           
Non-current
           
Warrants of IDBD (see Note 4)
    172,642       -  
Total non-current derivative financial instruments
    172,642       -  

Current
           
Interest rate swaps
    -       684  
Warrants of IDBD (see Note 4)
    48,476       -  
Foreign-currency future contracts
    -       1,200  
IDBD preemptive rights (see Note 4)
    -       10,986  
Total current derivative financial instruments
    48,476       12,870  
Total assets
    221,118       12,870  
                 
Liabilities
               
Non-current
               
Commitment to tender offer shares in IDBD (see Note 4)
    (271,056 )     (320,847 )
Total non-current derivative financial instruments
    (271,056 )     (320,847 )
                 
Current
               
Commitment to tender offer shares in IDBD (see Note 4)
    (242,627 )     -  
Foreign currency future contracts (Note 34)
    -       (14,225 )
Total current derivative financial instruments
    (242,627 )     (14,225 )
Total liabilities
    (513,683 )     (335,072 )

20.  
Cash flow information

The following table shows the amounts of cash and cash equivalents as of March 31, 2015 and June 30, 2014:

   
March 31,
2015
   
June 30,
2014
 
Cash at bank and on hand
    236,251       607,291  
Mutual funds
    1,396       2,616  
Total cash and cash equivalents
    237,647       609,907  

 
44

 
IRSA Inversiones y Representaciones Sociedad Anónima

Notes to the Unaudited Condensed Interim Consolidated Financial Statements (Continued)
(All amounts in thousands of Argentine Pesos, except shares and per share data and as otherwise indicated)
Free translation from the original prepared in Spanish for the publication in Argentina



20.
Cash flow information (Continued)

Following is a detailed description of cash flows generated by the Group’s operations for the nine-month periods ended March 31, 2015 and 2014:

   
Note
   
March 31,
2015
   
March 31,
2014
 
Loss for the period
          (163,441 )     (78,842 )
Adjustments for:
                     
Income tax expense
    25       389,626       (112,298 )
Retirement of obsolete property, plant and equipment
    11       -       60  
Amortization and depreciation
    29       134,514       168,726  
Gain from disposal of investment property
    10       (801,052 )     (115,362 )
Dividends received
    32       (12,449 )     (10,741 )
Share-based payments
    33       18,126       12,541  
Gain from derivative financial instruments
    32       54,604       (27,492 )
Changes in fair value of investments in financial assets
    32       2,638       (229,823 )
Interest expense, net
    32       440,059       316,905  
(Loss) from disposal of associates
    31       (22,075 )     -  
Provisions and allowances
            93,137       71,012  
Share of profit / (loss) of associates and joint ventures
    8.9       842,497       (102,690 )
Gain on repurchase of Non-Convertible notes
    32       -       12,874  
Unrealized foreign exchange loss, net
            292,806       1,108,603  
Changes in operating assets and liabilities:
                       
Increase in inventories
            (4,133 )     (1,954 )
Decrease in trading properties
            133       2,373  
(Increase) / Decrease in trade and other receivables
            (291,044 )     3,658  
Increase / (Decrease) in trade and other payables
            51,445       (108,363 )
Decrease in salaries and social security liabilities
            1,205       6,653  
Decrease in provisions
            (3,646 )     (1,678 )
Net cash generated by operating activities before income tax paid
            1,022,950       914,162  

The following table shows a detail of non-cash transactions occurred in the periods ended March 31, 2015 and 2014:

   
March 31,
 2015
   
March 31,
 2014
 
Decrease in borrowings through a decrease in equity investments in subsidiaries, associates and joint ventures
    136,685       -  
Reimbursement of expired dividends
    813       784  
Dividends payable
    12,524       -  
Increase in investment properties through a decrease in financial assets
    48,196       -  
Increase in borrowings through a decrease in dividends payable
    -       160,173  
Increase in financial assets through a decrease in equity investments in associates and joint ventures
    30,089       -  
Increase in restricted assets through a decrease in assets held for sale
    8,742       -  
Increase in Property, Plant and Equipment through an increase in borrowings
    697       539  
Increase in investment properties, through a decrease in property, plant and equipment
    3,623       -  
Decrease in investment properties through an increase in intangible assets
    1,666       -  

 
45

 
IRSA Inversiones y Representaciones Sociedad Anónima

Notes to the Unaudited Condensed Interim Consolidated Financial Statements (Continued)
(All amounts in thousands of Argentine Pesos, except shares and per share data and as otherwise indicated)
Free translation from the original prepared in Spanish for the publication in Argentina



21.  
Trade and other liabilities

Group’s trade and other payables as of March 31, 2015 and June 30, 2014 are as follows:

   
March 31,
2015
   
June 30,
2014
 
Non-current
           
Admission rights
    135,661       113,617  
Sale and rent payments received in advance
    68,422       51,638  
Guarantee deposits
    6,053       6,759  
Non-current trade payables
    210,136       172,014  
Tax payment facilities plan
    11,269       14,813  
Deferred income tax
    7,543       7,914  
Others
    8,789       7,716  
Non-current other payables
    27,601       30,443  
Related parties (Note 34)
    51       195  
Non-current trade and other payables
    237,788       202,652  
Current
               
Trade payables
    78,372       64,217  
Accrued invoices
    86,512       107,982  
Guarantee deposits
    16,401       9,985  
Admission rights
    131,462       111,024  
Sale and rent payments received in advance
    202,909       180,985  
Current trade payables
    515,656       474,193  
VAT payables
    39,423       28,509  
Deferred revenue
    495       495  
Other tax payables
    25,815       27,478  
Dividends payable to non-controlling shareholders
    26,490       23,940  
Capital contributions paid in by minority shareholders
    13,161       -  
Others
    7,163       7,449  
Current other payables
    112,547       87,871  
Related parties (Note 34)
    99,778       116,661  
Current trade and other payables
    727,981       678,725  
Total trade and other payables
    965,769       881,377  

 

 
46

 
IRSA Inversiones y Representaciones Sociedad Anónima

Notes to the Unaudited Condensed Interim Consolidated Financial Statements (Continued)
(All amounts in thousands of Argentine Pesos, except shares and per share data and as otherwise indicated)
Free translation from the original prepared in Spanish for the publication in Argentina



22.  
Salaries and social security liabilities

Group’s Salaries and social security liabilities as of March 31, 2015 and June 30, 2014 are as follows:

   
March 31,
2015
   
June 30,
2014
 
Non-current
           
Social security payable
    2,386       3,749  
Total non-current salaries and social security liabilities
    2,386       3,749  

Current
           
Provision for vacation, bonuses and others
    83,768       80,577  
Social security payable
    17,024       18,098  
Others
    1,052       601  
Total current salaries and social security liabilities
    101,844       99,276  
Total salaries and social security liabilities
    104,230       103,025  

23.  
Provisions

The table below shows the movements in the Group's provisions for other liabilities categorized by type of provision:

   
Labor,
legal and other claims (i)
   
Tax and
social
security claims (i)
   
Investments
in associates
and joint ventures (ii)
   
Onerous contracts (iii)
   
Total
 
At July 1st, 2013
    31,010       1,686       39,091       -       71,787  
Additions
    23,641       478       115,359       -       139,478  
Recovery
    (7,529 )     (574 )     -       -       (8,103 )
Used during the period
    (2,034 )     -       -       -       (2,034 )
Contributions
    -       -       (16,667 )     -       (16,667 )
Foreign exchange gain
    -       -       39,199       -       39,199  
At June 30, 2014
    45,088       1,590       176,982       -       223,660  
Additions
    29,401       217       104,825       86,115       220,558  
Recovery
    (12,027 )     (397 )     (59 )     -       (12,483 )
Used during the period
    (3,646 )     -       -       -       (3,646 )
Contributions
    -       -       (1,502 )     -       (1,502 )
Foreign exchange gain
    -       -       18,976       3,323       22,299  
At March 31, 2015
    58,816       1,410       299,222       89,438       448,886  

(i)    Additions and recoveries are included in "Other operating results, net".
(ii)
Corresponds to equity interests in affiliates with negative equity, principally New Lipstick LLC. Additions and recoveries are included in "Share of profit / (loss) of associates and joint ventures".
(iii)
See Note 9. Additions and recoveries are included in "Other financial results".


 
47

 
IRSA Inversiones y Representaciones Sociedad Anónima

Notes to the Unaudited Condensed Interim Consolidated Financial Statements (Continued)
(All amounts in thousands of Argentine Pesos, except shares and per share data and as otherwise indicated)
Free translation from the original prepared in Spanish for the publication in Argentina



23.
Provisions (Continued)

Disclosure of total provisions in current and non-current is as follows:

   
March 31,
2015
   
June 30,
2014
 
Non-current
    309,210       205,228  
Current
    139,676       18,432  
      448,886       223,660  
 

 
48

 
IRSA Inversiones y Representaciones Sociedad Anónima

Notes to the Unaudited Condensed Interim Consolidated Financial Statements (Continued)
(All amounts in thousands of Argentine Pesos, except shares and per share data and as otherwise indicated)
Free translation from the original prepared in Spanish for the publication in Argentina


24.  
Borrowings

The breakdown of the Group borrowings as of March 31, 2015 and June 30, 2014 was as follows:

                     
Book value
 
 
Secured / unsecured
Currency
Rate
 
Effective
interest rate %
   
Nominal Value
of share capital
   
March 31,
2015
   
June 30,
2014
 
Non-current
                             
NCN IRSA due 2015
Unsecured
Ps.
Floating
 
Badlar + 395ps
      -       -       209,297  
NCN IRSA due 2017
Unsecured
US$
Fixed
    8.5%       149,000       1,316,364       1,210,359  
NCN IRSA due 2017
Unsecured
Ps.
Floating
 
Badlar + 450 ps
      10,790       8,059       10,734  
NCN APSA due 2017
Unsecured
US$
Fixed
    7.875%       116,000       994,577       866,549  
NCN IRSA due 2020
Unsecured
US$
Fixed
    11.5%       145,700       1,207,806       1,111,449  
Seller financing of plot of land (v)
Secured
US$
Fixed
    3.5%       2,334       20,626       19,072  
Seller financing of Soleil Factory (i)
Secured
US$
Fixed
    5%       -       -       80,126  
Seller financing of Zetol S.A. (ii)
Secured
US$
Fixed
    3.5%       4,500       47,834       22,058  
Bank loans
Unsecured
Ps.
Fixed
    15.25%       13,988       13,185       6,938  
Syndicated loan (iii)
Unsecured
Ps.
Fixed
 
(iii)
      126,455       10,504       74,964  
Banco Provincia de Buenos Aires loan (iv)
Unsecured
Ps.
Fixed
    -       -       -       6,421  
Related parties (Note 34)
Unsecured
Ps.
Fixed
    15.25%       5,000       1,875       3,750  
Related parties (Note 34)
Unsecured
Ps.
Fixed
    24.00%       7,000       6,872       -  
Related parties (Note 34)
Unsecured
Ps.
Floating
 
Badlar
      12,735       13,791       133,314  
Finance leases obligations
Secured
US$
Fixed
 
7% to 14.5%
      5,327       357       972  
Total Non-current borrowings
                          3,641,850       3,756,003  



 
49

 
IRSA Inversiones y Representaciones Sociedad Anónima

Notes to the Unaudited Condensed Interim Consolidated Financial Statements (Continued)
(All amounts in thousands of Argentine Pesos, except shares and per share data and as otherwise indicated)
Free translation from the original prepared in Spanish for the publication in Argentina


24.  
Borrowings (Continued)

                             
Book value
 
 
Secured / unsecured
 
Currency
   
Rate
   
Effective
interest rate %
   
Nominal Value
of share capital
   
March 31,
2015
   
June 30,
2014
 
Current
                                     
NCN IRSA due 2015
Unsecured
 
Ps.
   
Floating
   
Badlar + 395ps
      209,398       213,584       4,325  
NCN IRSA due 2017
Unsecured
 
US$
   
Fixed
      8.5%       149,000       17,126       41,472  
NCN IRSA due 2017
Unsecured
 
Ps.
   
Floating
   
Badlar + 450ps
      10,790       211       255  
NCN APSA due 2017
Unsecured
 
US$
   
Fixed
      7.875%       116,000       30,201       8,968  
NCN IRSA due 2020
Unsecured
 
US$
   
Fixed
      11.5%       145,700       26,813       57,281  
Short-term loans
Unsecured
 
Ps.
   
Fixed
      15.25%       14,488       6,732       2,873  
Bank overdrafts
Unsecured
 
Ps.
   
Floating
      -       -       630,837       401,963  
Syndicated loan (iii)
Unsecured
 
Ps.
   
Fixed
   
(iii)
      126,455       88,563       101,339  
Banco Provincia de Buenos Aires loan (iv)
Unsecured
 
Ps.
   
Fixed
      -       132,889       130,491       12,886  
Seller financing of plot of land (v)
Secured
 
US$
   
Fixed
      3.5%       -       -       2,335  
Seller financing of Soleil Factory (i)
Secured
 
US$
   
Fixed
      5%       -       -       5,128  
Seller financing of Zetol S.A. (ii)
Secured
 
US$
   
Fixed
      3.5%       -       -       21,207  
Other borrowings
Unsecured
    -       -       -       -       16,431       74,344  
Related parties (Note 34)
Unsecured
 
Ps.
   
Fixed
      15.25%       5,000       2,427       71  
Related parties (Note 34)
Unsecured
 
Ps.
   
Floating
   
Badlar + 300bps
      6,635       7,437       1,250  
Finance leases obligations
Secured
 
US$
   
Fixed
   
7% to 14.5%
      2,244       1,480       1,780  
Total Current borrowings
                                      1,172,333       737,477  
Total borrowings
                                      4,814,183       4,493,480  


NCN: Non-convertible Notes
(i)    Seller financing of Soleil Factory (investment properties): Mortgage financing of US$ 20.7 million with a fixed 5% interest rate due in June 2017. As of the date of these financial statements, the mentioned capital is fully canceled.
(ii)
Seller financing of Zetol S.A. (trading properties): Mortgage financing of US$ 7 million with a fixed 3.5% interest rate. The balance is payable, by choice of the seller, in money or with the delivery of units in buildings to be built representative of 12% of the total marketable square meters built.
(iii)
On November 16, 2012, the Company subscribed a syndicated loan for Ps. 118,000. Principal will be payable in 9 quarterly consecutive installments and shall accrue interest at rate of 15.01%. On June 12, 2013 the Company subscribes a new syndicated loan for Ps. 111,000. Principal will be payable in 9 quarterly consecutive installments and shall accrue interest at rate of 15.25%. Both loans have been entered into with various banking institutions, one of which is Banco Hipotecario (Note 34).
(iv)
On December 12, 2012, the Group subscribed a loan with Banco Provincia de Buenos Aires for Ps. 29 million. Principal will be repaid in 9 quarterly consecutive installments beginning in December 2013. Additionally, on February 3, 2014 a new loan has been subscribed for Ps. 20 million. As of the date of these financial statements, the mentioned capital is fully canceled. On December 23, 2014, a new loan with Banco Provincia de Buenos Aires for Ps. 120 million has been subscribed. Principal will be payable in only one installment due on June 19, 2015.
(v)
Seller financing of plot of land - Vista al Muelle S.A. in Canelones, Uruguay (Trading properties).

 

 
50

 
IRSA Inversiones y Representaciones Sociedad Anónima

Notes to the Unaudited Condensed Interim Consolidated Financial Statements (Continued)
(All amounts in thousands of Argentine Pesos, except shares and per share data and as otherwise indicated)
Free translation from the original prepared in Spanish for the publication in Argentina



25.  
Taxes

The details of the provision for the Group’s income tax, is as follows:

   
March 31,
 2015
   
March 31,
 2014
 
Current income tax
    (633,163 )     (185,112 )
Deferred income tax
    246,056       297,410  
Minimum Presumed Income tax (MPIT)
    (2,519 )     -  
Income tax
    (389,626 )     112,298  

The gross movement on the deferred income tax account is as follows:

   
March 31,
 2015
   
June 30,
 2014
 
Beginning of the period / year
    23,034       (310,700 )
Use of tax loss carryforwards
    (185,405 )     -  
Cumulative translation adjustment
    (1,236 )     (17,948 )
Assets held for sale
    (33,346 )     33,346  
Income tax expense and deferred income tax
    246,056       318,336  
End of period / year
    49,103       23,034  

The Group did not recognize deferred income tax assets of Ps. 25.3 million and Ps. 22.9 million as of March 31, 2015 and June 30, 2014, respectively. Although management believes that it will become profitable in the foreseeable future, as a result of the history of recent losses incurred during the development phase of certain Group’s business operations and the lack of verifiable and objective evidence due to the limited operating history of such Group’s operations, the Board of Directors has determined that there is sufficient uncertainty as to the generation of sufficient taxable income to utilize the losses within a reasonable timeframe, therefore, no deferred tax asset is recognized in relation to these losses.
 
Below is a reconciliation between income tax recognized and that which would result applying the prevailing tax rate on Profit before income tax for the nine-month periods ended March 31, 2015 and 2014:

   
March 31,
 2015
   
March 31,
 2014
 
Tax calculated at the tax rates applicable to profits in the respective countries
    12,640       (62,138 )
Permanent differences:
               
Share of profit / (loss) of associates and joint ventures
    390,203       (35,942 )
Unrecognized tax losses                                                                                   
    4,529       (754 )
Change of measurement and partial disposal of Avenida Inc.
    (14,602 )     -  
Non-taxable income and others                                                                                   
    (5,663 )     (13,464 )
Income tax                                                                                   
    387,107       (112,298 )
Minimum Presumed Income tax (MPIT)                                                                                   
    2,519       -  

 
51

 
IRSA Inversiones y Representaciones Sociedad Anónima

Notes to the Unaudited Condensed Interim Consolidated Financial Statements (Continued)
(All amounts in thousands of Argentine Pesos, except shares and per share data and as otherwise indicated)
Free translation from the original prepared in Spanish for the publication in Argentina



26.  
Shareholders’ equity

Special reserve
 
Pursuant to CNV General Ruling No. 609/12, the Company set up a special reserve reflecting the positive difference between the balance at the beginning of retained earnings disclosed in the first financial statements prepared according to IFRS and the balance at closing of retained earnings disclosed in the last financial statements prepared in accordance with previously effective accounting standards. This reserve may not be used to make distributions in kind or in cash, and may only be reversed to be capitalized, or otherwise to absorb potential negative balances in Retained Earnings.
 
Repurchase plan involving common shares and GDS issued by IRSA
 
On July 25, 2013, IRSA’s Board of Directors set forth the terms and conditions governing the purchase of the Company’s own stock pursuant to Section 64 of Law No. 26,831 and the CNV’s regulations, for up to an aggregate amount of Ps. 200.0 million and up to 5% of the capital stock. During the year ended June 30, 2014, the Company repurchased 533,947 common shares (nominal value Ps. 1 per share) for a total of Ps. 5.2 million and 437,075 GDS (representing 4,370,750 common shares) for a total amount of US$ 5.2 million.
 
On June 10, 2014, the Board of Directors of IRSA resolved to terminate the stock repurchase plan that was approved by resolution of the Board on July 25, 2013, and modified by resolutions adopted on September 18, 2013, October 15, 2013 and October 22, 2013. During the term of the Stock Repurchase Plan, IRSA has repurchased 4,904,697 shares for an aggregate amount of Ps. 37.9 million.


 
52

 
IRSA Inversiones y Representaciones Sociedad Anónima

Notes to the Unaudited Condensed Interim Consolidated Financial Statements (Continued)
(All amounts in thousands of Argentine Pesos, except shares and per share data and as otherwise indicated)
Free translation from the original prepared in Spanish for the publication in Argentina



27.  
Revenues

   
March 31,
 2015
   
March 31,
 2014
 
Base rent
    914,206       779,963  
Contingent rent
    340,034       230,725  
Admission rights
    113,147       92,538  
Averaging scheduled rent escalation
    24,871       14,038  
Parking fees
    78,627       59,446  
Letting fees
    33,747       32,824  
Service charges
    670,541       525,603  
Property management fee
    4,507       3,245  
Others
    6,160       3,476  
Total rental and service income
    2,185,840       1,741,858  
Sale of trading properties
    6,366       25,933  
Hotel operations
    316,733       253,971  
Consumer financing
    95       457  
Total other revenue
    323,194       280,361  
Total revenues
    2,509,034       2,022,219  

28.  
Costs

   
March 31,
 2015
   
March 31,
 2014
 
Costs of rental and services costs
    888,628       757,004  
Cost of sale and development
    9,387       10,389  
Costs from hotel operations
    211,177       158,915  
Costs from consumer financing
    29       241  
Total costs
    1,109,221       926,549  

29.  
Expenses by nature

The Group disclosed expenses the statements of income by function as part of the line items “Costs”, “General and administrative expenses” and “Selling expenses”.
 
The following tables provide the additional required disclosure of expenses by nature and their relationship to the function within the Group.


 
53

 
IRSA Inversiones y Representaciones Sociedad Anónima

Notes to the Unaudited Condensed Interim Consolidated Financial Statements (Continued)
(All amounts in thousands of Argentine Pesos, except shares and per share data and as otherwise indicated)
Free translation from the original prepared in Spanish for the publication in Argentina



29.  
Expenses by nature (Continued)

For the period ended March 31, 2015:

   
Group Costs
                   
   
Cost of sale and development
   
Costs of rental and services
   
Costs from consumer financing
   
Costs from hotel operations
   
General and administrative expenses
   
Selling expenses
   
Total
 
Salaries, social security costs and other personnel expenses
    551       289,254       -       121,146       85,633       21,872       518,456  
Maintenance, security, cleaning, repair and others
    4,194       231,147       10       26,034       14,397       1,524       277,306  
Advertising and others selling expenses
    111       136,861       -       5,193       -       23,778       165,943  
Taxes, rates and contributions
    2,423       77,321       -       245       7,373       69,117       156,479  
Amortization and depreciation
    211       120,735       -       8,587       4,785       196       134,514  
Director´s fees
    -       -       -       -       66,859       -       66,859  
Fees and payments for services
    176       4,846       19       1,570       54,356       4,554       65,521  
Food, beverage and other lodging expenses
    -       -       -       47,704       6,377       3,645       57,726  
Other expenses
    104       18,538       -       423       19,028       772       38,865  
Leases and service charges
    773       9,926       -       275       2,999       1,023       14,996  
Allowance for trade and other receivables (charge and recovery)
    -       -       -       -       -       9,084       9,084  
Cost of sales of properties
    844       -       -       -       -       -       844  
Total expenses by nature
    9,387       888,628       29       211,177       261,807       135,565       1,506,593  


 
54

 
IRSA Inversiones y Representaciones Sociedad Anónima

Notes to the Unaudited Condensed Interim Consolidated Financial Statements (Continued)
(All amounts in thousands of Argentine Pesos, except shares and per share data and as otherwise indicated)
Free translation from the original prepared in Spanish for the publication in Argentina



29.  
Expenses by nature (Continued)

For the period ended March 31, 2014:

   
Group Costs
                   
   
Cost of sale and development
   
Costs of rental and services
   
Costs from consumer financing
   
Costs from hotel operations
   
General and administrative expenses
   
Selling expenses
   
Total
 
Salaries, social security costs and other personnel expenses
    106       215,906       -       90,079       63,305       16,104       385,500  
Maintenance, security, cleaning, repair and others
    2,627       181,554       3       18,778       11,390       482       214,834  
Advertising and others selling expenses
    11       118,212       -       3,352       -       18,489       140,064  
Taxes, rates and contributions
    1,823       62,543       -       -       6,307       50,741       121,414  
Amortization and depreciation
    4       156,105       -       8,285       4,161       171       168,726  
Director´s fees
    -       -       -       -       58,953       -       58,953  
Fees and payments for services
    34       2,806       236       1,726       30,333       3,977       39,112  
Food, beverage and other lodging expenses
    -       -       -       36,105       4,802       2,788       43,695  
Other expenses
    24       11,492       2       305       8,290       1,579       21,692  
Leases and service charges
    974       8,386       -       285       6,323       811       16,779  
Allowance for trade and other receivables (charge and recovery)
    -       -       -       -       38       5,392       5,430  
Cost of sales of properties
    4,786       -       -       -       -       -       4,786  
Total expenses by nature
    10,389       757,004       241       158,915       193,902       100,534       1,220,985  


 
 
55

 
IRSA Inversiones y Representaciones Sociedad Anónima

Notes to the Unaudited Condensed Interim Consolidated Financial Statements (Continued)
(All amounts in thousands of Argentine Pesos, except shares and per share data and as otherwise indicated)
Free translation from the original prepared in Spanish for the publication in Argentina



30.  
Employee costs

   
March 31,
 2015
   
March 31,
 2014
 
Salaries, bonuses and social security expenses
    459,705       345,106  
Costs of equity incentive plan and defined contribution plan
    26,707       14,755  
Other employee costs and benefits
    32,044       25,639  
Total employee costs
    518,456       385,500  

31.  
Other operating results, net

   
March 31,
 2015
   
March 31,
 2014
 
Gain from disposal of equity interest in associates
    22,075       -  
Expenses related to transfers of investment property to subsidiaries (1)
    (110,482 )     -  
Reversal of currency translation adjustment (2)
    188,323       -  
Donations
    (13,677 )     (15,966 )
Judgments and other contingencies (3)
    (17,515 )     (8,350 )
Tax on shareholders’ personal assets
    (3,705 )     (3,691 )
Others
    (1,763 )     214  
Total other operating results, net
    63,256       (27,793 )
 
(1) On December 22, 2014, IRSA conveyed title on the properties located in Bouchard 710, Suipacha 652, Torre BankBoston, República Building, Intercontinental Plaza and the plot of land next to the latter, to its subsidiary IRSA Propiedades Comerciales, which as from such date continue to operate such properties. This transfer has had no effects whatsoever in the consolidated financial statements of the Group other than the expenses and taxes associated to the transfer.
(2) Corresponds to the reversal of the translation reserve generated in Rigby following the partial repayment of principal of the company (see Note 4).
(3) Includes legal costs and expenses.

32.  
Financial results, net

   
March 31,
2015
   
March 31,
2014
 
Finance income:
           
 - Interest income
    43,756       46,955  
 - Foreign exchange
    28,272       36,113  
 - Dividends income
    12,449       10,741  
Total finance income
    84,477       93,809  
Finance costs:
               
 - Interest expense
    (483,815 )     (359,495 )
 - Foreign exchange
    (300,830 )     (1,138,470 )
 - Other finance costs
    (53,614 )     (40,124 )
Subtotal finance costs
    (838,259 )     (1,538,089 )
Less: Capitalized finance costs
    12,957       17,206  
Total finance costs
    (825,302 )     (1,520,883 )
Other financial results:
               
 - Fair value gain of financial assets and liabilities at fair value through profit or loss, net
    (2,638 )     229,823  
 - (Loss) / Gain on derivative financial instruments, net
    (54,604 )     27,492  
 - Loss on repurchase of Non-Convertible Notes
    -       (12,874 )
Total other financial results
    (57,242 )     244,441  
Total financial results, net
    (798,067 )     (1,182,633 )

 
56

 
IRSA Inversiones y Representaciones Sociedad Anónima

Notes to the Unaudited Condensed Interim Consolidated Financial Statements (Continued)
(All amounts in thousands of Argentine Pesos, except shares and per share data and as otherwise indicated)
Free translation from the original prepared in Spanish for the publication in Argentina



33.  
Share-based payments

Equity incentive plan

The Group incurred a charge of Ps. 24,170 and Ps. 12,541 for the nine-month periods ended March 31, 2015 and 2014, respectively.

34.  
Related party transactions

During the normal course of business, the Group conducts transactions with different entities or parties related to it. An individual or legal entity is considered a related party where:
-  
An entity, individual or close relative of such individual or legal entity exercises control, or joint control, or significant influence over the reporting entity, or is a member of the Board of Directors or the Senior Management of the entity or its controlling company.
-  
An entity is a subsidiary, associate or joint venture of the entity or its controlling or controlled company.

The main transactions conducted with related parties are described in the annual Financial Statements for the fiscal year ended June 30, 2014.

Below is a description of new operations made during the nine-month periods:

Transfer of tax credits

In February 2015, “Exportaciones Agroindustriales S.A.” (EAASA) (a company owned by CRESUD S.A.C.I.F. y A.) assigned upon IRSA Propiedades Comerciales S.A. (successor due to a change in name of Alto Palermo S.A. (APSA)), Ps. 19 million pertaining to VAT refunds for exports originated in such company’s economic activity.

Acquisition of financial assets

In March 2015, through Emprendimientos Recoleta S.A. (ERSA) and Panamerican Mall S.A. (PAMSA), the Group purchased 12,072,900 non-convertible Notes at nominal value from CRESUD S.A.C.I.F. y A., for a total amount of Ps. 109.9 million.


 
57

 
IRSA Inversiones y Representaciones Sociedad Anónima

Notes to the Unaudited Condensed Interim Consolidated Financial Statements (Continued)
(All amounts in thousands of Argentine Pesos, except shares and per share data and as otherwise indicated)
Free translation from the original prepared in Spanish for the publication in Argentina


34.  
Related party transactions (Continued)


The following is a summary of the balances with related parties as of March 31, 2015:

Related party
Description
of
transaction
 
Investments
in financial assets
non-current
   
Investments in financial assets current
   
Trade and other receivables
non-current
   
Trade and other receivables current
   
Trade and other payables
non-current
   
Trade and other payables current
   
Borrowings
non-current
   
Borrowings current
   
Derivative financial instruments current
 
Parent Company
                  -                                      
Cresud S.A.C.I.F. y A.
Reimbursement of expenses
    -       -       -       37       -       (9,673 )     -       -       -  
Sale of good and/or services
    -       -       -       216       -       -       -       -       -  
Share-based payments
    -       -       -       -       -       (14,863 )     -       -       -  
Long-term incentive plan
    -       -       -       -       -       (6,491 )     -       -       -  
Management Fees
    -       -       -       -       -       (12 )     -       -       -  
Corporate services
    -       -       -       -       -       (35,125 )     -       -       -  
Non-Convertible Notes
    109,923       -       -       -       -       -       (52,977 )     (1,305 )     -  
Leases and/or rights of use
    -       -       -       569       -       -       -       -       -  
Total Parent Company
      109,923       -       -       822       -       (66,164 )     (52,977 )     (1,305 )     -  
Associates
                                                                         
Banco Hipotecario S.A.
Reimbursement of expenses
    -       -       -       122       -       (24 )     -       -          
Borrowings
    -       -       -       -       -       -       (11,528 )     (20,356 )     -  
Leases and/or rights of use
    -       -       -       121       -       -       -       -       -  
Mortgage bonds
    -       -       -       8       -       -       -       -       -  
Commissions per stands
    -       -       -       47       -       -       -       -       -  
Lipstick Management LLC
Reimbursement of expenses
    -       -       -       829       -       -       -       -       -  
New Lipstick LLC
Reimbursement of expenses
    -       -       -       2,492       -       -       -       -       -  
Banco de Crédito y Securitización S.A.
Leases and/or rights of use
    -       -       -       44       -       -       -       -       -  
Tarshop S.A.
Leases and/or rights of use
    -       -       -       -       (31 )     (271 )     -       -       -  
Reimbursement of expenses
    -       -       -       815       -       -       -       -       -  
Total Associates
      -       -       -       4,478       (31 )     (295 )     (11,528 )     (20,356 )     -  


 
58

 
IRSA Inversiones y Representaciones Sociedad Anónima

Notes to the Unaudited Condensed Interim Consolidated Financial Statements (Continued)
(All amounts in thousands of Argentine Pesos, except shares and per share data and as otherwise indicated)
Free translation from the original prepared in Spanish for the publication in Argentina


34.  
Related party transactions (Continued)

Related party
Description
of
transaction
 
Investments
in
financial assets
non-current
   
Investments in financial assets current
   
Trade and other receivables
non-current
   
Trade and other receivables
current
   
Trade and other payables
non-current
   
Trade and other payables current
   
Borrowings
non-current
   
Borrowings current
   
Derivative financial instruments current
 
Joint Ventures
                                                       
Baicom Networks S.A.
Contributions to be paid in
    -             -       10       -                          
Management fees
    -       -       -       12       -       -       -       -       -  
Borrowings
    -       -       1,242       212       -       -       -       -       -  
Reimbursement of expenses
    -       -       -       742       -       -       -       -       -  
Entertainment Holding S.A.
Reimbursement of expenses
    -       -       -       249       -       -       -       -       -  
Borrowings
    -       -       -       69       -       -       -       -       -  
Entretenimiento Universal S.A.
Reimbursement of expenses
    -       -       -       139       -       -       -       -       -  
Borrowings
    -       -       -       77       -       -       -       -       -  
Boulevard Norte S.A.
Reimbursement of expenses
    -       -       -       915       -       -       -       -       -  
Borrowings
    -       -       -       5       -       -       -       -       -  
Cyrsa S.A.
Borrowings
    -       -       -               -       -       (13,791 )     -       -  
Reimbursement of expenses
    -       -       -       21       -       (13 )     -       -       -  
Credit due to capital reduction
    -       -       -       8,841       -       -       -       -       -  
Nuevo Puerto Santa Fe S.A.
Reimbursement of expenses
    -       -       -       1,059       -       (5 )     -       -       -  
Proceeds from leasing
    -       -       -       -       -       (4 )     -       -       -  
Leases and/or rights of use
    -       -       -       -       -       (424 )     -       -       -  
Management fees
    -       -       -       2,179       -       -       -       -       -  
Share-based payments
    -       -       -       -       -       -       -       -       -  
Borrowings
    -       -       -       -       -       -       -       (7,437 )     -  
Puerto Retiro S.A.
Borrowings
    -       -       -       2,049       -       -       -       -       -  
Reimbursement of expenses
    -       -       -       221       -       -       -       -       -  
Quality Invest S.A.
Management fees
    -       -       -       22       -       (6 )     -       -       -  
Reimbursement of expenses
    -       -       -       91       -       -       -       -       -  
Total Joint Ventures
      -       -       1,242       16,913       -       (452 )     (13,791 )     (7,437 )     -  


 
59

 
IRSA Inversiones y Representaciones Sociedad Anónima

Notes to the Unaudited Condensed Interim Consolidated Financial Statements (Continued)
(All amounts in thousands of Argentine Pesos, except shares and per share data and as otherwise indicated)
Free translation from the original prepared in Spanish for the publication in Argentina


34.  
Related party transactions (Continued)

Related party
Description
of
transaction
 
Investments
in financial assets
non-current
   
Investments in financial assets current
   
Trade and other receivables
non-current
   
Trade and other receivables current
   
Trade and other payables
non-current
   
Trade and other payables current
   
Borrowings
non-current
   
Borrowings current
   
Derivative financial instruments current
 
Subsidiaries of the parent company
                                                       
Futuros y Opciones.com S.A.
Reimbursement of expenses
    -       -       -       84       -       (29 )     -       -       -  
FyO Trading S.A.
Reimbursement of expenses
    -       -       -       1       -       -       -       -       -  
Total Subsidiaries of the parent company
      -       -       -       85       -       (29 )     -       -       -  
Other related parties
                                                                         
Consultores Asset Management S.A.
Reimbursement of expenses
    -       -       -       3,231       -       -       -       -       -  
Estudio Zang, Bergel y Viñes
Advances
    -               -       34       -       -       -       -       -  
Legal services
    -       -       -       14       -       (493 )     -       -       -  
Dolphin Fund Ltd.
Reimbursement of expenses
    -       -       -       -       -       -       -       -       -  
Austral Gold
Reimbursement of expenses
    -       -       -       2       -       (1 )     -       -       -  
EMP
Management fees
    -       -       -       -       -       (33 )     -       -       -  
Consultores Venture Capital Uruguay
Reimbursement of expenses
    -       -       -       787       -       -       -       -       -  
Ogden Argentina S.A.
Reimbursement of expenses
    -       -       -       312       -       -       -       -       -  
Borrowings
    -       -       -       5       -       -       -       -       -  
Fundación IRSA
Reimbursement of expenses
    -       -       -       95       -       -       -       -       -  
Inversiones Financieras del Sur
Borrowings
    -       -       -       191,770       -       -       -       -       -  
Supertel
Borrowings
    -       -       -       24,531       -       -       -       -       -  
Museo de los Niños
Reimbursement of expenses
    -       -       -       92       -       -       -       -       -  
Leases and/or rights of use
    -       -       -       762       -       -       -       -       -  
Total Other related parties
      -       -       -       221,635       -       (527 )     -       -       -  

 
60

 
IRSA Inversiones y Representaciones Sociedad Anónima

Notes to the Unaudited Condensed Interim Consolidated Financial Statements (Continued)
(All amounts in thousands of Argentine Pesos, except shares and per share data and as otherwise indicated)
Free translation from the original prepared in Spanish for the publication in Argentina


34.
Related party transactions (Continued)

Related party
Description
of
transaction
 
Investments
in financial assets
non-current
   
Investments in financial assets current
   
Trade and other receivables non-current
   
Trade and other receivables current
   
Trade and other payables
non-current
   
Trade and other payables current
   
Borrowings non-current
   
Borrowings current
   
Derivative financial instruments current
 
Directors and Senior Management
                                                       
Directors
Fees
    -       -       -       -       -       (32,307 )     -       -       -  
Reimbursement of expenses
    -       -       -       -       -       (4 )     -       -       -  
Advances
    -       -       -       2,165       (20 )     -       -       -       -  
Total Directors and Senior Management
      -       -       -       2,165       (20 )     (32,311 )     -       -       -  
Total
      109,923       -       1,242       246,098       (51 )     (99,778 )     (78,296 )     (29,098 )     -  

 
61

 
IRSA Inversiones y Representaciones Sociedad Anónima

Notes to the Unaudited Condensed Interim Consolidated Financial Statements (Continued)
(All amounts in thousands of Argentine Pesos, except shares and per share data and as otherwise indicated)
Free translation from the original prepared in Spanish for the publication in Argentina


34.
Related party transactions (Continued)

The following is a summary of the balances with related parties as of June 30, 2014:

Related party
Description
of
transaction
 
Investments in
financial assets
non-current
   
Investments in financial assets current
   
Trade and other receivables non-current
   
Trade and other receivables current
   
Trade and other payables
non-current
   
Trade and other payables
current
   
Borrowings
non-current
   
Borrowings current
   
Derivative financial instruments current
 
Parent Company
                                                       
Cresud S.A.C.I.F. y A.
Reimbursement of expenses
    -       -       -       16       -       (3,723 )     -       -       -  
Corporate services
    -       -       -       -       -       (33,710 )     -       -       -  
Sale of good and/or services
    -       -       -       701       -       -       -       -       -  
Dividends payable
    -       -       -       -       -       (36,462 )     -       -       -  
Leases and/or rights of use
    -       -       -       1,598       -       -       -       -       -  
Non-Convertible Notes
    -       14,079       -       -       -       -       (56,972 )     (2,023 )     -  
Long-term incentive plan
    -       -       -       -       -       (10,557 )     -       -       -  
Share-based payments
    -       -       -       -       -       (3,673 )     -       -       -  
Total Parent Company
      -       14,079       -       2,315       -       (88,125 )     (56,972 )     (2,023 )     -  
Associates
                                                                         
Banco Hipotecario S.A.
Reimbursement of expenses
    -       -       -       -       -       (1,547 )     -       -          
Borrowings
    -       -       -       -       -       -       (17,781 )     (23,285 )        
Derivatives
    -       -       -       -       -       -       -       -       (5,225 )
Leases and/or rights of use
    -       -       -       200       -       -       -       -       -  
Commissions per stands
    -       -       -       59       -       -       -       -       -  
Lipstick Management LLC
Reimbursement of expenses
    -       -       -       765       -       -       -       -       -  
New Lipstick LLC
Reimbursement of expenses
    -       -       -       2,297       -       -       -       -       -  
Banco de Crédito y Securitización S.A.
Leases and/or rights of use
    -       -       -       19       -       (80 )     -       -       -  
Tarshop S.A.
Leases and/or rights of use
    -       -       -       -       (175 )     (677 )     -       -       -  
Reimbursement of expenses
    -       -       -       687       -       -       -       -       -  
Commissions per stands
    -       -       -       19       -       -       -       -       -  
Supertel
Dividends received
    -       -       -       11,778       -       -       -       -       -  
Total Associates
      -       -       -       15,824       (175 )     (2,304 )     (17,781 )     (23,285 )     (5,225 )

 
62

 
IRSA Inversiones y Representaciones Sociedad Anónima

Notes to the Unaudited Condensed Interim Consolidated Financial Statements (Continued)
(All amounts in thousands of Argentine Pesos, except shares and per share data and as otherwise indicated)
Free translation from the original prepared in Spanish for the publication in Argentina


34.
Related party transactions (Continued)

Related party
Description
of
transaction
 
Investments in financial assets
non-current
   
Investments in financial assets current
   
Trade and other receivables
non-current
   
Trade and other receivables
current
   
Trade and other payables
non-current
   
Trade and other payables
current
   
Borrowings
non-current
   
Borrowings current
   
Derivative financial instruments current
 
Joint Ventures
                                                       
 
Contributions to be paid in
    -       -       -       10       -       -       -       -       -  
Baicom Networks S.A.
Management fees
    -       -       -       2       -       -       -       -       -  
Borrowings
    -       -       1,143       -       -       -       -       -       -  
Reimbursement of expenses
    -       -       -       193       -       -       -       -       -  
Entertainment Holding S.A.
Reimbursement of expenses
    -       -       -       165       -       -       -       -       -  
Borrowings
    -       -       -       20       -       -       -       -       -  
Entertainment Universal S.A.
Reimbursement of expenses
    -       -       -       103       -       -       -       -       -  
Borrowings
    -       -       -       68       -       -       -       -       -  
Boulevard Norte S.A.
Reimbursement of expenses
    -       -       -       864       -       -       -       -       -  
Borrowings
    -       -       -       4       -       -       -       -       -  
Cyrsa S.A.
Borrowings
    -       -       -       -       -       -       (133,314 )     -       -  
Reimbursement of expenses
    -       -       -       66       -       (9 )     -       -       -  
Nuevo Puerto Santa Fe S.A.
Reimbursement of expenses
    -       -       -       223       -       (72 )     -       -       -  
Proceeds from leasing
    -       -       -       -       -       (18 )     -       -       -  
Leases and/or rights of use
    -       -       -       -       -       (630 )     -       -       -  
Management fees
    -       -       -       1,338       -       -       -       -       -  
Share-based payments
    -       -       -       304       -       -       -       -       -  
Borrowings
    -       -       -       -       -       -       -       (71 )     -  
Puerto Retiro S.A.
Contributions to be paid in
    -       -       -       160       -       -       -       -       -  
Borrowings
    -       -       -       3,230       -       -       -       -       -  
Reimbursement of expenses
    -       -       -       213       -       -       -       -       -  
Quality Invest S.A.
Management fees
    -       -       -       22       -       (45 )     -       -       -  
Reimbursement of expenses
    -       -       -       64       -       -       -       -       -  
Total Joint Ventures
      -       -       1,143       7,049       -       (774 )     (133,314 )     (71 )     -  

 
63

 
IRSA Inversiones y Representaciones Sociedad Anónima

Notes to the Unaudited Condensed Interim Consolidated Financial Statements (Continued)
(All amounts in thousands of Argentine Pesos, except shares and per share data and as otherwise indicated)
Free translation from the original prepared in Spanish for the publication in Argentina


34.
Related party transactions (Continued)

Related party
Description
of
transaction
 
Investments in financial assets
non-current
   
Investments in financial assets current
   
Trade and other receivables non-current
   
Trade and other receivables
current
   
Trade and other payables
non-current
   
Trade and other payables
current
   
Borrowings
non-current
   
Borrowings current
   
Derivative financial instruments current
 
Subsidiaries of the parent company
                                                       
Cactus Argentina S.A.
Reimbursement of expenses
    -       -       -       2       -       (515 )     -       -       -  
Exportaciones Agroindustriales
Borrowings
    -       -       -       2,134       -       -       -       -       -  
Futuros y Opciones.com S.A.
Reimbursement of expenses
    -       -       -       138       -       (29 )     -       -       -  
FyO Trading S.A.
Reimbursement of expenses
    -       -       -       1       -       -       -       -       -  
Total Subsidiaries of the parent company
      -       -       -       2,275       -       (544 )     -       -       -  
Other related parties
                                                                         
Consultores Asset Management S.A.
Reimbursement of expenses
    -       -       -       14,378       -       (11,099 )     -       -       -  
Estudio Zang, Bergel y Viñes
Advances
    -       -       -       4       -       -       -       -       -  
Legal services
    -       -       -       -       -       (513 )     -       -       -  
Austral Gold
Reimbursement of expenses
    -       -       -       8       -       (1 )     -       -       -  
Ogden Argentina S.A.
Reimbursement of expenses
    -       -       -       228       -       -       -       -       -  
Borrowings
    -       -       -       4       -       -       -       -       -  
EMP
Management fees
    -       -       -       -       -       (31 )     -       -       -  
Fundación IRSA
Reimbursement of expenses
    -       -       -       72       -       -       -       -       -  
IRSA Real Estate Strategies LP
Capital contribution
    -       -       -       -       -       (8 )     -       -       -  
Inversiones Financieras del Sur S.A.
Borrowings
    -       -       -       378       -       (5 )     -       -       -  
IRSA Developments LP
Capital contribution
    -       -       -       -       -       (13 )     -       -       -  
Museo de los Niños
Reimbursement of expenses
    -       -       -       767       -       (9 )     -       -       -  
Total Other related parties
      -       -       -       15,839       -       (11,679 )     -       -       -  
Directors and Senior Management
                                                                         
Directors
Fees
    -       -       -       301       -       (13,225 )     -       -       -  
Reimbursement of expenses
    -       -       -       -       -       (10 )     -       -       -  
Tenant deposits
    -       -       -       -       (20 )     -       -       -       -  
Total Directors and Senior Management
      -       -       -       301       (20 )     (13,235 )     -       -       -  
Total
      -       14,079       1,143       43,603       (195 )     (116,661 )     (208,067 )     (25,379 )     (5,225 )


 
64

 
IRSA Inversiones y Representaciones Sociedad Anónima

Notes to the Unaudited Condensed Interim Consolidated Financial Statements (Continued)
(All amounts in thousands of Argentine Pesos, except shares and per share data and as otherwise indicated)
Free translation from the original prepared in Spanish for the publication in Argentina



34.
Related party transactions (Continued)

The following is a summary of the transactions with related parties for the nine-month period ended March 31, 2015:

Related party
 
Leases and/or rights
of use
   
Management fees
   
Corporate services
   
Legal services
   
Financial operations
   
Donations
   
Fees and salaries
   
Letting fees
 
Parent Company
                                               
Cresud S.A.C.I.F. y A.
    3,258       (80 )     (68,356 )     -       (7,696 )     -       -       -  
Total Parent company
    3,258       (80 )     (68,356 )     -       (7,696 )     -       -       -  
Associates
                                                               
Banco Hipotecario S.A.
    1,547       -       -       -       450       -       -       5  
Banco de Crédito y Securitización S.A.
    3,219       -       -       -       -       -       -       -  
Tarshop S.A.
    7,302       -       -       -       -       -       -       21  
Total Associates
    12,068       -       -       -       450       -       -       26  
Joint Ventures
                                                               
Baicom Networks S.A.
    -       -       -       -       116       -       -       -  
Cyrsa S.A.
    -       -       -       -       (8,530 )     -       -       -  
Nuevo Puerto Santa Fe S.A.
    (542 )     1,663       -       -       (1,010 )     -       -       -  
Entertainment Universal S.A.
    -       -       -       -       10       -       -       -  
Entertainment Holding S.A.
    -       -       -       -       9       -       -       -  
Puerto Retiro S.A.
    -       -       -       -       463       -       -       -  
Quality Invest S.A.
    -       162       -       -       -       -       -       -  
Total Joint Ventures
    (542 )     1,825       -       -       (8,942 )     -       -       -  
Subsidiaries Cresud S.A.C.I.F. y A.
                                                               
Exportaciones Agroindustriales Argentinas
    -       -       -       -       133       -       -       -  
Total Subsidiaries Cresud S.A.C.I.F. y A.
    -       -       -       -       133       -       -       -  
Other related parties
                                                               
Estudio Zang, Bergel & Viñes
    -       -       -       (2,719 )     -       -       -       -  
Isaac Elsztain e Hijos S.C.A.
    (401 )     -       -       -       -       -       -       -  
Consultores Asset Management S.A.
    243       -       -       -       -       -       -       -  
Fundación IRSA
    -       -       -       -       -       (2,949 )     -       -  
Hamonet S.A.
    (210 )     -       -       -       -       -       -       -  
Inversiones Financieras del Sur S.A.
    -       -       -       -       57       -       -       -  
Total Other related parties
    (368 )     -       -       (2,719 )     57       (2,949 )     -       -  
Directors and Senior Management
                                                               
Directors
    -       -       -       -       -       -       (55,197 )     -  
Senior Management
    -       -       -       -       -       -       (10,219 )     -  
Total Directors and Senior Management
    -       -       -       -       -       -       (65,416 )     -  
Total
    14,416       1,745       (68,356 )     (2,719 )     (15,998 )     (2,949 )     (65,416 )     26  

 
65

 
IRSA Inversiones y Representaciones Sociedad Anónima

Notes to the Unaudited Condensed Interim Consolidated Financial Statements (Continued)
(All amounts in thousands of Argentine Pesos, except shares and per share data and as otherwise indicated)
Free translation from the original prepared in Spanish for the publication in Argentina


34.
Related party transactions (Continued)

The following is a summary of the transactions with related parties for the nine-month period ended March 31, 2014:

Related party
 
Leases and/or rights
of use
   
Management fees
   
Corporate services
   
Legal services
   
Financial operations
   
Donations
   
Fees and salaries
 
Parent Company
                                         
Cresud S.A.C.I.F. y A.
    1,303       -       (75,285 )     -       (3,123 )     -       -  
Total Parent Company
    1,303       -       (75,285 )     -       (3,123 )     -       -  
Associates
                                                       
Banco Hipotecario S.A.
    344       -       -       -       43,614       -       -  
Banco de Crédito y Securitización S.A.
    530       -       -       -       -       -       -  
Tarshop S.A.
    4,399       (239 )     -       -       -       -       -  
Total Associates
    5,273       (239 )     -       -       43,614       -       -  
Joint Ventures
                                                       
Baicom Networks S.A.
    -       9       -       -       96       -       -  
Cyrsa S.A.
    -       -       -       -       (14,596 )     -       -  
Nuevo Puerto Santa Fe S.A.
    (426 )     1,090       -       -       -       -       -  
Puerto Retiro S.A.
    -       -       -       -       790       -       -  
Quality Invest S.A.
    -       162       -       -       -       -       -  
Total Joint Ventures
    (426 )     1,261       -       -       (13,710 )     -       -  
Other related parties
                                                       
Estudio Zang, Bergel & Viñes
    -       -       -       (2,220 )     -       -       -  
Fundación IRSA
    -       -       -       -       -       (2,250 )     -  
Isaac Elsztain e Hijos S.C.A.
    (358 )     -       -       -       -       -       -  
Hamonet S.A.
    (191 )     -       -       -       -       -       -  
Inversiones Financieras del Sur S.A.
    -       -       -       -       232       -       -  
Total Other related parties
    (549 )     -       -       (2,220 )     232       (2,250 )     -  
Directors and Senior Management
                                                       
Senior Management
    -       -       -       -       -       -       (5,971 )
Directors
    -       -       -       -       -       -       (58,953 )
Total Directors and Senior Management
    -       -       -       -       -       -       (64,924 )
Total
    5,601       1,022       (75,285 )     (2,220 )     27,013       (2,250 )     (64,924 )

 
66

 
IRSA Inversiones y Representaciones Sociedad Anónima

Notes to the Unaudited Condensed Interim Consolidated Financial Statements (Continued)
(All amounts in thousands of Argentine Pesos, except shares and per share data and as otherwise indicated)
Free translation from the original prepared in Spanish for the publication in Argentina



35.  
CNV General Ruling N° 629/14 – Storage of documentation

On August 14, 2014, the Argentine Securities Exchange Commission (CNV) issued General Ruling N° 629 whereby it introduced amendments to rules related to storage and conservation of corporate books, accounting books and commercial documentation. In this sense, it should be noted that the Group has entrusted the storage of certain non-sensitive and old information to the following providers:

Storage of documentation
Location
Iron Mountain Argentina S.A.
Av. Amancio Alcorta 2482, C.A.B.A.
Iron Mountain Argentina S.A.
Pedro de Mendoza 2143, C.A.B.A.
Iron Mountain Argentina S.A.
Saraza 6135, C.A.B.A.
Iron Mountain Argentina S.A.
Azara 1245, C.A.B.A. (i)
Iron Mountain Argentina S.A.
Polígono Industrial Spegazzini, Au. Ezeiza-Cañuelas KM 45
Iron Mountain Argentina S.A.
Cañada de Gomez 3825 – C.A.B.A.
 
    (i) On February 5, 2014 there was a widely known fire in Iron Mountain’s warehouse. To the date of these financial statements, the Group has not been notified whether the documentation submitted has been actually affected by the fire and its condition after the accident. Nevertheless, based on the internal review carried out by the Group, duly reported to the Argentine Securities Exchange Commission on February 12, 2014, the information kept at the Iron Mountain premises that were on fire do not appear to be sensitive or capable of affecting normal business operations.

It is further noted that a detailed list of all documentation held in custody by providers, as well as documentation required in section 5 a.3) of section I, Chapter V, Title II of the RULES (2013 as amended) are available at the registered office.

36.  
CNV General Resolution N° 622

As required by Section 1°, Chapter III, Title IV of CNV General Resolution No. 622, below there is a detail of the notes to the Unaudited Condensed Interim Consolidated Financial Statements that disclosure the information required by the Resolution in Exhibits.

Exhibit A - Property, plant and equipment
Note 10 Investment properties and Note 11 Property, plant and equipment
Exhibit B - Intangible assets
Note 13 Intangible assets
Exhibit C - Equity investments
Note 37 Equity investments
Exhibit D - Other investments
Note 15 Financial instruments by category
Exhibit E - Provisions
Note 17 Trading and other receivables and Note 23 Provisions
Exhibit F - Cost of sales and services provided
Note 12 Trading properties
Exhibit G - Foreign currency assets and liabilities
Note 38 Foreign currency assets and liabilities



 
67

 
IRSA Inversiones y Representaciones Sociedad Anónima

Notes to the Unaudited Condensed Interim Consolidated Financial Statements (Continued)
(All amounts in thousands of Argentine Pesos, except shares and per share data and as otherwise indicated)
Free translation from the original prepared in Spanish for the publication in Argentina


37.  
Equity investments

Issuer and type of securities
 
Class / Items
Amount
Value recorded as of 03.31.15
Value recorded as of 06.30.14
Market value as of 03.31.15
Issuer's information
Interest in common stock
Main activity
 
Registered office
Last financial statements issued
Date
Common stock (nominal value)
Profit (loss) for the period
Shareholders' Equity
Joint Ventures
                       
Baicom Networks S.A.
Common shares 1 vote
4,701,455
2,724
2,950
Not publicly traded
Real estate
Argentina
03.31.15
9,403
      (1,130)
5,449
50.00%
Irrevocable contributions
 
-
340
Higher value
 
276
276
                         
Cyrsa S.A.
Common shares 1 vote
8,748,269
16,752
152,229
Not publicly traded
Real estate
Argentina
03.31.15
17,497
12,745
33,503
50.00%
                         
Entertainment Holdings S.A.
Common shares 1 vote
22,395,574
22,773
19,092
Not publicly traded
Investment
Argentina
03.31.15
44,791
4,964
44,051
50.00%
Irrevocable contributions
 
100
721
Lower value
 
                      (23,192)
                      (23,192)
Goodwill
 
26,647
26,647
                         
Entretenimiento Universal S.A.
Common shares 1 vote
300
22
                             (59)
Not publicly traded
Event organization and others
Argentina
03.31.15
12
2,990
1,298
2.5%
                         
Nuevo Puerto Santa Fe S.A.
Common shares 1 vote
138,750
22,350
21,566
Not publicly traded
Commercial real estate
Argentina
03.31.15
27,750
6,819
44,702
50.00%
Higher value
 
3,848
3,980
Goodwill
 
1,323
1,323

 

 
68

 
IRSA Inversiones y Representaciones Sociedad Anónima

Notes to the Unaudited Condensed Interim Consolidated Financial Statements (Continued)
(All amounts in thousands of Argentine Pesos, except shares and per share data and as otherwise indicated)
Free translation from the original prepared in Spanish for the publication in Argentina


37.  
Equity investments (Continued)

Issuer and type of securities
Class / Items
Amount
Value recorded as of 03.31.15
Value recorded as of 06.30.14
Market value as of 03.31.15
Issuer's information
Interest in common stock
Main activity
Registered office
Last financial statements issued
Date
Common stock (nominal value)
Profit (loss) for the period
Shareholders' Equity
Puerto Retiro S.A.
Common shares 1 vote
23,067,250
                     14,613
                    13,868
Not publicly traded
Real estate
Argentina
03.31.15
46,135
      (2,071)
32,764
50.00%
Irrevocable contributions
 
                      1,769
                       1,781
Higher value
 
                    29,209
                    29,209
                         
Quality Invest S.A.
Common shares 1 vote
70,314,342
                    68,379
                    64,402
Not publicly traded
Real estate
Argentina
03.31.15
140,629
        6,953
149,757
50.00%
Irrevocable contributions
 
                      6,500
                         500
Goodwill
 
                       3,911
                       3,911
Higher value
 
                   (2,891)
                   (2,886)
Total Joint Ventures
   
                 195,113
                316,658
               
Associates
                       
Avenida Inc.
Preferred shares 1 vote
4,742,836
                             -
                       2,023
-
Investment
United States
03.31.15
-
-
-
17.68%
Goodwill
 
                             -
                       9,073
                         
Banco de Crédito & Securitización S.A. (1)
Common shares 1 vote
3,984,375
                    15,367
                     13,610
Not publicly traded
Financial
Argentina
03.31.15
62,500
7,014
246,906
6.38%
                         
Banco Hipotecario S.A. (1)
Common shares 1 vote
449,804,237
               1,307,918
                1,212,781
5.95
Financial
Argentina
03.31.15
1,500,000
176,081
4,531,034
29.99%
Higher value
 
                      (578)
                   (1,156)
 
Goodwill
 
                       4,881
-
               
                         
Bitania 26 S.A.
Common shares 1 vote
4,724,203
-
                    12,308
Not publicly traded
Real estate
Argentina
03.31.15
-
-
-
49.00%
Goodwill
 
-
                      1,736
Higher value
 
-
                      8,085
                         
 

 
69

 
IRSA Inversiones y Representaciones Sociedad Anónima

Notes to the Unaudited Condensed Interim Consolidated Financial Statements (Continued)
(All amounts in thousands of Argentine Pesos, except shares and per share data and as otherwise indicated)
Free translation from the original prepared in Spanish for the publication in Argentina


37.  
Equity investments (Continued)

Issuer and type of securities
 
Class / Items
Amount
Value recorded as of 03.31.15
Value recorded as of 06.30.14
Market value as of 03.31.15
Issuer's information
Interest in common stock
Main activity
Registered office
Last financial statements issued
Date
Common stock (nominal value)
Profit (loss) for the period
Shareholders' Equity
IDB Development Corporation Ltd
Common shares 1 vote
280,247,664
                           834,882
                            595,342
(3)                 1.344
Investment
Israel
03.31.15
N/A
N/A
N/A
49.00%
                         
Lipstick Management LLC
Common shares 1 vote
N/A
                               2,452
                               1,689
Not publicly traded
Management company
United States
03.31.15
 N/A
(2)             142
(2)             584
49.00%
 
Irrevocable contributions
 
                                   56
                                    50
                         
Manibil S.A.
Common shares 1 vote
37,747,880
                             39,832
                              38,279
Not publicly traded
Real estate
Argentina
03.31.15
77,037
3,170
96,291
49.00%
Irrevocable contributions
 
                               7,350
                                       -
Goodwill
 
                                    10
                                    10
                         
New Lipstick LLC
Common shares 1 vote
N/A
                        (300,724)
                        (193,590)
Not publicly traded
Real State
United States
03.31.15
 N/A
(2)      (24,796)
(2)      (97,224)
49.82%
Irrevocable contributions
 
                               1,502
                              16,667
                         
Supertel
Common shares 1 vote
1,261,723
                             21,180
                              31,577
1.75
Hotel
United States
03.31.15
47
(2)       (6,243)
(2)     (14,875)
25.63%
                         
Tarshop S.A.
Common shares 1 vote
48,759,288
                             15,785
                              23,530
Not publicly traded
Consumer financing
Argentina
03.31.15
-
-
-
20.00%
Irrevocable contributions
 
                             22,000
                                       -
Higher value
 
                            (4,147)
                            (4,849)
Total Associates
   
                      1,967,766
                      1,767,165
               
Total investments in associates and joint ventures
   
                      2,162,879
                       2,083,823
               

(1) The balances correspond to the financial statements of Banco Hipotecario S.A. and Banco de Crédito & Securitización S.A. prepared in accordance with the Central Bank of the Argentine Republic (“BCRA”) standards. For the purpose of the valuation of the investment in the Company, adjustments necessary to adequate the financial statements to the professional accounting standards have been considered.
(2) Amounts stated in US dollars (US$).
(3) Market value in NIS.

 
70

 
IRSA Inversiones y Representaciones Sociedad Anónima

Notes to the Unaudited Condensed Interim Consolidated Financial Statements (Continued)
(All amounts in thousands of Argentine Pesos, except shares and per share data and as otherwise indicated)
Free translation from the original prepared in Spanish for the publication in Argentina



38.
Foreign currency assets and liabilities

Book amounts of foreign currency assets and liabilities are as follows:

Items (3)
Amount of foreign currency (1)
Prevailing exchange rate  (2)
Total as of
03.31.15
Amount of foreign currency (1)
 
 
Prevailing exchange rate (2)
Total as of
 06.30.14
Assets
           
Trade and other receivables
           
US Dollar
6,242
8.82
55,065
5,977
8.03
47,811
Euros
-
9.48
3
2
10.99
26
Swiss francs
75
9.07
683
27
9.05
242
Uruguayan Pesos
963
0.34
329
1,100
0.35
392
Receivables with related parties:
           
US Dollar
4,839
8.72
42,202
1,993
8.13
16,208
Total trade and other receivables
   
98,282
   
64,679
Investments in financial assets
           
US Dollar
5,378
8.82
47,442
35,240
8.03
283,083
Pounds
787
13.11
10,323
1,021
13.91
14,206
New Israel Shekel
3,029
2.22
6,724
5
2.37
13
Investments with related parties:
           
US Dollar
1,169
8.72
10,200
-
8.13
-
Total investments in financial assets
   
74,689
   
297,302
Derivative financial instruments
           
New Israel Shekel
99,603
2.22
221,118
4,622
2.37
10,986
Total derivative financial instruments
   
221,118
   
10,986
Cash and cash equivalents
           
US Dollar
17,864
8.82
157,597
15,147
8.03
121,674
Euros
108
9.48
1,020
116
10.99
1,278
Brazilian Reais
9
3.60
32
2
3.55
6
Swiss francs
-
8.72
-
-
9.05
1
Uruguayan Pesos
164
0.34
56
90
0.35
32
New Israel Shekel
4,160
2.22
9,235
116,210
2.37
276,235
Pounds
2
13.11
30
2
13.91
32
Total cash and cash equivalents
   
167,970
   
399,258
Total assets as of 03.31.15
   
562,059
     
Total assets as of 06.30.14
         
772,225
             
Liabilities
           
Trade and other payables
           
US Dollar
9,464
8.72
82,548
13,637
8.13
110,908
Uruguayan Pesos
44
0.34
15
1,486
0.38
567
Payables with related parties:
           
US Dollar
-
8.72
-
1,506
8.13
12,248
Total trade and other payables
   
82,563
   
123,723
Borrowings
           
US Dollar
418,321
8.72
3,648,600
426,670
8.13
3,470,110
Total borrowings
   
3,648,600
   
3,470,110
Derivative Financial Instruments
           
New Israel Shekel
231,389
2.22
513,683
134,980
2.37
320,847
Total derivative financial instruments
   
513,683
   
320,847
Provisions
           
US Dollar
10
8.72
88
200
8.13
1,627
New Israel Shekel
40,288
2.22
89,439
-
2.37
-
Total Provisions
   
89,527
   
1,627
Salaries and social security liabilities
           
Uruguayan Pesos
586
0.34
200
-
0.38
-
Total Salaries and social security liabilities
   
200
   
-
Total liabilities as of 03.31.15
   
4,334,573
     
Total liabilities as of 06.30.14
         
3,916,307
(1) Considering foreign currencies those that differ from Company’s functional currency at each period/year-end.
(2) Exchange rate as of March 31, 2015 and June 30, 2014 according to Banco Nación Argentina records.
(3) The Company uses derivative instruments as complement in order to reduce its exposure to exchange rate movements (See Note 15).

 
71

 
IRSA Inversiones y Representaciones Sociedad Anónima

Notes to the Unaudited Condensed Interim Consolidated Financial Statements (Continued)
(All amounts in thousands of Argentine Pesos, except shares and per share data and as otherwise indicated)
Free translation from the original prepared in Spanish for the publication in Argentina



39.
Group of assets and liabilities held for sale

Assets and liabilities related to the operation of the building located in 183 Madison Av., NY, United States, owned by the subsidiary of the Group, Rigby 183 LLC, and that have form part of the international business segment, have been reported in the balance sheet as of June 30, 2014 as available for sale as per the contract for the sale of the building entered into on May 16, 2014. The transaction was subject to compliance with certain conditions which were complied during September 2014. Once conditions are met, the company should left the amount of US$ 1 million in escrow for nine months, because of possible latent defects. Such amount is included in Restricted Assets.
 
Pursuant to IFRS 5, assets and liabilities available for sale were valued at the lower of their book value or fair value less selling cost. Since fair value is higher than book value of the pool of assets available for sale including goodwill related to the acquisition, no impairment has been recorded as of June 30, 2014.
 
The following table shows the main assets and liabilities available for sale:

Assets held for sale

   
June 30, 2014
 
Investment properties
    1,098,990  
Intangible assets – Goodwill
    77,086  
Restricted assets
    163,501  
Trade and other receivables
    17,990  
Derivative financial instruments
    299  
Total
    1,357,866  

Liabilities directly associated with assets classified as held for sale

   
June 30, 2014
 
Trade and other liabilities
    170,245  
Deferred income tax liabilities
    33,346  
Borrowings
    603,021  
Total
    806,612  

As indicated in note 4, on September 29, 2014, the sale of the Madison 183 Building was finalized in the amount of US$ 185 million. Proceeds from the sale were Ps. 1,535 million, while associated costs amounted to Ps. 1,238 million, thus making a gain on the transaction of Ps. 296.5 million, included in the line item Gain / (loss) on sale of investment properties in the Statement of income.


 
72

 
IRSA Inversiones y Representaciones Sociedad Anónima

Notes to the Unaudited Condensed Interim Consolidated Financial Statements (Continued)
(All amounts in thousands of Argentine Pesos, except shares and per share data and as otherwise indicated)
Free translation from the original prepared in Spanish for the publication in Argentina



40.   Negative working capital

As of the period-end, the Group has recorded negative working capital which is currently under consideration of the Board of Directors and Management.

41.  
Subsequent events

Investment in IDBD

After the balance sheet date, on May 6, 2015, Dolphin submitted for approval of the IDBD Board a binding and irrevocable proposal that provides as follows:
 
     (i) Appointment of Eduardo Sergio Elsztain as single Chairmen of the Board of IDBD;
                    (ii)  
Commitment by Dolphin (directly or through any other vehicle controlled by Eduardo Sergio Elsztain) to an early exercise  of warrants Series 4 issued by IDBD in the amount of NIS 150 million (the “Warrants”); as a result, IDBD may request that they be exercised as from May 20, 2015, provided that before such date, IDBD should receive an irrevocable written commitment by bondholders’ representatives that they won’t call for a Bondholders Meeting until July 20, 2015 (unless they are required to do so by applicable laws) including any of the following items of the agenda:
         
          (a) appointment of advisors (financial, legal or any other type of advisors);
          (b) appointment of a committee to represent IDBD bondholders;
          (c) commencement of legal actions against IDBD; and
          (d) demand for acceleration and immediate payment of any debt held by IDBD.
 
(iii)  
The Board of Directors of IDBD shall set up a committee, composed by two members of IDBD monitoring committee and two members of IDBD Board appointed by Dolphin, which will be in charge of the following tasks, subject to applicable legislation:
 
(a)  
lead, discuss, negotiate and finalize negotiations with representatives of IDBD bondholders with respect to their requests;
(b)  
negotiate with IDBD financial creditors a new set of commitments governing IDBD financial liabilities; and
   (c) develop a business and financial plan for IDBD.


 
73

 
IRSA Inversiones y Representaciones Sociedad Anónima

Notes to the Unaudited Condensed Interim Consolidated Financial Statements (Continued)
(All amounts in thousands of Argentine Pesos, except shares and per share data and as otherwise indicated)
Free translation from the original prepared in Spanish for the publication in Argentina



41.  
Subsequent events (Continued)

Investment in IDBD (Continued)

(iv)  
Dolphin (directly or through any vehicle controlled by Eduardo Sergio Elsztain) commits to make an additional capital contribution for up to NIS 100 million in IDBD, subject to –but not limited to- the following conditions:

(a)  
IDBD should make a public offering of shares, with terms and conditions acceptable to the market and approved by the IDBD Board, in an amount of at least NIS 100 million which should not exceed NIS 125 million, such public offering should be made between October 1, 2015 and November 15, 2015.
(b)  
The commitment assumed by Dolphin will automatically expire upon occurrence of any of the following events before the public offering date: (i) if any of IDBD creditors or any of the representatives of IDBD bondholders start legal actions against IDBD, including a claim for acceleration and immediate payment of any debt owed by IDBD; (ii) should a meeting of IDBD bondholders is called to discuss any of the items specified under Section 2 above; (iii) should IDBD receive capital contributions for a total amount of NIS 100 million in any way, whether through a rights offering, the exercise of warrants, a private offering, and whether such capital contributions are made by Dolphin directly or through any vehicle controlled by Eduardo Sergio Elsztain (apart from the capital contributions to  discharge the obligation of NIS 158.5 million  pursuant to the irrevocable proposal made by Dolphin on December 29, 2014), or by any other person or entity, or by the public, and in the event that the aggregate amount of such capital contributions under subsection 5 (d) (iii),  of the submitted proposal is lower than NIS 100 million, Dolphin’s commitment under section 5 (c) above shall be reduced accordingly; or (iv) should an adverse event or change occur in IDBD or its control structure or in any of its material affiliates.

On May 7, the Board of IDBD approved the proposal; nevertheless, the proposal is yet to be approved by the representatives of IBDB’s bondholders.

 
74

 
IRSA Inversiones y Representaciones Sociedad Anónima

Notes to the Unaudited Condensed Interim Consolidated Financial Statements (Continued)
(All amounts in thousands of Argentine Pesos, except shares and per share data and as otherwise indicated)
Free translation from the original prepared in Spanish for the publication in Argentina



41.  
Subsequent events (Continued)

Other subsequent events

· On April 24, 2015, our associate Tarshop S.A. issued corporate notes Class XX and XXI for a nominal value of Ps. 149,600. On April 14, 2015, this issuance was authorized by the Issue Activity Department at the National Securities Exchange Commission, for a joint nominal value of Ps. 40,000, or a greater or lower amount as determined by the Company, for a total authorized sum of Ps. 300,000. As of April 24, 2015 Class XX was placed for a total nominal value of Ps. 69,100 and Class XXI for a total nominal value of Ps. 80,500. Class XX will accrue interests at an annual nominal fixed rate of 27.50%. Payment dates of mentioned interests will be: July 24, 2015, October, 24, 2015 and January 24, 2016. The payment date for capital is January 24, 2016. CN Class XXI will accrue interest from the date of issue at a bid nominal fixed rate of 28.50% p.a., until the end of the twelfth month, and at an annual floating nominal rate equal to BADLAR Private rate plus 500 basis points, beginning on the thirteenth month until its maturity date. Net funds resulting from placing both classes XX and XXI were earmarked for paying in working capital in Argentina in accordance with the corporate objective of the Company.
 
· On May 5, 2015, the Group has signed a bill of sale to transfer to a non-related party 8,470 square meters corresponding to nine offices floors and 72 parking units, of Intercontinental Plaza building. The transaction price was Ps. 376.4 million, which has already been fully paid by the purchaser. The gross income of the transaction amounts to approximately Ps. 315.1 million, which will be reflected in the Group’s financial statements upon execution of the transfer deed and delivery of possession, scheduled for July this year.

 
  75

 
 

Free translation from the original prepared in Spanish for publication in Argentina

REVIEW REPORT ON THE UNAUDITED CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS


To the Shareholders, President and Directors of
IRSA Inversiones y Representaciones Sociedad Anónima
Legal address: Bolivar 108 – 1° floor
Autonomous City Buenos Aires
Tax Code No. 30-52532274-9

Introduction


We have reviewed the unaudited condensed interim consolidated financial statements attached of IRSA Inversiones y Representaciones Sociedad Anónima and its subsidiaries (hereinafter “the Company”) which included the unaudited condensed  interim consolidated statements of financial position as of March 31, 2015, and the unaudited condensed interim consolidated statement of income and comprehensive income for the nine and three-month periods ended March 31, 2015 and the unaudited condensed interim consolidated statement of changes in shareholders’ equity and unaudited condensed interim consolidated statement of cash flows for the nine-month period ended March 31, 2015 and selected explanatory notes.
 
The balances and other information corresponding to the fiscal year ended June 30, 2014 and the interim periods within that fiscal period are an integral part of these financial statements and, therefore, they should be considered in relation to these financial statements.

Management responsibility


The Board of Directors of the Company is responsible for the preparation and presentation of  these unaudited condensed interim consolidated financial statements  in accordance with the International Financial Reporting Standards , adopted by the Argentine Federation of Professional Councils in Economic Sciences (FACPCE)  as professional accounting standards and added by the National Securities Commission (CNV) to its regulations as approved by the International Accounting Standard Board (IASB) and , for this reason,  is responsible for the preparation and presentation of the unaudited condensed interim consolidated  financial statements mentioned in first paragraph according to the International Accounting Standard No 34 "Interim Financial Reporting" (IAS 34). Our responsibility is to express a conclusion based on the review that we have performed with the scope detailed in paragraph “Scope of our review”.

 
 

 
Free translation from the original prepared in Spanish for publication in Argentina

REVIEW REPORT ON THE UNAUDITED CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS (Continued)
 
 

Scope of our review

Our review was limited to the application of the procedures established in the International Standard on Review Engagements ISRE 2410 "Review of interim financial information performed by the independent auditor of the entity", which was adopted as a review standard in Argentina through Technical Resolution No. 33 of the FACPCE as approved by the International Auditing and Assurance Standards Board (IAASB). A review of interim financial information consists of making inquiries of persons responsible for the preparation of the information included in the unaudited condensed interim consolidated financial statements, and applying analytical and other review procedures. A review is substantially less in scope than an audit conducted in accordance with International Standards on Auditing and consequently does not enable us to obtain assurance that we would become aware of all significant matters that might be identified in an audit. Accordingly, we do not express an audit opinion on the consolidated statement of financial position, the consolidated statement of income, the consolidated statement of comprehensive income and consolidated statement of cash flow of the Company.
 

Conclusion

Nothing came to our attention as a result of our review that caused us to believe that these unaudited condensed interim consolidated financial statements mentioned in the first paragraph of this report have not been prepared in all material respects in accordance with the regulations of the International Accounting Standard No. 34.

Report on compliance with current regulations

In accordance with current regulations, we report about IRSA Inversiones y Representaciones Sociedad Anónima that:

a)  
the unaudited condensed interim consolidated financial statements of IRSA Inversiones y Representaciones Sociedad Anónima are recorded in the "Inventory and Balance Sheet Book", and comply, as regards those matters that are within our competence, with the provisions set forth in the Commercial Companies Law and in the corresponding resolutions of the National Securities Commission;

b)  
the unaudited condensed interim separate financial statements of  IRSA Inversiones y Representaciones Sociedad Anónima arise from accounting records carried in all formal respects in accordance with applicable legal provisions;

 
 

 

Free translation from the original prepared in Spanish for publication in Argentina

REVIEW REPORT ON THE UNAUDITED CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS (Continued)

 
c)  
we have read the Business Summary (“Reseña Informativa”) on which, as regards these matters that are within our competence, we have no observations to make;

d)  
at March 31, 2015, the debt of IRSA Inversiones y Representaciones Sociedad Anónima owed in favor of the Argentina Integrated Pension System which arises from accounting records and submissions amounted to Ps. $ 423,836 which was no callable at that date.




Autonomous City of Buenos Aires, May 8, 2015


 
                     PRICE WATERHOUSE & CO. S.R.L.
ABELOVICH, POLANO & ASOCIADOS S.R.L.
     
     
(Partner)
 
(Partner)
                                      C.P.C.E.C.A.B.A. Tº 1 Fº 17
C.P.C.E. C.A.B.A. T° 1 F° 30
Eduardo A. Loiácono
 
José Daniel Abelovich
                                        Public Accountant (UBA)
Public Accountant (U.B.A.)
                                  C.P.C.E.C.A.B.A. Tº 326 Fº 94
C.P.C.E.C.A.B.A. T° 102 F° 191

 
 

 

 
IRSA Inversiones y Representaciones Sociedad Anónima

Unaudited Condensed Interim Separate Financial Statements as of March 31, 2015 and for the nine-month periods ended March 31, 2015 and 2014



 
 

 
 
 
 
IRSA Inversiones y Representaciones Sociedad Anónima
 
Unaudited Condensed Interim Separate Statements of Financial Position
as of March 31, 2015 and June 30, 2014
(All amounts in thousands of Argentine Pesos, except shares and per share data and as otherwise indicated)
Free translation from the original prepared in Spanish for publication in Argentina

   
Note
      03.31.2015       06.30.2014  
ASSETS
                     
Non-current Assets
                     
Investment properties
    6       415,584       736,865  
Property, plant and equipment
    7       2,681       8,164  
Trading properties
    8       10,704       8,387  
Intangible assets
    9       57,773       57,893  
Investments in subsidiaries, associates and joint ventures
    5       2,367,591       3,441,214  
Deferred income tax assets
    20       -       327,789  
Income tax and minimum presumed income tax credit
            116,311       102,695  
Trade and other receivables
    12       2,263,205       400,860  
Investments in financial assets
    13       104       91  
Total Non-current Assets
            5,233,953       5,083,958  
Current Assets
                       
Trading properties
    8       -       2,652  
Inventories
    10       738       584  
Trade and other receivables
    12       456,569       105,491  
Income tax and minimum presumed income tax ("MPIT") credit
            2,243       14,657  
Investments in financial assets
    13       49,552       54,330  
Derivative financial instruments
            -       650  
Cash and cash equivalents
    15       7,838       43,440  
Total Current Assets
            516,940       221,804  
TOTAL ASSETS
            5,750,893       5,305,762  
SHAREHOLDERS’ EQUITY
                       
Share capital
            573,771       573,771  
Treasury stock
            4,905       4,905  
Inflation adjustment  of share capital
            123,329       123,329  
Share premium
            793,123       793,123  
Cost of treasury stock
            (37,906 )     (37,906 )
Changes in non-controlling interest
            (5,343 )     (21,808 )
Reserve for share-based payments
            71,361       53,235  
Legal reserve
            116,840       116,840  
Special reserve
            3,825       375,487  
Reserve for new developments
            -       413,206  
Cumulative translation adjustment
            275,809       398,931  
Retained earnings
            (243,919 )     (784,869 )
TOTAL SHAREHOLDERS’ EQUITY
            1,675,795       2,008,244  
LIABILITIES
                       
Non-Current Liabilities
                       
Trade and other payables
    16       979       4,793  
Borrowings
    19       2,665,728       2,815,958  
Deferred income tax liabilities
    20       426,757       -  
Provisions
    18       879       4,196  
Other Liabilities
    5       217,929       -  
Total Non-Current Liabilities
            3,312,272       2,824,947  
Current Liabilities
                       
Trade and other payables
    16       170,807       147,948  
Salaries and social security liabilities
    17       7,429       6,735  
Borrowings
    19       559,478       303,832  
Provisions
    18       25,112       14,056  
Total Current Liabilities
            762,826       472,571  
TOTAL LIABILITIES
            4,075,098       3,297,518  
TOTAL SHAREHOLDERS’ EQUITY AND LIABILITIES
            5,750,893       5,305,762  
 
The accompanying notes are an integral part of these Unaudited Condensed Interim Separate Financial Statements.
 

                                            
                                                                                                                                                                                                                                                                                                                                                                                                                                          Eduardo S. Elsztain
                                                                                                                                                                                                                                                                                                                                                                                                                                               President

 

 
IRSA Inversiones y Representaciones Sociedad Anónima
 
Unaudited Condensed Interim Separate Statements of Income
for the nine and three-month periods beginning on July 1st, 2014 and 2013 and January 1st, 2015 and 2014, respectively and ended March 31, 2015 and 2014
(All amounts in thousands of Argentine Pesos, except shares and per share data and as otherwise indicated)
Free translation from the original prepared in Spanish for publication in Argentina.


         
Nine months
   
Three months
 
   
Note
      03.31.2015       03.31.2014       03.31.2015       03.31.2014  
Revenues
    22       202,634       219,276       34,710       81,212  
Costs
    23       (67,741 )     (69,148 )     (19,633 )     (23,209 )
Gross profit
            134,893       150,128       15,077       58,003  
Gain from disposal of investment properties
    6       2,612,773       115,362       -       107,881  
General and administrative expenses
    24       (73,090 )     (58,444 )     (30,300 )     (19,314 )
Selling expenses
    24       (16,045 )     (18,233 )     (6,577 )     (5,156 )
Other operating results, net
    26       (15,767 )     (5,603 )     (10,480 )     (918 )
Profit / (Loss) from operations
            2,642,764       183,210       (32,280 )     140,496  
Share of profit of subsidiaries, associates, and joint ventures
    5       (1,664,576 )     447,229       (132,775 )     189,449  
Profit / (Loss) from operations before financial results and income tax
            978,188       630,439       (165,055 )     329,945  
Finance income
    27       163,543       123,177       129,134       64,956  
Finance cost
    27       (529,760 )     (1,127,645 )     (183,056 )     (600,778 )
Other financial results
    27       (102,006 )     (5,940 )     (92,224 )     (4,029 )
Financial results, net
    27       (468,223 )     (1,010,408 )     (146,146 )     (539,851 )
Profit / (Loss) before income tax
            509,965       (379,969 )     (311,201 )     (209,906 )
Income tax
    20       (754,661 )     287,939       61,991       139,554  
Loss for the period
            (244,696 )     (92,030 )     (249,210 )     (70,352 )
                                         
                                         
Loss per share for the period:
                                       
Basic
            (0.426 )     (0.160 )     (0.434 )     (0.122 )
Diluted
            (0.426 )     (0.160 )     (0.434 )     (0.122 )

The accompanying notes are an integral part of these Unaudited Condensed Interim Separate Financial Statements.


 
                                            
                                                                                                                                                                                                                                                                                                                                                                                                                                          Eduardo S. Elsztain
                                                                                                                                                                                                                                                                                                                                                                                                                                               President
 
 

 
IRSA Inversiones y Representaciones Sociedad Anónima
 
Unaudited Condensed Interim Separate Statements of Comprehensive Income
for the nine and three-month periods beginning on July 1st, 2014 and January 1st, 2015 and 2014 and ended March 31, 2015 and 2014
(All amounts in thousands of Argentine Pesos, except shares and per share data and as otherwise indicated)
Free translation from the original prepared in Spanish for publication in Argentina.

   
Nine months
   
Three months
 
      03.31.2015       03.31.2014       03.31.2015       03.31.2014  
Loss for the period
    (244,696 )     (92,030 )     (249,210 )     (70,352 )
Other Comprehensive Income:
                               
Items that may be reclassified subsequently to profit or loss:
                               
Currency translation adjustment of subsidiaries, associates, and joint ventures
    (123,122 )     106,129       28,980       54,693  
Other comprehensive income for the period (i)
    (123,122 )     106,129       28,980       54,693  
Total comprehensive income for the period
    (367,818 )     14,099       (220,230 )     (15,659 )
                                 

(i)
Components of other comprehensive income have no impact on income tax.

The accompanying notes are an integral part of these Unaudited Condensed Interim Separate Financial Statements.


                                            
                                                                                                                                                                                                                                                                                                                                                                                                                                          Eduardo S. Elsztain
                                                                                                                                                                                                                                                                                                                                                                                                                                               President
 
 
3

 
 
IRSA Inversiones y Representaciones Sociedad Anónima
 
Unaudited Condensed Interim Separate Statements of Changes in Shareholders’ Equity
for the nine-month periods ended March 31, 2015 and 2014
(All amounts in thousands of Argentine Pesos, except shares and per share data and as otherwise indicated)
Free translation from the original prepared in Spanish for publication in Argentina.


   
Share capital
   
Treasury Stock
   
Inflation adjustment of Share Capital and Treasury Stock (2)
   
Share
premium
   
Cost of treasury stock
   
Changes in non-controlling interest
   
Cumulative translation adjustment
   
Reserve for share-based compensation
   
Legal reserve
   
Special reserve (1)
   
Reserve for new developments
   
Retained earnings
   
Total Shareholders’ equity
 
Balance at June 30, 2014
    573,771       4,905       123,329       793,123       (37,906 )     (21,808 )     398,931       53,235       116,840       375,487       413,206       (784,869 )     2,008,244  
Loss for the period
    -       -       -       -       -       -       -       -       -       -       -       (244,696 )     (244,696 )
Other comprehensive income for the period
    -       -       -       -       -       -       (123,122 )     -       -       -       -       -       (123,122 )
Total comprehensive income for the period
    -       -       -       -       -       -       (123,122 )     -       -       -       -       (244,696 )     (367,818 )
Reserve for share-based compensation
    -       -       -       -       -       -       -       18,126       -       -       -       -       18,126  
Reimbursement of expired dividends
    -       -       -       -       -       -       -       -       -       -       -       778       778  
Appropriation of retained earnings approved by Shareholders’ meeting held 11.14.14
    -       -       -       -       -       -       -       -       -       (371,662 )     (413,206 )     784,868       -  
Acquisition of non-controlling interest
    -       -       -       -       -       16,465       -       -       -       -       -       -       16,465  
Balance at March 31, 2015
    573,771       4,905       123,329       793,123       (37,906 )     (5,343 )     275,809       71,361       116,840       3,825       -       (243,919 )     1,675,795  

The accompanying notes are an integral part of these Unaudited Condensed Interim Separate Financial Statements.
(1) Related to CNV General Resolution No. 609/12. See Note 21.
(2) Includes Ps. 1,045 of inflation adjustment of Treasury Stock. See Note 21
 
 

                                            
                                                                                                                                                                                                                                                                                                                                                                                                                                          Eduardo S. Elsztain
                                                                                                                                                                                                                                                                                                                                                                                                                                               President

 

 
IRSA Inversiones y Representaciones Sociedad Anónima
 
Unaudited Condensed Interim Separate Statements of Changes in Shareholders’ Equity
for the nine-month periods ended March 31, 2015 and 2014
(All amounts in thousands of Argentine Pesos, except shares and per share data and as otherwise indicated)
Free translation from the original prepared in Spanish for publication in Argentina.


   
Share capital
   
Treasury Stock
   
Inflation adjustment of Share Capital and Treasury Stock (2)
   
Share
premium
   
Cost of treasury stock
   
Acquisition of additional
interest in subsidiaries
   
Reserve for share-based compensation
   
Legal reserve
   
Special reserve
(1)
   
Reserve for new developments
   
Cumulative translation adjustment
   
Retained earnings
   
Total Shareholders’ equity
 
Balance at June 30, 2013
    578,676       -       123,329       793,123       -       (20,782 )     8,258       85,140       395,249       492,441       50,776       239,328       2,745,538  
Loss for the period
    -       -       -       -       -       -       -       -       -       -       -       (92,030 )     (92,030 )
Other comprehensive income for the period
    -       -       -       -       -       -       -       -       -       -       106,129       -       106,129  
Total comprehensive income for the period
    -       -       -       -       -       -       -       -       -       -       106,129       (92,030 )     14,099  
Appropriation of retained earnings approved by Shareholders’ meeting held 10.31.13
    -       -       -       -       -       -       -       31,700       (19,762 )     (22,610 )     -       10,672       -  
Distribution of dividends approved by Shareholders’ meeting held 10.31.13
    -       -       -       -       -       -       -       -       -       -       -       (250,000 )     (250,000 )
Reserve for share-based compensation
    -       -       -       -       -       -       12,117       -       -       -       -       -       12,117  
Purchase of Treasury stock
    (4,488 )     4,488       -       -       (32,998 )     -       -       -       -       -       -       -       (32,998 )
Reimbursement of expired dividends
    -       -       -       -       -       -       -       -       -       -       -       750       750  
Balance at March 31, 2014
    574,188       4,488       123,329       793,123       (32,998 )     (20,782 )     20,375       116,840       375,487       469,831       156,905       (91,280 )     2,489,506  

The accompanying notes are an integral part of these Unaudited Condensed Interim Separate Financial Statements.
(1)  
Related to CNV General Resolution No. 609/12. See Note 21.
(2)  
Includes Ps. 957 of inflation adjustment of Treasury Stock. See Note 21.


 

                                            
                                                                                                                                                                                                                                                                                                                                                                                                                                          Eduardo S. Elsztain
                                                                                                                                                                                                                                                                                                                                                                                                                                               President
 
 
5

 
 
IRSA Inversiones y Representaciones Sociedad Anónima
 
Unaudited Condensed Interim Separate Statements of Cash Flows
for the nine-month periods ended March 31, 2015 and 2014
(All amounts in thousands of Argentine Pesos, except shares and per share data and as otherwise indicated)
Free translation from the original prepared in Spanish for publication in Argentina.

   
Note
      03.31.2015       03.31.2014  
Operating activities:
                     
Cash generated from the operations
    15       113,603       84,664  
Income tax and minimum presumed income tax paid
            (1,484 )     (20,847 )
Net cash generated by operating activities
            112,119       63,817  
Investing activities:
                       
Capital contributions to subsidiaries, associates and joint ventures
    5       (514,388 )     (36,917 )
Additions of investment properties
    6       (169,100 )     (2,964 )
Proceeds from transfers of assets to IRSA Propiedades Comerciales
    3       37,922       -  
Proceeds from sale of investment properties
    6       560,472       254,650  
Proceeds from sale of joint ventures
            -       15,536  
Additions of property, plant and equipment
    7       (955 )     (555 )
Additions of intangible assets
    9       (28 )     -  
Additions of investments in financial assets
            (1,069,728 )     (147,274 )
Proceeds from sale of investments in financial assets
            1,013,848       159,443  
Interest received from subsidiaries, associates and joint ventures
            -       1,986  
Loans granted to subsidiaries, associates and joint ventures
            (2,178 )     (150,608 )
Proceeds from loans granted to subsidiaries, associates and joint ventures
            -       7,267  
Share-holding increase in subsidiaries, associates and joint ventures
            (5,639 )     -  
Dividends received
            134,860       162,498  
Net cash generated by investing activities
            (14,914 )     263,062  
Financing activities:
                       
Bank overdrafts, net
            198,350       (63,010 )
Proceeds from borrowings
            110,000       25,000  
Payment of non-convertible notes
            -       (214,593 )
Payments of borrowings
            (110,000 )     -  
Reissuance of non-convertible notes
            36,447       -  
Dividends paid
    21       (48,179 )     (89,827 )
Interest paid
            (330,741 )     (230,197 )
Repurchase of treasury stock
            -       (32,998 )
Payment of liquidation from derivative financial instruments
            (735 )     (903 )
Payment of borrowings from subsidiaries, associates and joint ventures
            (2,940 )     -  
Proceeds from borrowings from subsidiaries, associates and joint ventures
            15,017       35,663  
Issuance of non-convertible notes
            -       218,262  
Net cash used in financing activities
            (132,781 )     (352,603 )
Net decrease in cash and cash equivalents
            (35,576 )     (25,724 )
Cash and cash equivalents at the beginning of the year
    15       43,440       62,788  
Foreign exchange (loss) / gain on cash and cash equivalents
            (26 )     8,184  
Cash and cash equivalents at end of period
            7,838       45,248  

The accompanying notes are an integral part of these Unaudited Condensed Interim Separate Financial Statements.

 
 
 
                                            
                                                                                                                                                                                                                                                                                                                                                                                                                                          Eduardo S. Elsztain
                                                                                                                                                                                                                                                                                                                                                                                                                                               President
 
 
 
6

 
IRSA Inversiones y Representaciones Sociedad Anónima
 
Notes to the Unaudited Condensed Interim Separate Financial Statements
(All amounts in thousands of Argentine Pesos, except shares and per share data and as otherwise indicated)
Free translation from the original prepared in Spanish for publication in Argentina.
 
 
1.  
General information and company’s business

IRSA Inversiones y Representaciones Sociedad Anónima (“IRSA” or the “Company”) was founded in 1943, primarily engaged in managing real estate holdings in Argentina since 1991.

IRSA is a corporation incorporated and domiciled in Argentina. The registered office is Bolívar 108, 1st Floor, Autonomous City of Buenos Aires, Argentina.

The Company owns, manages and develops, directly and indirectly through its subsidiaries a portfolio of office and other rental properties in Buenos Aires. In addition, IRSA through its subsidiaries, associates and joint ventures manages and develops shopping centers and branded hotels across Argentina, and also office properties in the United States of America and Israel.

These Unaudited Condensed Interim Separate Financial Statements have been approved for issue by the Board of Directors on May 8, 2015.

2.  
Basis of preparation of the Unaudited Condensed Interim Separate Financial Statements

2.1.
Basis of preparation

The Unaudited Condensed Interim Financial Statements have been prepared in accordance with the Technical Resolution No. 26 of the Argentine Federation of Professional Councils of Economic Science (“FACPCE”, as per its Spanish acronym) and with IAS 34 “Interim Financial Reporting”. Furthermore, some additional issues were included as required by the Business Companies Act and/or regulations of the CNV, including supplementary information provided in the last paragraph of section 1, Chapter III, Title IV of General Ruling 622/13 of the CNV. Such information is included in the Notes to these Unaudited Condensed Interim Separate Financial Statements according to IFRS.

These Financial Statements should be read together with the annual separate financial statements of the Company as of June 30, 2014 prepared in accordance with the Technical Resolution No. 26. These Unaudited Condensed Interim Separate Financial Statements are presented in Argentine Pesos.

These Unaudited Condensed Interim Separate Financial Statements corresponding to the nine and three-month periods ended March 31, 2015 and 2014 have not been audited. The Company’s Management believes they include all necessary adjustments to fairly present the results of each period. The Company’s nine and three-month periods ended March 31, 2015 and 2014 results do not necessarily reflect the proportion of the Company’s full-year results.


 

 
IRSA Inversiones y Representaciones Sociedad Anónima

Notes to the Unaudited Condensed Interim Separate Financial Statements (Continued)
(All amounts in thousands of Argentine Pesos, except shares and per share data and as otherwise indicated)
Free translation from the original prepared in Spanish for the publication in Argentina



2.  
Basis of preparation of the Unaudited Condensed Interim Separate Financial Statements (Continued)

2.2.    Significant accounting policies

The principal accounting policies adopted for the preparation of these Unaudited Condensed Interim Financial Statements are consistent with those applied in the preparation of the information under RT 26 as of June 30, 2014, and are based on those IFRS in force as of June 30, 2014 (except for the accounting of investments in subsidiaries, associates and joint ventures, which are accounted for under the equity method as required in RT 26). In addition, the most significant accounting policies are described in the Annual Separate Financial Statements.

2.3.    Use of estimates

The preparation of financial statements at a certain date requires the Management to make estimates and evaluations affecting the amount of assets and liabilities recorded and contingent assets and liabilities disclosed at such date, as well as income and expenses recorded during the period. Actual results might differ from the estimates and evaluations made at the date of preparation of these financial statements.

In the preparation of these Unaudited Condensed Interim Separate Financial Statements, the main significant judgments made by Management in applying the Company’s accounting policies and the major sources of uncertainty were the same that the Company used in the preparation of financial statements as of and for the fiscal year ended June 30, 2014, save for changes in accrued income tax, provision for legal claims, allowance for bad debts and accrued supplementary rental.

2.4.  
Comparative Information

Balance items as of March 31, 2014 and June 30, 2014 shown in these financial statements for comparative purposes arise from financial statements then ended. Certain reclassifications have been made in order to present figures comparatively with those of this period.


 

 
IRSA Inversiones y Representaciones Sociedad Anónima

Notes to the Unaudited Condensed Interim Separate Financial Statements (Continued)
(All amounts in thousands of Argentine Pesos, except shares and per share data and as otherwise indicated)
Free translation from the original prepared in Spanish for the publication in Argentina



3.    Acquisitions and disposals

On December 22, 2014, the Company executed several deeds with IRSA Propiedades Comerciales S.A. (“IRSA Propiedades Comerciales”, as formerly company due to a change of corporate name of Alto Palermo S.A. (APSA)) whereby it conveyed title to properties identified as Bouchard 710, Suipacha 652, Torre BankBoston, República building, Intercontinental Plaza building and the land next to Intercontinental Plaza, for a total agreed price of US$ 308 million, US$ 61.5 million of which were paid as follows: i) US$ 10.5 million in cash, ii) US$ 1.0 million in corporate notes Class I maturing in 2017 issued by IRSA, for a nominal value of 1,000,000, iii) US$ 14.7 million by netting off a receivable owed by IRSA Propiedades Comerciales to IRSA, iv) US$ 4.1 million in corporate notes Class II maturing in 2020, issued by IRSA for a nominal value of 3,482,000, v) US$ 10.0 in corporate notes Class I maturing in 2017 issued by APSA  for a nominal value of 10,000,000, vi) US$ 21.3 million  through an assignment of receivables due to IRSA Propiedades Comerciales by TYRUS; and the balance of US$ 246.4 million – that shall accrue interest at a nominal rate of 8.5% per annum shall be payable semiannually, starting on January 12, 2015; it shall be paid up according to the following schedule: i) US$ 150 million on January 23, 2017 and ii) US$ 96.4 million due on July 6, 2020, plus accrued interest as of those dates. Related expenses amounted to Ps. 51.9 million and are disclosed net of the gain/loss on the sale of investment properties.

See other acquisitions and disposals made by the Company for the nine-month period ended March 31, 2015 in Note 4 to the Unaudited Condensed Interim Consolidated Financial Statements.

4.     Financial risk management and fair value estimates

4.1
Financial risks

The Company’s activities are exposed to a variety of financial risks: market risk (including foreign currency risk, interest rate risk and price risk), credit risk, liquidity risk and capital risk.

The Unaudited Condensed Interim Financial Statements do not include all the information and disclosures of the risk management, so they should be read together with the annual separate financial statements as of June 30, 2014. There have been no changes in the risk management or risk management policies applied by the Company since the end of the annual fiscal year.

4.2
Fair value estimates

Since June 30, 2014 there have been no significant changes in business or economic circumstances affecting the fair value of the Company's financial assets or liabilities (either measured at fair value or amortized cost) (see Note 5 to the Unaudited Condensed Interim Consolidated Financial Statements) nor any transfers between the different hierarchies used to assess the fair value of the Company's financial instruments.

 

 
IRSA Inversiones y Representaciones Sociedad Anónima

Notes to the Unaudited Condensed Interim Separate Financial Statements (Continued)
(All amounts in thousands of Argentine Pesos, except shares and per share data and as otherwise indicated)
Free translation from the original prepared in Spanish for the publication in Argentina



5.
Information about principal subsidiaries, associates and joint ventures

The Company conducts its business through several operating and holding subsidiaries, associates and joint ventures.

Set out below is the summarized financial information for investments in subsidiaries, associates and joint ventures for the nine-month period ended March 31, 2015 and for the year ended June 30, 2014:

Subsidiaries, Associates and Joint ventures

   
March 31,
2015
   
June 30,
2014
 
Beginning of the period /year
    3,441,214       3,570,642  
Capital contribution
    1,051,008       201,276  
Share of loss
    (1,664,576 )     (260,724 )
Translation adjustment
    (123,122 )     348,155  
Cash dividends (i)
    (454,670 )     (413,615 )
Reimbursement of expired dividends
    778       1,618  
Capital reduction (ii)
    (123,075 )     -  
Acquisition of non-controlling interest
    22,105       182  
Reserve for share-based payments
    -       (6,320 )
End of the period /year
 
(iii) 2,149,662
      3,441,214  

(i)    During the period ended March 31, 2015, IRSA Propiedades Comerciales, Cyrsa S.A., BHSA, Inversora Bolivar S.A. and E-commerce Latina S.A., distributed dividends for an amount of Ps. 418.4 million, Ps. 31.0 million, Ps. 2.2 million, Ps. 1.7 million, and Ps. 1.4 million, respectively. During the year ended June 30, 2014, BHSA, Palermo Invest S.A., Inversora Bolivar S.A., IRSA Propiedades Comerciales, E Commerce Latina S.A. and Manibil S.A., distributed dividends for an amount of Ps. 1.5 million, Ps. 6.3 million, Ps. 389.5 million, Ps. 7.7 million and Ps. 0.8 million, respectively.

(ii)    During the period ended March 31, 2015, Cyrsa S.A. and Nuevas Fronteras S.A. made a capital reduction to the Company in the amount of Ps. 110.9 and Ps. 12.2, respectively.

(iii)   As of March 31, 2015 includes (Ps. 217,929) corresponding to equity interest in IRSA Propiedades Comerciales S.A., included in Other liabilities non-current. Even though the Company has positive financial position and income (see note 32), under applicable accounting standards, the Company has recorded an adjustment to consolidated income items included in the asset balance of the subsidiary (transferred to this as part of the transaction indicated in Note 3), resulting in a negative accounting exposure. This effect will be reverting in future fiscal years by way of an amortization over the residual useful life of the real property transferred and/or by total or partial disposition of those assets.




 
10 

 
IRSA Inversiones y Representaciones Sociedad Anónima

Notes to the Unaudited Condensed Interim Separate Financial Statements (Continued)
(All amounts in thousands of Argentine Pesos, except shares and per share data and as otherwise indicated)
Free translation from the original prepared in Spanish for the publication in Argentina



6.    Investment properties

Changes in Company’s investment properties for the nine-month period ended March 31, 2015 and for the year ended June 30, 2014 were as follows:

   
Office buildings and other rental properties portfolio
   
Undeveloped parcel of lands
   
Total
 
At July 1st, 2013:
                 
Costs
    849,280       117,556       966,836  
Accumulated depreciation
    (162,048 )     -       (162,048 )
Residual value
    687,232       117,556       804,788  
Year ended June 30, 2014:
                       
Additions
    3,216       343       3,559  
Disposals
    (46,977 )     -       (46,977 )
Transfers
    251       1,550       1,801  
Depreciation charge (i)
    (26,306 )     -       (26,306 )
Residual value at year end
    617,416       119,449       736,865  
At June 30, 2014:
                       
Costs
    802,835       119,449       922,284  
Accumulated depreciation
    (185,419 )     -       (185,419 )
Residual value
    617,416       119,449       736,865  
Period ended March 31, 2015:
                       
Additions
    217,296       -       217,296  
Disposals
    (524,712 )     (1,564 )     (526,276 )
Depreciation charge (i)
    (12,301 )     -       (12,301 )
Residual value at period end
    297,699       117,885       415,584  
At March 31, 2015:
                       
Costs
    448,967       117,885       566,852  
Accumulated depreciation
    (151,268 )     -       (151,268 )
Residual value
    297,699       117,885       415,584  

(i) Depreciation charges of investment properties were included in “Costs” in the Statement of Income (Note 24).

The following amounts have been recognized in the statement of income:

   
March 31,
2015
   
March 31,
2014
 
Rental and service income                                                                            
    199,941       212,403  
Direct operating expenses                                                                            
    (63,884 )     (65,960 )
Development expenses                                                                            
    (2,281 )     (564 )
Gain from disposal of investment properties
    2,612,773       115,362  


 
11 

 
IRSA Inversiones y Representaciones Sociedad Anónima

Notes to the Unaudited Condensed Interim Separate Financial Statements (Continued)
(All amounts in thousands of Argentine Pesos, except shares and per share data and as otherwise indicated)
Free translation from the original prepared in Spanish for the publication in Argentina



6.    Investment properties (Continued)

The following is a detailed summary of the investment properties of the Company by type as of March 31, 2015 and June 30, 2014.

             
Name
 
Net book amount
 
 
March 31,
 2015
   
June 30,
2014
 
Office building and other rental properties portfolio:
           
Bouchard 551
    7,762       60,893  
Bouchard 710
    -       61,354  
Dique IV
    52,653       55,100  
Intercontinental Plaza
    -       60,332  
Libertador 498
    3,997       3,257  
Madero 1020
    119       134  
Maipú 1300
    17,579       23,990  
Rivadavia 2768
    305       364  
Suipacha 652
    -       8,432  
Torre BankBoston
    -       142,085  
República building
    -       200,749  
La Adela
    214,591       -  
Constitución 1111
    693       726  
Total Office and Other rental properties portfolio
    297,699       617,416  
Undeveloped parcels of lands:
               
Catalinas Norte
    109,496       109,496  
Pilar
    1,550       1,550  
Others
    6,839       8,403  
Total of undeveloped land
    117,885       119,449  
Total
    415,584       736,865  


 
12 

 
IRSA Inversiones y Representaciones Sociedad Anónima

Notes to the Unaudited Condensed Interim Separate Financial Statements (Continued)
(All amounts in thousands of Argentine Pesos, except shares and per share data and as otherwise indicated)
Free translation from the original prepared in Spanish for the publication in Argentina



7.     Property, plant and equipment

Changes in Company’s property, plant and equipment for the nine-month period ended March 31, 2015 and for the year ended June 30, 2014 were as follows:

   
Buildings
and facilities
   
Furniture
and fixtures
   
Machinery and equipment
   
Vehicles
   
Total
 
At July 1st, 2013:
                             
Costs
    19,256       3,110       11,709       221       34,296  
Accumulated depreciation
    (12,013 )     (2,668 )     (10,713 )     (221 )     (25,615 )
Residual value
    7,243       442       996       -       8,681  
Year ended June 30, 2014:
                                       
Additions
    108       14       545       -       667  
Depreciation charge (i)
    (598 )     (63 )     (523 )     -       (1,184 )
Residual value at year end
    6,753       393       1,018       -       8,164  
At June 30, 2014:
                                       
Costs
    19,364       3,124       12,254       221       34,963  
Accumulated depreciation
    (12,611 )     (2,731 )     (11,236 )     (221 )     (26,799 )
Residual value
    6,753       393       1,018       -       8,164  
Period ended March 31, 2015:
                                       
Additions
    141       66       748       -       955  
Disposals
    (5,602 )     (10 )     (349 )     -       (5,961 )
Depreciation charge (i)
    (11 )     (51 )     (415 )     -       (477 )
Residual value at period end
    1,281       398       1,002       -       2,681  
At March 31, 2015:
                                       
Costs
    13,903       3,180       12,653       221       29,957  
Accumulated depreciation
    (12,622 )     (2,782 )     (11,651 )     (221 )     (27,276 )
Residual value
    1,281       398       1,002       -       2,681  

(i) Depreciation charges of property, plant and equipment were included in “Cost” and “General and administrative expenses” in the statement of income (Note 24).


 
13 

 
IRSA Inversiones y Representaciones Sociedad Anónima

Notes to the Unaudited Condensed Interim Separate Financial Statements (Continued)
(All amounts in thousands of Argentine Pesos, except shares and per share data and as otherwise indicated)
Free translation from the original prepared in Spanish for the publication in Argentina



8.     Trading properties

Changes in the Company’s trading properties for the nine-month period ended March 31, 2015 and for the year ended June 30, 2014 were as follows:

   
Completed properties
   
Properties under development
   
Under developed sites
   
Total
 
At July 1st, 2013
    4,708       8,200       1,550       14,458  
Disposals (i)
    (1,618 )     -       -       (1,618 )
Transfers
    (251 )     -       (1,550 )     (1,801 )
At June 30, 2014
    2,839       8,200       -       11,039  
Disposals (i)
    (335 )     -       -       (335 )
At March 31, 2015
    2,504       8,200       -       10,704  
(i)  
Corresponds to the carrying amount of properties transferred included in "Cost" in the statement of income (Note 24).

The following is a detailed summary of the properties for sale of the Company by type as of March 31, 2015 and June 30, 2014:

   
Book Values
 
Description
 
March 31,
 2015
   
June 30,
2014
 
Properties under development:
           
Pereiraola
    8,200       8,200  
Total properties under development
    8,200       8,200  
Completed properties:
               
Abril
    2,357       2,357  
El Encuentro
    -       79  
San Martín de Tours
    124       124  
Caballito Nuevo
    23       279  
Total completed properties
    2,504       2,839  
Total
    10,704       11,039  

 
14 

 
IRSA Inversiones y Representaciones Sociedad Anónima

Notes to the Unaudited Condensed Interim Separate Financial Statements (Continued)
(All amounts in thousands of Argentine Pesos, except shares and per share data and as otherwise indicated)
Free translation from the original prepared in Spanish for the publication in Argentina



9.    Intangible assets

Changes in Company’s intangible assets for the nine-month period ended March 31, 2015 and for the year ended June 30, 2014 were as follows:

   
Goodwill
   
Computer softwares
   
Units to be received from barters (ii)
   
Total
 
At July 1st, 2013:
                       
Costs
    5,481       1,825       52,205       59,511  
Accumulated depreciation
    -       (1,368 )     -       (1,368 )
Residual value
    5,481       457       52,205       58,143  
Year ended June 30, 2014:
                               
Additions
    -       17       -       17  
Disposals
    -       (46 )     -       (46 )
Amortization charges (i)
    -       (221 )     -       (221 )
Residual value at year end
    5,481       207       52,205       57,893  
At June 30, 2014:
                               
Costs
    5,481       1,775       52,205       59,461  
Accumulated depreciation 
    -       (1,568 )     -       (1,568 )
Residual value
    5,481       207       52,205       57,893  
Period ended March 31, 2015:
                               
Additions
    -       28       -       28  
Amortization charges (i)
    -       (148 )     -       (148 )
Residual value at period end
    5,481       87       52,205       57,773  
At March 31, 2015:
                               
Costs
    5,481       1,803       52,205       59,489  
Accumulated depreciation 
    -       (1,716 )     -       (1,716 )
Residual value
    5,481       87       52,205       57,773  

(i) Amortization charges of intangible assets are included in “General and administrative expenses” in the statement of income (Note 24).
(ii) As of March 31, 2015 and June 30, 2014 receivables in kind representing the right to receive residential apartments in the future by way of barter agreements, are included in properties under development for an amount of Ps. 52.2 million (see Note 38 to the annual consolidated financial statements as of June 30, 2014).

10.   Inventories

Company’s inventories as of March 31, 2015 and June 30, 2014 are as follows:

   
March 31,
2015
   
June 30,
2014
 
Current
           
Materials and other inventories (i)
    738       584  
Total inventories
    738       584  
(i)  
The cost of inventories is recorded in “Costs” in the statement of income (Note 24).

 
15 

 
IRSA Inversiones y Representaciones Sociedad Anónima

Notes to the Unaudited Condensed Interim Separate Financial Statements (Continued)
(All amounts in thousands of Argentine Pesos, except shares and per share data and as otherwise indicated)
Free translation from the original prepared in Spanish for the publication in Argentina


11.   Financial instruments by category

Determination of fair values

See determination of fair value in Note 15 to the Unaudited Condensed Interim Consolidated Financial Statements.

The following tables presents the financial assets and financial liabilities of the Company that are measured at fair value as of March 31, 2015 and June 30, 2014 and their allocation to the fair value hierarchy:

   
March 31, 2015
 
   
Level 1
   
Level 2
   
Level 3
   
Total
 
Assets
                       
Financial assets at fair value through profit or loss:
                       
 - Investment in equity securities in TGLT
    104       -       -       104  
 - Mutual funds                                                       
    4,650       -       -       4,650  
 - Non-Convertible Notes (Note 29)
    35,481       -       -       35,481  
 - Governments Bonds                                                       
    9,421       -       -       9,421  
Cash and cash equivalents:
                               
- Mutual funds                                                       
    109       -       -       109  
Total assets                                                       
    49,765       -       -       49,765  

   
June 30, 2014
 
   
Level 1
   
Level 2
   
Level 3
   
Total
 
Assets
                       
Financial assets at fair value through profit or loss:
                       
 - Investment in equity securities in TGLT
    91       -       -       91  
 - Mutual funds                                                       
    51,282       -       -       51,282  
 - Governments Bonds                                                       
    3,048       -       -       3,048  
Derivative financial instruments:
                               
 - Interest rate swaps                                                       
    -       650       -       650  
Cash and cash equivalents:
                               
 - Mutual funds                                                       
    100       -       -       100  
Total assets                                                       
    54,521       650       -       55,171  

The derivative financial instruments are classified as Level 2 since their fair value is calculated under the discounted cash flow method. The main parameter used in that model is interest rate futures (see Note 14).


 
16 

 
IRSA Inversiones y Representaciones Sociedad Anónima

Notes to the Unaudited Condensed Interim Separate Financial Statements (Continued)
(All amounts in thousands of Argentine Pesos, except shares and per share data and as otherwise indicated)
Free translation from the original prepared in Spanish for the publication in Argentina



11.
Financial instruments by category (Continued)

When no quoted prices in an active market are available, fair values (particularly with derivatives) are based on recognized valuation methods. The Company uses a range of valuation models for the measurement of Level 2 instruments, details of which may be obtained from the following table:

Description
 
Pricing model
 
Pricing method
 
Parameters
Interest rate swaps
 
Cash flows
 
Theoretical price
 
Interest rate forward contract and cash flow.

As of March 31, 2015 and June 30, 2014 the Company does not have liabilities measured at fair value.

12.  
Trade and other receivables

Company’s trade and other receivables, as of March 31, 2015 and June 30, 2014 are as follows:

   
March 31,
2015
   
June 30,
2014
 
Non-current
           
Sale, leases and services receivable
    599       788  
Non-current trade receivables
    599       788  
VAT receivables
    171       -  
Trade accounts receivables of joint venture
    3,489       3,213  
Others
    343       210  
Non-current other receivables
    4,003       3,423  
Related parties (Note 29)
    2,258,603       396,649  
Total non-current trade and other receivables
    2,263,205       400,860  
Current
               
Sale, leases and services receivable
    18,364       15,484  
Checks to be deposited
    89       129  
Overdue debtors and debtors under legal proceedings
    7,141       6,672  
Less: Allowance for trade accounts receivables
    (8,761 )     (8,114 )
Trade accounts receivables
    16,833       14,171  
Gross sales tax credit
    2,063       5,818  
Other tax receivables
    5,450       1,440  
Prepaid expenses
    2,526       5,089  
Expenses and services to recover
    7,358       5,084  
Advance payments
    3,165       3,670  
Others
    1,620       1,422  
Current other receivables
    22,182       22,523  
Related parties (Note 29)
    417,554       68,797  
Current trade and other receivables
    456,569       105,491  
Total trade and other receivables
    2,719,774       506,351  

 
17 

 
IRSA Inversiones y Representaciones Sociedad Anónima

Notes to the Unaudited Condensed Interim Separate Financial Statements (Continued)
(All amounts in thousands of Argentine Pesos, except shares and per share data and as otherwise indicated)
Free translation from the original prepared in Spanish for the publication in Argentina



12.  
Trade and other receivables (Continued)

Movements on the Company’s allowance for trade and other receivables are as follows:

   
March 31,
2015
   
June 30,
2014
 
Beginning of the period / year
    8,114       5,382  
Charges for the period / year
    1,224       7,252  
Unused amounts reversed
    (577 )     (2,009 )
Used during the period / year
    -       (2,511 )
End of the period / year
    8,761       8,114  

The creation and release of provision for impaired receivables have been included in “Selling expenses” in the statement of income (Note 24). Amounts charged to the allowance account are generally written off, when there is no expectation of recovering additional cash.

13.    Investments in financial assets

Company’s investments in financial assets as of March 31, 2015 and June 30, 2014 are as follows:

   
March 31,
2015
   
June 30,
2014
 
Non-current
           
Financial assets at fair value
           
Investment in equity securities in TGLT
    104       91  
Total Non-current investments in financial assets
    104       91  
Current
               
Financial assets at fair value
               
Mutual funds
    4,650       51,282  
Non-Convertible Notes (Note 29)
    35,481       -  
Government bonds
    9,421       3,048  
Total current investments in financial assets
    49,552       54,330  
Total investments in financial assets
    49,656       54,421  

 
18 

 
IRSA Inversiones y Representaciones Sociedad Anónima

Notes to the Unaudited Condensed Interim Separate Financial Statements (Continued)
(All amounts in thousands of Argentine Pesos, except shares and per share data and as otherwise indicated)
Free translation from the original prepared in Spanish for the publication in Argentina



14.
Derivative financial instruments

Company’s derivative financial instruments as of March 31, 2015 and June 30, 2014 are as follows:

   
March 31,
2015
   
June 30,
2014
 
Assets
           
Current
           
Interest rate swaps (i)
    -       650  
Total assets
    -       650  
 
(i) During the year ended June 30, 2014, the Company entered into interest rate swaps with diverse financial institutions. The total amount of underlying assets for these agreements amounted to Ps. 180 million and due in September, October and December 2014.


15.
Cash flow information

The following table shows the amounts of cash and cash equivalents as of March 31, 2015 and June 30, 2014:

   
March 31,
2015
   
June 30,
2014
 
Cash at bank and on hand
    7,729       43,340  
Mutual funds
    109       100  
Total cash and cash equivalents
    7,838       43,440  



 
19 

 
IRSA Inversiones y Representaciones Sociedad Anónima

Notes to the Unaudited Condensed Interim Separate Financial Statements (Continued)
(All amounts in thousands of Argentine Pesos, except shares and per share data and as otherwise indicated)
Free translation from the original prepared in Spanish for the publication in Argentina



15.
Cash flow information (Continued)

Following is a detailed description of cash flows generated by the Company’s operations for the nine-month periods ended March 31, 2015 and 2014:

   
Note
   
March 31,
2015
   
March 31,
2014
 
Loss for the period                                                                                     
          (244,696 )     (92,030 )
Adjustments for:
                     
Income tax                                                                                     
    20       754,661       (287,939 )
Depreciation and amortization                                                                                     
    24       12,926       21,059  
Gain from disposal of investment properties                                                                                     
    6       (2,612,773 )     (115,362 )
Gain from disposal of trading properties                                                                                     
            (2,358 )     -  
Retirement of obsolete property, plant and equipment
    7       8       -  
Loss from repurchase of Non-Convertible Notes                                                                                     
            3,588       -  
Share-based payments                                                                                     
    25, 28       7,124       2,706  
Changes in fair value of investments in financial assets
    27       97,033       9,517  
Gain from derivative financial instruments                                                                                     
            1,385       (3,577 )
Interest expense, net                                                                                     
            234,197       223,501  
Provisions and allowances                                                                                     
            14,282       24,923  
Share of (profit) from of subsidiaries, associates and joint ventures
            1,664,576       (447,229 )
Unrealized foreign exchange loss, net                                                                                     
            125,884       816,095  
Increase in inventories                                                                                     
            (154 )     (119 )
Decrease in trading properties                                                                                     
            1,587       1,302  
Increase in trade and other receivables                                                                                     
            (638 )     (40,447 )
Increase / (Decrease) in trade and other payables
            62,681       (23,678 )
Decrease in salaries and social security liabilities
            (3,963 )     (2,454 )
Decrease in provisions                                                                                     
            (1,747 )     (1,604 )
Net cash generated by operating activities                                                                                     
            113,603       84,664  

Additional information
          03.31.2015       03.31.2014  
Changes in non-controlling interest
          16,465       -  
Reimbursement of expired dividends
    5       778       750  
Reserve for share-based compensation
    5       18,126       9,411  
Cumulative translation adjustment
            123,122       106,129  
Increase in investments in financial assets through an increase in borrowings
            7,258       -  
Decrease in investments in financial assets through an increase in trade and other receivables
            3,383       -  
Decrease in investment in subsidiaries, associates and joint ventures through a decrease in borrowings from subsidiaries, associates and joint ventures
            157,212       21,696  
Increase in investment properties through a decrease in financial assets
            48,196       -  
Decrease in dividends payable through an increase in borrowings obtained
            -       160,173  
Increase in borrowings granted to subsidiaries, associates an joint ventures through an increase in borrowings obtained from subsidiaries, associates and joint ventures
            -       15,599  
Decrease in investments in financial assets through a decrease in borrowings obtained from subsidiaries, associates and joint ventures
            7,404       -  
Increase in borrowings granted to subsidiaries, associates and joint ventures through a decrease in investment in financial assets
            3,237       36,091  
Decrease in trade and other receivables through an increase in investments in financial assets
            6,995       -  
Decrease in investment in subsidiaries, associates and joint ventures through an increase in trade and other receivables
            285,672       -  
Increase in investment in subsidiaries, associates and joint ventures through a decrease in borrowings granted to subsidiaries, associates and joint ventures.
            536,617       61,794  

 
20 

 
IRSA Inversiones y Representaciones Sociedad Anónima

Notes to the Unaudited Condensed Interim Separate Financial Statements (Continued)
(All amounts in thousands of Argentine Pesos, except shares and per share data and as otherwise indicated)
Free translation from the original prepared in Spanish for the publication in Argentina



15.
Cash flow information (Continued)

             
Sale of properties to IRSA Propiedades Comerciales
    03.31.2015       03.31.2014  
Gain from disposal to IRSA Propiedades Comerciales
    2,163,712       -  
Property, plant and equipment                                                                                      
    418       -  
Investment properties                                                                                      
    472,451       -  
Value of disposal assets                                                                                      
    472,869       -  
Gain from disposal to IRSA Propiedades Comerciales
    2,636,581       -  
Trade and other receivables                                                                                      
    (2,291,841 )     -  
Investment in financial assets investment in financial assets
    (85,512 )     -  
Borrowings                                                                                      
    (169,349 )     -  
Total consideration paid not affecting funds                                                                                      
    (2,546,702 )     -  
Cash                                                                                      
    89,879       -  
Expenses                                                                                      
    (51,957 )     -  
Net cash                                                                                      
    37,922       -  

16.    Trade and other liabilities

Company’s trade and other payables as of March 31, 2015 and June 30, 2014 are as follows:

   
March 31,
2015
   
June 30,
2014
 
Non-current
           
Sales rent and services payments received in advance
    11       227  
Tenant deposits
    239       4,544  
Total Non-current trade payables
    250       4,771  
Tax on shareholders’ personal assets
    592       -  
Others
    113       -  
Non-current Other payables
    705       -  
Related parties (Note 29)
    24       22  
Total Non-current trade and other payables
    979       4,793  
                 
Current
               
Trade payables
    7,587       5,151  
Accrued invoices to be received
    4,630       9,159  
Sales rent and services payments received in advance
    6,425       35,925  
Tenant deposits
    1,219       8,128  
Total current trade payables
    19,861       58,363  
VAT payables
    -       3,619  
Dividends payable to non-controlling shareholders
    9,230       19,655  
Tax on shareholders’ personal assets
    2,800       2,874  
Others
    1,379       2,098  
Total Current other payables
    13,409       28,246  
Related parties (Note 29)
    137,537       61,339  
Total Current trade and other payables
    170,807       147,948  
Total trade and other payables
    171,786       152,741  

 

 
21 

 
IRSA Inversiones y Representaciones Sociedad Anónima

Notes to the Unaudited Condensed Interim Separate Financial Statements (Continued)
(All amounts in thousands of Argentine Pesos, except shares and per share data and as otherwise indicated)
Free translation from the original prepared in Spanish for the publication in Argentina



17.    Payroll and social security liabilities

Company’s Salaries and social security liabilities as of March 31, 2015 and June 30, 2014 are as follows:

   
March 31,
2015
   
June 30,
2014
 
Current
           
Provision for vacation and bonuses
    4,148       3,842  
Social security payable
    761       768  
Other employee expenses and benefits
    2,520       2,125  
Total salaries and social security liabilities
    7,429       6,735  

18.    Provisions

The table below shows the movements in Company's provisions:

   
Labor, legal and other claims
 
At June 30, 2014
    18,252  
Additions
    12,852  
Decreases
    (3,366 )
Used during the period
    (1,747 )
At March 31, 2015
    25,991  

The breakdown of total current and non-current provisions is as follows:

   
March 31,
2015
   
June 30,
2014
 
Non-current
    879       4,196  
Current
    25,112       14,056  
      25,991       18,252  
 

 
22 

 
IRSA Inversiones y Representaciones Sociedad Anónima

Notes to the Unaudited Condensed Interim Separate Financial Statements (Continued)
(All amounts in thousands of Argentine Pesos, except shares and per share data and as otherwise indicated)
Free translation from the original prepared in Spanish for the publication in Argentina


19.   Borrowings

Company’s borrowings as of March 31, 2015 and June 30, 2014 were as follows:

                     
Book value
 
 
Secured/ unsecured
Currency
Fixed Rate/ floating
 
Effective
interest rate %
   
Nominal value
of share capital
   
March 31,
2015
   
June 30,
2014
 
Non-current
                             
IRSA NCN due 2017 (Note 29)
Unsecured
US$
Fixed
    8.50%       149,306       1,316,364       1,218,492  
IRSA NCN due 2020
Unsecured
US$
Fixed
    11.50%       150,000       1,304,228       1,196,902  
IRSA NCN due 2017
Unsecured
Ps.
Floating
 
Badlar + 450 ps
      10,790       10,757       10,734  
IRSA NCN due 2015
Unsecured
Ps.
Floating
 
Badlar + 395 ps
      -       -       209,297  
Related parties (Note 29)
Unsecured
Ps.
Floating
 
Badlar
      33,311       34,367       180,412  
Finance lease obligations
Secured
US$
Fixed
 
7% to 12.8%
      22       12       121  
Total non-current borrowings
                          2,665,728       2,815,958  
Current
                                     
IRSA NCN due 2017 (Note 29)
Unsecured
US$
Fixed
    8.50%       149,306       17,163       41,756  
IRSA NCN due 2020
Unsecured
US$
Fixed
    11.50%       150,000       28,886       61,649  
IRSA NCN due 2017
Unsecured
Ps.
Floating
 
Badlar + 450 ps
      10,790       211       255  
IRSA NCN due 2015
Unsecured
Ps.
Floating
 
Badlar + 395 ps
      209,398       213,584       4,325  
Bank overdrafts
Unsecured
Ps.
Floating
    -       -       203,183       6,133  
Finance lease obligations
Secured
US$
Fixed
 
7% to 12.8%
      22       182       235  
Related parties (Note 29)
Unsecured
US$
Fixed
    3.60%       -       -       117,384  
Related parties (Note 29)
Unsecured
US$
Floating
 
Libor 3 m 200 ps
      70,683       72,136       66,140  
Related parties (Note 29)
Unsecured
Ps.
Floating
 
Badlar
      37,150       24,133       5,955  
Total Current borrowings
                          559,478       303,832  
Total borrowings
                          3,225,206       3,119,790  

NCN: Non-convertible Notes
 

 
23 

 
IRSA Inversiones y Representaciones Sociedad Anónima

Notes to the Unaudited Condensed Interim Separate Financial Statements (Continued)
(All amounts in thousands of Argentine Pesos, except shares and per share data and as otherwise indicated)
Free translation from the original prepared in Spanish for the publication in Argentina


20.    Current and deferred income tax

The details of the provision for the Company’s income tax are as follows:

   
March 31,
2015
   
March 31,
2014
 
Current income tax
    185,403       -  
Deferred income tax
    569,143       (287,939 )
Minimum Presumed Income tax (MPIT)
    115       -  
Income tax
    754,661       (287,939 )

The gross movement on the deferred income tax account is as follows:

   
March 31,
2015
   
June 30,
2014
 
Beginning of the period / year
    327,789       47,144  
Use of tax loss carryforwards
    (185,403 )     -  
Income tax
    (569,143 )     280,645  
End of period / year
    (426,757 )     327,789  

Below is a reconciliation between income tax expense and the amount that would arise using the income tax rate applicable to Profit Before Income Tax for the nine-month periods ended March 31, 2015 and 2014:

   
March 31,
2015
   
March 31,
2014
 
Net income at tax rate
    178,487       (132,989 )
Permanent differences:
               
Share of profit / (loss) from of subsidiaries, associates and joint ventures
    582,602       (156,530 )
Non- deductible items
    562       1,401  
Others
    (6,990 )     179  
Income tax
    754,661       (287,939 )

 
24 

 
IRSA Inversiones y Representaciones Sociedad Anónima

Notes to the Unaudited Condensed Interim Separate Financial Statements (Continued)
(All amounts in thousands of Argentine Pesos, except shares and per share data and as otherwise indicated)
Free translation from the original prepared in Spanish for the publication in Argentina



21.   Shareholders’ Equity

See description of the different items of the Company's equity in Note 26 to the Unaudited Condensed Interim Consolidated Financial Statements.

22.    Revenues

   
March 31,
2015
   
March 31,
2014
 
Rental and scheduled rent increases
    145,979       166,785  
Expenses
    48,608       42,010  
Property management fee
    4,165       3,245  
Others
    1,189       363  
Rental and service income
    199,941       212,403  
Income from sale of trading properties
    2,693       6,873  
Total other revenues
    2,693       6,873  
Total revenues
    202,634       219,276  

23.
Costs

   
March 31,
2015
   
March 31,
2014
 
Leases and services costs
    63,884       65,960  
Cost of sales and development
    3,857       3,188  
Total cost of property operations
    67,741       69,148  
Total costs
    67,741       69,148  

24.
Expenses by nature

The Company disclosed expenses in the statements of income by function as part of the line items “Costs”, “General and administrative expenses” and “Selling expenses”.

The following tables provide the additional required disclosure of expenses by nature and their relationship to the function within the Company.


 
25 

 
IRSA Inversiones y Representaciones Sociedad Anónima

Notes to the Unaudited Condensed Interim Separate Financial Statements (Continued)
(All amounts in thousands of Argentine Pesos, except shares and per share data and as otherwise indicated)
Free translation from the original prepared in Spanish for the publication in Argentina



24.    Expenses by nature (Continued)

For the period ended March 31, 2015:

   
Costs
                   
   
Cost of rental and services
   
Cost of sale
and development
   
General and administrative expenses
   
Selling expenses
   
Total
 
Salaries, social security costs and other personnel expenses
    10,636       551       39,038       7,703       57,928  
Maintenance, security, cleaning, repairs  and others
    27,999       989       2,630       398       32,016  
Taxes, rates and contributions
    10,690       1,405       100       4,477       16,672  
Director’s fees
    -       -       13,670       -       13,670  
Amortization and Depreciation
    12,397       -       459       70       12,926  
Fees and payments for services
    90       108       7,982       1,118       9,298  
Other expenses
    734       95       7,568       209       8,606  
Leases and service charges
    1,338       374       1,643       50       3,405  
Advertising and others selling expenses
    -       -       -       1,373       1,373  
Allowances for trade and other receivables
    -       -       -       647       647  
Cost of sale of trading properties
    -       335       -       -       335  
Total expenses by nature
    63,884       3,857       73,090       16,045       156,876  


 
26 

 
IRSA Inversiones y Representaciones Sociedad Anónima

Notes to the Unaudited Condensed Interim Separate Financial Statements (Continued)
(All amounts in thousands of Argentine Pesos, except shares and per share data and as otherwise indicated)
Free translation from the original prepared in Spanish for the publication in Argentina



24.    Expenses by nature (Continued)

For the period ended March 31, 2014:


   
Costs
                   
   
Cost of rental and services
   
Cost of sale
and development
   
General and administrative expenses
   
Selling expenses
   
Total
 
Salaries, social security costs and other personnel expenses
    9,933       106       25,375       6,215       41,629  
Maintenance, security, cleaning, repairs  and others
    25,092       147       1,987       152       27,378  
Taxes, rates and contributions
    6,508       1,231       95       5,436       13,270  
Director´s fees
    -       -       18,599       -       18,599  
Amortization and Depreciation
    20,279       3       693       84       21,059  
Fees and payments for services
    758       32       7,644       686       9,120  
Other expenses
    795       33       3,465       268       4,561  
Leases and service charges
    2,595       334       586       53       3,568  
Advertising and others selling expenses
    -       -       -       1,836       1,836  
Allowances for trade and other receivables
    -       -       -       3,503       3,503  
Cost of sale of trading properties
    -       1,302       -       -       1,302  
Total expenses by nature
    65,960       3,188       58,444       18,233       145,825  





 
27 

 
IRSA Inversiones y Representaciones Sociedad Anónima

Notes to the Unaudited Condensed Interim Separate Financial Statements (Continued)
(All amounts in thousands of Argentine Pesos, except shares and per share data and as otherwise indicated)
Free translation from the original prepared in Spanish for the publication in Argentina



25.
Employee costs

   
March 31,
2015
   
March 31,
2014
 
Salaries, bonuses and social security costs                                                                                 
    46,587       35,239  
Share-based payments                                                                                 
    7,124       2,706  
Pension costs - defined contribution plan                                                                                 
    530       620  
Other expenses and benefits                                                                                 
    3,687       3,064  
Total employee costs                                                                                 
    57,928       41,629  


26.
Other operating results, net

   
March 31,
2015
   
March 31,
2014
 
Personal assets tax                                                                                 
    (1,660 )     (2,827 )
Donations                                                                                 
    (2,190 )     (512 )
Lawsuits and other contingencies (1)                                                                                 
    (9,641 )     (3,277 )
Others                                                                                 
    (2,276 )     1,013  
Total other operating results, net                                                                                 
    (15,767 )     (5,603 )
(1)  
Includes judicial costs and expenses


27.    Financial results, net

   
March 31,
2015
   
March 31,
2014
 
Finance income:
           
 - Interest income                                                                                   
    60,553       21,053  
 - Foreign exchange gains                                                                                   
    102,990       102,124  
Total finance income                                                                                   
    163,543       123,177  
                 
Finance costs:
               
 - Interest expense                                                                                   
    (294,750 )     (244,554 )
 - Foreign exchange losses                                                                                   
    (219,599 )     (871,896 )
 - Other finance costs                                                                                   
    (15,411 )     (11,195 )
Total finance costs                                                                                   
    (529,760 )     (1,127,645 )
Other financial results:
               
 - Fair value loss in financial assets                                                                                   
    (97,033 )     (9,517 )
 - (Loss) / gain on derivative financial instruments
    (1,385 )     3,577  
 - Loss on repurchase of NCN                                                                                   
    (3,588 )     -  
Total other financial results                                                                                   
    (102,006 )     (5,940 )
Total financial results, net                                                                                   
    (468,223 )     (1,010,408 )


28.    Share-based payments

For more details on share-based payments, see Note 33 to the Unaudited Condensed Interim Consolidated Financial Statements.

 
28 

 
IRSA Inversiones y Representaciones Sociedad Anónima

Notes to the Unaudited Condensed Interim Separate Financial Statements (Continued)
(All amounts in thousands of Argentine Pesos, except shares and per share data and as otherwise indicated)
Free translation from the original prepared in Spanish for the publication in Argentina


29.    Related party transactions

The following is a summary of the balances with related parties as of March 31, 2015:

Related party
Description of Transaction
 
Trade and other receivables
non-current
   
Trade and other receivables
current
   
Investments in financial assets current
   
Trade and other payables
non-current
   
Trade and other payables
current
   
Borrowings
non-current
   
Borrowings current
 
Parent Company
                                           
CRESUD S.A.C.I.F. y A.
Sale of good and/or services
    -       216       -       -       -       -       -  
Management fees
    -       -       -       -       (12 )     -       -  
Leases and/or rights of use
    -       569       -       -       -       -       -  
Corporate services
    -       -       -       -       (13,833 )     -       -  
Non-Convertible Notes
    -       -       -       -       -       (37,935 )     (848 )
Reimbursement of expenses
    -       -       -       -       (3,507 )     -       -  
Long-term incentive program
    -       -       -       -       (6,491 )     -       -  
Total Parent company
      -       785       -       -       (23,843 )     (37,935 )     (848 )
Subsidiaries
                                                         
E Commerce Latina S.A.
Management fees
    -       1       -       -       -       -       -  
Reimbursement of expenses
    -       -       -       -       -       -       -  
Borrowings
    -       -       -       -       -       -       (7,616 )
IRSA Propiedades Comerciales S.A.
Reimbursement of expenses
    -       -       -       -       -       -       -  
Leases and/or rights of use
    -       -       -       -       (26,187 )     -       -  
Proceed from leases
    -       -       -       -       (84,532 )     -       -  
Non-Convertible Notes
    -       -       35,481       -       -       -       -  
Long-term incentive program
    -       45,354       -       -       -       -       -  
Dividends payable
    -       285,672       -       -       -       -       -  
Sale of property
    2,173,741       40,033       -       -       -       -       -  
Solares de Santa María S.A.
Reimbursement of expenses
    -       6,264       -       -       -       -       -  
Borrowings
    7       -       -       -       -       -       -  
Palermo Invest S.A.
Borrowings
    3,477       -       -       -       -       -       -  
Ritelco S.A.
Borrowings
    -       -       -       -       -       -       (77,279 )
Non-Convertible Notes
    -       -       -       -       -       (33,415 )     (724 )

 
29 

 
IRSA Inversiones y Representaciones Sociedad Anónima

Notes to the Unaudited Condensed Interim Separate Financial Statements (Continued)
(All amounts in thousands of Argentine Pesos, except shares and per share data and as otherwise indicated)
Free translation from the original prepared in Spanish for the publication in Argentina


29.     Related party transactions (Continued)

Related party
Description of Transaction
 
Trade and other receivables
non-current
   
Trade and other receivables current
   
Investments in financial assets current
   
Trade and other payables
non-current
   
Trade and other payables current
   
Borrowings
non-current
   
Borrowings current
 
Subsidiaries
                                           
Inversora Bolivar S.A.
Reimbursement of expenses
    -       8       -       -       -       -       -  
Borrowings
    -       -       -       -       -       -       (8,207 )
Hoteles Argentinos S.A.
Hotel services
    -       104       -       -       (1,770 )     -       -  
Tyrus S.A.
Borrowings
    36       -       -       -       -       -       -  
Reimbursement of expenses
    -       -       -       -       (980 )     -       -  
Llao Llao Resorts S.A.
Hotel services
    -       3,417       -       -       -       -       -  
Guarantee deposits
    -       -       -       (16 )     -       -       -  
Nuevas Fronteras S.A.
Reimbursement of expenses
    -       10       -       -       -       -       -  
Management fees
    -       763       -       -       -       -       -  
Borrowings
    -       -       -       -       -       (20,576 )     (3,167 )
Efanur S.A.
Borrowings
    81,342       -       -       -       -       -       -  
Total Subsidiaries
      2,258,603       381,626       35,481       (16 )     (113,469 )     (53,991 )     (96,993 )
Subsidiaries CRESUD
                                                         
Futuros y Opciones.com S.A.
Reimbursement of expenses
    -       -       -       -       (29 )     -       -  
Total Subsidiaries CRESUD
      -       -       -       -       (29 )     -       -  

 
30 

 
IRSA Inversiones y Representaciones Sociedad Anónima

Notes to the Unaudited Condensed Interim Separate Financial Statements (Continued)
(All amounts in thousands of Argentine Pesos, except shares and per share data and as otherwise indicated)
Free translation from the original prepared in Spanish for the publication in Argentina


29.    Related party transactions (Continued)

Related party
Description of Transaction
 
Trade and other receivables
non-current
   
Trade and other receivables current
   
Investments in financial assets current
   
Trade and other payables
non-current
   
Trade and other payables
current
   
Borrowings
non-current
   
Borrowings current
 
Subsidiaries IRSA Propiedades Comerciales
                                           
Arcos del Gourmet S.A.
Reimbursement of expenses
    -       3       -       -       -       -       -  
Emprendimiento Recoleta S.A.
Reimbursement of expenses
    -       -       -       -       -       -       -  
Long-term incentive program
    -       334       -       -       -       -       -  
Non-Convertible Notes
    -       -       -       -       -       (12,730 )     (285 )
Fibesa S.A.
Reimbursement of expenses
    -       -       -       -       (2 )     -       -  
Long-term incentive program
    -       11,004       -       -       -       -       -  
 
Leases and/or rights of use
    -       38       -       -       -       -       -  
Panamerican Mall S.A.
Reimbursement of expenses
    -       356       -       -       -       -       -  
Long-term incentive program
    -       1,094       -       -       -       -       -  
Non-Convertible Notes
    -       -       -       -       -       (49,244 )     (1,101 )
Shopping Neuquén S.A.
Reimbursement of expenses
    -       -       -       -       (4 )     -       -  
Total Subsidiaries IRSA Propiedades Comerciales
      -       12,829       -       -       (6 )     (61,974 )     (1,386 )
Subsidiaries TYRUS
                                                         
Irsa International LLC
Reimbursement of expenses
    -       455       -       -       -       -       -  
Real Estate  Investment Group LP
Reimbursement of expenses
    -       6       -       -       -       -       -  
Real Estate Investment Group V LP
Reimbursement of expenses
    -       20       -       -       -       -       -  
Real Estate Strategies LP
Reimbursement of expenses
    -       2,313       -       -       -       -       -  
New Lipstick LLC
Reimbursement of expenses
    -       2,125       -       -       -       -       -  
Imadison LLC
Reimbursement of expenses
    -       1,489       -       -       -       -       -  
Total Subsidiaries TYRUS
      -       6,408       -       -       -       -       -  
Associates
                                                         
Banco de Crédito y Securitización S.A.
Leases and/or rights of use
    -       44       -       -       -       -       -  
Banco Hipotecario S.A.
Reimbursement of expenses
    -       122       -       -       -       -       -  
Total Associates
      -       166       -       -       -       -       -  

 
31 

 
IRSA Inversiones y Representaciones Sociedad Anónima

Notes to the Unaudited Condensed Interim Separate Financial Statements (Continued)
(All amounts in thousands of Argentine Pesos, except shares and per share data and as otherwise indicated)
Free translation from the original prepared in Spanish for the publication in Argentina


29.           Related party transactions (Continued)

Related party
Description of Transaction
 
Trade and other receivables
non-current
   
Trade and other receivables current
   
Investments in financial assets current
   
Trade and other payables
non-current
   
Trade and other payables current
   
Borrowings
non-current
   
Borrowings current
 
Associates IRSA Propiedades Comerciales
                                           
Tarshop S.A.
Leases and/or rights of use
    -       -       -       -       (33 )     -       -  
Total Associates IRSA Propiedades Comerciales
      -       -       -       -       (33 )     -       -  
Joint Ventures
                                                         
Cyrsa S.A.
Reimbursement of expenses
    -       16       -       -       -       -       -  
Credit due to capital reduction
    -       8,841       -       -       -       -       -  
Borrowings
    -       -       -       -       -       (13,791 )     -  
Baicom Networks S.A.
Reimbursement of expenses
    -       740       -       -       -       -       -  
Borrowings
    -       212       -       -       -       -       -  
Puerto Retiro S.A.
Reimbursement of expenses
    -       221       -       -       -       -       -  
Total Joint Ventures
      -       10,030       -       -       -       (13,791 )     -  
Joint Ventures IRSA Propiedades Comerciales
                                                         
Nuevo Puerto Santa Fe S.A.
Reimbursement of expenses
    -       -       -       -       (5 )     -       -  
Long-term incentive program
    -       438       -       -       -       -       -  
Quality Invest S.A.
Reimbursement of expenses
    -       58       -       -       -       -       -  
Customers advances
    -       -       -       -       (6 )     -       -  
Total Joint Ventures IRSA Propiedades Comerciales
      -       496       -       -       (11 )     -       -  
Other related parties
                                                         
Consultores Asset Management S.A.
Reimbursement of expenses
    -       2,985       -       -       -       -       -  
Austral Gold S.A.
Reimbursement of expenses
    -       -       -       -       (1 )     -       -  
Estudio Zang, Bergel & Viñes
Advances
    -       4       -       -       -       -       -  
Legal services
    -       -       -       -       (145 )     -       -  
Fundación IRSA
Reimbursement of expenses
    -       60       -       -       -       -       -  
Total Other related parties
              3,049               -       (146 )     -       -  
Directors and Senior Management
      -               -                                  
Directors
Fees
    -       -       -       -       -       -       -  
Advances
    -       2,165       -       -       -       -       -  
Guarantee deposits
    -       -       -       (8 )     -       -       -  
Total Directors and Senior Management
      -       2,165       -       (8 )     -       -       -  
Total
      2,258,603       417,554       35,481       (24 )     (137,537 )     (167,691 )     (99,227 )

 
32 

 
IRSA Inversiones y Representaciones Sociedad Anónima

Notes to the Unaudited Condensed Interim Separate Financial Statements (Continued)
(All amounts in thousands of Argentine Pesos, except shares and per share data and as otherwise indicated)
Free translation from the original prepared in Spanish for the publication in Argentina


29.     Related party transactions (Continued)

The following is a summary of the balances with related parties as of June 30, 2014:

Related party
Description of Transaction
 
Trade and other receivables
non-current
   
Trade and other receivables
current
   
Trade and other payables non-current
   
Trade and other payables
current
   
Borrowings non-current
   
Borrowings current
 
Parent Company
                                     
CRESUD S.A.C.I.F. y A.
Sale of good and/or services
    -       701       -       -       -       -  
Corporate services
    -       -       -       (12,492 )     -       -  
Leases and/or rights of use
    -       1,598       -       -       -       -  
Dividends payable
    -       -       -       (36,462 )     -       -  
Non-Convertible Notes
    -       -       -       -       (34,972 )     (1,787 )
Reimbursement of expenses
    -       -       -       (814 )     -       -  
Share-based payments
    -       -       -       (3,673 )     -       -  
Total Parent company
      -       2,299       -       (53,441 )     (34,972 )     (1,787 )
Subsidiaries
                                                 
E Commerce Latina S.A.
Reimbursement of expenses
    -       25       -       -       -       -  
Management fees
    -       4       -       -       -       -  
Borrowings
    -       -       -       -       (7,165 )     -  
IRSA Propiedades Comerciales
Reimbursement of expenses
    -       -       -       (3,403 )     -       -  
Leases and/or rights of use
    -       515       -       -       -       -  
Non-Convertible Notes
            -       -       -       (36,452 )     (1,732 )
Long-term incentive program
    -       35,436       -       -       -       -  
Share-based payments
    -       -       -       (160 )     -       -  
Borrowings
    -       -       -       -       -       (117,384 )
Solares de Santa María S.A.
Reimbursement of expenses
    -       5,255       -       -       -       -  
Borrowings
    6       -       -       -       -       -  
Palermo Invest S.A.
Reimbursement of expenses
    -       46       -       -       -       -  
Borrowings
    -       -       -       -       (1,618 )     -  
Ritelco S.A.
Borrowings
    -       -       -       -       (4,603 )     (66,140 )


 
33 

 
IRSA Inversiones y Representaciones Sociedad Anónima

Notes to the Unaudited Condensed Interim Separate Financial Statements (Continued)
(All amounts in thousands of Argentine Pesos, except shares and per share data and as otherwise indicated)
Free translation from the original prepared in Spanish for the publication in Argentina


29.
Related party transactions (Continued)

Related party
Description of Transaction
 
Trade and other receivables non-current
   
Trade and other receivables
current
   
Trade and other payables
non-current
   
Trade and other payables
current
   
Borrowings non-current
   
Borrowings current
 
Subsidiaries
                                     
Inversora Bolivar S.A.
Reimbursement of expenses
    -       54       -       -       -       -  
Borrowings
    -       -       -       -       (8,127 )     -  
Hoteles Argentinos S.A.
Hotel services
    -       105       -       (1,632 )     -       -  
Tyrus S.A.
Reimbursement of expenses
    -       2,416       -       -       -       -  
Borrowings
    323,361       -       -       -       -       -  
Llao Llao Resorts S.A.
Hotel services
    -       3,085       -       -       -       -  
Guarantee deposits
    -       -       (14 )     -       -       -  
Nuevas Fronteras S.A.
Reimbursement of expenses
    -       -       -       (2 )     -       -  
Management fees
    -       970       -       -       -       -  
Borrowings
    -       -       -       -       (25,585 )     (5,955 )
Efanur S.A.
Borrowings
    73,282       -       -       -       -       -  
Total Subsidiaries
      396,649       47,911       (14 )     (5,197 )     (83,550 )     (191,211 )
Subsidiaries CRESUD
                                                 
Futuros y Opciones.com S.A.
Reimbursement of expenses
    -       -       -       (29 )     -       -  
Cactus S.A.
Reimbursement of expenses
    -       -       -       (515 )     -       -  
Total Subsidiaries CRESUD
      -       -       -       (544 )     -       -  

 
34 

 
IRSA Inversiones y Representaciones Sociedad Anónima

Notes to the Unaudited Condensed Interim Separate Financial Statements (Continued)
(All amounts in thousands of Argentine Pesos, except shares and per share data and as otherwise indicated)
Free translation from the original prepared in Spanish for the publication in Argentina


29.   Related party transactions (Continued)

Related party
Description of Transaction
 
Trade and other receivables non-current
   
Trade and other receivables
current
   
Trade and other payables
non-current
   
Trade and other payables
current
   
Borrowings non-current
   
Borrowings
 current
 
Subsidiaries IRSA Propiedades Comerciales
                                     
Arcos del Gourmet S.A.
Reimbursement of expenses
    -       46       -       -       -       -  
Emprendimiento Recoleta S.A.
Reimbursement of expenses
    -       -       -       (12 )     -       -  
Long-term incentive program
    -       313       -       -       -       -  
Non-Convertible Notes
    -       -       -       -       (11,736 )     (600 )
Fibesa S.A.
Reimbursement of expenses
    -       9       -       -       -       -  
Long-term incentive program
    -       7,047       -       -       -       -  
Leases and/or rights of use
    -       151       -       -       -       -  
Panamerican Mall S.A.
Reimbursement of expenses
    -       204       -       -       -       -  
Long-term incentive program
    -       944       -       -       -       -  
Non-Convertible Notes
    -       -       -       -       (45,398 )     (2,320 )
Conil S.A.
Reimbursement of expenses
    -       154       -       -       -       -  
Total Subsidiaries IRSA Propiedades Comerciales
      -       8,868       -       (12 )     (57,134 )     (2,920 )
Subsidiaries TYRUS
                                                 
Irsa International LLC
Reimbursement of expenses
    -       419       -       -       -       -  
Real Estate  Investment Group LP
Reimbursement of expenses
    -       6       -       -       -       -  
Real Estate Investment Group. V LP
Reimbursement of expenses
    -       18       -       -       -       -  
Real Estate Strategies LP
Reimbursement of expenses
    -       2,132       -       -       -       -  
New Lipstick LLC
Reimbursement of expenses
    -       1,959       -       -       -       -  
Imadison LLC
Reimbursement of expenses
    -       1,373       -       -       -       -  
Total Subsidiaries TYRUS
      -       5,907       -       -       -       -  
Associates
                                                 
Banco de Crédito y Securitización S.A.
Leases and/or rights of use
    -       19       -       -       -       -  
Reimbursement of expenses
    -       -       -       (80 )     -       -  
Banco Hipotecario S.A.
Reimbursement of expenses
    -       -       -       (784 )     -       -  
Total Associates
      -       19       -       (864 )     -       -  
Associates IRSA Propiedades Comerciales
                                                 
Tarshop S.A.
Reimbursement of expenses
    -       -       -       -       -       -  
Total Associates IRSA Propiedades Comerciales
      -       -       -       -       -       -  

 
35 

 
IRSA Inversiones y Representaciones Sociedad Anónima

Notes to the Unaudited Condensed Interim Separate Financial Statements (Continued)
(All amounts in thousands of Argentine Pesos, except shares and per share data and as otherwise indicated)
Free translation from the original prepared in Spanish for the publication in Argentina


29.  
Related party transactions (Continued)

Related party
Description of Transaction
 
Trade and other receivables non-current
   
Trade and other receivables
current
   
Trade and other payables non-current
   
Trade and other payables
current
   
Borrowings non-current
   
Borrowings
 current
 
Joint Ventures
                                     
Cyrsa S.A.
Reimbursement of expenses
    -       -       -       (9 )     -       -  
Borrowings
    -       -       -       -       (133,314 )     -  
Baicom Networks S.A.
Reimbursement of expenses
    -       191       -       -       -       -  
Puerto Retiro S.A.
Reimbursement of expenses
    -       211       -       -       -       -  
Total Joint Ventures
      -       402       -       (9 )     (133,314 )     -  
Joint Ventures IRSA Propiedades Comerciales
                                                 
Nuevo Puerto Santa Fe S.A.
Long-term incentive program
    -       304       -       -       -       -  
Reimbursement of expenses
    -       3               -       -       -  
Quality Invest S.A.
Reimbursement of expenses
    -       59       -       -       -       -  
Customers advances
    -       -       -       (45 )     -       -  
Total Joint Ventures IRSA Propiedades Comerciales
      -       366       -       (45 )     -       -  
Other related parties
                                                 
Consultores Asset Management S.A.
Reimbursement of expenses
    -       2,672       -       -       -       -  
Austral Gold S.A.
Reimbursement of expenses
    -       -       -       (1 )     -       -  
Estudio Zang, Bergel & Viñes
Advances
    -       4       -       -       -       -  
Legal services
    -       -       -       (170 )     -       -  
Fundación IRSA
Reimbursement of expenses
    -       48       -       -       -       -  
Total Other related parties
      -       2,724       -       (171 )     -       -  
Directors and Senior Management
                                                 
Directors
Fees
    -       301       -       (1,056 )     -       -  
Guarantee deposits
    -       -       (8 )     -       -       -  
Total Directors and Senior Management
      -       301       (8 )     (1,056 )     -       -  
Total
      396,649       68,797       (22 )     (61,339 )     (308,970 )     (195,918 )


 
36 

 
IRSA Inversiones y Representaciones Sociedad Anónima

Notes to the Unaudited Condensed Interim Separate Financial Statements (Continued)
(All amounts in thousands of Argentine Pesos, except shares and per share data and as otherwise indicated)
Free translation from the original prepared in Spanish for the publication in Argentina


29.    Related party transactions (Continued)

The following is a summary of the transactions with related parties for the nine-month period ended March 31, 2015:

Related party
Commissions
 
Leases and/or rights of use
 
Management fees
 
Corporate services
 
Legal services
 
Financial operations
Donations
 
Fees and salaries
 
Sale of properties
   
Parent Company
                               
Cresud S.A.C.I.F. y A.
-
 
2,574
 
(80)
 
(23,293)
 
-
 
(6,154)
-
 
-
 
-
Total Parent company
-
 
2,574
 
(80)
 
(23,293)
 
-
 
(6,154)
-
 
-
 
-
Subsidiaries
                               
IRSA Propiedades Comerciales S.A.
(19)
 
3,292
 
-
 
-
 
-
 
55,975
-
 
-
 
2,636,480
E-Commerce Latina S.A.
-
 
-
 
-
 
-
 
-
 
(921)
-
 
-
 
-
Inversora Bolivar S.A.
-
 
-
 
-
 
-
 
-
 
(1,041)
-
 
-
 
-
Llao Llao Resorts S.A.
-
 
147
 
-
 
-
 
-
 
-
-
 
-
 
-
Ritelco S.A.
-
 
-
 
-
 
-
 
-
 
(8,509)
-
 
-
 
-
Hoteles Argentinos S.A.
-
 
-
 
-
 
-
 
-
 
(138)
-
 
-
 
-
Nuevas Fronteras S.A.
-
 
-
 
959
 
-
 
-
 
(3,167)
-
 
-
 
-
Efanur S.A.
-
 
-
 
-
 
-
 
-
 
8,060
-
 
-
 
-
Solares de Santa María S.A.
                   
1
-
 
-
 
-
Tyrus S.A.
-
 
-
 
-
 
-
 
-
 
28,676
-
 
-
 
-
Palermo Invest S.A.
-
 
-
 
-
 
-
 
-
 
(420)
-
 
-
 
-
Total Subsidiaries
(19)
 
3,439
 
959
 
-
 
-
 
78,516
-
 
-
 
2,636,480
Subsidiaries IRSA Propiedades Comerciales
                               
Fibesa S.A.
-
 
708
 
-
 
-
 
-
 
-
-
 
-
 
-
Panamerican Mall S.A.
-
 
-
 
-
 
-
 
-
 
(4,134)
-
 
-
 
-
Emprendimiento Recoleta S.A.
-
 
-
 
-
 
-
 
-
 
(1,071)
-
 
-
 
-
Total Subsidiaries IRSA Propiedades Comerciales
-
 
708
 
-
 
-
 
-
 
(5,205)
-
 
-
 
-

 
37 

 
IRSA Inversiones y Representaciones Sociedad Anónima

Notes to the Unaudited Condensed Interim Separate Financial Statements (Continued)
(All amounts in thousands of Argentine Pesos, except shares and per share data and as otherwise indicated)
Free translation from the original prepared in Spanish for the publication in Argentina


29.
Related party transactions (Continued)

Related party
Commissions
 
Leases and/or rights of use
 
Management fees
 
Corporate services
 
Legal services
 
Financial operations
Donations
 
Fees and salaries
 
Sale of properties
   
Subsidiaries Tyrus
                               
REIG I
-
 
-
 
-
 
-
 
-
 
                                       (2)
-
 
-
 
-
Total Subsidiaries Tyrus
-
 
-
 
-
 
-
 
-
 
                                       (2)
-
 
-
 
-
Associates
                               
Banco de Crédito y Securitización S.A.
-
 
1,993
 
-
 
-
 
-
 
-
-
 
-
 
-
Banco Hipotecario S.A.
-
 
664
 
-
 
-
 
-
 
-
-
 
-
 
-
Total Associates
-
 
2,657
 
-
 
-
 
-
 
-
-
 
-
 
-
Associates IRSA Propiedades Comerciales
                               
Tarshop S.A.
-
 
3,468
 
-
 
-
 
-
 
-
-
 
-
 
-
Total Associates IRSA Propiedades Comerciales
-
 
3,468
 
-
 
-
 
-
 
-
-
 
-
 
-
Joint Ventures
                               
Baicom S.A.
-
 
-
 
-
 
-
 
-
 
8
-
 
-
 
-
Cyrsa S.A.
-
 
-
 
-
 
-
 
-
 
                                (8,530)
-
 
-
 
-
Total Joint Ventures
-
 
-
 
-
 
-
 
-
 
                               (8,522)
-
 
-
 
-
Other related parties
                               
Estudio Zang, Bergel & Viñes
-
 
-
 
-
 
-
 
                              (845)
 
-
-
 
-
 
-
Consultores Asset Management S.A.
-
 
243
 
-
 
-
 
-
 
-
-
 
-
 
-
Fundación IRSA
-
 
-
 
-
 
-
 
-
 
-
                           (1,226)
 
-
 
-
Isaac Elsztain e Hijos S.C.A.
-
 
                                            (242)
 
-
 
-
 
-
 
-
-
 
-
 
-
Hamonet S.A.
-
 
                                            (127)
 
-
 
-
 
-
 
-
-
 
-
 
-
Total Other related parties
-
 
                                           (126)
 
-
 
-
 
                             (845)
 
-
                          (1,226)
 
-
 
-
Directors and Senior Management
                               
Senior Management
-
 
-
 
-
 
-
 
-
 
-
-
 
                      (8,094)
 
-
Directors
-
 
-
 
-
 
-
 
-
 
-
-
 
                      (1,370)
 
-
Total Directors and Senior Management
-
 
-
 
-
 
-
 
-
 
-
-
 
                     (9,464)
 
-
Total
                               (19)
 
12,720
 
879
 
                            (23,293)
 
                             (845)
 
                               58,633
                          (1,226)
 
                     (9,464)
 
2,636,480

 
38 

 
IRSA Inversiones y Representaciones Sociedad Anónima

Notes to the Unaudited Condensed Interim Separate Financial Statements (Continued)
(All amounts in thousands of Argentine Pesos, except shares and per share data and as otherwise indicated)
Free translation from the original prepared in Spanish for the publication in Argentina


29.
Related party transactions (Continued)

The following is a summary of the transactions with related parties for the nine-month period ended March 31, 2014:

                                     
Related party
 
Leases and/or rights of use
   
Management fees
   
Corporate services
   
Legal services
   
Financial operations
   
Fees and salaries
 
Parent Company
                                   
Cresud S.A.C.I.F. y A
    1,303       -       (22,016 )     -       (2,861 )     -  
Total Parent company
    1,303       -       (22,016 )     -       (2,861 )     -  
Subsidiaries
                                               
IRSA Propiedades Comerciales S.A.
    3,621       -       -       -       (6,562 )     -  
E-Commerce Latina S.A.
    -       4       -       -       (1,757 )     -  
Inversora Bolivar S.A.
    -       -       -       -       (2,144 )     -  
Llao Llao Resorts S.A.
    110       -       -       -                  
Ritelco S.A.
    -       -       -       -       (22,645 )     -  
Nuevas Fronteras S.A.
    -       720       -       -       (3,928 )     -  
Hoteles Argentinos S.A.
                                               
Efanur S.A.
    -       -       -       -       23,135       -  
Tyrus S.A.
    -       -       -       -       101,582       -  
Palermo Invest S.A.
    -       -       -       -       (565 )     -  
Total Subsidiaries
    3,731       724       -       -       87,116       -  
Subsidiaries IRSA Propiedades Comerciales S.A.
                                               
Fibesa S.A.
    906       -       -       -       -       -  
Panamerican Mall S.A.
    -       -       -       -       (3,043 )     -  
Emprendimiento Recoleta S.A.
    -       -       -       -       (850 )     -  
Total Subsidiaries IRSA Propiedades Comerciales S.A.
    906       -       -       -       (3,893 )     -  

 
39 

 
IRSA Inversiones y Representaciones Sociedad Anónima

Notes to the Unaudited Condensed Interim Separate Financial Statements (Continued)
(All amounts in thousands of Argentine Pesos, except shares and per share data and as otherwise indicated)
Free translation from the original prepared in Spanish for the publication in Argentina


29.
Related party transactions (Continued)

Related party
 
Leases and/or rights of use
   
Management fees
   
Corporate services
   
Legal services
   
Financial operations
   
Fees and salaries
 
Associates
                                   
Banco de Crédito y Securitización S.A.
    530       -       -       -       -       -  
Banco Hipotecario S.A.
    458       -       -       -       -       -  
Total Associates
    988       -       -       -       -       -  
Associates IRSA Propiedades Comerciales S.A.
                                               
Tarshop S.A.
    2,679       -       -       -       -       -  
Total Associates IRSA Propiedades Comerciales S.A.
    2,679       -       -       -       -       -  
Joint Ventures
                                               
Cyrsa S.A.
    -       -       -       -       (14,596 )        
Total Joint Ventures
    -       -       -       -       (14,596 )        
Other related parties
                                               
Estudio Zang, Bergel & Viñes
    -       -       -       (750 )     -       -  
Isaac Elsztain e Hijos S.C.A.
    (179 )     -       -       -       -       -  
Hamonet S.A.
    (97 )     -       -       -       -       -  
Total Other related parties
    (276 )     -       -       (750 )     -       -  
Directors and Senior Management
                                               
Senior Management
    -       -       -       -       -       (1,984 )
Directors
    -       -       -       -       -       (18,599 )
Total Directors and Senior Management
    -       -       -       -       -       (20,583 )
Total
    9,331       724       (22,016 )     (750 )     65,766       (20,583 )

 

 
40 

 
IRSA Inversiones y Representaciones Sociedad Anónima

Notes to the Unaudited Condensed Interim Separate Financial Statements (Continued)
(All amounts in thousands of Argentine Pesos, except shares and per share data and as otherwise indicated)
Free translation from the original prepared in Spanish for the publication in Argentina


30.    Special reserve

Pursuant to CNV General Ruling No. 609/12, the Company set up a special reserve reflecting the positive difference between the balance at the beginning of retained earnings disclosed in the first financial statements prepared according to IFRS and the balance at closing of retained earnings disclosed in the last financial statements prepared in accordance with previously effective accounting standards. This reserve may not be used to make distributions in kind or in cash, and may only be reversed to be capitalized, or otherwise to absorb potential negative balances in Retained Earnings.

31.
CNV General Resolution No. 622

As required by Section 1°, Chapter III, Title IV of CNV General Resolution No. 622, below there is a detail of the notes to the Unaudited Condensed Interim Separate Financial Statements that disclosure the information required by the Resolution in Exhibits.

Exhibit A - Property, plant and equipment
Note 6 Investment properties and Note 7 Property, plant and equipment
Exhibit B - Intangible assets
Note 9 Intangible assets
Exhibit C - Equity investments
Note 32 Equity investments
Exhibit D - Other investments
Note 11 Financial instruments by category
Exhibit E - Provisions
Note 12 Trade and other receivables and Note 18 Provisions
Exhibit F- Cost of sales and services provided
Note 8 Trading properties and Note 24 Expenses by nature
Exhibit G - Foreign currency assets and liabilities
Note 33 Foreign currency assets and liabilities



 
41 

 
IRSA Inversiones y Representaciones Sociedad Anónima

Notes to the Unaudited Condensed Interim Separate Financial Statements (Continued)
(All amounts in thousands of Argentine Pesos, except shares and per share data and as otherwise indicated)
Free translation from the original prepared in Spanish for the publication in Argentina


32.
Equity investments

Issuer and type of securities
Class / Items
Amount
Value recorded as of 03.31.15
Value recorded as of 06.30.14
Market value as of 03.31.15
Issuer's information
Interest in common stock
Main activity
Registered office
Last financial statements issued
Date
Common stock (nominal value)
Profit (loss) for the period
Shareholders’ Equity
IRSA Propiedades Comerciales S.A.
Common shares 1 vote
120,500,167
                       783,239
777,737
87.00
Real estate
Argentina
03.31.15
126,014
441,367
818,409
95.70%
Intergroup transactions and Higher value
 
                 (1,001,168)
389,197
                         
Banco Hipotecario S.A. (1)
Common shares 1 vote
75,000,000
218,079
203,693
5.95
Financial
Argentina
03.31.15
1,500,000
176,081
4,531,034
5.13%
       
                         
Banco de Crédito & Securitización S.A. (1)
Common shares 1 vote
3,984,375
15,367
13,610
Not publicly traded
Financial
Argentina
03.31.15
62,500
7,014
246,906
6.38%
                         
 
Cyrsa S.A.
 
Common shares 1 vote
 
8,748,270
16,752
152,229
Not publicly traded
Real estate
Argentina
03.31.15
17,497
12,745
33,503
50.00%
                         
E-Commerce Latina S.A.
Common shares 1 vote
 
253,034
236,735
Not publicly traded
Investment
Argentina
03.31.15
86,509
17,179
260,860
97.00%
Irrevocable contributions
83,913,950
-
1,070
Goodwill
 
                        (1,511)
                   (1,511)

 
42 

 
IRSA Inversiones y Representaciones Sociedad Anónima

Notes to the Unaudited Condensed Interim Separate Financial Statements (Continued)
(All amounts in thousands of Argentine Pesos, except shares and per share data and as otherwise indicated)
Free translation from the original prepared in Spanish for the publication in Argentina


32.
Equity investments (Continued)

Issuer and type of securities
Class / Items
Amount
Value recorded as of 03.31.15
Value recorded as of 06.30.14
Market value as of 03.31.15
Issuer's information
Interest in common stock
Main activity
Registered office
Last financial statements issued
Date
Common stock (nominal value)
Profit (loss) for the period
Shareholders’ Equity
Efanur S.A.
Common shares 1 vote
213,743,711
112,789
95,849
Not publicly traded
Investment
Uruguay
03.31.15
47,598
 14,846
            112,968
100.00%
Irrevocable contributions
 
179
221
                         
Hoteles Argentinos S.A.
Common shares 1 vote
15,366,840
250
5,851
Not publicly traded
Hotel
Argentina
03.31.15
19,209
  (7,000)
313
80.00%
Higher value
 
684
785
                         
Inversora Bolivar S.A.
Common shares 1 vote
78,909,867
276,443
261,218
Not publicly traded
Investment
Argentina
03.31.15
84,449
16,269
             290,592
95.13%
Irrevocable contributions
 
-
1,461
Higher value
 
6,428
6,428
                         
Llao Llao Resort S.A.
Common shares 1 vote
73,580,206
32,810
31,147
Not publicly traded
Hotel
Argentina
03.31.15
147,160
     3,326
65,621
50.00%
Higher value
 
91
101
       
Manibil S.A.
Common shares 1 vote
37,747,880
39,832
38,279
Not publicly traded
Real estate
Argentina
03.31.15
77,037
3,170
96,291
49.00%
Irrevocable contributions
 
7,350
-
Goodwill
 
10
10
                         
Nuevas Fronteras S.A.
Common shares 1 vote
38,068,999
37,956
50,284
Not publicly traded
Hotel
Argentina
03.31.15
49,869
(148)
49,722
76.34%
Lower value
 
                      (15,367)
                      (16,103)

 
  43

 
IRSA Inversiones y Representaciones Sociedad Anónima

Notes to the Unaudited Condensed Interim Separate Financial Statements (Continued)
(All amounts in thousands of Argentine Pesos, except shares and per share data and as otherwise indicated)
Free translation from the original prepared in Spanish for the publication in Argentina


32.
Equity investments (Continued)

Issuer and type of securities
Class / Items
Amount
Value recorded as of 03.31.15
Value recorded as of 06.30.14
Market value as of 03.31.15
Issuer's information
Interest in common stock
Main activity
Registered office
Last financial statements issued
Date
Common stock (nominal value)
Profit (loss) for the period
Shareholders’ Equity
Palermo Invest S.A.
Common shares 1 vote
153,283,989
231,121
214,149
Not publicly traded
Investment
Argentina
03.31.15
158,025
17,001
238,269
97.00%
Irrevocable contributions
 
-
475
Higher value
 
323
323
Intergroup transactions
 
                              (29,987)
                                (29,987)
                         
Ritelco S.A.
Common shares 1 vote
181,016,717
336,870
325,795
Not publicly traded
Investment
Uruguay
03.31.15
66,970
17,607
336,870
100.00%
Irrevocable contributions
 
-
34
Intergroup transactions
 
153
                                     (190)
                         
Solares de Santa María S.A.
Common shares 1 vote
306,706,975
283,750
285,078
Not publicly traded
Real estate
Argentina
03.31.15
338,693
(2,436)
314,288
90.57%
Intergroup transactions
 
                              (166,521)
                              (166,521)
Irrevocable contributions
 
885
880
                         
Tyrus S.A.
Common shares 1 vote
3,761,514,117
                              (359,003)
339,468
Not publicly traded
Investment
Uruguay
03.31.15
       1,832,384
(801,732)
683,330
100.00%
Irrevocable contributions
 
1,042,333
196,884

 
44 

 
IRSA Inversiones y Representaciones Sociedad Anónima

Notes to the Unaudited Condensed Interim Separate Financial Statements (Continued)
(All amounts in thousands of Argentine Pesos, except shares and per share data and as otherwise indicated)
Free translation from the original prepared in Spanish for the publication in Argentina


32.
Equity investments (Continued)

Issuer and type of securities
 
Class / Items
Amount
Value recorded as of 03.31.15
Value recorded as of 06.30.14
Market value as of 03.31.15
Issuer's information
Interest in common stock
Main activity
Registered office
Last financial statements issued
Date
Common stock (nominal value)
Profit (loss) for the period
Shareholders’ Equity
Unicity S.A.
Common shares 1 vote
36,850,012
26,231
26,284
Not publicly traded
Investment
Argentina
03.31.15
41,588
     (342)
29,892
88.62%
Irrevocable contributions
 
260
251
Total investments in subsidiaries, associates and joint ventures as of 03.31.15
   
2,149,662
                 
Total investments in subsidiaries, associates and joint ventures as of 06.30.14
     
3,441,214
               

(1)  
The amounts correspond to the financial statements of Banco Hipotecario S.A. and Banco de Crédito & Securitización S.A. prepared in accordance with the Central Bank of the Argentine Republic (“BCRA”) standards. For the purpose of the valuation of the investment in the Company, adjustments necessary to adequate the financial statements to the professional accounting standards have been considered.
 
 

 
45 

 
IRSA Inversiones y Representaciones Sociedad Anónima

Notes to the Unaudited Condensed Interim Separate Financial Statements (Continued)
(All amounts in thousands of Argentine Pesos, except shares and per share data and as otherwise indicated)
Free translation from the original prepared in Spanish for the publication in Argentina



33.
Foreign currency assets and liabilities

Book amounts of foreign currency assets and liabilities are as follows:

Items
Amount of foreign currency (1)
Prevailing exchange rate  (2)
Total as of
03.31.15
Amount of foreign currency (1)
 
 Prevailing exchange rate (2)
Total as of
 06.30.14
Assets
           
Trade and other receivables
           
US Dollar
2,604
8.82
22,973
2,223
8.033
17,855
Swiss Francs
75
9.08
683
27
9.051
242
Receivables with related parties:
           
US Dollar
264,134
8.72
2,303,779
49,855
8.133
405,467
Total trade and other receivables
   
2,327,435
   
423,564
Investments in financial assets
           
US Dollar
733
8.82
6,465
925
8.033
7,430
Investments with related parties:
           
US Dollar
4,068
8.72
35,481
-
-
-
Total investments in financial assets
   
41,946
   
7,430
Cash and cash equivalents
           
US Dollar
622
8.82
5,485
3,717
8.033
29,861
Euros
75
9.48
708
85
10.991
936
Brazilian Reais
-
   
1
3.55
2
Swiss Francs
-
   
-
9.051
1
Pounds
1
9.08
10
1
13.736
11
Total cash and cash equivalents
   
6,203
   
30,811
Total assets as of 03.31.15
   
2,375,584
     
Total assets as of 06.30.14
         
461,805
Liabilities
           
Trade and other payables
           
US Dollar
1,448
8.72
12,629
5,760
8.133
46,849
Payables with related parties:
           
US Dollar
10,302
8.72
89,856
361
8.133
2,936
Total trade and other payables
   
102,485
   
49,785
Borrowings
           
US Dollar
306,376
8.72
2,672,210
310,551
8.133
2,525,713
Borrowings with related parties:
           
US Dollar
8,271
8.72
72,136
22,565
8.133
183,524
Total borrowings
   
2,744,346
   
2,709,237
Total liabilities as of 03.31.15
   
2,846,831
     
Total liabilities as of 06.30.14
         
2,759,022

       (1) Considering foreign currencies those that differ from Company’s functional currency at each period/year-end.
       (2) Exchange rate as of March 31, 2015 and June 30, 2014 according to Banco Nación Argentina records.

 
46 

 
IRSA Inversiones y Representaciones Sociedad Anónima

Notes to the Unaudited Condensed Interim Separate Financial Statements (Continued)
(All amounts in thousands of Argentine Pesos, except shares and per share data and as otherwise indicated)
Free translation from the original prepared in Spanish for the publication in Argentina



34.
Subsequent Events

· On April 15, 2015 the Board of Directors of IRSA Propiedades Comerciales announced dividends for Ps. 298.5 million available to the shareholders; those pertaining to the Company amounts to Ps. 284.8 million.

See other subsequent events in Note 41 to Unaudited Condensed Interim Consolidated Financial Statements.

 

 
47 

 
IRSA Inversiones y Representaciones Sociedad Anónima

Information required by Section 68 of the Buenos Aires Stock Exchange Regulations
and Section 12, Chapter III, Title IV of Resolution 622/13
Statement of Financial Position as of March 31, 2015

Stated in thousands of pesos
Free translation from the original prepared in Spanish for publication in Argentina


1.         Specific and significant systems that imply contingent lapsing or rebirth of benefits envisaged by such provisions.

None.

2.         Significant changes in the Company’s activities or other similar circumstances that occurred during the fiscal years included in the financial statements, which affect their comparison with financial statements filed in previous fiscal years, or that could affect those to be filed in future fiscal years.

See Note 2.1.

3.         Receivables and liabilities by maturity date.

Items
Falling due
(Point 3.a.)
Without term (Point 3.b)
Without term (Point 3.b)
To be due (Point 3.c.)
Total
03.31.15
Current
Non-current
Up to 3 months
From 3 to 6
months
From 6 to 9
months
From 9 to 12
months
From 1 to 2
years
From 2 to 3
years
From 3 to 4
years
From 4 years
on
Account
Trade and other receivables
36,838
2,895
315
260,417
63,683
92,731
5
4,384
2,372,615
39
                (114,148)
2,719,774
receivable
Total
36,838
2,895
315
260,417
63,683
92,731
5
4,384
2,372,615
39
              (114,148)
2,719,774
Liabilities
Trade and other payables
30,081
879
8
132,493
243
89
7,022
884
31
29
27
171,786
 
Borrowings
-
-
-
275,997
48,470
234,274
737
2,690,714
1,056
-
                (26,042)
3,225,206
 
Salaries and social security liabilities
465
950
-
3,279
-
2,735
-
-
-
-
-
7,429
 
Provisions
-
                               25,112
                          879
-
-
-
-
-
-
-
-
25,991
 
Total
30,546
26,941
887
411,769
48,713
237,098
7,759
2,691,598
1,087
29
                  (26,015)
3,430,412

 

 
48 

 
IRSA Inversiones y Representaciones Sociedad Anónima

Information required by Section 68 of the Buenos Aires Stock Exchange Regulations
and Section 12, Chapter III, Title IV of Resolution 622/13
Statement of Financial Position as of March 31, 2015

Stated in thousands of pesos
Free translation from the original prepared in Spanish for publication in Argentina


4.a.         Breakdown of accounts receivable and liabilities by currency and maturity.
 


Items
 
Current
   
Non-current
   
Totals
   
   
Local currency
Foreign currency
Total
Local currency
Foreign currency
Total
Local currency
Foreign currency
Total
                     
Account
Trade and other receivables
388,214
68,355
456,569
4,125
2,259,080
2,263,205
392,339
2,327,435
2,719,774
receivables
Total
388,214
68,355
456,569
4,125
2,259,080
2,263,205
392,339
2,327,435
2,719,774
Liabilities
Trade and other payables
68,577
102,23
170,807
724
255
979
69,301
102,485
171,786
 
Borrowings
439,533
119,945
559,478
41,327
2,624,401
2,665,728
480,86
2,744,346
3,225,206
 
Salaries and social security liabilities
7,429
-
7,429
-
-
-
7,429
-
7,429
 
Provisions
25,112
-
25,112
879
-
879
25,991
-
25,991
 
Total
540,651
222,175
762,826
42,93
2,624,656
                        2,667,586
583,581
2,846,831
3,430,412

 
 

             4.b.
Breakdown of accounts receivable and liabilities by adjustment clause.

As of March 31, 2015 there are not receivable and liabilities subject to adjustment clause.

 
49 

 
IRSA Inversiones y Representaciones Sociedad Anónima

Information required by Section 68 of the Buenos Aires Stock Exchange Regulations
and Section 12, Chapter III, Title IV of Resolution 622/13
Statement of Financial Position as of March 31, 2015

Stated in thousands of pesos
Free translation from the original prepared in Spanish for publication in Argentina


          4.c.         Breakdown of accounts receivable and liabilities by interest clause.

Items
Current
Non-current
Accruing interest
Non-
accruing interest
 
Total
Accruing interest
Non-accruing interest
Total
Accruing interest
Non-accruing interest
Total
Fixed rate
Floating rate
Fixed rate
Floating rate
Fixed rate
Floating rate
Accounts
Trade and other receivables
-
-
456,569
456,569
78,075
-
2,185,130
2,263,205
78,075
-
2,641,699
2,719,774
receivables
Total
-
-
456,569
456,569
78,075
-
2,185,130
2,263,205
78,075
-
2,641,699
2,719,774
Liabilities
Trade and other payables
-
-
170,807
170,807
113
-
866
979
113
-
171,673
171,786
 
Borrowings
72,136
202,725
284,617
559,478
2,637,473
33,325
                     (5,070)
2,665,728
2,709,609
236,050
279,547
3,225,206
 
Salaries and social security liabilities
-
-
7,429
7,429
-
-
-
-
-
-
7,429
7,429
 
Provisions
-
-
25,112
25,112
-
-
879
879
-
-
25,991
25,991
 
Total
72,136
202,725
487,965
762,826
2,637,586
33,325
                     (3,325)
2,667,586
2,709,722
236,050
484,640
3,430,412

 

 
50 

 
IRSA Inversiones y Representaciones Sociedad Anónima

Information required by Section 68 of the Buenos Aires Stock Exchange Regulations
and Section 12, Chapter III, Title IV of Resolution 622/13
Statement of Financial Position as of March 31, 2015

Stated in thousands of pesos
Free translation from the original prepared in Spanish for publication in Argentina

                  5.        Related parties.

a.  
Interest in related parties.
       
Name of the entity
 
% of ownership interest held by the Group
 
Direct Controlling interest of IRSA:
     
IRSA Propiedades Comerciales
    95.80 %
E-Commerce Latina S.A.
    100.00 %
Efanur S.A.
    100.00 %
Hoteles Argentinos S.A.
    80.00 %
Inversora Bolívar S.A.
    100.00 %
Llao Llao Resorts S.A.
    50.00 %
Nuevas Fronteras S.A.
    76.34 %
Palermo Invest S.A.
    100.00 %
Ritelco S.A.
    100.00 %
Solares de Santa María S.A.
    100.00 %
Tyrus S.A.
    100.00 %
Unicity S.A.
    100.00 %
   See investments in equity securities (Note 32).

b.  
Related parties debit/credit balances. See Note 29 to the Unaudited Condensed Interim Separate Financial Statements.

6.  
  Loans to directors.

      See Note 29 to the Unaudited Condensed Interim Separate Financial Statements.

7.  
  Inventories.

      In view of the nature of the inventories, no physical inventories are performed and there are no slow turnover assets.

8.  
  Current values.

      See Note 2 to the Consolidated Financial Statements as of June 30, 2014.

9.  
  Appraisal revaluation of property, plant and equipment.

      None.

 
51 

 
IRSA Inversiones y Representaciones Sociedad Anónima

Information required by Section 68 of the Buenos Aires Stock Exchange Regulations
and Section 12, Chapter III, Title IV of Resolution 622/13
Statement of Financial Position as of March 31, 2015

Stated in thousands of pesos
Free translation from the original prepared in Spanish for publication in Argentina


10.  
   Obsolete unused property, plant and equipment.

        None.

11.  
   Equity interest in other companies in excess of that permitted by section 31 of law N° 19,550.

        None.

12.  
   Recovery values.

       See Note 2 to the Consolidated Financial Statements as of June 30, 2014.

13.  
   Insurances.

       Insured Assets.

Real Estate
 
Insured amounts (1)
   
Accounting values
 
Risk covered
REPÚBLICA BUILDING
    96,361       195,184  
All operational risk with additional coverage and minor risks
BOUCHARD 551
    63,303       7,762  
All operational risk with additional coverage and minor risks
MORENO 877
    49,508       52,082  
All operational risk with additional coverage and minor risks
BOUCHARD 710
    39,587       60,306  
All operational risk with additional coverage and minor risks
MAIPU 1300
    25,787       17,579  
All operational risk with additional coverage and minor risks
SUIPACHA 652
    17,041       7,868  
All operational risk with additional coverage and minor risks
LIBERTADOR 498
    3,423       3,997  
All operational risk with additional coverage and minor risks
DIQUE IV
    3,056       52,653  
All operational risk with additional coverage and minor risks
RIVADAVIA 2768
    369       305  
All operational risk with additional coverage and minor risks
MADERO 1020
    216       119  
All operational risk with additional coverage and minor risks
CONSTITUCIÓN 1111
    191       693  
All operational risk with additional coverage and minor risks
CASONA ABRIL
    11,753       2,357  
All operational risk with additional coverage and minor risks
CATALINA NORTE PLOT OF LAND
    2,000       109,496  
All operational risk with additional coverage and minor risks
SUBTOTAL
    312,595       510,401    
SINGLE POLICY
    15,000          
Third party liability

(1)
The insured amounts are in thousands of U.S. dollars.
 
In our opinion, the above-described insurance policies cover current risks adequately.

 
52 

 
IRSA Inversiones y Representaciones Sociedad Anónima

Information required by Section 68 of the Buenos Aires Stock Exchange Regulations
and Section 12, Chapter III, Title IV of Resolution 622/13
Statement of Financial Position as of March 31, 2015

Stated in thousands of pesos
Free translation from the original prepared in Spanish for publication in Argentina


14.  
   Allowances and provisions that, taken individually or as a whole, exceed 2% of the shareholder’s equity.

       None.

15.  
   Contingent situations at the date of the financial statements which probabilities are not remote and the effects on the Company´s financial position have not been recognized.

       Not applicable.

16.
   Status of the proceedings leading to the capitalization of irrevocable contributions towards future subscriptions.

       Not applicable.

17.
   Unpaid accumulated dividends on preferred shares.

       None.

18.
    Restrictions on distributions of profits.

       According to the Argentine laws, 5% of the profit of the year is separated to constitute legal reserves until they reach legal capped amounts (20% of total capital). These legal reserves are not available for dividend distribution.

       In addition, according to CNV General Resolution No. 609/12, a special reserve was constituted which could not be released to make distributions in cash or in kind. See Note 26 to the Unaudited Condensed Interim Consolidated Financial Statements.
 
       IRSA NCN due 2017 and IRSA NCN due 2020 both contain certain customary covenants and restrictions, including amount others, limitations for the incurrence of additional indebtedness, restricted payments, disposal of assets, and entering into certain transactions with related companies. Restricted Payments include restrictions on the payment of dividends.


Autonomous City of Buenos Aires May 8, 2015.

 
53 

 

Free translation from the original prepared in Spanish for publication in Argentina

 
REVIEW REPORT ON THE UNAUDITED CONDENSED
INTERIM SEPARATE FINANCIAL STATEMENTS

To the Shareholders, President and Directors of
IRSA Inversiones y Representaciones Sociedad Anónima
Legal address: Bolivar 108 – 1° floor
Autonomous City Buenos Aires
Tax Code No. 30-52532274-9

Introduction


We have reviewed the unaudited condensed interim separate  financial  statements attached of IRSA Inversiones y Representaciones Sociedad Anónima (hereinafter “the Company”) which included the unaudited condensed interim separate statements of financial position as of March 31, 2015, and the unaudited condensed interim separate statements of income and comprehensive income for the nine and three-month periods ended March 31, 2015 and the unaudited condensed interim separate statements of changes in shareholders’ equity and the unaudited condensed interim separate statements of cash flows for the nine-month period ended March 31, 2015 and selected explanatory notes.

The balances and other information corresponding to the fiscal year ended June 30, 2014 and the interim periods within that fiscal period are an integral part of these financial statements and, therefore, they should be considered in relation to these financial statements.

Management responsibility


The Board of Directors of the Company is responsible for the preparation and presentation of these unaudited condensed interim separate financial statements in accordance with professional accounting standards of Technical Resolution No. 26 of the Argentine Federation of Professional Councils in Economic Sciences (FACPCE) added by the National Securities Commission (CNV) to its regulations. Those standards differ from the International Financial Reporting Standards (IFRS) and, especially, from the International Accounting Standard No 34 "Interim Financial Reporting" (IAS 34) approved by the International Accounting Standard Board (IASB) and used for the preparation of the unaudited condensed interim consolidated financial statements of IRSA Inversiones y Representaciones Sociedad Anónima with its subsidiaries as to the aspects mentioned in note 2.1 to the unaudited condensed interim separate financial statements attached. Our responsibility is to express a conclusion based on the review that we have performed with the scope detailed in paragraph “Scope of our review”.

 
 

 
 

 
 
Free translation from the original prepared in Spanish for publication in Argentina


 

Scope of our review

Our review was limited to the application of the procedures established in the International Standard on Review Engagements ISRE 2410 "Review of interim financial information performed by the independent auditor of the entity", which was adopted as a review standard in Argentina through Technical Resolution No. 33 of the FACPCE as approved by the International Auditing and Assurance Standards Board (IAASB). A review of interim financial information consists of making inquiries of persons responsible for the preparation of the information included in the unaudited condensed interim separate financial statements, and applying analytical and other review procedures. A review is substantially less in scope than an audit conducted in accordance with International Standards on Auditing and consequently does not enable us to obtain assurance that we would become aware of all significant matters that might be identified in an audit. Accordingly, we do not express an audit opinion on the separate statement of financial position, the separate statement of income, the separate statement of comprehensive income and separate statement of cash flow of the Company.

Conclusion

Nothing came to our attention as a result of our review that caused us to believe that these unaudited condensed interim separate financial statements mentioned in the first paragraph of this report have not been prepared in all material respects in accordance with the regulations of Technical Resolution No. 26 of the Argentine Federation of Professional Councils in Economic Sciences for separate financial statements of a parent company.

Report on compliance with current regulations

In accordance with current regulations, we report about IRSA Inversiones y Representaciones Sociedad Anónima that:

a)  
the unaudited condensed interim separate financial statements of IRSA Inversiones y Representaciones Sociedad Anónima are recorded  in the "Inventory and Balance Sheet Book", and comply, as regards those matters that are within our competence, with the provisions set forth in the Commercial Companies Law and in the corresponding resolutions of the National Securities Commission;

b)  
the unaudited condensed interim separate financial statements of  IRSA Inversiones y Representaciones Sociedad Anónima arise from accounting records carried in all formal aspects in conformity with the applicable legal provisions;

c)  
we have read the additional information to the notes to the unaudited condensed interim separate statements required by section 68 of the listing regulations of the Buenos Aires Stock Exchange and by section 12 of Chapter III Title IV of the  text of the National Securities Commission, on which, as regards those matters that are within our competence, we have no observations to make;

 
 

 
 
Free translation from the original prepared in Spanish for publication in Argentina


 


d)  
at March 31, 2015, the debt of IRSA Inversiones y Representaciones Sociedad Anónima owed in favor of the Argentina Integrated Pension System which arises from accounting records and submissions amounted to Ps. 423,836 which was no callable at that date.




Autonomous City of Buenos Aires, May 8, 2015




 
PRICE WATERHOUSE & CO. S.R.L.
ABELOVICH, POLANO & ASOCIADOS S.R.L.
     
     
(Partner)
 
(Partner)
C.P.C.E.C.A.B.A. Tº 1 Fº 17
C.P.C.E. C.A.B.A. T° 1 F° 30
Eduardo A. Loiácono
 
José Daniel Abelovich
Public Accountant (UBA)
Public Accountant (U.B.A.)
C.P.C.E.C.A.B.A. Tº 326 Fº 94
C.P.C.E.C.A.B.A. T° 102 F° 191
 

 
 

 
IRSA Inversiones y Representaciones Sociedad Anónima
 
Summary as of March 31, 2015
 

    Buenos Aires, May 8, 2015 - IRSA Inversiones y Representaciones Sociedad Anónima (NYSE: IRS) (BASE: IRSA), Argentina’s leading real estate company, announces today the results of its operations for the first nine months of fiscal year 2015 ended March 31, 2015.

I. Brief comment on the Company’s activities during the period, including references to significant events occurred after the end of the period.

Consolidated Income
(in millions of ARS, excluding joint ventures)

   
IIIQ 15
   
IIIQ 14
   
YoY Var
      9M 15       9M 14    
YoY Var
 
Revenues
    812.5       664.3       22.3%       2,509.0       2,022.2       24.1%  
Operating Income
    281.1       364.2       (22.8)%       1,866.7       888.8       110.0%  
Depreciation and Amortization
    49.3       55.4       (11.0)%       134.5       168.7       (20.3)%  
EBITDA(1)
    330.4       419.6       (21.3)%       2,111.7       1,057.5       99.7%  
Net Loss
    (210.3 )     (52.8 )     298.3%       (163.4 )     (78.8 )     107.4%  
Attributable to the parent company’s shareholders
    (249.2 )     (70.4 )     254.0%       (244.7 )     (92.0 )     166.0%  
Attributable to non-controlling interest
    38.9       17.6       121.0%       81.3       13.2       515.9%  
(1) EBITDA: Operating Income plus Depreciation and Amortization, excluding stamp tax expenses incurred in the transfer of assets.

Revenues were 24.1% higher than in the first nine months of the previous fiscal year, mainly explained by the “Shopping Centers” segment, whose revenues increased by 29.2%, and the “Offices” and “Hotels” segments, whose revenues increased by 25.5% and 24.7%, respectively, offset by lower revenues in the “International” segment due to the sale of the Madison building in September 2014.

The Company’s EBITDA decreased during the third quarter of 2015 by 21.3% compared to the same quarter of 2014 due to lower sales of investment properties. However, considering the first nine months of the previous fiscal year, EBITDA increased by 99.7%, reaching ARS 2,111.7 million, mainly due to the sale of Madison 183 building in the City of New York recorded in the first quarter of 2015, and the sale of various office floors in Maipú 1300, Libertador 498 and Bouchard Plaza buildings during the second quarter of 2015. Excluding the effect of these sales and the reversal of the cumulative translation adjustment generated in Rigby 183 as a result of the sale of Madison building for ARS 188.3 million, the Company’s EBITDA rose 19.1% compared to the same nine-month period of the previous fiscal year, reaching ARS 1,122.4 million.

Net Income for the first nine months of fiscal year 2015 was an ARS 163.4 million loss, explained mainly by lower financial results and an ARS 856.0 million loss generated by our investment in the Israeli company IDBD, whose stock prices decreased by 70.8%, from NIS 4.605 to NIS 1.344 and which is recorded at market value.

II. Shopping Centers.
 
New Opening

On March 17, 2015, we opened our fifteenth shopping center, “Alto Comahue”, located in the City of Neuquén, in the Argentine Patagonian region. It has a total area of 35,000 square meters and 10,000 square meters of gross leaseable area, approximately 1,000 parking spaces, including roofed and semi-roofed areas, and a large entertainment and leisure area. The shopping center
 
 
 
1

 
 
IRSA Inversiones y Representaciones Sociedad Anónima
 
Summary as of March 31, 2015
 
 
features 130 stores from the most renowned brands in Argentina. It includes 6 cinema screens and a thematic restaurant, which will become operational in the next months.

The project is part of a mixed-use complex that also includes a supermarket in operation and 2 additional parcels of land. In one of these parcels the development of a hotel is planned, while in the other, covering 18,000 sqm and owned by the company, a future housing development has been projected.

The investment made in this project amounted approximately to ARS 250 million.

Results

Our tenants’ sales reached ARS 15,381.6 million during the nine-month period of 2015, 32.9% higher than in the same period of 2014 (31.4% without considering sales from Distrito Arcos and Alto Comahue Shopping). During the third quarter, sales of the same shopping centers grew by 31.3% compared to 2014 and 35.4% if the recent openings of Distrito Arcos and Alto Comahue are considered. Our portfolio’s leaseable area was 333,432 square meters during the period under review, whereas the occupancy rate stood at 98.5%.

Financial indicators of the Shopping Centers segment
(in millions of ARS)

   
IIIQ 15
   
IIIQ 14
   
YoY Var
      9M 15       9M 14    
YoY Var
 
Revenues
    588.9       441.8       33.3%       1,879.2       1,454.5       29.2%  
Operating Income
    258.1       203.2       27.0%       884.7       661.6       33.7%  
Depreciation and Amortization
    36.6       34.4       6.4%       98.7       108.2       (8.8)%  
EBITDA
    294.7       237.6       24.0%       983.4       769.8       27.7%  

Operating indicators of the Shopping Centers segment
(in millions of ARS, except as indicated)

   
IIIQ 15
   
IIQ 15
   
IQ 15
   
IVQ 14
   
IIIQ 14
 
Gross Leaseable Area (sqm)(1)
    333,432       320,761       310,254       311,261       310,257  
Tenants’ Sales (3 month cumulative)(1)
    4,725.2       6,097.4       4,559.0       4,560.7       3,488.9  
Occupancy(1)
    98.5%       98.4%       98.5%       98.4%       98.8%  

(1) FP-15 includes Distrito Arcos (opened on Dec-14, 18th): Gross Leaseable Area (sqm) as of March: 12,127, Sales as of March (MM) 144.0 and Alto Comahue (opened on March-15, 17th): Gross Leaseable Area (sqm) as of March: 9,533, Sales as of March (MM) 26.5. Occupancy includes Distrito Arcos (97.3% during the IIIQ 15, 96.8% during the IIQ 15) and Alto Comahue (89.6% during the IIIQ 15).
 
Revenues from this segment grew 29.2% during the nine-month period, whereas Operating Income reached ARS 884.7 million (33.7% higher than in the same period of 2014). The EBITDA margin, excluding revenues from common expenses and collective promotion fund, reached 78.0%, in line with the margins observed during fiscal year 2014.



 
2

 

IRSA Inversiones y Representaciones Sociedad Anónima
 
Summary as of March 31, 2015

Operating data of our Shopping Centers

Shopping Center
Date of Acquisition
 
Gross Leaseable Area (sqm)(1)
   
Stores
   
IRSA Propiedades Comerciales S.A.’s Interest
   
Occupancy
(2)
   
Book Value (ARS thousand) (3)
Alto Palermo
Nov-97
    18,899       146       100.0%       99.0%       253,541  
Abasto Shopping(4)
Jul-94
    36,729       171       100.0%       100.0%       261,954  
Alto Avellaneda
Nov-97
    37,358       143       100.0%       99.6%       132,989  
Alcorta Shopping
Jun-97
    15,222       107       100.0%       100.0%       102,114  
Patio Bullrich
Oct-98
    11,904       85       100.0%       100.0%       113,282  
Buenos Aires Design
Nov-97
    13,888       63       53.7%       95.1%       14,275  
Dot Baires Shopping
May-09
    49,847       157       80.0%       100.0%       411,756  
Soleil
Jul-10
    13,993       78       100.0%       100.0%       85,159  
Distrito Arcos(5)
Dec-14
    12,127       63       90.0%       97.3%       230,758  
Alto Noa Shopping
Mar-95
    19,073       89       100.0%       100.0%       30,033  
Alto Rosario Shopping(6)
Nov-04
    28,320       144       100.0%       97.8%       115,701  
Mendoza Plaza Shopping
Dec-94
    42,146       145       100.0%       96.3%       103,049  
Córdoba Shopping
Dec-06
    15,352       107       100.0%       99.4%       61,997  
La Ribera Shopping(7)
Aug-11
    9,041       58       50.0%       96.7%       21,427  
Alto Comahue(8)
Mar-15
    9,533       104       99.1%       89.6%       262,995  
Total Shopping Centers
      333,432       1,660               98.5%       2,201,030  
 
(1) Corresponds to gross leasable area in each property. Excludes common areas and parking spaces.
(2) Calculated dividing occupied square meters by leasable area on the last day of the period.
(3) Cost of acquisition plus improvements, less cumulative depreciation
(4) Excludes Museo de los Niños (3,732 sqm).
(5) Distrito Arcos: opened on Dec-14, 18th.
(6) Excludes Museo de los Niños (1,261 sqm).
(7) Through our joint ventures Nuevo Puerto Santa Fe S.A.
(8) Alto Comahue: opened on March-15, 17th.

Cumulative tenants’ sales as of March 31
(by Shopping Center, for the quarter and for the first nine months of each fiscal year, in millions of ARS)

Shopping Center
 
IIIQ 15
   
IIIQ 14
   
YoY Var
      9M 15       9M 14    
YoY Var
 
Alto Palermo
    542.9       444.9       22.0 %     1,948.3       1,502.7       29.7 %
Abasto Shopping
    685.7       518.0       32.4 %     2,306.7       1,771.9       30.2 %
Alto Avellaneda
    628.9       489.7       28.4 %     2,086.0       1,678.8       24.3 %
Alcorta Shopping
    292.8       235.8       24.2 %     1,074.1       802.7       33.8 %
Patio Bullrich
    175.7       148.1       18.6 %     645.5       500.8       28.9 %
Buenos Aires Design
    80.8       64.5       25.3 %     239.9       200.8       19.5 %
Dot Baires Shopping
    557.3       435.7       27.9 %     1,881.9       1,454.3       29.4 %
Soleil
    197.5       141.1       40.0 %     660.3       460.3       43.4 %
Distrito Arcos(1)
    119.4       -       -       144.0       -       -  
Alto Noa Shopping
    262.5       183.7       42.9 %     777.5       547.2       42.1 %
Alto Rosario Shopping
    438.2       303.5       44.4 %     1,389.4       981.1       41.6 %
Mendoza Plaza Shopping
    449.7       336.0       33.8 %     1,380.8       1,077.0       28.2 %
Córdoba Shopping
    168.4       117.3       43.6 %     541.9       392.4       38.1 %
La Ribera Shopping(2)
    98.8       70.6       39.9 %     278.7       202.0       38.0 %
Alto Comahue(3)
    26.6       -       -       26.6       -       -  
Total(4)
    4,725.2       3,488.9       35.4 %     15,381.6       11,572.0       32.9 %

(1) Distrito Arcos: Opened on Dec-14, 18th.
(2) Through our joint ventures Nuevo Puerto Santa Fe S.A.
(3) Alto Comahue: Opened on March-15, 17th.
(4) Excluding Distrito Arcos and Alto Comahue: Total IIIQ 15 (ARS MM) 4,579.3, Var 31.3%. Total 9M 15 (ARS MM) 15,211.0, Var 31.4%.


 
3

 

 
IRSA Inversiones y Representaciones Sociedad Anónima
 
Summary as of March 31, 2015
 
Cumulative tenants’ sales as of March 31
(by Type of Business, for the quarter and for the first nine months of each fiscal year, in millions of ARS)

Type of Business
 
IIIQ 15
   
IIIQ 14
   
YoY Var
      9M 15       9M 14    
YoY Var
 
Anchor Store
    269.3       231.1       16.5 %     941.3       787.9       19.5 %
Clothes and Footwear
    2,266.7       1,581.2       43.4 %     7,807.5       5,599.2       39.4 %
Entertainment
    186.7       144.0       29.7 %     507.2       404.0       25.5 %
Home
    853.0       693.6       23.0 %     2,617.6       2,176.7       20.3 %
Restaurant
    488.2       373.9       30.6 %     1,408.1       1,095.3       28.6 %
Miscellaneous
    595.3       432.6       37.6 %     1,948.1       1,415.5       37.6 %
Services
    66.0       32.5       103.1 %     151.8       93.4       62.5 %
Total(1)
    4,725.2       3,488.9       35.4 %     15,381.6       11,572.0       32.9 %

(1) Excluding Distrito Arcos and Alto Comahue: Total IIIQ 15 (ARS MM) 4,579.3, Var 31.3%. Total 9M 15 (ARS MM) 15,211.0, Var 31.4%.

Revenues from cumulative leases as of March 31
(Detailed revenues, for the quarter and for the first nine months of each fiscal year, in millions of ARS)
 
Detailed Revenues
 
IIIQ15
   
IIIQ14
   
YoY Var
      9M 15       9M 14    
YoY Var
 
Base Rent
    240.2       185.8       29.3 %     685.6       549.4       24.8 %
Percentage Rent
    84.9       52.9       60.5 %     345.1       234.1       47.4 %
Total Rent
    325.1       238.7       36.2 %     1,030.7       783.5       31.6 %
Admission rights
    41.7       32.5       28.3 %     113.3       92.6       22.4 %
Fees
    12.9       16.0       (19.4 )%     33.7       32.8       2.7 %
Parking
    25.6       19.4       32.0 %     78.5       59.4       32.2 %
Management fees
    (13.0 )     (10.9 )     19.3 %     -       -       -  
Other
    1.8       1.3       38.5 %     4.5       3.3       36.4 %
Total Revenues before Common Expenses and Collective Promotion Fund
    394.1       297.0       32.7 %     1,260.6       971.6       29.7 %
Common Expenses and Collective Promotion Fund
    194.9       144.8       34.6 %     618.6       482.9       28.1 %
Total Revenues
    588.9       441.8       33.3 %     1,879.2       1,454.5       29.2 %
 

 

 
IRSA Inversiones y Representaciones Sociedad Anónima
 
Summary as of March 31, 2015
 


III. Offices.

The A+ office market in the City of Buenos Aires remains robust. According to L.J. Ramos, there was a slight increase in rental and sales prices of premium spaces at the beginning of 2015. A+ buildings’ average rental price was USD 28 per sqm, while the premium sqm in Buenos Aires reached USD 4,000 per sqm. Contrary to this effect, the vacancy rate rose slightly in the City of Buenos Aires at the beginning of 2015, reaching 12.4%, 2.4 pp. above the rate recorded last year.


Evolution of A+ offices profitability in the City of Buenos Aires
(USD/sqm)
 

Source: LJ Ramos

In Millions of ARS
 
IIIQ 15
   
IIIQ 14
   
YoY Var
      9M 15       9M 14    
YoY Var
 
Revenues
    102.8       92.4       11.3 %     304.8       242.9       25.5 %
Operating Income
    51.4       52.2       (1.5 )%     50.3       117.6       (57.2 )%
Depreciation and Amortization
    10.2       8.5       20.0 %     26.9       25.6       5.1 %
EBITDA(1)
    61.6       60.8       1.5 %     187.7       143.2       31.1 %
(1) EBITDA: Operating Income plus Depreciation and Amortization excluding stamp tax expenses incurred in the transfer of assets.
         

   
IIIQ 15
   
IIQ 15
   
IQ 15
   
IVQ 14
   
IIIQ 14
 
Gross Leaseable Area
    112,895       112,925       121,380       122,470       127,342  
Occupancy
    98.4 %     98.4 %     97.9 %     97.5 %     98.7 %
Rental price ARS/sqm
    223.7       218.1       215.4       196.4       196.5  
Rental price USD/sqm
    26.6       25.4       25.2       23.0       23.6  
 
 
 
 
5

 
 
IRSA Inversiones y Representaciones Sociedad Anónima
 
Summary as of March 31, 2015
 

 
►  
Revenues from the Offices segment increased by 11.3% in the quarter under analysis compared to the same quarter of the previous fiscal year and 25.5% in the first nine months of fiscal year 2015. The portfolio’s rental price was USD 26.6 per square meter, higher than the USD 25.4 per square meter observed in the previous fiscal year, whereas the occupancy rate remained stable during the third quarter of 2015.

►  
EBITDA from this segment, excluding the effect of stamp tax expenses originated by the transfer of assets to our subsidiary IRSA Propiedades Comerciales S.A., increased by 31.1% during the first nine months of 2015 compared to 2014.

►  
The EBITDA margin for the period, excluding revenues from common expenses and the expenses incurred in the above mentioned transfer, was 71.7%, similar to the past quarter and above the 69.5% recorded in the same quarter of 2014.

Below is information on our office segment and other rental properties as of March 31, 2015.

Offices Operating Data
(In thousands of ARS, except as indicated)

   
Date of Acquisition
   
GLA sqm (1)
   
Occupancy (2)
   
Interest (7)
   
Book Value (3)
 
Offices
                             
República building(7)
 
Apr-08
      19,885       96.8 %     95.80 %     195,184  
Torre Bankboston (Della Paolera)(7)
 
Aug-07
      14,873       100.0 %     95.80 %     138,328  
Bouchard 551
 
Mar-07
      -       -       100.00 %     7,762  
Intercontinental Plaza(7)
 
Nov-97
      22,535       100.0 %     95.80 %     59,517  
Bouchard 710(7) (9)
 
Jun-05
      15,014       100.0 %     95.80 %     60,306  
Dique IV, Juana Manso 295
 
Dec-97
      11,298       99.5 %     100.00 %     52,653  
Maipú 1300
 
Sep-95
      5,701       92.4 %     100.00 %     17,579  
Libertador 498
 
Dec-95
      620       100.0 %     100.00 %     3,997  
Suipacha 652/64(7)
 
Nov-91
      11,453       96.7 %     95.80 %     7,868  
Madero 1020
 
Dec-95
      -       -       100.00 %     119  
Dot Building (7)
 
Nov-06
      11,242       100.0 %     76.60 %     95,617  
Other Offices (4)
    N/A       274       -       -       305  
Subtotal Offices
            112,895       98.4 %     -       639,235  
                                         
Other Properties
                                       
Commercial Properties (5)
    N/A       312       -       -       693  
Santa María del Plata S.A.
 
Jul-97
      96,100       100.0 %     100 %     12,513  
Nobleza Piccardo (8)
 
May-11
      98,610       100.0 %     50 %     4,307  
Other Properties (6)
    N/A       43,646       55.1 %     -       280,308  
Subtotal Other Properties
            238,668       91.7 %     -       297,821  
TOTAL OFFICES AND OTHER
            351,563       93.8 %     -       937,056  

Notes:
(1) Total leaseable area for each property as of March 31, 2015. Excludes common areas and parking.
(2) Calculated dividing occupied square meters by leaseable area as of March 31, 2015.
(3) Cost of acquisition, plus improvements, less accumulated depreciation, plus adjustment for inflation, less allowance for impairment.
(4) Includes the following properties: Rivadavia 2774.
(5) Includes the following properties: Constitución 1111.
(6) Includes the following properties: La Adela, Abasto, Dot Adjoining Plot, Anchorena 665, Zelaya 3102 and Ocampo Parking Spaces.
(7) Through IRSA Propiedades Comerciales as from December 22, 2014 as a result of the transfer of office buildings from its
Parent company IRSA Inversiones y Representaciones Sociedad Anónima.
(8) Through Quality Invest S.A.
(9) Leaseable area modified to reflect spaces pending permit.


 

 
IRSA Inversiones y Representaciones Sociedad Anónima
 
Summary as of March 31, 2015
 



IV.           Sales and Developments

As measured by the ISAC (construction business synthetic indicator), the construction business grew by 5.3% during the first calendar quarter of 2015 compared to 2014, continuing with the upward trend observed during the last months due to a positive change in businessmen’s expectations. As concerns the prices of new and used residential units, a slightly decreasing trend has been noted in terms of USD/sqm, with less real estate transactions closed. In our case, IRSA has a small number of units in its portfolio pending sale or execution of title deeds.


Sales and Developments in Millions of ARS
 
IIIQ 15
   
IIIQ 14
   
YoY Var
      9M 15       9M 14    
YoY Var
 
Revenues
    5.0       5.5       (9.1 )%     11.5       46.5       (75.3 )%
Operating Income
    (20.0 )     97.9       (120.4 )%     457.7       97.9       367.5 %
Depreciation and Amortization
    -       -       -       -       -       -  
EBITDA
    (20.0 )     97.9       (120.4 )%     457.7       97.9       367.5 %

During the nine-month period of fiscal year 2015 sales totaled ARS 11.5 million, 75.3% lower than in 2014, mainly due to lower sales of Condominios del Alto I and II in the City of Rosario by our subsidiary IRSA Propiedades Comerciales. Operating income and EBITDA increased due to the higher revenues from sales of investment properties, originated in the sales of several floors of Bouchard 551, Maipú 1300 and Libertador 498 buildings. In particular, during the third quarter, lower sales of investments properties were recorded compared to the same quarter of 2014.

Sales and Developments Table
(In thousands of ARS except as indicated)

DEVELOPMENT
    9M 15       9M 14    
YoY Var
 
Residential Apartments
                     
Condominios I & II(1)
    3,673       19,059       (80.7 )%
Caballito Nuevo
    1,587       177       796.6 %
Libertador 1703 & 1755 (Horizons)(2)
    5,176       20,519       (74.8 )%
Other residential apartments(3)
    -       44       (100.0 )%
Subtotal Residential Apartments
    10,436       39,799       (73.8 )%
Residential Communities
                       
Abril/Baldovinos(4)
    646       1,750       (63.1 )%
El Encuentro
    461       4,902       (90.6 )%
Subtotal Residential Communities
    1,107       6,652       (83.4 )%
TOTAL
    11,543       46,451       (75.2 )%

(1)  
Through IRSA Propiedades Comerciales S.A.
(2)  
Owned by CYRSA S.A.
(3)  
Includes the following property: Torres Jardín.
(4)  
Includes sale of shares in Abril.


 

 
IRSA Inversiones y Representaciones Sociedad Anónima
 
Summary as of March 31, 2015
 


Development
Company
 
Interest
   
Date of Acquisition
   
Land Area sqm
   
Saleable area sqm(1)
   
Buildable area sqm
   
Sold(2)
   
Title Deed Executed (3)
 
Location
 
Accumulated revenues as of March 2015
   
Accumulated revenues as of March 2014
   
Book Value
 
Residential Properties
                                                           
Available for sale(4)
                                                           
Condominios del Alto I
IRSA CP
    100 %  
04/30/1999
      -       2,082       -       79 %     79 %
Santa Fe
    3,673       19,059       415  
Condominios del Alto II
IRSA CP
    100 %  
04/30/1999
      -       5,009       -       96 %     96 %
Santa Fe
    -       -       945  
Caballito Nuevo
IRSA
    100 %  
11/03/1997
      -       8,173       -       99 %     99 %
CABA
    1,587       177       23  
Barrio Chico
IRSA
    100 %  
03/01/2003
      -       3,492       -       99 %     99 %
CABA
    -       -       124  
El Encuentro
IRSA
    100 %  
11/18/1997
      -       122,795       -       100 %     99 %
Buenos Aires
    461       4,902       -  
Abril Club de Campo – Loteo
IRSA
    100 %  
01/03/1995
      -       5,137       -       100 %     100 %
Buenos Aires
    646       1,750       2,357  
Abril Club de Campo - Casona(5)
IRSA
    100 %  
01/03/1995
      31,224       34,605       -       -       -  
Buenos Aires
    -       -       -  
Torres Jardín
IRSA
    100 %  
07/18/1996
      -       -       -       -       -  
CABA
    -       -       -  
Departamento Entre Ríos 465/9
IRSA CP
    100 %     -       -       -               -       -  
Buenos Aires
    -       -       1,400  
Alto Palermo Park
IRSA CP
    100 %  
11/18/1997
      -       -       -       -       -  
CABA
    -       -       -  
Horizons
IRSA
    50 %  
01/16/2007
      -       71,512       -       100 %     100 %
Buenos Aires
    5,176       20,519       3,140  
Intangible – Units to be received
                                                                                   
Beruti (Astor Palermo) (6)
IRSA CP
    100 %  
06/24/2008
      -       2,632       -       -       -  
CABA
    -       44       32,872  
Caballito Manzana 35
IRSA
    100 %  
10/22/1998
      -       8,258       -       -       -  
CABA
    -       -       52,205  
Pereiraola (Greenville)
IRSA
    100 %  
04/21/2010
      -       39,634       -       -       -  
Buenos Aires
    -       -       8,200  
CONIL - Güemes 836 – Mz. 99 and Güemes 902 – Mz. 95
y Commercial Stores
IRSA CP
    100 %  
07/19/1996
      2,398       1,389       5,994       -       -  
Buenos Aires
    -       -       5,409  
Canteras Natal Crespo (2 commercial plots)
IRSA
    50 %  
07/27/2005
      39,546       -       59,319       -       -  
Córdoba
    -       -       -  
Subtotal Residential Properties
                      73,168       304,718       65,313                         11,543       46,451       107,090  
Land Reserves
                                                                                   
Isla Sirgadero
IRSA
    100 %  
02/16/2007
      8,360,000       -       N/A       -       -  
Santa Fe
    -       -       2,895  


 
8

 
IRSA Inversiones y Representaciones Sociedad Anónima
 
Summary as of March 31, 2015
 


Pilar R8 Km 53
IRSA
    100 %  
05/29/1997
      74,828       -       -       -       -  
Buenos Aires
    -       -       1,550  
Pontevedra
IRSA
    100 %  
02/28/1998
      730,994       -       -       -       -  
Buenos Aires
    -       -       918  
Mariano Acosta
IRSA
    100 %  
02/28/1998
      967,290       -       -       -       -  
Buenos Aires
    -       -       804  
Merlo
IRSA
    100 %  
02/28/1998
      1,004,987       -       -       -       -  
Buenos Aires
    -       -       639  
Terreno Rosario
IRSA CP
    100 %  
04/30/1999
      -       -       -       100 %     100 %
Santa Fe
    -       -       -  
Zelaya 3102
IRSA
    100 %  
07/01/2005
      -       -       -       -       -  
CABA
    -       -       1,722  
Terreno San Luis
IRSA
    50 %  
03/31/2008
      3,250,523       -       -       -       -  
San Luis
    -       -       1,584  
Subtotal Land Reserves
                    14,388,622       -       -                         -       -       10,112  
Future Developments
                                                                                 
Mixed Uses
                                                                                 
UOM Lujan(7)
IRSA CP
    100 %  
05/31/2008
      1,160,000       -    
no data
      -       -  
Buenos Aires
    -       -       33,907  
Nobleza Picardo(8)
IRSA CP
    50 %  
05/31/2011
      159,995       -       127,996       -       -  
Buenos Aires
    -       -       -  
Puerto Retiro
IRSA
    50 %  
05/18/1997
      82,051       -    
no data
      -       -  
CABA
    -       -       22,128  
Solares Santa María(9)
IRSA
    100 %  
07/10/1997
      716,058       -    
no data
      -       -  
CABA
    -       -       158,951  
Residential properties
                                                                                 
Coto Abasto Air Space
IRSA CP
    100 %  
09/24/1997
      -       -       21,536       -       -  
CABA
    -       -       8,945  
Neuquén - Parcela Viviendas
IRSA CP
    100 %  
07/06/1999
      13,000       -       18,000       -       -  
Neuquén
    -       -       803  
La Adela
IRSA
    100 %     -       10,600,000       -       -       -       -  
Buenos Aires
    -       -       -  
Uruguay Zetol
IRSA
    90 %  
06/01/2009
      152,977       62,756       -       -       -  
Uruguay
    -       -       63,789  
Uruguay Vista al Muelle
IRSA
    90 %  
06/01/2009
      102,216       62,737       -       -       -  
Uruguay
    -       -       44,200  
Retail
                                                                                   
Terreno Caballito Shopping(10)
IRSA CP
    100 %     -       23,791       -    
no data
      -       -  
CABA
    -       -       -  
Dot Potential Expansion
IRSA CP
    80 %     -       15,881       -       47,643       -       -  
CABA
    -       -       -  
Offices
                                                                                   
Philips Adjoining Plots - Offices 1 and 2
IRSA CP
    80 %  
11/28/2006
      12,800       -       38,400       -       -  
CABA
    -       -       25,332  

 

 
IRSA Inversiones y Representaciones Sociedad Anónima
 
Summary as of March 31, 2015


Baicom
IRSA
    50 %
12/23/2009
    6,905       -       34,500       -       -  
CABA
    -       -       4,183  
Intercontinental Plaza II(11)
IRSA CP
    100 %
02/28/1998
    6,135       -       19,598       -       -  
CABA
    -       -       1,564  
Terreno Catalinas Norte
IRSA
    100 %
12/17/2009
    3,649       -       35,300       -       -  
CABA
    -       -       109,494  
Subtotal Future Developments
                13,055,458       125,493       342,973                         -       -       473,296  
Total Land Reserves
                27,517,248       430,211       408,286                         11,543       46,451       590,498  

 
(1)  
Saleable Area is understood to be the individual sqm of each residential property, including parking and storage spaces. Computed at 100% before making any sales.
(2)  
The % Sold comprises sales transactions in which a Preliminary Sale Agreement, Deed of Possession or Title Deed has been executed. Includes the individual sqm of each residential property, and parking and storage spaces.
(3)  
% with Title Deed Executed comprises sales transactions in which a Title Deed has been executed. Includes the individual sqm of each residential property and parking and storage spaces.
(4)  
In those cases where IRSA/IRSA PC received units under barter agreements, the “Saleable Area” corresponds to the area received rather than the total project  area.
(5)  
The Saleable Area includes 31,224 sqm of land and 4,712.81 total sqm of La Casona (deducting 1,331.76 sqm on the ground floor).
(6)  
The Saleable Area does not include the 171 commercial parking spaces receivable or the units corresponding to the discount.
(7)  
Feasibility of Mixed Uses requested, provincial approval pending.
(8)  
The 127,996 sqm arise from the current regulations, a draft project for 479,415 buildable sqm is under way (pending approval).
(9)  
Feasibility requested for 716,058 buildable sqm, pending approval by the Legislature of the City of Buenos Aires.
(10)  
Draft project for 71,374 buildable sqm, approval or urban parameters pending.
(11)  
 The 6,135 sqm of Land correspond to the parcel, which includes Inter I & II.


 
10 

 
IRSA Inversiones y Representaciones Sociedad Anónima
 
Summary as of March 31, 2015
 

V.
Hotels

Our hotels in the City of Buenos Aires and the Llao Llao resort owned by the company in the City of Bariloche maintain their historic average prices at around USD 196 per square meter and the average occupancy rate has slightly decreased during the third quarter of fiscal year 2015, accounting for 67.0%.

Hotels (in millions of ARS)
 
IIIQ 15
   
IIIQ 14
   
YoY Var
      9M 15       9M 14    
YoY Var
 
Revenues
    103.7       93.4       11.0 %     316.7       254.0       24.7 %
Operating income
    12.8       11.7       9.4 %     21.9       18.1       21.0 %
Depreciation and amortization
    3.3       3.7       (10.8 )%     10.9       10.9       -  
EBITDA
    16.1       15.4       4.5 %     32.8       29.0       13.1 %

►  
During the first nine months of fiscal year 2015, the hotel segment recorded an increase in revenues of around 24.7% and an EBITDA of ARS 32.8 million, 13.1% higher than in the first nine months of fiscal year 2014.
 
 
The following is information on our hotel segment as of March 31, 2015:

 
Date of
Acquisition
 
IRSA’s
Interest
   
Number
of Rooms
   
Average
Occupancy(1)
   
Average
 Rate (ARS)(1)
   
Book Value
 (in thousands of ARS)
 
Intercontinental(2)
Nov-97
    76.34 %     309       70.2 %     1,300       45,475  
Sheraton Libertador(3)
Mar-98
    80.00 %     200       75.4 %     1,135       32,500  
Llao Llao(4)
Jun-97
    50.00 %     205       58.3 %     2,862       82,574  
Total
              714       68.2 %     1,633       160,549  

Notes:
(1) Cumulative average for the 9-month period.
(2) Through Nuevas Fronteras S.A. (IRSA’s subsidiary).
(3) Through Hoteles Argentinos S.A.
(4) Through Llao Llao Resorts S.A.
 

   
IIIQ 15
   
IIQ 15
   
IQ 15
   
IVQ 14
   
IIIQ 14
 
Average occupancy*
    67.0 %     72.6 %     65.0 %     59.7 %     71.2 %
Average rate per room (ARS/night)*
    1,704       1,629       1,565       1,316       1,474  
Average rate per room (USD/night)*
    196       191       188       163       189  

*Average for the 3-month period.
 
Revenues
(in Millions of ARS)

   
IIIQ 15
   
IIIQ 14
   
YoY Var
      9M 15       9M 14    
YoY Var
 
Intercontinental
    32.7       30.7       6.5 %     110.0       88.8       23.9 %
Sheraton Libertador
    20.4       18.2       12.1 %     68.5       55.5       23.4 %
Llao Llao
    50.6       44.5       13.7 %     138.2       109.7       26.0 %
Total
    103.7       93.4       11.0 %     316.7       254.0       24.7 %

 
  11

 
IRSA Inversiones y Representaciones Sociedad Anónima
 
Summary as of March 31, 2015
 

VI.           International

   
IIIQ 15
   
IIIQ 14
   
YoY Var
      9M 15       9M 14    
YoY Var
 
Revenues
    -       24.9       (100.0 )%     28.1       64.3       (56.3 )%
Operating Income / (Loss)
    (13.4 )     (0.4 )     -       462.4       2.8       -  
Depreciation and Amortization
    0.1       9.7       (99.0 )%     0.2       26.4       (99.2 )%
EBITDA
    (13.3 )     9.3       (243.0 )%     462.6       29.2       1,484.2 %

The International segment recorded lower revenues during the first nine months of fiscal year 2015 due to the drop in revenues from leases in the Madison Building. Operating income and EBITDA grew significantly during the nine-month period, reflecting the sale of the Madison 183 building in the City of New York in the first quarter of 2015 for USD 185 million.

Interest in Metropolitan 885 Third Ave. LLC (“Metropolitan”) through New Lipstick LLC (“New Lipstick”)

IRSA indirectly holds a 49.8% interest in New Lipstick LLC, a holding company that is owner of Metropolitan, a company whose main asset is the so-called “Lipstick” office building.

The Lipstick Building is a landmark building in the City of New York, located in Midtown Manhattan, with a gross leaseable area over 57,500 sqm. As of March 31, 2015, the building reached an occupancy rate of 94.99%, thus generating an average rent of USD 70.5 per sqm.

Lipstick
 
Mar-15
   
Mar-14
   
YoY Var
 
Gross Leaseable Area (sqm)
    58,019       58,019       -  
Occupancy rate
    94.99 %     86.1 %     8.89 %
Rental price (USD/sqm)
    70.5       66.6       5.85 %

Sale of Building Located at 183 Madison Ave, New York, NY

In September past, the Company, acting through its subsidiary Rigby 183 LLC (“Rigby 183”) consummated the sale of the Madison 183 building, located in the City of New York, United States of America, for USD 185 million, and discharged the mortgage on this asset for USD 75 million. During the second quarter of 2015, we recorded a balance of ARS 188.3 million as reversal of the cumulative translation adjustment generated in Rigby 183 as a result of the partial repayment of principal of the Company.

Investment in Supertel Hospitality Inc.

As of March 31, 2015, jointly with other shareholders, we held the equivalent to 34% of the voting rights in Supertel Hospitality Inc., a REIT listed on NASDAQ under the symbol “SPPR”. Supertel Hospitality Inc. has a portfolio of 56 medium-class and long-stay hotels with 4,798 rooms in 20 states of the United States of America, which are operated by various operators and franchises such as Comfort Inn, Days Inn, Hampton Inn, Holiday Inn, Sleep Inn, and Super 8, among others.
 
 
 
12

 
IRSA Inversiones y Representaciones Sociedad Anónima
 
Summary as of March 31, 2015
 
 
The company has appointed Bill Blackham as new CEO and is analyzing a strategy for the selective sale of part of its portfolio to be able to acquire new hotels with higher operating return.

Investment in IDB Development Corporation

IDBD is one of the largest and most diversified investment groups in Israel that participates through its subsidiaries in numerous markets and industry sectors, such as real estate, retail, agroindustry, oil and gas production, insurance, telecommunications, etc., controlling companies such as Clal Insurance (Insurance), Cellcom (Cell-phones), Adama (Agrochemicals), Super-Sol (supermarkets); PBC (Real Estate), among others.
 
In February 2015, the Company made an additional investment in IDBD for up to the amount of USD 105 million, which were allocated to the subscription of new shares and warrants convertible into shares in IDBD, which were offered within the framework of a capital increase. As a result, the Company’s indirect interest, through Dolphin Netherlands B.V., increased to 49% of IDBD’s capital stock.

Under the purchase agreement, Dolphin and Extra Holdings Limited (ETH) jointly and severally committed to make one or more tender offers (“Tender Offers”) for acquiring shares in IDBD for a total amount of NIS 512.09 million (equivalent to approximately USD 128.7 million at the exchange rate prevailing as of March 31, 2015) as per the following scheme: (i) before December 31, 2015, an amount of at least NIS 249.8 million for a price per share of NIS 7.798 (value adjusted by the Rights Offering as of March 31, 2015, subject to adjustment); and (ii) before December 31, 2016, an amount of at least NIS 512.09 million less the offer made in 2015, for a price per share of NIS 8.188 (value adjusted by the Rights Offering as of March 31, 2015, subject to adjustment).

Furthermore, Dolphin agreed to (i) exercise the Series 4 warrants for a total amount of NIS 150 million (equivalent to USD 37.6 million as of March 31, 2015), provided that it is requested to do so by IDBD’s Board of Directors within 6 to 12 months of the Rights Offering date; and (ii) exercise the remaining Series 4 and Series 5 and 6 warrants received in the Rights Offering, subject to the simultaneous satisfaction of two conditions: (a) that IDBD and its lenders reach an agreement to amend certain covenants; and (b) that a control permit on Clal Insurance Company Ltd. (“Clal”) is secured from the Capital Markets, Insurance and Savings Commissioner of Israel.

           As of March 31, 2015, IDBD’s board of directors is composed of nine members. Dolphin appointed Eduardo Sergio Elsztain, Alejandro Gustavo Elsztain and Saúl Zang as regular members.

For further information see Note 4 to the Consolidated Condensed Interim Financial Statements “Acquisitions and Disposals – Investment in IDBD”.

VII. Financial Operations and Others

Interest in Banco Hipotecario S.A. (“BHSA”)

BHSA is a leading bank in the mortgage lending segment, in which IRSA held a 29.99% interest as of March 31, 2015 (excluding portfolio shares). The investment in Banco Hipotecario
 
 
 
 
13

 
 
IRSA Inversiones y Representaciones Sociedad Anónima
 
Summary as of March 31, 2015
 
generated results for ARS 98.7 million during the nine-month period of 2015, 39.8% lower than in the same quarter of 2014.

For further information visit http://www.cnv.gob.ar or http://www.hipotecario.com.ar.

 
14 

 
IRSA Inversiones y Representaciones Sociedad Anónima
 
Summary as of March 31, 2015
 


VIII.
EBITDA by Segment

  9M 15    
Shopping Centers
   
Offices
   
Sales and Developments
   
Hotels
   
International
   
Financial Operations and others
   
Total
 
Operating income / (loss)
      884.7       50.3       457.7       21.9       462.4       (2.0 )     1,875.0  
Depreciation and Amortization
      98.7       26.9       -       10.9       0.2       -       136.7  
EBITDA (1)
      983.4       187.7       457.7       32.8       462.6       (2.0 )     2,011.7  
  9M 14    
Shopping Centers
   
Offices
   
Sales and Developments
   
Hotels
   
International
   
Financial Operations and others
   
Total
 
Operating income / (loss)
      661.6       117.6       97.9       18.1       2.8       (1.6 )     896.4  
Depreciation and Amortization
      108.2       25.6       -       10.9       26.4       -       171.1  
EBITDA
      769.8       143.2       97.9       29.0       29.2       (1.6 )     1,067.5  
                                                             
EBITDA Var
      27.7 %     31.1 %     367.5 %     13.1 %     1,484.2 %     25.0 %     88.4 %
(1) EBITDA: Operating Income plus Depreciation and Amortization, excluding expenses and taxes incurred in the transfer of assets.

 
IX. Reconciliation with Consolidated Income Statement as of March 31
(in Millions of ARS)

Below is an explanation of the reconciliation of the company’s income by segment with its consolidated income statement. The difference lies in the presence of joint ventures included in the segment but not in the income statement.

   
Segment Total
   
Joint Ventures(1)
   
Inter.-segment Deletions
   
Income
Statement
   
YoY Var
 
      9M 15       9M 14       9M 15       9M 14       9M 15       9M 14       9M 15       9M 14        
Revenues
    2,540.5       2,062.6       (27.5 )     (37.3 )     (4.0 )     (3.0 )     2,509.0       2,022.2       24.1 %
Costs
    (1,128.4 )     (953.6 )     16.2       24.2       3.0       2.8       (1,109.2 )     (926.5 )     19.7 %
Gross Profit /(Loss)
    1,412.1       1,109.0       (11.3 )     (13.1 )     (1.0 )     (0.2 )     1,399.8       1,095.7       27.8 %
Result from sale of investment properties
    801.1       115.4       -       -       -       -       801.1       115.4       594.2 %
General and administrative expenses
    (264.2 )     (195.4 )     0.6       0.6       1.8       0.9       (261.8 )     (193.9 )     35.0 %
Selling expenses
    (137.6 )     (102.9 )     1.8       2.3       0.3       0.1       (135.6 )     (100.5 )     34.9 %
Other operating income, net
    63.5       (29.5 )     0.8       2.5       (1.0 )     (0.8 )     63.3       (27.8 )     (327.7 )%
Operating Income
    1,874.9       896.6       (8.1 )     (7.7 )     0.1       -       1,866.8       888.9       110.0 %
Income / (loss) from interests in equity investees and joint ventures
    (854.0 )     83.5       11.5       19.2       -       -       (842.5 )     102.7       (920.4 )%
Income before financial income / (loss) and income tax
    1,020.9       980.1       3.4       11.5       0.1       -       1,024.3       991.6       3.3 %
(1) Includes Puerto Retiro, Baicom, CYRSA, Nuevo Puerto Santa Fe and Quality (San Martín Plot).


 
15 

 
IRSA Inversiones y Representaciones Sociedad Anónima
 
Summary as of March 31, 2015
 


X. Financial Debt and Other Indebtedness

Consolidated Financial Debt as of March 31, 2015

Type of Debt
Currency
 
Amount (USD MM)(1)
   
Interest Rate
   
Maturity
 
Bank Overdraft
 ARS
    30.3    
Variable
   
< 30 d
 
IRSA’s Tranche I Series I Notes(2)
 USD
    150.0       8.50%    
Feb-17
 
IRSA’s Tranche II Series II(3)
 USD
    150.0       11.50%    
Jul-20
 
IRSA’s Series V Notes
 ARS
    23.7    
Badlar + 395 bps.
   
Aug-15
 
IRSA’s Series VI Notes
ARS
    1.2    
Badlar + 450 bps.
   
Feb-17
 
Nuevas Fronteras 5600 Mortgage Loan
 ARS
    0.8    
Variable
   
Dec-17
 
Other Debt
ARS
    0.9       15.25%    
Dec-16
 
IRSA’s Total Debt
USD
    356.9                
Series I Notes due 2017 (int.)(4)
USD
    120.0       7.88%    
May-17
 
Short-term Debt
ARS
    56.6    
Variable
   
< 180 days
 
Syndicated Loan – Arcos
ARS
    4.5       15.01%    
Nov-15
 
Syndicated Loan – Neuquén
ARS
    7.0       15.25%    
Jun-16
 
Other Debt
ARS
    3.8       -       -  
Total IRSA PC’s Debt
      191.9                  
Total Consolidated Debt(5)
      548.8                  
Consolidated Cash
      26.9                  
Debt Repurchase
      13.4                  
Net Consolidated Debt
      508,5                  

1 Principal face value in USD at an exchange rate of ARS 8.822 = USD 1, without considering elimination of balances with subsidiaries.
2 As of 03/31/15 IRSA held bonds for a principal amount of USD 0.7 million.
3 As of 03/31/15 ERSA held bonds for a principal amount of USD 1.4 million and PAMSA held bonds for a principal amount of USD 5.6 million.
4 As of 03/31/15 IRSA held bonds for a principal amount of USD 4.0 million, ERSA held bonds for a principal amount of USD 0.1 million and PAMSA
held bonds for a principal amount of USD 1.6 million.
5 Excludes loan receivable from IRSA Propiedades Comerciales S.A. under the asset transfer for USD 246.4 million on 12/23/2014.
 
 
XI. Material Events Occurred during the Period and Subsequent Events

February 2015: Sale of Interest in Bitania 26 S.A.

On February 5, 2015, the Company indirectly sold its entire interest in Bitania 26 S.A., owner of “Savoy” Hotel in the City of Rosario (Province of Santa Fe), representing 49% of its stock capital, for US$ 4.2 million. The sale resulted in a gain of approximately $ 13.3 million.

March 2015: General Ordinary and Extraordinary Shareholders’ Meeting

On March 26, 2015, the Shareholders’ Meeting of our subsidiary IRSA Propiedades Comerciales resolved upon the distribution of an interim cash dividend to its shareholders for ARS 298.5 million. The Company is entitled to ARS 285.7 million, which were made available on April 15, 2015.
 
May 2015: Partial Sale of offices and parking spaces of Intercontinental Plaza Building
 
On May 5, 2015, our subsidiary IRSA Propiedades Comerciales S.A. executed a preliminary sales agreement to transfer to a non-related party 8,470 sqm corresponding to nine office floors and 72 parking units of the Intercontinental Plaza building located in the neighborhood of Monserrat, City of Buenos Aires. The transaction amount was ARS 376.4 million.
 
 

 
 
16

 
IRSA Inversiones y Representaciones Sociedad Anónima
 
Summary as of March 31, 2015

May 2015: Investment in IDB Development Corporation

 
After period end, on May 6, 2015, Dolphin submitted to IDBD’s Board of Directors a binding and irrevocable proposal for its approval, which states as follows:
 

 
(i)  
Election of Eduardo Sergio Elsztain as sole chairman of the Board of Directors of IDBD;
 
 
(ii)  
Dolphin’s commitment (directly or through any vehicle controlled by Eduardo Sergio Elsztain) to advance performance of its obligation to exercise the Series 4 warrants issued by IDBD for NIS 150 million (the “Warrants”),as a result of which, IDBD will have the possibility to request their exercise as from May 20, 2015, provided that before such date, IDBD receives a written irrevocable commitment from the bondholders’ representatives stating that until July 20, 2015, they will not call on their own to a bondholders’ meeting (unless they were required to do so under the applicable law) whose agenda may include any of the following items:
 
 
(a)  
Appointment of (financial, legal or other) advisors;
 
 
(b)  
Appointment of a committee representing IDBD’s bondholders;
 
 
(c)  
Start of legal actions against IDBD; and
 
 
(d)  
Demand of early or immediate payment of any debt of IDBD.
 
 
(iii)  
IDBD’s Board of Directors shall set up a committee, composed of two members from the supervising committee of IDBD and two members from IDBD’s Board of Directors appointed by Dolphin, and which, subject to the applicable law, will have the following duties:
 
 
(a)  
Manage, discuss, negotiate and conclude negotiations with IDBD’s bondholders’ representatives as regards their requests;
 
 
(b)  
Negotiate with IDBD’s financial creditors a new set of commitments applicable to IDBD’s financial debt; and
 
 
(c)  
Create a business and financial plan for IDBD.
 
 
(iv)  
Dolphin (directly or through any vehicle controlled by Eduardo Sergio Elsztain) promises to make an additional capital injection for up to NIS 100 million in IDBD, subject, among others, to the following conditions:
 
 
(a)  
That IDBD makes a public offering of its shares, in terms acceptable for the market and approved by IDBD’s Board of Directors, for an amount of at least NIS 100 million and not exceeding NIS 125 million, and that the public offering is made between October 1, 2015 and November 15, 2015.
 
 
(b)  
The commitment assumed by Dolphin will automatically expire upon the occurrence of any of the following events before the public offering’s public auction date: (i) if any of IDBD’s creditors or any of IDBD’s bondholders’ representatives bring legal actions against IDBD, including a demand for early or immediate payment of, or acceleration of, any part of IDBD’s debt; (ii) if a meeting of any of IDBD’s bondholders is called and its agenda includes any of the items specified in Section 2 above, (iii) if IDBD receives capital contributions for a total amount of NIS 100 million in any manner, either
 
 
 
17

 
IRSA Inversiones y Representaciones Sociedad Anónima
 
Summary as of March 31, 2015
 
       through a rights offering, the exercise of warrants, a private placement or otherwise, and if such contributions are made by Dolphin directly or any vehicle controlled by Eduardo Sergio Elsztain (apart from the capital contributions on account of the
       obligation of NIS 158.5 million pursuant to Dolphin’s irrevocable proposal dated December 29, 2014), or by any other person or entity, or by the public, and in any case provided that the aggregate amount of such capital contributions under subsection
       5 (d) (iii) of the proposal is lower than NIS 100 million, Dolphin’s commitment under section 5 (c) above will be reduced accordingly; or (iv) if there occurs any adverse event or change in IDBD or in its control structure or in any of its material affiliates.
On May 7, IDBD’s board of directors approved the proposal. This notwithstanding, it is subject to the approval of IDBD’s bondholders’ representatives.
 
 

XII. Comparative Summary Consolidated Balance Sheet Data.
(In thousands of ARS)
      03.31.15       03.31.14       03.31.13  
Non-Current assets
    7,572,419       8,216,441       6,868,010  
Current assets
    1,689,990       1,243,522       1,242,841  
Total
    9,262,409       9,459,963       8,110,851  
Non-Current liabilities
    4,628,472       5,167,536       3,258,906  
Current liabilities
    2,584,226       1,374,301       1,527,731  
Sub-total
    7,212,698       6,541,837       4,786,637  
Minority interest
    373,916       428,620       505,460  
Shareholders’ Equity
    1,675,795       2,489,506       2,818,754  
Total
    9,262,409       9,459,963       8,110,851  

XIII. Comparative Summary Consolidated Income Statement Data
(In thousands of ARS)
      03.31.15       03.31.14       03.31.13  
Operating income
    1,866,749       888,803       749,679  
Income from interest in equity investees and joint ventures
    (842,497 )     102,690       15,112  
Income before financial income / (loss) and income tax
    1,024,252       991,493       764,791  
Financial income
    84,477       93,809       103,479  
Financial expenses
    (825,302 )     (1,520,883 )     (553,530 )
Other financial income
    (57,242 )     244,441       151,755  
Financial income / (loss), net
    (798,067 )     (1,182,633 )     (298,296 )
(Loss) / Income before income tax
    226,185       (191,140 )     466,495  
Income tax
    (389,626 )     112,298       (87,234 )
Net (Loss) / Income
    (163,441 )     (78,842 )     379,261  
Other comprehensive net income
    (106,513 )     149,786       40,306  
Total comprehensive net income
    (269,954 )     70,944       419,567  
Attributable to:
                       
Controlling company’s shareholders
    (244,696 )     (92,030 )     320,638  
Non-controlling interest
    81,255       13,188       58,623  
                         


 
18 

 
IRSA Inversiones y Representaciones Sociedad Anónima
 
Summary as of March 31, 2015
 


XIV.
Summary Comparative Consolidated Cash Flow.
(In thousands of ARS)
      03.31.15       03.31.14       03.31.13  
Net cash generated by operating activities
    735,574       686,420       540,756  
Net cash used in investing activities
    300,928       (597,560 )     (250,979 )
Net cash used in financing activities
    (1,297,559 )     (688,495 )     (171,723 )
Net (decrease) / increase in cash and cash equivalents
    (261,057 )     (599,635 )     118,054  


XV.
Comparative Ratios.
(In thousands of ARS)

      03.31.2015         03.31.2014         03.31.2013    
Liquidity
                             
Current Assets
    1,689,990  
= 0.65
    1,243,522  
= 0.91
    1,242,841  
= 0.81
Current Liabilities
    2,584,226       1,374,301       1,527,731    
                               
Indebtedness
                             
Total Liabilities
    7,212,698  
= 4.30
    6,541,837  
= 2.63
    4,786,637  
= 1.70
Shareholders’ Equity
    1,675,795       2,489,506       2,818,754    
                               
Solvency
                             
Shareholders’ Equity
    1,675,795  
= 0.23
    2,489,506  
= 0.38
    2,818,754  
= 0.59
Total Liabilities
    7,212,698       6,541,837       4,786,637    
                               
Capital Assets
                             
Non-current Assets
    7,572,419  
= 0.82
    8,216,441  
= 0.87
    6,868,010  
= 0.85
Total Assets
    9,262,409       9,459,963       8,110,851    
                               


 
19 

 
IRSA Inversiones y Representaciones Sociedad Anónima
 
Summary as of March 31, 2015
 

XVI. Brief comment on prospects for the next quarter

During the third quarter of 2015 we maintained the rate of growth of our shopping centers’ sales and their occupation levels. We expect that the business will continue to be sound during the rest of the year.

In March, we opened the fifteenth shopping center in our portfolio, “Alto Comahue”, located in the City of Neuquén, in the Argentine Patagonian region. This shopping center features 130 stores from the most renowned brands in Argentina. We recorded good sales figures in its first days of operation, and we expect that this new shopping center, so much longed-for by the local population, will have a good performance.

The project is part of a mixed-use complex that includes a supermarket in operation and 2 additional parcels of land. In one of these parcels the development of a hotel is planned, while in the other, covering 18,000 sqm and owned by the company, a future housing development has been projected. Given the city’s upward flourishing trend in the real estate industry during the last year, we believe that our land reserves in this project offer an attractive potential for development.

We will remain active throughout the year by encouraging marketing actions, events and promotions in our shopping centers, as they have proved to be highly effective in terms of sales and have been eagerly endorsed by the public. Moreover, we expect to continue working with the aim of optimizing the performance of our current shopping centers through improvements that result in taking better advantage of the leaseable square meters and higher functionality and attractiveness for the benefit of consumers, stores and tenants.

As concerns the office business, we have continued to consolidate through our subsidiary IRSA Propiedades Comerciales the office buildings we transferred to this company during December, while we have kept approximately 18,000 square meters for potential sale. We will continue to optimize the best and most integrated premium office portfolio by selling selected non-strategic assets in our portfolio for attractive prices as we have been doing during the last months. Moreover, we will continue to work towards achieving maximum occupancy in our buildings and executing the most favorable lease agreements, attracting new firms wishing to relocate in our spaces.

In connection with the Sales and Developments segment, we expect to continue with the sale of non-strategic assets and small land reserves and to make progress in the sale and execution of title deeds in the remaining residential projects. Moreover, we hold a large land reserve for future developments which we will launch as soon as suitable financial, business and governmental conditions arise.

As concerns our investments outside of Argentina, we will continue working towards increasing occupancy levels and rental prices in our only rental property abroad: the Lipstick Building in Manhattan, New York. Concerning our investment in the hotel REIT, Supertel Hospitality Inc., we have appointed a new CEO and we are working on optimizing the company’s performance and regaining market trust so as to take advantage of future opportunity windows. Finally, despite the evolution of its stock prices during the last months, we are confident in the potential of our investment in IDBD, one of the largest and most diversified investment groups in Israel that
 
 
 
20

 
 
 
IRSA Inversiones y Representaciones Sociedad Anónima
 
Summary as of March 31, 2015
 
 
participates through its subsidiaries in numerous markets and industry sectors, such as real estate, retail, agroindustry, oil and gas production, insurance, telecommunications, etc.

As part of our continuous analysis of market opportunities, we could consider alternatives to improve our capital structure, subject to the conditions prevailing in the market. These alternatives may include various strategic initiatives and potential reorganizations of our investments. No assurance can be given that these initiatives will be materialized, as they are governed and defined in the opportunity, merit and convenience conditions.

Considering the quality of the real estate assets that compose our portfolio, the company’s financial position and low indebtedness level, experience in seizing market opportunities and franchise to access the capital markets, we are confident that we are on the right track of growth as we consolidate the best real estate portfolio in Argentina, taking advantage of the opportunities that arise in Argentina or abroad.


 
21 

 
 
 


 
 

 
 
  IRSA Inversiones y Representaciones S.A.  
       
 
By:
/s/ Saúl Zang  
     Saúl Zang  
     Responsible for the relationship with the markets  
       

 
 
 
June 17, 2015