XML 51 R44.htm IDEA: XBRL DOCUMENT v3.10.0.1
Segment information (Tables)
12 Months Ended
Jun. 30, 2018
Segment Information  
Schedule of Group's lines of business and a reconciliation between the results from operations as per segment information

Below is a summary of the Group’s lines of business and a reconciliation between the results from operations as per segment information and the results from operations as per the Statements of Income for the years ended June 30, 2018, 2017 and 2016: 

 

 

June 30, 2018

 

 

 

Operations Center in Argentina

 

 

Operations Center in Israel

 

 

Total

 

 

Joint ventures (1)

 

 

Discontinued operations (2)

 

 

Expensesand collectivepromotion funds

 

 

Elimination of inter-segment transactions and non-reportable assets / liabilities (3)

 

 

Total as per statement of income / statement of financial position

 

Revenues   5,308    86,580    91,888    (46)   (60,470)   1,726    (10)   33,088 
Costs   (1,066)   (61,395)   (62,461)   29    44,563    (1,760)   -    (19,629)
Gross profit   4,242    25,185    29,427    (17)   (15,907)   (34)   (10)   13,459 
Net gain from fair value adjustment of investment properties   21,347    2,160    23,507    (738)   (164)   -    -    22,605 
General and administrative expenses   (903)   (3,870)   (4,773)   13    878    -    13    (3,869)
Selling expenses   (432)   (16,986)   (17,418)   6    12,749    -    -    (4,663)
Other operating results, net   (78)   467    389    19    177    -    (3)   582 
Profit / (loss) from operations   24,176    6,956    31,132    (717)   (2,267)   (34)   -    28,114 
Share of (loss) / profit of associates and joint ventures   (1,269)   (43)   (1,312)   611    (20)   -    -    (721)
Segment profit / (loss)   22,907    6,913    29,820    (106)   (2,287)   (34)   -    27,393 
Reportable assets   66,443    266,802    333,245    (347)   -    -    16,178    349,076 
Reportable liabilities   -    (215,452)   (215,452)   -    -    -    (45,780)   (261,232)
Net reportable assets   66,443    51,350    117,793    (347)   -    -    (29,602)   87,844 

 

 

 

June 30, 2017

 

 

 

Operations Center in Argentina

 

 

Operations Center in Israel

 

 

Total

 

 

Joint ventures (1)

 

 

Discontinued operations (2)

 

 

Expensesand collectivepromotion funds

 

 

Elimination of inter-segment transactions and non-reportable assets / liabilities (3)

 

 

Total as per statement of income / statement of financial position

 

Revenues   4,311    68,422    72,733    (41)   (47,168)   1,490    (10)   27,004 
Costs   (912)   (49,110)   (50,022)   18    35,488    (1,517)   -    (16,033)
Gross profit   3,399    19,312    22,711    (23)   (11,680)   (27)   (10)   10,971 
Net gain from fair value adjustment of investment properties   4,271    374    4,645    (192)   (113)   -    -    4,340 
General and administrative expenses   (683)   (3,173)   (3,856)   5    624    -    8    (3,219)
Selling expenses   (355)   (13,093)   (13,448)   5    9,434    -    2    (4,007)
Other operating results, net   (68)   (196)   (264)   (6)   64    -    -    (206)
Profit / (loss) from operations   6,564    3,224    9,788    (211)   (1,671)   (27)   -    7,879 
Share of (loss) / profit of associates and joint ventures   (94)   105    11    174    (76)   -    -    109 
Segment profit / (loss)   6,470    3,329    9,799    (37)   (1,747)   (27)   -    7,988 
Reportable assets   44,885    178,964    223,849    (193)   -    -    7,586    231,242 
Reportable liabilities   -    (155,235)   (155,235)   -    -    -    (28,671)   (183,906)
Net reportable assets   44,885    23,729    68,614    (193)   -    -    (21,085)   47,336 

  

 

 

June 30, 2016

 

 

 

Operations Center in Argentina

 

 

Operations Center in Israel

 

 

Total

 

 

Joint ventures (1)

 

 

Discontinued operations (2)

 

 

Expensesand collectivepromotion funds

 

 

Elimination of inter-segment transactions and non-reportable assets / liabilities (3)

 

 

Total as per statement of income / statement of financial position

 

Revenues   3,289    27,077    30,366    (29)   (18,607)   1,194    (8)   12,916 
Costs   (658)   (19,252)   (19,910)   12    14,063    (1,207)   6    (7,036)
Gross profit   2,631    7,825    10,456    (17)   (4,544)   (13)   (2)   5,880 
Net gain / (loss) from fair value adjustment of investment properties   18,209    (271)   17,938    (379)   (23)   -    -    17,536 
General and administrative expenses   (487)   (1,360)   (1,847)   1    200    -    7    (1,639)
Selling expenses   (264)   (5,442)   (5,706)   2    3,862    -    -    (1,842)
Other operating results, net   (12)   (32)   (44)   (2)   19    -    (5)   (32)
Profit / (loss) from operations   20,077    720    20,797    (395)   (486)   (13)   -    19,903 
Share of profit of associates and joint ventures   127    123    250    258    -    -    -    508 
Segment profit / (loss)   20,204    843    21,047    (137)   (486)   (13)   -    20,411 
Reportable assets   39,294    147,470    186,764    (142)   -    -    5,519    192,141 
Reportable liabilities   -    (132,989)   (132,989)   -    -    -    (23,296)   (156,285)
Net reportable assets   39,294    14,481    53,775    (142)   -    -    (17,777)   35,856 

 

(1) Represents the equity value of joint ventures that were proportionately consolidated for information by segment purposes.

(2) Corresponds to Shufersal’s deconsolidation, the Group lost control in June 2018. See Note 4.G.

(3) Includes deferred income tax assets, income tax and MPIT credits, trade and other receivables, investment in financial assets, cash and cash equivalents and intangible assets except for rights to receive future units under barter agreements, net of investments in associates with negative equity which are included in provisions in the amount of Ps. 2,452, Ps. 72 and Ps. 45, as of June 30, 2018, 2017 and 2016, respectively. 

Below is a summarized analysis of the lines of business of Group’s operations center in Argentina for the fiscal years ended June 30, 2018, 2017 and 2016: 

 

 

June 30, 2018

 

 

 

Operations Center in Argentina

 

 

 

Shopping Malls

 

 

Offices

 

 

Sales and developments

 

 

Hotels

 

 

International

 

 

Corporate

 

 

Others

 

 

Total

 

Revenues   3,665    532    120    973    -    -    18    5,308 
Costs   (330)   (45)   (44)   (624)   -    -    (23)   (1,066)
Gross profit / (loss)   3,335    487    76    349    -    -    (5)   4,242 
Net gain from fair value adjustment of investment properties   11,340    5,004    4,771    -    -    -    232    21,347 
General and administrative expenses   (320)   (87)   (78)   (193)   (46)   (151)   (28)   (903)
Selling expenses   (238)   (57)   (21)   (114)   -    -    (2)   (432)
Other operating results, net   (57)   (4)   11    (17)   (23)   -    12    (78)
Profit / (loss) from operations   14,060    5,343    4,759    25    (69)   (151)   209    24,176 
Share of profit of associates and joint ventures (**)   -    -    26    -    (1,923)   -    628    (1,269)
Segment profit / (loss)   14,060    5,343    4,785    25    (1,992)   (151)   837    22,907 
                                         
Investment properties and trading properties   40,468    13,132    10,669    -    -    -    625    64,894 
Investment in associates and joint ventures (*)   -    -    163    -    (1,740)   -    2,595    1,018 
Other operating assets   82    42    46    172    89    -    100    531 
Operating assets   40,550    13,174    10,878    172    (1,651)   -    3,320    66,443 

 

(*) Includes the investments in Condor for Ps. 697 and New Lipstick for Ps. (2,437). See Note 18.

(**) Includes the results of New Lipstick for Ps. (2,380). See Note 18

Schedule of lines of business of groups operations center

 

 

June 30, 2017

 

 

 

Operations Center in Argentina

 

 

 

Shopping Malls

 

 

Offices

 

 

Sales and developments

 

 

Hotels

 

 

International

 

 

Corporate

 

 

Others

 

 

Total

 

Revenues   3,047    434    99    725    -    -    6    4,311 
Costs   (350)   (29)   (43)   (486)   -    -    (4)   (912)
Gross profit   2,697    405    56    239    -    -    2    3,399 
Net gain from fair value adjustment of investment properties   2,068    1,359    849    -    -    -    (5)   4,271 
General and administrative expenses   (261)   (70)   (40)   (135)   (43)   (132)   (2)   (683)
Selling expenses   (188)   (46)   (21)   (97)   -    -    (3)   (355)
Other operating results, net   (58)   (12)   (36)   (1)   27    -    12    (68)
Profit / (loss) from operations   4,258    1,636    808    6    (16)   (132)   4    6,564 
Share of profit of associates and joint ventures   -    -    14    -    (196)   -    88    (94)
Segment profit / (loss)   4,258    1,636    822    6    (212)   (132)   92    6,470 
                                         
Investment properties and trading properties   28,799    7,422    5,326    -    -    -    247    41,794 
Investment in associates and joint ventures   -    -    95    -    570    -    2,054    2,719 
Other operating assets   79    77    47    167    2    -    -    372 
Operating assets   28,878    7,499    5,468    167    572    -    2,301    44,885 

 

From all the revenues corresponding to the Operations Center in Argentina, the 100% are originated in Argentina. No external client represents 10% or more of revenue of any of the reportable segments. 

From all of the assets corresponding to the Operations Center in Argentina segments, Ps. 44,123 are located in Argentina and Ps. 762 in other countries, principally in USA for Ps. 570 and Uruguay for Ps. 192. 

 

 

June 30, 2016

 

 

 

Operations Center in Argentina

 

 

 

Shopping Malls

 

 

Offices

 

 

Sales and developments

 

 

Hotels

 

 

International

 

 

Corporate

 

 

Others

 

 

Total

 

Revenues   2,409    332    8    534    -    -    6    3,289 
Costs   (250)   (25)   (20)   (361)   -    -    (2)   (658)
Gross profit / (loss)   2,159    307    (12)   173    -    -    4    2,631 
Net gain from fair value adjustment of investment properties   16,132    1,268    773    -    -    -    36    18,209 
General and administrative expenses   (179)   (85)   (24)   (103)   (24)   (72)   -    (487)
Selling expenses   (145)   (24)   (23)   (69)   -    -    (3)   (264)
Other operating results, net   (63)   (6)   (34)   (2)   92    -    1    (12)
Profit / (loss) from operations   17,904    1,460    680    (1)   68    (72)   38    20,077 
Share of profit of associates and joint ventures   -    -    5    -    (129)   -    251    127 
Segment profit / (loss)   17,904    1,460    685    (1)   (61)   (72)   289    20,204 
                                         
Investment properties and trading properties   26,613    5,534    4,573    -    -    -    252    36,972 
Investment in joint ventures and associates   -    -    62    -    143    -    1,762    1,967 
Other operating assets   75    21    93    164    2    -    -    355 
Operating assets   26,688    5,555    4,728    164    145    -    2,014    39,294 

 

From all the revenues corresponding to the Operations Center in Argentina, the 100% are originated in Argentina. No external client represents 10% or more of revenue of any of the reportable segments.

From all of the assets corresponding to the Operations Center in Argentina segments, Ps. 38,991 are located in Argentina and Ps. 303 in other countries, principally in USA for Ps. 145 and Uruguay for Ps. 158. 

Below is a summarized analysis of the lines of business of Group’s operations center in Israel for the years ended June 30, 2018, 2017 and 2016: 

 

 

June 30, 2018

 

 

 

Operations Center in Israel

 

 

 

Real Estate

 

 

Supermarkets

 

 

Telecommunications

 

 

Insurance

 

 

Corporate

 

 

Others

 

 

Total

 

Revenues   6,180    60,470    19,347    -    -    583    86,580 
Costs   (2,619)   (44,563)   (13,899)   -    -    (314)   (61,395)
Gross profit   3,561    15,907    5,448    -    -    269    25,185 
Net gain from fair value adjustment of investment properties   1,996    164    -    -    -    -    2,160 
General and administrative expenses   (363)   (878)   (1,810)   -    (374)   (445)   (3,870)
Selling expenses   (115)   (12,749)   (3,974)   -    -    (148)   (16,986)
Other operating results, net   98    (177)   140    -    434    (28)   467 
Profit / (loss) from operations   5,177    2,267    (196)   -    60    (352)   6,956 
Share of profit / (loss) of associates and joint ventures   167    20    -    -    -    (230)   (43)
Segment profit / (loss)   5,344    2,287    (196)   -    60    (582)   6,913 
                                    
Operating assets   134,038    13,304    49,797    12,254    21,231    36,178    266,802 
Operating liabilities   (104,202)   -    (38,804)   (1,214)   (68,574)   (2,658)   (215,452)
Operating assets (liabilities), net   29,836    13,304    10,993    11,040    (47,343)   33,520    51,350 

 

 

 

 

 

June 30, 2017

 

 

 

Operations Center in Israel

 

 

 

Real Estate

 

 

Supermarkets

 

 

Telecommunications

 

 

Insurance

 

 

Corporate

 

 

Others

 

 

Total

 

Revenues   4,918    47,277    15,964    -    -    263    68,422 
Costs   (2,333)   (35,432)   (11,183)   -    -    (162)   (49,110)
Gross profit   2,585    11,845    4,781    -    -    101    19,312 
Net gain from fair value adjustment of investment properties   261    113    -    -    -    -    374 
General and administrative expenses   (290)   (627)   (1,592)   -    (384)   (280)   (3,173)
Selling expenses   (91)   (9,517)   (3,406)   -    -    (79)   (13,093)
Other operating results, net   46    (52)   (36)   -    (48)   (106)   (196)
Profit / (loss) from operations   2,511    1,762    (253)   -    (432)   (364)   3,224 
Share of profit / (loss) of associates and joint ventures   46    75    -    -    -    (16)   105 
Segment profit / (loss)   2,557    1,837    (253)   -    (432)   (380)   3,329 
                                    
Operating assets   79,427    38,521    31,648    8,562    14,734    6,072    178,964 
Operating liabilities   (64,100)   (29,239)   (25,032)   -    (33,705)   (3,159)   (155,235)
Operating assets (liabilities), net   15,327    9,282    6,616    8,562    (18,971)   2,913    23,729 

 

 

 

 

June 30, 2016

 

 

 

Operations Center in Israel

 

 

 

Real Estate

 

 

Supermarkets

 

 

Telecommunications

 

 

Insurance

 

 

Corporate

 

 

Others

 

 

Total

 

Revenues   1,538    18,610    6,655    -    -    274    27,077 
Costs   (467)   (14,076)   (4,525)   -    -    (184)   (19,252)
Gross profit   1,071    4,534    2,130    -    -    90    7,825 
Net (loss) / gain from fair value adjustment of investment properties   (294)   23    -    -    -    -    (271)
General and administrative expenses   (100)   (203)   (708)   -    (321)   (28)   (1,360)
Selling expenses   (29)   (3,907)   (1,493)   -    -    (13)   (5,442)
Other operating results, net   (19)   (13)   -    -    -    -    (32)
Profit / (loss) from operations   629    434    (71)   -    (321)   49    720 
Share of profit / (loss) of associates and joint ventures   226    -    -    -    -    (103)   123 
Segment profit / (loss)   855    434    (71)   -    (321)   (54)   843 
                                    
Operating assets   60,678    29,440    27,345    4,602    1,753    23,652    147,470 
Operating liabilities   (49,576)   (23,614)   (21,657)   -    (10,441)   (27,701)   (132,989)
Operating assets (liabilities), net   11,102    5,826    5,688    4,602    (8,688)   (4,049)   14,481