Independent Auditors’ Report Translated from Spanish
To the Stockholders and Board members of Acosta Verde, S. A. B. de C. V. (formerly Valores Integrales Inmobiliarios, S. A. de C. V.)
Opinion
We have audited the accompanying consolidated financial statements of Acosta Verde, S. A. B. de C. V. and subsidiaries (the Company), which comprise the consolidated statement of financial position at December 31, 2020, and the related consolidated statements of comprehensive income, changes in equity and cash flows for the year then ended, and the notes to the consolidated financial statements, which include a summary of significant accounting policies and other explanatory information.
In our opinion, the accompanying consolidated financial statements present fairly, in all material respects, the consolidated financial position the Company at December 31, 2020, and its financial performance and cash flows for the year then ended, in accordance with International Financial Reporting Standards (IFRS) issued by the International Accounting Standards Board.
Basis for Opinion
We conducted our audit in accordance with International Standards on Auditing (ISAs). Our responsibilities under those standards are further described in the “Auditors’ Responsibilities for the Audit of the Consolidated Financial Statements” section of our report. We are independent from the Company in accordance with the Ethics Code of the Mexican Institute of Public Accountants (Instituto Mexicano de Contadores Públicos, A.C.), together with other ethical requirements applicable to our audits of consolidated financial statements in Mexico. We have fulfilled our other ethical responsibilities in accordance |with those requirements and that Code. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.
Key Audit Maters
Key audit maters are those maters that, in our professional judgment, were of most significance in our audit of the consolidated financial statements for the current year. These maters were considered in the context of our audit of the consolidated financial statements as a whole, and in forming our opinion thereon; therefore we do not provide a separate opinion on these maters.
Key audit mater | How our audit addressed the key audit mater |
---|---|
Impact of COVID-19 on the Company’s Operations As described in Note 1 to the consolidated financial statements, in March 2020 the World Health Organization (WHO) declared the outbreak of Coronavirus 2019 disease (“COVID-19”) a pandemic. The shopping centers operated by the Company were partially closed (upon decision of the federal, state or municipal authorities) as from April, and the reopening process started gradually in the second week of June and continued in compliance with the guidelines issued by the federal and state governments. The Company’s Management has developed plans to address this contingency, the most significant effects of which are disclosed in Note 1. We focused on this mater in the course of our audit, mainly due to the impact it may have on the business and operations of the Company, its liquidity to face its financial commitments and its capacity to continue as a going concern, all aspects whose assessment required significant judgment by Management. In particular, we focused our audit efforts on assessing the Company’s plans to face this contingency, especially on the financial scenarios prepared by Management to estimate the impact of this event, and on the following key assumptions considered by the Company in the determination of the projected cash flows for each scenario: 1) economic recovery curves with direct impact on shopping centers occupancy rate, 2) the probability of occurrence assigned by Management to each scenario to define a weighted scenario, 3) period over which the Company’s shopping centers remained or will intermittently be closed, 4) periods of discount granted to tenants, and 5) payment terms for financial debts based on the contracts and waivers received. |
As part of our audit, we performed the following procedures:
|
Recovery of Deferred Income Tax Asset As mentioned in Notes 4 and 26 to the consolidated financial statements, the Company records deferred income tax assets on tax loss carryforwards generated by some subsidiaries; therefore, it tested their recoverability before recognizing them in the financial statements and during the closing and financial reporting process. The subsidiary that mostly records these tax losses generates an important portion of its income through the services of shopping center development, administration of lease agreements and collections management provided to related parties, which are eliminated in the consolidation process. We focused on this mater in the course of our audit, mainly due to the following reasons: 1) the significance of the amount of tax loss carryforwards ($548,255 thousand at December 31, 2020), 2) the estimate of the recoverable value of deferred assets involves applying significant judgments by the Company’s Management in determining income, projections and future tax results expected by the Company, and 3) that, as described above and in Note 4, in view of the COVID-19 contingency, Management prepared different financial projection scenarios to capture the effect of uncertainty as to the length of the interruption of operations and the expected recovery curve, which originated the application of additional significant judgments to estimate the impact that this situation will have on its projections and expected future tax results. In particular, we focused our audit efforts on the following key assumptions considered by the Company’s Management in estimating future financial and tax projections to assess the recoverability of deferred income tax assets on tax losses: 1) economic recovery curves with direct impact on shopping centers occupancy rate, 2) the probability of occurrence assigned by Management to each scenario to define a weighted scenario, 3) number of shopping centers to be built in the next years, from which derive the amount of revenue from development services and the increase in income from administration of lease agreements and collections management, 4) lease income, 5) increases in fees for other administrative services provided to related parties, and 6) the period over which the Company’s shopping centers remained or will intermittently be closed, as well as the periods of discount granted to tenants. |
As part of our audit, we performed the following procedures:
|
Fair Value of Investment Properties As mentioned in Notes 4 and 15 consolidated financial statements, the Company records its investment properties at fair value in the consolidated statement of financial position. Year-to-year variations in fair value are recorded as profit or loss in the consolidated statement of income. The relevant assumptions and the pertinent valuation method are disclosed in Note 15. We focused on this mater in the course of our audit, due to the following reasons: 1) the significance of the value of investment properties ($12,757 million), representing 72% of total assets, and the fact that this is the asset from which the Company’s core business activity derives, 2) the assumptions used in estimating fair value involve applying significant judgments by Management; and 3) as described above, in view of the COVID-19 contingency, Management prepared different financial projection scenarios to capture the effect of uncertainty as to the length of the interruption of operations and the expected recovery curve, which originated the application of additional significant judgments to estimate the fair value of these investments. |
As part of our audit, we performed the following procedures:
|
Additional Information
The Company’s Management is responsible for the Other Information presented. The Other Information comprises the Annual Report submitted to the National Securities and Banking Commission (CNBV) (but does not include the consolidated financial statements or this Independent Auditors’ Report), which will be issued after the date of this report.
The Other Information is not covered by this opinion on the consolidated financial statements and we do not express any audit conclusion on it.
However, in connection with our audit of the consolidated financial statements of the Company, our responsibility is to read the Other Information when it is available and consider whether it is materially inconsistent with the consolidated financial statements or our knowledge obtained in the audit, or otherwise appears to contain a material misstatement.
Upon reading the Other Information — not yet received —, we shall issue the declaration on the Annual Report required by the CNBV and, should we detect that it contains a material misstatement, we must communicate it to those charged with the Company’s governance and mention it on our report, if applicable.
Responsibilities of Management and those charged with Governance for the Consolidated Financial Statements
The Management of the Company and subsidiaries is responsible for the preparation and fair presentation of the consolidated financial statements in accordance with IFRS and for such internal control as Management determines is necessary to enable the preparation of consolidated financial statements that are free from material misstatement, whether due to fraud or error.
In preparing the consolidated financial statements, Management is responsible for assessing the Company’s ability to continue as a going concern, disclosing as applicable, maters relating to going concern issues and using the going concern basis of accounting unless Management either intends to liquidate the Company or to cease operations, or has no realistic alternative but to do so.
Those charged with governance are responsible for overseeing the Company’s financial reporting process.
Auditors’ Responsibilities for the Audit of the Consolidated Financial Statements
Our objectives are to obtain reasonable assurance about whether the consolidated financial statements taken as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor’s report that includes our opinion. Reasonable assurance is a high level of assurance, but it is not a guarantee that an audit conducted in accordance with ISAs will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these consolidated financial statements.
As part of an audit in accordance with ISAs, we exercise professional judgment and maintain professional skepticism throughout the audit. We also:
- Identify and assess the risks of material misstatement of the consolidated financial statements, whether due to fraud or error, design and perform audit procedures responsive to those risks, and obtain audit evidence that is sufficient and appropriate to provide a basis for our opinion. The risk of not detecting a material misstatement resulting from fraud is higher than for one resulting from error, as fraud may involve collusion, forgery, intentional omissions, misrepresentations, or the override of internal control.
- Obtain an understanding of internal control relevant to the audit in order to design audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the Company’s internal control.
- Evaluate the appropriateness of accounting policies used and the reasonableness of accounting estimates and related disclosures made by Management.
- Conclude on the appropriateness of Management’s use of the going concern basis of accounting to prepare the consolidated financial statements and, based on the audit evidence obtained, whether a material uncertainty exists relating to events or conditions that may cast significant doubt on the Company’s ability to continue as a going concern. If we conclude that a material uncertainty exists, we are required to draw attention in our auditors’ report to the related disclosures in the consolidated financial statements or, if such disclosures are inadequate, to modify our opinion. Our conclusions are based on the audit evidence obtained up to the date of our auditors’ report. However, future events or conditions may cause the Company to cease to continue as a going concern.
- Evaluate the overall presentation, structure and content of the consolidated financial statements, including the disclosures in the notes, and whether the financial statements fairly present the underlying transactions and events.
- Obtain sufficient appropriate audit evidence regarding the financial information of the entities or business activities within the Company and subsidiaries to express an opinion on the consolidated financial statements. We are responsible for the direction, supervision and performance of the audit of the consolidated financial statements. We remain solely responsible for our audit opinion.
We communicate with those charged with governance regarding, among other maters, the planned scope and timing of the audit and significant audit findings, including any significant deficiencies in internal control that we identify in the course of our audit.
We also provide those charged with governance with a statement on our fulfillment of relevant ethical requirements regarding independence and communicate any relationship and other maters that might reasonably affect our independence and, when applicable, the pertinent actions taken to reduce threats or the related safeguards.
Among the maters that have been communicated to those charged with the Company’s governance, we determine those of most significance in the audit of the consolidated financial statements for the current year, which are, consequently, the key audit maters. We describe these maters in this audit report, except for those legal or regulatory provisions that prohibit the public disclosure of the mater or if, in extremely rare circumstances, we determine that a mater should not be disclosed in our report because it is reasonable to expect that the adverse consequences of doing so would outweigh the public interest benefits thereof.
The audit engagement partner is who signs this report.
PricewaterhouseCoopers, S.C.
[Spanish original version signed by:]
CPA Felipe Córdova Otero
Audit Partner
Monterrey, N. L., March 19, 2021
Consolidated Statements of Financial Position
(Amounts expressed in thousands of Mexican pesos)
Note | 2020 | 2019 | |
---|---|---|---|
Assets | |||
CURRENT ASSETS: | |||
Cash and cash equivalents | 6 | $ 3,301,792 | $ 555,103 |
Accounts receivable | 7 | 70,667 | 35,668 |
Related parties | 8 | 5,042 | 23,876 |
Other accounts receivable | 10 | 4,555 | 2,919 |
Advance payments | 11 | 5,087 | 8,206 |
Incentives to lessees not yet accrued | 1 | 56,378 | - |
Recoverable taxes | 12 | 299,111 | 334,570 |
Land inventory | 14 | 8,800 | 43,355 |
Derivative financial instruments | 18 | - | 2,641 |
Total current assets | 3,751,432 | 1,006,338 | |
NON-CURRENT ASSETS: | |||
Construction in progress | 15 | 520,727 | 114,656 |
Investment properties | 15 | 12,757,221 | 13,406,521 |
Property and equipment, net | 16 | 121,350 | 106,156 |
Restricted cash | 17 | 119,581 | 140,319 |
Incentives to lessees not yet accrued | 1 | 63,891 | - |
Guarantee deposits | 13 | 22,418 | 21,408 |
Intangible assets | 19 | 3,949 | 3,611 |
Right-of-use asset | 20 | 141,609 | 147,447 |
Derivative financial instruments | 18 | 173 | 201 |
Investments in joint ventures | 9 | 199,054 | 202,511 |
Deferred Income Tax | 26 | 2,842 | - |
Total non-current assets | 13,952,815 | 14,142,830 | |
Total assets | $ 17,704,247 | $ 15,149,168 | |
liabilities and Stockholders’ Equity | |||
CURRENT LIABILITIES: | |||
Current debt | 21 | $ 233,881 | $ 430,687 |
Accounts payable and deferred income | 22 | 325,363 | 317,384 |
Lease liabilities | 20 | 16,859 | 15,441 |
Related parties | 8 | - | 474,357 |
Derivative financial instruments | 18 | 4,128 | 3,415 |
Taxes on profits | 30 | 684 | 3,136 |
Total current liabilities | 580,915 | 1,244,420 | |
NON-CURRENT LIABILITIES: | |||
Non-current debt | 21 | 5,596,855 | 5,394,294 |
Non-current lease liabilities | 20 | 143,057 | 141,206 |
Non-current deferred income | 27,389 | 28,214 | |
Derivative financial instruments | 18 | 104,219 | 39,125 |
Deferred Income Tax | 26 | 1,633,936 | 1,835,104 |
Employee benefits | 23 | 5,373 | 3,787 |
Total non-current liabilities | 7,510,829 | 7,441,730 | |
Total liabilities | 8,091,744 | 8,686,150 | |
STOCKHOLDERS’ EQUITY: | |||
Controlling interest: | |||
Capital stock | 24 y 25 | 5,925,603 | 2,216,268 |
Premium on issuance of stocks | 37,904 | 37,904 | |
Retained earnings | 2,740,502 | 3,019,893 | |
Other equity accounts | (114,943) | (6,579) | |
Other comprehensive income | (2,090) | (1,364) | |
Total controlling interest | 8,586,976 | 5,266,122 | |
Non-controlling interest | 1,025,527 | 1,196,896 | |
Total stockholders’ equity | 9,612,503 | 6,463,018 | |
Total liabilities and stockholders’ equity | $ 17,704,247 | $ 15,149,168 |
The accompanying notes are an integral part of these consolidated Financial Statements.
Chief Executive Officer
Chief Financial Officer
Controlador
Consolidated Statements of Comprehensive Income
(Amounts expressed in thousands of Mexican pesos)
Note | 2020 | 2019 | |
---|---|---|---|
Income from: | |||
Lease of property | 2w | $ 954,892 | $ 1,088,447 |
Sale of property | 2w | - | 21,815 |
administrative services | 2w | 113,840 | 110,432 |
1,068,732 | 1,220,694 | ||
Operating expenses | 27 | (580,420) | (461,988) |
Cost of investment property sold | 27 | - | (11,500) |
valuation of investment properties | 15 | (649,300) | 715,176 |
Other income (expenses), net | 28 | 2,561 | (35,358) |
Operating (loss) income | (158,427) | 1,427,024 | |
Financial income | 29 | 1,059,156 | 191,412 |
Financial expenses | 29 | (1,412,960) | (850,653) |
(353,804) | (659,241) | ||
Impairment of investment in associates | 9 | - | (38,692) |
Share of profits from joint ventures and associates | 9 | 8,854 | 22,612 |
(Loss) income before income taxes | (503,377) | 751,703 | |
Income taxes | 30 | 100,191 | (217,194) |
Net (loss) income for the year | (403,186) | 534,509 | |
Other comprehensive income items | |||
Items that will not be reclassified to income: | |||
Remeasurement of labor obligations | 23 | (726) | (782) |
Comprehensive income for the year | $ (403,912) | $ 533,727 | |
Comprehensive income attributable to: | |||
Controlling interest | $ (276,561) | $ 428,390 | |
Non-controlling interest | (127,351) | 105,337 | |
$ (403,912) | $ 533,727 | ||
Basic (loss) earnings per share (Mexican pesos) | 2y and 30 | $ (5.04) | $ 7.12 |
Diluted (loss) earnings per share (Mexican pesos) | 2y and 30 | $ (3.92) | $ 7.12 |
The accompanying notes are an integral part of these consolidated Financial Statements.
Chief Executive Officer
Chief Financial Officer
Controlador
Consolidated Statements of Changes in Equity
(Amounts expressed in thousands of Mexican pesos)
Note | Capital stock |
Premium on issuance of stocks |
Retained earnings |
Other equity accounts |
Other equity accounts Other equity |
Total controlling interest |
Non- controlling interest |
Total | |
---|---|---|---|---|---|---|---|---|---|
Balances at January 1, 2019 | w | $ 2,270,771 | $ 37,904 | $ 2,590,721 | $ (6,579) | $ (582) | $ 4,892,235 | $ 839,553 | $ 5,731,788 |
Decrease in capital stock | 24 | (54,503) | - | - | - | - | (54,503) | (54,503) | |
Contributions from non-controlling interest | 1 | - | - | - | - | - | - | 292,734 | 292,734 |
Distribution of profits | 24 | - | - | - | - | - | - | (40,728) | (40,728) |
Comprehensive income for the year | 2u | - | - | 429,172 | - | (782) | 428,390 | 105,337 | 533,727 |
Balances at December 31, 2019 | 2,216,268 | 37,904 | 3,019,893 | (6,579) | (1,364) | 5,266,122 | 1,196,896 | 6,463,018 | |
Capital increase and transaction costs | 24 | 3,724,920 | - | - | (107,213) | - | 3,617,707 | - | 3,617,707 |
Decrease in capital stock | 24 | (15,585) | - | (10,000) | - | - | (25,585) | - | (25,585) |
Returns to non-controlling interest, net of contributions | 24 | - | - | - | - | - | - | (28,213) | (28,213) |
Distribution of profits | 24 | - | - | - | - | - | - | (15,751) | (15,751) |
Changes in controlling interest | - | - | - | - | - | - | (54) | (54) | |
Effects of merger | 25 | - | - | 6,444 | (1,151) | - | 5,293 | - | 5,293 |
Comprehensive income for the year | 2u | - | - | (275,835) | (726) | (276,561) | (127,351) | (403,912) | |
Balances at December 31, 2020 | $ 5,925,603 | $ 37,904 | $ 2,740,502 | $ (114,943) | $ (2,090) | $ 8,586,976 | $ 1,025,527 | $ 9,612,503 |
The accompanying notes are an integral part of these consolidated Financial Statements.
Chief Executive Officer
Chief Financial Officer
Controlador
Consolidated Statements of Cash Flows - Indirect Method
(Amounts expressed in thousands of Mexican pesos)
Note | 2020 | 2019 | |
---|---|---|---|
Cash flows from operating activities: | |||
Consolidated (loss) income, net | $ (403,912) | $ 533,727 | |
Adjustments: | |||
Depreciation and amortization | 27 | 28,595 | 34,969 |
Impairment of receivables from customers | 7 | 44,028 | 4,698 |
Income taxes | 30 | (100,191) | 155,377 |
Decrease (Increase) in fair value of investment properties | 15 | 649,300 | (715,176) |
Share in profits/losses of associated companies and trusts | 9 | (8,854) | (22,612) |
Employee benefits | 1,586 | 1,317 | |
Effects of merger | 25 | 5,293 | - |
Valuation of financial instruments | 18 | 139,699 | 70,871 |
Interest earned | 29 | (76,825) | (39,611) |
Interest and commission charges | 29 | 478,153 | 632,054 |
Subtotal | 756,872 | 655,614 | |
Changes in: | |||
Accounts receivable, ne | (79,028) | (10,534) | |
Other accounts receivable | (1,635) | 2,026 | |
Incentives to lessees not yet accrued | (120,269) | - | |
Related parties | 8,834 | 84,727 | |
Advance payments | 3,119 | 1,436 | |
Recoverable taxes | 53,989 | 129,297 | |
Guarantee deposits | (1,010) | (498) | |
Accounts payable and deferred income | 7,090 | (21,270) | |
Income taxes | (78,541) | (489) | |
Net cash flows from operating activities | 549,421 | 840,309 | |
Investment activities | |||
Acquisition of investment properties | - | (373,421) | |
Interest and profits collected | 29 | 60,170 | 39,611 |
Contributions in joint ventures | - | 1,972 | |
Profits received from joint venture | 9 | 12,311 | 9,915 |
Sale of investment properties | - | 11,500 | |
Construction in progress | 15 | (406,071) | (114,656) |
Acquisitions of property and equipment and intangibles | 16 y 19 | (33,190) | (12,456) |
Sale of investment in associates | - | 35,995 | |
Net cash flows used in investment activities | (366,780) | (401,540) | |
Financing activities | |||
Contributions from non-controlling interest | 24 | 6,289 | 292,734 |
Distribution of profits to Trustors-Trustees | 24 | (15,752) | (40,728) |
Loans received from financial institutions | 21 | 463,504 | 200,041 |
Payment of bank loans | 21 | (372,314) | (230,473) |
Payment of other loans | (1,723) | (17,878) | |
Payment of stock certificates | 21 | (85,527) | (71,910) |
Interest and commissions paid | 21 | (460,899) | (567,425) |
Payment of loans from related parties | 8 | (453,735) | - |
Payment of interest to related parties | 8 | (3,969) | (70,381) |
Principal payments on leases | 20 | (17,237) | (16,711) |
Premium on derivative financial instruments | (47,466) | (2,786) | |
Interest paid on derivative financial instruments | 29 | (23,756) | - |
Capital contributions, net of issuance expenses | 24 | 3,571,447 | - |
Decrease in capital stock | 24 | (15,585) | (54,503) |
Restricted cash | 7 | 20,738 | (9,564) |
Net cash flows used in financing activities | 2,564,015 | (589,584) | |
Increase in cash and cash equivalents, net | 2,746,656 | (150,815) | |
Cash and cash equivalents at the beginning of year | 555,103 | 705,918 | |
From the merger | 33 | - | |
Cash and cash equivalents at the end of year | $ 3,301,792 | $ 555,103 | |
Financing activities not involving use of cash: | |||
Return in kind to Trustors-Trustees | 24 | $ 34,555 | $ - |
The accompanying notes are an integral part of these consolidated Financial Statements.
Chief Executive Officer
Chief Financial Officer
Controlador