(FreeTranslation into English from the Original Previously Issued in Portuguese.)
Companhia Brasileira de Distribuição
Individual and Consolidated
Interim Financial Information for the
Quarter Ended March 31, 2019
Company Information | |
Capital Composition | 3 |
Individual Interim Financial Information | |
Balance Sheet - Assets | 4 |
Balance Sheet - Liabilities | 5 |
Statement of Operations | 6 |
Statement of Comprehensive Income | 7 |
Statement of Cash Flows | 8 |
Statement of Changes in Shareholders' Equity | |
1/1/2019 to 3/31/2019 | 9 |
1/1/2018 to 3/31/2018 | 10 |
Statement of Value Added | 11 |
Consolidated Interim Financial Information | |
Balance Sheet - Assets | 12 |
Balance Sheet - Liabilities | 13 |
Statement of Operations | 14 |
Statement of Comprehensive Income | 15 |
Statement of Cash Flows | 16 |
Statement of Changes in Shareholders' Equity | |
1/1/2019 to 3/31/2019 | 17 |
1/1/2018 to 3/31/2018 | 18 |
Statement of Value Added | 19 |
Comments on the Company`s Performance | 20 |
Notes to the Interim Financial Information | 38 |
FREE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
ITR - Interim Financial Information - March 31,2019 - COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO
Number of Shares | Current Quarter |
(thousand) | 3/31/2019 |
Share Capital | |
Common | 99,680 |
Preferred | 167,174 |
Total | 266,854 |
Treasury Shares | |
Common | 0 |
Preferred | 233 |
Total | 233 |
3
FREE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
ITR - Interim Financial Information - March 31,2019 - COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO
Individual Interim Financial Information / Balance Sheet - Assets
R$ (in thousands)
Code | Description | Current Quarter | Previous Year |
03/31/2019 | 12/31/2018 | ||
1 | Total Assets | 26.548.000 | 27.587.000 |
1.01 | Current Assets | 8.320.000 | 9.607.000 |
1.01.01 | Cash and Cash Equivalents | 1.594.000 | 2.935.000 |
1.01.03 | Accounts Receivable | 852.000 | 565.000 |
1.01.03.01 | Trade Receivables | 560.000 | 274.000 |
1.01.03.02 | Other Receivables | 292.000 | 291.000 |
1.01.04 | Inventories | 3.481.000 | 3.606.000 |
1.01.06 | Recoverable Taxes | 331.000 | 316.000 |
1.01.08 | Other Current Assets | 2.062.000 | 2.185.000 |
1.01.08.01 | Assets Held for Sale | 1.811.000 | 2.067.000 |
1.01.08.03 | Other | 251.000 | 118.000 |
1.01.08.03.01 | Financial Instruments - Fair Value Hedge | 7.000 | - |
1.01.08.03.02 | Others Assets | 244.000 | 118.000 |
1.02 | Noncurrent Assets | 18.228.000 | 17.980.000 |
1.02.01 | Long-term Assets | 3.410.000 | 3.353.000 |
1.02.01.03 | Accounts Receivable | 189.000 | 132.000 |
1.02.01.03.01 | Trade receivables, net | 60.000 | 4.000 |
1.02.01.03.02 | Other accounts receivable | 129.000 | 128.000 |
1.02.01.06 | Deferred Taxes | 411.000 | 391.000 |
1.02.01.07 | Prepaid Expenses | 15.000 | 17.000 |
1.02.01.08 | Receivables from related parties | 244.000 | 341.000 |
1.02.01.09 | Other Noncurrent Assets | 2.551.000 | 2.472.000 |
1.02.01.09.04 | Recoverable Taxes | 1.881.000 | 1.813.000 |
1.02.01.09.05 | Restricted deposits for legal proceedings | 634.000 | 624.000 |
1.02.01.09.06 | Financial Instruments - Fair Value Hedge | 36.000 | 35.000 |
1.02.02 | Investments | 4.746.000 | 4.431.000 |
1.02.02.01 | Investments in Associates | 4.726.000 | 4.411.000 |
1.02.02.01.02 | Investments in Subsidiaries | 4.726.000 | 4.411.000 |
1.02.02.02 | Investment properties | 20.000 | 20.000 |
1.02.03 | Property and Equipment, Net | 8.228.000 | 8.351.000 |
1.02.03.01 | Property and Equipment in Use | 5.762.000 | 5.843.000 |
1.02.03.02 | Leased Properties | 2.466.000 | 2.508.000 |
1.02.04 | Intangible Assets, net | 1.844.000 | 1.845.000 |
1.02.04.01 | Intangible Assets | 1.844.000 | 1.845.000 |
1.02.04.01.02 | Intangible Assets | 1.185.000 | 1.169.000 |
1.02.04.01.03 | Intangible Right-of-use | 659.000 | 676.000 |
4
FREE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
ITR - Interim Financial Information - March 31,2019 - COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO
Individual Interim Financial Information / Balance Sheet - Liabilities
R$ (in thousands)
Code | Description | Current Quarter | Previous Year |
03/31/2019 | 12/31/2018 | ||
2 | Total Liabilities | 26.548.000 | 27.587.000 |
2.01 | Current Liabilities | 6.899.000 | 8.777.000 |
2.01.01 | Payroll and Related Taxes | 417.000 | 433.000 |
2.01.02 | Trade payables, net | 3.541.000 | 5.604.000 |
2.01.03 | Taxes and Contributions Payable | 216.000 | 236.000 |
2.01.04 | Borrowings and Financing | 1.459.000 | 1.306.000 |
2.01.05 | Other Liabilities | 1.266.000 | 1.198.000 |
2.01.05.01 | Payables to Related Parties | 344.000 | 316.000 |
2.01.05.02 | Other | 922.000 | 882.000 |
2.01.05.02.01 | Dividends and interst on own capital | 164.000 | 57.000 |
2.01.05.02.08 | Financing Related to Acquisition of Assets | 26.000 | 68.000 |
2.01.05.02.09 | Deferred Revenue | 82.000 | 89.000 |
2.01.05.02.12 | Other Accounts Payable | 235.000 | 264.000 |
2.01.05.02.17 | Lease Liability | 415.000 | 404.000 |
2.02 | Noncurrent Liabilities | 9.254.000 | 8.492.000 |
2.02.01 | Borrowings and Financing | 4.099.000 | 3.290.000 |
2.02.02 | Other Liabilities | 4.114.000 | 4.205.000 |
2.02.02.02 | Other | 4.114.000 | 4.205.000 |
2.02.02.02.03 | Taxes payable in installments | 447.000 | 471.000 |
2.02.02.02.07 | Other Accounts Payable | 41.000 | 38.000 |
2.02.02.02.08 | Provision for Losses on Investiments in Associates | 330.000 | 293.000 |
2.02.02.02.09 | Lease Liability | 3.296.000 | 3.403.000 |
2.02.04 | Provisions | 1.027.000 | 987.000 |
2.02.06 | Deferred Revenue | 14.000 | 10.000 |
2.03 | Shareholders' Equity | 10.395.000 | 10.318.000 |
2.03.01 | Share Capital | 6.825.000 | 6.825.000 |
2.03.02 | Capital Reserves | 426.000 | 413.000 |
2.03.02.04 | Stock Option | 419.000 | 406.000 |
2.03.02.07 | Capital Reserve | 7.000 | 7.000 |
2.03.04 | Earnings Reserve | 3.827.000 | 3.146.000 |
2.03.04.01 | Legal Reserve | 517.000 | 517.000 |
2.03.04.05 | Earnings Retention Reserve | 230.000 | 230.000 |
2.03.04.07 | Tax Incentive Reserve | 58.000 | 58.000 |
2.03.04.10 | Expansion Reserve | 3.216.000 | 2.588.000 |
2.03.04.12 | Transactions with non-controlling interests | -44.000 | -97.000 |
2.03.04.14 | Settlement of Equity Instrument | -150.000 | -150.000 |
2.03.05 | Retained Earnings/ Accumulated Losses | -610.000 | 0 |
2.03.08 | Other comprehensive income | -73.000 | -66.000 |
5
FREE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
ITR - Interim Financial Information - March 31,2019 - COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO
Individual Interim Financial Information / Statement of Operations
R$ (in thousands) | Year to date current | Year to date previous | |
period | period | ||
Code | Description | 01/01/2019 to | 01/01/2018 to |
03/31/2019 | 03/31/2018 | ||
3.01 | Net operating revenue | 6.236.000 | 6.238.000 |
3.02 | Cost of sales | (4.432.000) | (4.466.000) |
3.03 | Gross Profit | 1.804.000 | 1.772.000 |
3.04 | Operating Income/Expenses | (1.440.000) | (1.405.000) |
3.04.01 | Selling Expenses | (1.128.000) | (1.118.000) |
3.04.02 | General and administrative expenses | (185.000) | (176.000) |
3.04.05 | Other Operating Expenses | (285.000) | (269.000) |
3.04.05.01 | Depreciation and Amortization | (235.000) | (230.000) |
3.04.05.03 | Other operating expenses, net | (50.000) | (39.000) |
3.04.06 | Share of Profit of associates | 158.000 | 158.000 |
3.05 | Profit from operations before net financial expenses | 364.000 | 367.000 |
3.06 | Net Financial expenses | (236.000) | (232.000) |
3.07 | Income (loss) before income tax and social contribution | 128.000 | 135.000 |
3.08 | Income tax and social contribution | 50.000 | 26.000 |
3.08.01 | Current | (8.000) | (4.000) |
3.08.02 | Deferred | 58.000 | 30.000 |
3.09 | Net Income (loss) from continued operations | 178.000 | 161.000 |
3.10 | Net Income (loss) from discontinued operations | (23.000) | (11.000) |
3.10.01 | Net Income (loss) from Discontinued Operations | (23.000) | (11.000) |
3.11 | Net Income (loss) for the period | 155.000 | 150.000 |
3.99.01Basic Earnings per Share
3.99.01.01 | ON | 0,54710 | 0,53000 |
3.99.01.02 | PN | 0,60181 | 0,58300 |
3.99.02Diluted Earnings per Share
3.99.02.01 | ON | 0,54778 | 0,52827 |
3.99.02.02 | PN | 0,59771 | 0,57980 |
6
FREE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
ITR - Interim Financial Information - March 31,2019 - COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO
Individual Interim Financial Information / Statement of Comprehensive Income
R$ (in thousands) | Year to date current | Year to date | |
period | previous period | ||
Code | Description | 01/01/2019 to | 01/01/2018 to |
03/31/2019 | 03/31/2018 | ||
4.01 | Net income for the Period | 155.000 | 150.000 |
4.02 | Other Comprehensive Income | (7.000) | (10.000) |
4.02.02 | Foreign Currency Translation | 1.000 | (7.000) |
4.02.04 | Fair Value of Trade Receivables | (17.000) | (4.000) |
4.02.05 | Income Tax Related to Other Comprehensive Income | 9.000 | 1.000 |
4.03 | Total Comprehensive Income for the Period | 148.000 | 140.000 |
7
FREE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
ITR - Interim Financial Information - March 31,2019 - COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO
Individual Interim Financial Information / Statement of Cash Flows - Indirect Method
1.000,00 | |||
R$ (in thousands) | Year to date current | Year to date | |
period | previous period | ||
Code | Description | 01/01/2019 to | 01/01/2018 to |
03/31/2019 | 03/31/2018 | ||
6.01 | Net Cash Operating Activities | (2.102.000) | (1.890.000) |
6.01.01 | Cash Provided by the Operations | 504.000 | 498.000 |
6.01.01.01 | Net Income for the Period | 155.000 | 150.000 |
6.01.01.02 | Deferred Income Tax and Social Contribution | (58.000) | (30.000) |
6.01.01.03 | Gain (Losses) on Disposal of Property and equipaments | 39.000 | 7.000 |
6.01.01.04 | Depreciation/Amortization | 267.000 | 255.000 |
6.01.01.05 | Interest and Inflation Adjustments | 221.000 | 214.000 |
6.01.01.07 | Share of Profit (Loss) of Subsidiaries and Associates | (158.000) | (158.000) |
6.01.01.08 | Provision for Risks | 38.000 | 50.000 |
6.01.01.10 | Share-based Payment | 13.000 | 7.000 |
6.01.01.11 | Allowance for Doubtful Accounts | 1.000 | - |
6.01.01.13 | Alowance for obsolescence and damages | (1.000) | (1.000) |
6.01.01.14 | Other Operating Expenses | 14.000 | 10.000 |
6.01.01.15 | Deferred Revenue | (3.000) | (3.000) |
6.01.01.16 | Loss or gain on lease liabilities | (24.000) | (3.000) |
6.01.02 | Changes in Assets and Liabilities | (2.606.000) | (2.388.000) |
6.01.02.01 | Accounts Receivable | (355.000) | (217.000) |
6.01.02.02 | Inventories | 125.000 | 33.000 |
6.01.02.03 | Recoverable Taxes | (93.000) | 39.000 |
6.01.02.04 | Other Assets | (114.000) | (200.000) |
6.01.02.05 | Related Parties | (34.000) | 6.000 |
6.01.02.06 | Restricted Deposits for Legal Proceeding | (11.000) | (17.000) |
6.01.02.07 | Trade Payables | (2.064.000) | (1.979.000) |
6.01.02.08 | Payroll and Related Taxes | (15.000) | 1.000 |
6.01.02.09 | Taxes and Social Contributions Payable | (67.000) | (58.000) |
6.01.02.10 | Payments of provision for risk | (16.000) | (20.000) |
6.01.02.12 | Other Payables | (8.000) | 24.000 |
6.01.02.13 | Income Tax and Social contribution,paid | (4.000) | - |
6.01.02.15 | Received Dividends and Interest on own capital | 50.000 | - |
6.02 | Net Cash of Investing Activities | (211.000) | (172.000) |
6.02.02 | Acquisition of Property and Equipment (Note 14.2) | (194.000) | (147.000) |
6.02.03 | Increase in Intangible Assets (Note 15.2) | (18.000) | (25.000) |
6.02.04 | Sales of Property and Equipment | 1.000 | - |
6.03 | Net Cash of Financing Activities | 972.000 | 458.000 |
6.03.02 | Proceeds from Borrowings and Financing (Note 16.2) | 1.299.000 | 1.213.000 |
6.03.03 | Payments of Borrowings and Financing (Note 16.2) | (440.000) | (509.000) |
6.03.07 | Acquisition of companies | (19.000) | - |
6.03.08 | Transactions with Non-controlling Interest | 396.000 | - |
6.03.09 | Payment of lease liability | (264.000) | (246.000) |
6.05 | Increase (Decrease) in Cash and Cash Equivalents | (1.341.000) | (1.604.000) |
6.05.01 | Cash and Cash Equivalents at the Beginning of the Period | 2.935.000 | 2.868.000 |
6.05.02 | Cash and Cash Equivalents at the End of the Period | 1.594.000 | 1.264.000 |
8
FREE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
ITR - Interim Financial Information - March 31,2019 - COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO
Individual Interim Financial Information / Statement of Changes in Shareholders' Equity 01/01/2019 to 03/31/2019
R$ (in thousands)
Capital Reserves, | Retained | Other | |||||
Share | Options Granted | Earnings | Earnings | Shareholders' | |||
Code | Description | comprehensive | |||||
Capital | and | Reserve | /Accumulated | Equity | |||
income | |||||||
Treasury Shares | Losses | ||||||
5.01 | Opening balance | 6.825.000 | 413.000 | 3.911.000 | - | (66.000) | 11.083.000 |
5.02 | Net income for the year | - | - | - | (765.000) | - | (765.000) |
5.03 | Adjusted opening balance | 6.825.000 | 413.000 | 3.911.000 | (765.000) | (66.000) | 10.318.000 |
5.04 | Capital Transactions with Shareholders | - | 13.000 | (137.000) | - | - | (124.000) |
5.04.03 | Share based expenses | - | 10.000 | - | - | - | 10.000 |
5.04.07 | Interest on own Capital | - | - | (137.000) | - | - | (137.000) |
5.04.08 | Share based expenses of Subsidiaries | - | 3.000 | - | - | - | 3.000 |
5.05 | Total Comprehensive Income | - | - | - | 155.000 | (7.000) | 148.000 |
5.05.01 | Net Income for the Period | - | - | - | 155.000 | - | 155.000 |
5.05.02 | Other Comprehensive Income | - | - | - | - | (7.000) | (7.000) |
5.05.02.04 | Foreign currency translation | - | - | - | - | 1.000 | 1.000 |
5.05.02.07 | Fair value of trade receivables | - | - | - | - | (17.000) | (17.000) |
5.05.02.08 | Income taxes related to other comprehensive income | - | - | - | - | 9.000 | 9.000 |
5.06 | Internal Changes of Shareholders' Equity | - | - | 53.000 | - | - | 53.000 |
5.06.05 | Transactions with Non-controlling Interests | - | - | 53.000 | - | - | 53.000 |
5.07 | Closing Balance | 6.825.000 | 426.000 | 3.827.000 | (610.000) | (73.000) | 10.395.000 |
9
FREE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
ITR - Interim Financial Information - March 31,2019 - COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO
Individual Interim Financial Information / Statement of Changes in Shareholders' Equity 01/01/2018 to 03/31/2018
R$ (in thousands)
Capital Reserves, | Retained | Other | |||||
Share | Options Granted | Earnings | Earnings | Shareholders' | |||
Code | Description | comprehensive | |||||
Capital | and | Reserve | /Accumulated | Equity | |||
Income | |||||||
Treasury Shares | Losses | ||||||
5.01 | Opening balance | 6.822.000 | 355.000 | 3.174.000 | (114.000) | (49.000) | 10.188.000 |
5.02 | Net income for the year | - | - | - | (802.000) | - | (802.000) |
5.03 | Adjusted opening balance | 6.822.000 | 355.000 | 3.174.000 | (916.000) | (49.000) | 9.386.000 |
5.04 | Capital Transactions with Shareholders | - | 23.000 | (13.000) | - | - | 10.000 |
5.04.03 | Share based expenses | - | 14.000 | - | - | - | 14.000 |
5.04.07 | Interest on own Capital | - | - | (13.000) | - | - | (13.000) |
5.04.08 | Share based expenses of Subsidiaries | - | 9.000 | - | - | - | 9.000 |
5.05 | Total Comprehensive Income | - | - | - | 150.000 | (10.000) | 140.000 |
5.05.01 | Net Income for the Period | - | - | - | 150.000 | - | 150.000 |
5.05.02 | Other Comprehensive Income | - | - | - | - | (10.000) | (10.000) |
5.05.02.04 | Foreign currency translation | - | - | - | - | (7.000) | (7.000) |
5.05.02.07 | Fair value of trade receivables | - | - | - | - | (4.000) | (4.000) |
Income taxes related to other | |||||||
5.05.02.08 | comprehensive income | - | - | - | - | 1.000 | 1.000 |
5.07 | Closing Balance | 6.822.000 | 378.000 | 3.161.000 | (766.000) | (59.000) | 9.536.000 |
10
FREE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
ITR - Interim Financial Information - March 31,2019 - COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO
Individual Interim Financial Information / Statement of Value Added
R$ (in thousands) | Year to date | Year to date | |
current period | previous period | ||
Code | Description | 01/01/2019 to | 01/01/2018 to |
03/31/2019 | 03/31/2018 | ||
7.01 | Revenues | 6.780.000 | 6.775.000 |
7.01.01 | Sales of Goods, Products and Services | 6.769.000 | 6.753.000 |
7.01.02 | Other Revenues | 12.000 | 19.000 |
7.01.04 | Allowance for/Reversal of Doubtful Accounts | (1.000) | 3.000 |
7.02 | Products Acquired from Third Parties | (5.326.000) | (5.373.000) |
7.02.01 | Costs of Products, Goods and Services Sold | (4.514.000) | (4.586.000) |
7.02.02 | Materials, Energy, Outsourced Services and Other | (812.000) | (787.000) |
7.03 | Gross Value Added | 1.454.000 | 1.402.000 |
7.04 | Retention | (267.000) | (254.000) |
7.04.01 | Depreciation and Amortization | (267.000) | (254.000) |
7.05 | Net Value Added Produced | 1.187.000 | 1.148.000 |
7.06 | Value Added Received in Transfer | 150.000 | 173.000 |
7.06.01 | Share of Profit of Subsidiaries and Associates | 158.000 | 158.000 |
7.06.02 | Financial Revenue | 15.000 | 26.000 |
7.06.03 | Other | (23.000) | (11.000) |
7.07 | Total Value Added to Distribute | 1.337.000 | 1.321.000 |
7.08 | Distribution of Value Added | 1.337.000 | 1.321.000 |
7.08.01 | Personnel | 725.000 | 735.000 |
7.08.01.01 | Direct Compensation | 478.000 | 466.000 |
7.08.01.02 | Benefits | 137.000 | 149.000 |
7.08.01.03 | Government Severance Indemnity Fund for Employees (FGTS) | 46.000 | 46.000 |
7.08.01.04 | Other | 64.000 | 74.000 |
7.08.02 | Taxes, Fees and Contributions | 190.000 | 167.000 |
7.08.02.01 | Federal | 38.000 | 90.000 |
7.08.02.02 | State | 83.000 | 35.000 |
7.08.02.03 | Municipal | 69.000 | 42.000 |
7.08.03 | Value Distributed to Providers of Capital | 267.000 | 269.000 |
7.08.03.01 | Interest | 266.000 | 268.000 |
7.08.03.02 | Rentals | 1.000 | 1.000 |
7.08.04 | Value Distributed to Shareholders | 155.000 | 150.000 |
7.08.04.01 | Interest on shareholders' equity | 137.000 | 14.000 |
7.08.04.03 | Retained Earnings/ Accumulated Losses for the Period | 18.000 | 136.000 |
11
FREE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
ITR - Interim Financial Information - March 31,2019 - COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO
Consolidated Interim Financial Information /Balance Sheet - Assets
R$ (in thousands)
Code | Description | Current Quarter | Previous Year |
03/31/2019 | 12/31/2018 | ||
1 | Total Assets | 57.672.000 | 61.284.000 |
1.01 | Current Assets | 36.919.000 | 40.859.000 |
1.01.01 | Cash and Cash Equivalents | 2.359.000 | 4.369.000 |
1.01.03 | Accounts Receivable | 1.072.000 | 686.000 |
1.01.03.01 | Trade Receivables | 765.000 | 384.000 |
1.01.03.02 | Other Receivables | 307.000 | 302.000 |
1.01.04 | Inventories | 5.732.000 | 5.909.000 |
1.01.06 | Recoverable Taxes | 648.000 | 679.000 |
1.01.08 | Other Current Assets | 27.108.000 | 29.216.000 |
1.01.08.01 | Assets Held for Sale | 26.742.000 | 29.020.000 |
1.01.08.03 | Other | 366.000 | 196.000 |
1.01.08.03.01 | Financial Instruments - Fair Value Hedge | 54.000 | 43.000 |
1.01.08.03.02 | Other Assets | 312.000 | 153.000 |
1.02 | Noncurrent Assets | 20.753.000 | 20.425.000 |
1.02.01 | Long-term Assets | 4.468.000 | 4.236.000 |
1.02.01.03 | Accounts Receivable | 189.000 | 132.000 |
1.02.01.03.01 | Trade receivables, net | 60.000 | 4.000 |
1.02.01.03.02 | Other accounts receivable | 129.000 | 128.000 |
1.02.01.06 | Deferred Taxes | 518.000 | 488.000 |
1.02.01.07 | Prepaid Expenses | 15.000 | 17.000 |
1.02.01.08 | Receivables from related parties | 39.000 | 34.000 |
1.02.01.09 | Other Noncurrent Assets | 3.707.000 | 3.565.000 |
1.02.01.09.04 | Recoverable Taxes | 2.876.000 | 2.745.000 |
1.02.01.09.05 | Restricted deposits for legal proceedings | 785.000 | 776.000 |
1.02.01.09.06 | Financial Instruments - Fair Value Hedge | 46.000 | 44.000 |
1.02.02 | Investments | 236.000 | 223.000 |
1.02.02.01 | Investments in Associates | 216.000 | 203.000 |
1.02.02.02 | Investment properties | 20.000 | 20.000 |
1.02.03 | Property and Equipment, Net | 13.181.000 | 13.120.000 |
1.02.03.01 | Property and Equipment in Use | 9.695.000 | 9.621.000 |
1.02.03.02 | Leased Properties | 3.486.000 | 3.499.000 |
1.02.04 | Intangible Assets, net | 2.868.000 | 2.846.000 |
1.02.04.01.02 | Intangible Assets | 1.979.000 | 1.937.000 |
1.02.04.01.03 | Intangible Right-of-use | 889.000 | 909.000 |
12
FREE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
ITR - Interim Financial Information - March 31,2019 - COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO
Consolidated Interim Financial Information / Balance Sheet - Liabilities
R$ (in thousands)
Code | Description | Current Quarter | Previous Year |
03/31/2019 | 12/31/2018 | ||
2 | Total Liabilities | 57.672.000 | 61.284.000 |
2.01 | Current Liabilities | 32.724.000 | 37.548.000 |
2.01.01 | Payroll and Related Taxes | 694.000 | 686.000 |
2.01.02 | Trade payables, net | 6.481.000 | 9.246.000 |
2.01.03 | Taxes and Contributions Payable | 364.000 | 370.000 |
2.01.04 | Borrowings and Financing | 2.342.000 | 1.981.000 |
2.01.05 | Other Liabilities | 1.344.000 | 1.389.000 |
2.01.05.01 | Payables to Related Parties | 159.000 | 145.000 |
2.01.05.02 | Other | 1.185.000 | 1.244.000 |
2.01.05.02.01 | Dividends and interst on own capital | 164.000 | 57.000 |
2.01.05.02.08 | Financing Related to Acquisition of Assets | 47.000 | 149.000 |
2.01.05.02.09 | Deferred Revenue | 213.000 | 250.000 |
2.01.05.02.12 | Other Accounts Payable | 280.000 | 323.000 |
2.01.05.02.17 | Lease liability | 481.000 | 465.000 |
2.01.07 | Liabilities related to assets held for sale | 21.499.000 | 23.876.000 |
2.02 | Noncurrent Liabilities | 11.268.000 | 10.492.000 |
2.02.01 | Borrowings and Financing | 4.197.000 | 3.392.000 |
2.02.02 | Other Liabilities | 5.217.000 | 5.271.000 |
2.02.02.02 | Other | 5.217.000 | 5.271.000 |
2.02.02.02.03 | Taxes payable in installments | 447.000 | 471.000 |
2.02.02.02.07 | Other Accounts Payable | 54.000 | 49.000 |
2.02.02.02.08 | Provision for Losses on Investiments in Associates | 330.000 | 293.000 |
2.02.02.02.09 | Lease Liability | 4.386.000 | 4.458.000 |
2.02.03 | Deferred taxes | 561.000 | 581.000 |
2.02.04 | Provisions | 1.275.000 | 1.235.000 |
2.02.06 | Deferred Revenue | 18.000 | 13.000 |
2.03 | Shareholders' Equity | 13.680.000 | 13.244.000 |
2.03.01 | Share Capital | 6.825.000 | 6.825.000 |
2.03.02 | Capital Reserves | 426.000 | 413.000 |
2.03.02.04 | Stock Option | 419.000 | 406.000 |
2.03.02.07 | Capital Reserve | 7.000 | 7.000 |
2.03.04 | Earnings Reserve | 3.827.000 | 3.146.000 |
2.03.04.01 | Legal Reserve | 517.000 | 517.000 |
2.03.04.05 | Earnings Retention Reserve | 230.000 | 230.000 |
2.03.04.07 | Tax Incentive Reserve | 58.000 | 58.000 |
2.03.04.10 | Expansion Reserve | 3.216.000 | 2.588.000 |
2.03.04.12 | Transactions with non-controlling interests | -44.000 | -97.000 |
2.03.04.14 | Settlement of Equity Instrument | -150.000 | -150.000 |
2.03.05 | Retained Earnings/ Accumulated Losses | -610.000 | - |
2.03.08 | Other comprehensive income | -73.000 | -66.000 |
2.03.09 | Non-Controlling interests | 3.285.000 | 2.926.000 |
13
FREE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
ITR - Interim Financial Information - March 31,2019 - COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO
Consolidated Interim Financial Information / Statement of Operations
Year to date current | Year to date | ||
R$ (in thousands) | period | previous period | |
Code | Description | 01/01/2019 to | 01/01/2018 to |
03/31/2019 | 03/31/2018 | ||
3.01 | Net operating revenue | 12.709.000 | 11.343.000 |
3.02 | Cost of sales | -9.913.000 | -8.783.000 |
3.03 | Gross Profit | 2.796.000 | 2.560.000 |
3.04 | Operating Income/Expenses | -2.338.000 | -2.179.000 |
3.04.01 | Selling Expenses | -1.672.000 | -1.558.000 |
3.04.02 | General and administrative expenses | -269.000 | -239.000 |
3.04.05 | Other Operating Expenses | -380.000 | -346.000 |
3.04.05.01 | Depreciation and Amortization | -329.000 | -304.000 |
3.04.05.03 | Other operating expenses, net | -51.000 | -42.000 |
3.04.06 | Share of Profit of associates | -17.000 | -36.000 |
3.05 | Profit from operations before net financial expenses | 458.000 | 381.000 |
3.06 | Net Financial expenses | -289.000 | -274.000 |
3.07 | Income (loss) before income tax and social contribution | 169.000 | 107.000 |
3.08 | Income tax and social contribution | -19.000 | -30.000 |
3.08.01 | Current | -109.000 | -32.000 |
3.08.02 | Deferred | 90.000 | 2.000 |
3.09 | Net Income (loss) from continued operations | 150.000 | 77.000 |
3.10 | Net Income (loss) from discontinued operations | 69.000 | 190.000 |
3.10.01 | Net Income (loss) from Discontinued Operations | 69.000 | 190.000 |
3.11 | Net Income (loss) for the period | 219.000 | 267.000 |
3.11.01 | Attributable to Controlling Shareholders | 155.000 | 150.000 |
3.11.02 | Attributable to Non-controlling Shareholders | 64.000 | 117.000 |
3.99.01Basic Earnings per Share
3.99.01.01 | ON | 0,54710 | 0,53000 |
3.99.01.02 | PN | 0,60181 | 0,58300 |
3.99.02Diluted Earnings per Share
3.99.02.01 | ON | 0,54778 | 0,52827 |
3.99.02.02 | PN | 0,59771 | 0,57980 |
14
FREE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
ITR - Interim Financial Information - March 31,2019 - COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO
Consolidated Interim Financial Information / Statement of Comprehensive Income
Year to date | Year to date | ||
current period | previous period | ||
R$ (in thousands) | 01/01/2019 to | 01/01/2018 to | |
Code | Description | 03/31/2019 | 03/31/2018 |
4.01 | Net income for the Period | 219.000 | 267.000 |
4.02 | Other Comprehensive Income | -7.000 | -13.000 |
4.02.02 | Foreign Currency Translation | 1.000 | -7.000 |
4.02.04 | Fair Value of Trade Receivables | -27.000 | -9.000 |
4.02.05 | Deferred tax on fair value of estimated losses | 19.000 | 3.000 |
4.03 | Total Comprehensive Income for the Period | 212.000 | 254.000 |
4.03.01 | Attributable to Controlling Shareholders | 148.000 | 140.000 |
4.03.02 | Attributable to Non-Controlling Shareholders | 64.000 | 114.000 |
15
FREE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
ITR - Interim Financial Information - March 31,2019 - COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO
Consolidated Interim Financial Information / Statement of Cash Flows - Indirect Method
R$ (in thousands) | 1000 | ||
Year to date current | Year to date | ||
period | previous period | ||
Code | Description | 01/01/2019 to | 01/01/2018 to |
03/31/2019 | 03/31/2018 | ||
6.01 | Net Cash Operating Activities | (4.608.000) | (4.873.000) |
6.01.01 | Cash Provided by the Operations | 1.134.000 | 1.392.000 |
6.01.01.01 | Net Income for the Period | 219.000 | 267.000 |
6.01.01.02 | Deferred Income Tax and Social Contribution | -1.000 | 32.000 |
6.01.01.03 | Gain (Losses) on Disposal of Property and equipaments | 74.000 | 17.000 |
6.01.01.04 | Depreciation/Amortization | 365.000 | 334.000 |
6.01.01.05 | Interest and Inflation Adjustments | 445.000 | 451.000 |
6.01.01.07 | Share of Profit (Loss) of Subsidiaries and Associates | 7.000 | 30.000 |
6.01.01.08 | Provision for Risks | 68.000 | 202.000 |
6.01.01.09 | Provision for Write-off and impairment | 1.000 | - |
6.01.01.10 | Share-based Payment | 15.000 | 7.000 |
6.01.01.11 | Allowance for Doubtful Accounts | 123.000 | 177.000 |
6.01.01.13 | Alowance for obsolescence and damages | -13.000 | -19.000 |
6.01.01.15 | Allowance for Doubtful Accounts | -122.000 | -103.000 |
6.01.01.16 | Loss or gain on lease liabilities | -47.000 | -3.000 |
6.01.02 | Changes in Assets and Liabilities | -5.742.000 | -6.265.000 |
6.01.02.01 | Accounts Receivable | -725.000 | -1.131.000 |
6.01.02.02 | Inventories | 268.000 | -914.000 |
6.01.02.03 | Recoverable Taxes | -34.000 | -141.000 |
6.01.02.04 | Other Assets | -250.000 | -416.000 |
6.01.02.05 | Related Parties | 4.000 | -15.000 |
6.01.02.06 | Restricted Deposits for Legal Proceeding | - | -75.000 |
6.01.02.07 | Trade Payables | -4.667.000 | -3.313.000 |
6.01.02.08 | Payroll and Related Taxes | -86.000 | 14.000 |
6.01.02.09 | Taxes and Social Contributions Payable | 19.000 | -66.000 |
6.01.02.10 | Payments of provision for risk | -189.000 | -153.000 |
6.01.02.11 | Deferred Revenue | 3.000 | 4.000 |
6.01.02.12 | Other Payables | -5.000 | 74.000 |
6.01.02.13 | Income Tax and Social contribution,paid | -92.000 | -133.000 |
6.01.02.15 | Received Dividends and Interest on own capital | 12.000 | - |
6.02 | Net Cash of Investing Activities | -615.000 | -427.000 |
6.02.02 | Acquisition of Property and Equipment (Note 14.2) | -495.000 | -356.000 |
6.02.03 | Increase in Intangible Assets (Note 15.2) | -120.000 | -80.000 |
6.02.04 | Sales of Property and Equipment | - | 9.000 |
6.03 | Net Cash of Financing Activities | 798.000 | 254.000 |
6.03.02 | Proceeds from Borrowings and Financing (Note 16.2) | 2.734.000 | 2.633.000 |
6.03.03 | Payments of Borrowings and Financing (Note 16.2) | -1.776.000 | -1.864.000 |
6.03.07 | Acquisition of companies | -19.000 | - |
6.03.08 | Transactions with Non-controlling Interest | 396.000 | - |
6.03.09 | Payment of lease liability | -537.000 | -515.000 |
6.05 | Increase (Decrease) in Cash and Cash Equivalents | -4.425.000 | -5.046.000 |
6.05.01 | Cash and Cash Equivalents at the Beginning of the Period | 8.080.000 | 7.351.000 |
6.05.02 | Cash and Cash Equivalents at the End of the Period | 3.655.000 | 2.305.000 |
16
FREE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
ITR - Interim Financial Information - March 31,2019 - COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO
Consolidated Interim Financial Information / Statement of Changes in Shareholders' Equity 01/01/2019 to 03/31/2019
R$ (in thousands) | 1000 | ||||||||
Capital Reserves, | Retained | Other | Non- | Consolidated | |||||
Share | Options Granted | Earnings | Earnings/ | Shareholders' | |||||
Code | Description | comprehen- | Controlling | Shareholders' | |||||
Capital | and | Reserves | Accumulated | Equity | |||||
sive Income | Interest | Equity | |||||||
Treasury Shares | Losses | ||||||||
5.01 | Opening balance | 6.825.000 | 413.000 | 3.911.000 | - | -66.000 | 11.083.000 | 2.856.000 | 13.939.000 |
5.02 | Net income for the year | - | - | - | -765.000 | - | -765.000 | 70.000 | -695.000 |
5.03 | Adjusted opening balance | 6.825.000 | 413.000 | 3.911.000 | -765.000 | -66.000 | 10.318.000 | 2.926.000 | 13.244.000 |
5.04 | Capital Transactions with Shareholders | - | 13.000 | -137.000 | - | - | -124.000 | 2.000 | -122.000 |
5.04.03 | Share based expenses | - | 10.000 | - | - | - | 10.000 | - | 10.000 |
5.04.07 | Options Granted - subsidiaries | - | - | -137.000 | - | - | -137.000 | - | -137.000 |
5.04.08 | Share based expenses of Subsidiaries | - | 3.000 | - | - | - | 3.000 | 2.000 | 5.000 |
5.05 | Total Comprehensive Income | - | - | - | 155.000 | -7.000 | 148.000 | 64.000 | 212.000 |
5.05.01 | Net Income for the Period | - | - | - | 155.000 | - | 155.000 | 64.000 | 219.000 |
5.05.02 | Other Comprehensive Income | - | - | - | - | -7.000 | -7.000 | - | -7.000 |
5.05.02.04 | Foreign currency translation | - | - | - | - | 1.000 | 1.000 | - | 1.000 |
5.05.02.07 | Fair value of trade receivables | - | - | - | - | -17.000 | -17.000 | -10.000 | -27.000 |
Income taxes related to other | |||||||||
5.05.02.08 | comprehensive income | - | - | - | - | 9.000 | 9.000 | 10.000 | 19.000 |
5.06 | Internal Changes of Shareholders' Equity | - | - | 53.000 | - | - | 53.000 | 293.000 | 346.000 |
Transactions with Non-controlling | |||||||||
5.06.05 | Interests | - | - | 53.000 | - | - | 53.000 | 293.000 | 346.000 |
5.07 | Closing Balance | 6.825.000 | 426.000 | 3.827.000 | -610.000 | -73.000 | 10.395.000 | 3.285.000 | 13.680.000 |
17
FREE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
ITR - Interim Financial Information - March 31,2019 - COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO
Consolidated Interim Financial Information / Statement of Changes in Shareholders' Equity 01/01/2018 to 03/31/2018
1000
R$ (in thousands)
Capital Reserves, | Retained | Other | Non- | Consolidated | |||||
Share | Options Granted | Earnings | Earnings/ | Shareholders' | |||||
Code | Description | comprehen- | Controlling | Shareholders' | |||||
Capital | and | Reserves | Accumulated | Equity | |||||
sive Income | Interest | Equity | |||||||
Treasury Shares | Losses | ||||||||
5.01 | Opening balance | 6.822.000 | 355.000 | 3.174.000 | -114.000 | -49.000 | 10.188.000 | 2.853.000 | 13.041.000 |
5.02 | Net income for the year | - | - | - | -802.000 | - | -802.000 | -80.000 | -882.000 |
5.03 | Adjusted opening balance | 6.822.000 | 355.000 | 3.174.000 | -916.000 | -49.000 | 9.386.000 | 2.773.000 | 12.159.000 |
5.04 | Capital Transactions with Shareholders | - | 23.000 | -13.000 | - | - | 10.000 | 6.000 | 16.000 |
5.04.03 | Share based expenses | - | 14.000 | - | - | - | 14.000 | - | 14.000 |
5.04.07 | Options Granted - subsidiaries | - | - | -13.000 | - | - | -13.000 | - | -13.000 |
5.04.08 | Share based expenses of Subsidiaries | - | 9.000 | - | - | - | 9.000 | 6.000 | 15.000 |
5.05 | Total Comprehensive Income | - | - | - | 150.000 | -10.000 | 140.000 | 114.000 | 254.000 |
5.05.01 | Net Income for the Period | - | - | - | 150.000 | - | 150.000 | 117.000 | 267.000 |
5.05.02 | Other Comprehensive Income | - | - | - | - | -10.000 | -10.000 | -3.000 | -13.000 |
5.05.02.04 | Foreign currency translation | - | - | - | - | -7.000 | -7.000 | - | -7.000 |
5.05.02.07 | Fair value of trade receivables | - | - | - | - | -4.000 | -4.000 | -5.000 | -9.000 |
Income taxes related to other | |||||||||
5.05.02.08 | comprehensive income | - | - | - | - | 1.000 | 1.000 | 2.000 | 3.000 |
5.07 | Closing Balance | 6.822.000 | 378.000 | 3.161.000 | -766.000 | -59.000 | 9.536.000 | 2.893.000 | 12.429.000 |
18
FREE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
ITR - Interim Financial Information - March 31,2019 - COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO
Consolidated Interim Financial Information / Statement of Value Added | |||
R$ (in thousands) | 1000 | ||
Year to date | Year to date | ||
current period | previous period | ||
Code | Description | 1/01/2019 to | 01/01/2018 to |
03/30/2019 | 03/31/2018 | ||
7.01 | Revenues | 13.842.000 | 12.326.000 |
7.01.01 | Sales of Goods, Products and Services | 13.828.000 | 12.300.000 |
7.01.02 | Other Revenues | 15.000 | 23.000 |
7.01.04 | Allowance for/Reversal of Doubtful Accounts | -1.000 | 3.000 |
7.02 | Products Acquired from Third Parties | -11.289.000 | -10.219.000 |
7.02.01 | Costs of Products, Goods and Services Sold | -10.170.000 | -9.194.000 |
7.02.02 | Materials, Energy, Outsourced Services and Other | -1.119.000 | -1.025.000 |
7.03 | Gross Value Added | 2.553.000 | 2.107.000 |
7.04 | Retention | -365.000 | -334.000 |
7.04.01 | Depreciation and Amortization | -365.000 | -334.000 |
7.05 | Net Value Added Produced | 2.188.000 | 1.773.000 |
7.06 | Value Added Received in Transfer | 78.000 | 192.000 |
7.06.01 | Share of Profit of Subsidiaries and Associates | -17.000 | -36.000 |
7.06.02 | Financial Revenue | 26.000 | 38.000 |
7.06.03 | Other | 69.000 | 190.000 |
7.07 | Total Value Added to Distribute | 2.266.000 | 1.965.000 |
7.08 | Distribution of Value Added | 2.266.000 | 1.965.000 |
7.08.01 | Personnel | 1.073.000 | 1.008.000 |
7.08.01.01 | Direct Compensation | 713.000 | 646.000 |
7.08.01.02 | Benefits | 224.000 | 222.000 |
Government Severance Indemnity Fund for Employees | |||
7.08.01.03 | (FGTS) | 65.000 | 62.000 |
7.08.01.04 | Other | 71.000 | 78.000 |
7.08.01.04.01 | Profit (cost) sharing | 71.000 | 78.000 |
7.08.02 | Taxes, Fees and Contributions | 632.000 | 352.000 |
7.08.02.01 | Federal | 358.000 | 174.000 |
7.08.02.02 | State | 194.000 | 122.000 |
7.08.02.03 | Municipal | 80.000 | 56.000 |
7.08.03 | Value Distributed to Providers of Capital | 342.000 | 338.000 |
7.08.03.01 | Interest | 332.000 | 326.000 |
7.08.03.02 | Rentals | 10.000 | 12.000 |
7.08.04 | Value Distributed to Shareholders | 219.000 | 267.000 |
7.08.04.01 | Interest on shareholders' equity | 137.000 | 14.000 |
7.08.04.03 | Retained Earnings/ Accumulated Losses for the Period | 18.000 | 136.000 |
7.08.04.04 | Noncontrolling Interest in Retained Earnings | 64.000 | 117.000 |
19
São Paulo, May 8, 2019 - GPA[B3: PCAR4; NYSE: CBD] announces its results for the first quarter of 2019. Due to the ongoing divestment of the interest held by GPA in Via Varejo S.A., the operations of Via Varejo are treated as discontinued operations. The following comments are related to the results of continuing operations. All comparisons are with the same period in 2018, except where stated otherwise. All comments regarding adjusted EBITDA and gross margin exclude the non-recurring effects from the periods. Comments related to net income refer to net income attributable to controlling shareholders of continuing operations. In addition, starting from 2019, results include the effects of IFRS 16/CPC 06 (R2) - Leases, which eliminates the distinction between operating and financial leases and requires the recognition of a financial asset and liability related to future leases discounted at present value for virtually all lease agreements of our stores. Comments in this page refer to numbers before the application of IFRS 16.
1Q19 RESULTS
GPA Food
The following comments refer to numbers before the application of IFRS 16.
▪Gross sales revenue reached R$13.8 billion in 1Q19, maintaining a strong growth pace of 12.4%;
▪Significant growth of 15.2% in adjusted EBITDA despite the unfavorable Easter calendar, totaling R$680 million and margin reaching 5.4%, +20 basis points (bps);
▪Net income up 41.7% in the quarter, totaling R$216 million, with net margin improving to 1.7% (+40 bps), mainly reflecting the operational growth at Assaí and Multivarejo;
▪Solid financial structure achieved through maintenance of low level of leverage, which reached-1.12x
EBITDA;
▪Significant growth of foode-commerce, underlining the leadership position in the sector and expanding the share of sales under the Pão de Açúcar banner to ov er 4%;
▪Consistent advances in Digital Transformation, with the following highlights:
(i)Launch of the James Delivery (last miler) operations in São Paulo and expansion to 10 more cities until the end of 2019;
(ii)Rollout of strategic partnership with Cheftime to 28 stores and an estimate to reach more than 100 store in 2Q19;
(iii)My Discount app reached over 70% growth in downloads - more than 8.3 million - with strong growth in the penetration of loyalty programs.
(iv)Partnership agreement with Get Ninjas and other initiatives to optimize clients' time at stores:Pre-Scanning, Shop & Go, Self Check-out and Scan & Go.
Consolidated | Food Business | ||||||||
(R$ million) | 1Q19 | 1Q18 | 1Q19 | 1Q18 | |||||
Pre IFRS 16 | Pre IFRS 16 | Pre IFRS 16 | Pre IFRS 16 | ||||||
Gross Revenue | 13,827 | 12,300 | 12.4% | 13,827 | 12,300 | 12.4% | |||
Net Revenue | 12,709 | 11,343 | 12.0% | 12,709 | 11,343 | 12.0% | |||
Gross Profit | 2,788 | 2,547 | 9.5% | 2,788 | 2,547 | 9.5% | |||
Gross Margin | 21.9% | 22.5% | -60 bps | 21.9% | 22.5% | -60 bps | |||
Selling, General and Adm. Expenses | (2,215) | (2,057) | 7.7% | (2,176) | (2,012) | 8.1% | |||
% of Net Revenue | 17.4% | 18.1% | -70 bps | 17.1% | 17.7% | -60 bps | |||
EBITDA (1) | 586 | 503 | 16.4% | 624 | 548 | 14.0% | |||
EBITDA Margin | 4.6% | 4.4% | 20 bps | 4.9% | 4.8% | 10 bps | |||
Adjusted EBITDA(1)(2) | 642 | 546 | 17.5% | 680 | 591 | 15.2% | |||
Adjusted EBITDA Margin | 5.1% | 4.8% | 30 bps | 5.4% | 5.2% | 20 bps | |||
Net Financial Revenue (Expenses) | (142) | (132) | 8.2% | (142) | (132) | 8.2% | |||
% of Net Revenue | 1.1% | 1.2% | -10 bps | 1.1% | 1.2% | -10 bps | |||
Net Income - Controlling Shareholders - continuing operations | 178 | 108 | 64.2% | 216 | 153 | 41.7% | |||
Net Margin- continuing operations | 1.4% | 1.0% | 40 bps | 1.7% | 1.3% | 40 bps | |||
Net Income (Loss) -continuing and discontinued operations | 152 | 150 | 1.3% | 193 | 142 | 36.1% | |||
Net margin-continuing and discontinued operations | 1.2% | 1.3% | -10 bps | 1.5% | 1.3% | 20 bps | |||
(1) Earnings before interest, tax, depreciation and amortization. (2) Adjusted by Other Operating Income and Expenses.
20
IFRS 16
As of January 1st, 2019, GPA's results include the effects of IFRS 16/CPC 06 (R2) - Leases, which eliminates the distin ction between operating and financial leases and requires the recognition of a financial asset and liability related to future leases, discounted at present value, for virtually all lease agreements of our stores.
The Company opted for the full retrospective adoption, as if the pronouncement had always been adopted since the start of the contracts in order to show the comparable effects for each past period. As such, operational lease expenses are replaced by depreciation expenses related to the right of use and interest expenses related to the lease liability.
To sum up, the main items affected and the respective annual amounts for 2018are listed below:
Income Statement:
▪EBITDA: positive effect of R$ 0,9 billion
▪Amortization: negative impact of R$ 0,4 billion
▪Financial Result: negative effect of R$ 0,5 billion
▪Net income: negative impact of R$ 50 million
For a better understanding of the 1Q19 results, below is a summary of the adjustments to reconcile the effects of IFRS
16 for GPA Consolidated and GPA Food:
21
Consolidated | 1Q19 | 1Q18 | |||||||||||||
Pre- | Change | Post- | Pre- | Change | Post- | Pre- | Post- | ||||||||
(R$ million) | IFRS 16 | IFRS 16 | IFRS 16 | IFRS 16 | IFRS 16 | IFRS 16 | |||||||||
Gross Revenue | 13.827 | 0 | 13.827 | 12.300 | 0 | 12.300 | 12,4% | 12,4% | |||||||
Net Revenue | 12.709 | 0 | 12.709 | 11.343 | 0 | 11.343 | 12,0% | 12,0% | |||||||
Gross Profit | 2.788 | 8 | 2.796 | 2.547 | 13 | 2.560 | 9,5% | 9,2% | |||||||
Gross Margin | 21,9% | 10 bps | 22,0% | 22,5% | 10 bps | 22,6% | -60 bps | -60 bps | |||||||
Selling, General and Adm. Expenses | (2.215) | 205 | (2.010) | (2.057) | 181 | (1.876) | 7,7% | 7,1% | |||||||
% of Net Revenue | 17,4% | -160 bps | 15,8% | 18,1% | -160 bps | 16,5% | -70 bps | -70 bps | |||||||
Adjusted EBITDA(1)(2) | 642 | 233 | 875 | 546 | 211 | 757 | 17,5% | 15,5% | |||||||
Adjusted EBITDA Margin | 5,1% | 180 bps | 6,9% | 4,8% | 190 bps | 6,7% | 30 bps | 20 bps | |||||||
Net Financial Revenue (Expenses) | (142) | (147) | (289) | (132) | (142) | (274) | 8,2% | 5,7% | |||||||
% of Net Revenue | 1,1% | 120 bps | 2,3% | 1,2% | 120 bps | 2,4% | -10 bps | -10 bps | |||||||
Net Income - Controlling Shareholders - | 178 | (28) | 149 | 108 | (31) | 77 | 64,2% | 94,5% | |||||||
continuing operations | |||||||||||||||
Net Margin- continuing operations | 1,4% | -20 bps | 1,2% | 1,0% | -30 bps | 0,7% | 40 bps | 50 bps | |||||||
Net Income (Loss) -continuing and | 152 | 3 | 155 | 150 | 0 | 150 | 1,3% | 3,4% | |||||||
discontinued operations | |||||||||||||||
Net margin-continuing and discontinued | 1,2% | 0 bps | 1,2% | 1,3% | 0 bps | 1,3% | -10 bps | -10 bps | |||||||
operations | |||||||||||||||
Food Business | 1Q19 | 1Q18 | |||||||||||||
(R$ million) | Pre- | Change | Post- | Pre- | Change | Post- | Pre- | Post- | |||||||
IFRS 16 | IFRS 16 | IFRS 16 | IFRS 16 | IFRS 16 | IFRS 16 | ||||||||||
Net Revenue | 12,709 | 0 | 12,709 | 11,343 | 0 | 11,343 | 12.0% | 12.0% | |||||||
Gross Profit | 2,788 | 8 | 2,796 | 2,547 | 13 | 2,560 | 9.5% | 9.2% | |||||||
Gross Margin | 21.9% | 10 bps | 22.0% | 22.5% | 10 bps | 22.6% | -60 bps | -60 bps | |||||||
Selling, General and Adm. Expenses | (2,176) | 206 | (1,970) | (2,012) | 184 | (1,828) | 8.1% | 7.7% | |||||||
% of Net Revenue | 17.1% | -160 bps | 15.5% | 17.7% | -160 bps | 16.1% | -60 bps | -60 bps | |||||||
Adjusted EBITDA(1)(2) | 680 | 234 | 915 | 591 | 214 | 804 | 15.2% | 13.7% | |||||||
Adjusted EBITDA Margin | 5.4% | 180 bps | 7.2% | 5.2% | 190 bps | 7.1% | 20 bps | 10 bps | |||||||
Net Financial Revenue (Expenses) | (142) | (147) | (289) | (132) | (142) | (274) | 8.2% | 5.7% | |||||||
% of Net Revenue | 1.1% | 120 bps | 2.3% | 1.2% | 120 bps | 2.4% | -10 bps | -10 bps | |||||||
Net Income - Controlling Shareholders - | 216 | (27) | 189 | 153 | (29) | 124 | 41.7% | 52.8% | |||||||
continuing operations | |||||||||||||||
Net Margin- continuing operations | 1.7% | -20 bps | 1.5% | 1.3% | -20 bps | 1.1% | 40 bps | 40 bps | |||||||
Net Income (Loss) -continuing and | 193 | (27) | 166 | 142 | (29) | 113 | 36.1% | 46.9% | |||||||
discontinued operations | |||||||||||||||
Net margin-continuing and discontinued | 1.5% | -20 bps | 1.3% | 1.3% | -30 bps | 1.0% | 20 bps | 30 bps | |||||||
operations | |||||||||||||||
(1) Earnings before interest, tax, depreciation and amortization. (2) Adjusted by Other Operating Income and Expenses.
"For another quarter, we have made important advanc es in all formats of the food business, as a result of our assertive multi-channel,multi-format and multi-region strategy. Assaí presented an exceptional sales performance and profitability while Multivarejo continued with consistent results. We maintained the initiatives of portfolio adjustments with retrofits and conversions of stores, progressed sequentially in private label brands and advanced in the projects of digital transformation in the Group, with the expansion of the performance of James delivery and other initiatives in store."
Peter Estermann, Chief Executive Officer of GPA
22
OPERATING PERFORMANCE BY BUSINESS
Assaí
1Q19 | 1Q18 | ||||||||||
(R$ million) | Pre- | Change | Post- | Pre- | Change | Post- | Pre- | Post- | |||
IFRS 16 | IFRS 16 | IFRS 16 | IFRS 16 | IFRS 16 | IFRS 16 | ||||||
Gross Revenue | 6.907 | 0 | 6.907 | 5.499 | 0 | 5.499 | 25,6% | 25,6% | |||
Net Revenue | 6.327 | 0 | 6.327 | 5.058 | 0 | 5.058 | 25,1% | 25,1% | |||
Gross Profit | 969 | 2 | 970 | 777 | 2 | 779 | 24,6% | 24,6% | |||
Gross Margin | 15,3% | 0 bps | 15,3% | 15,4% | 0 bps | 15,4% | -10 bps | -10 bps | |||
Selling, General and Adm. Expenses | (643) | 45 | (598) | (538) | 37 | (501) | 19,6% | 19,5% | |||
% of Net Revenue | 10,2% | -70 bps | 9,5% | 10,6% | -70 bps | 9,9% | -40 bps | -40 bps | |||
EBITDA (1) | 328 | 50 | 378 | 242 | 44 | 286 | 35,7% | 32,3% | |||
EBITDA Margin | 5,2% | 80 bps | 6,0% | 4,8% | 80 bps | 5,6% | 40 bps | 40 bps | |||
Adjusted EBITDA(1)(3) | 329 | 50 | 378 | 244 | 44 | 288 | 34,7% | 31,4% | |||
Adjusted EBITDA Margin | 5,2% | 80 bps | 6,0% | 4,8% | 90 bps | 5,7% | 40 bps | 30 bps | |||
Net Financial Revenue (Expenses) | (13) | (34) | (47) | (10) | (30) | (40) | 27,4% | 17,9% | |||
% of Net Revenue | 0,2% | 60 bps | 0,8% | 0,2% | 60 bps | 0,8% | 0 bps | 0 bps | |||
Net Income - Controlling Shareholders - | 165 | (6) | 158 | 115 | (6) | 109 | 42,6% | 44,6% | |||
continuing operations | |||||||||||
Net Margin- continuing operations | 2,6% | -10 bps | 2,5% | 2,3% | -10 bps | 2,2% | 30 bps | 30 bps | |||
(1) Earnings before interest, tax, depreciation and amortization. (2) Adjusted by Other Operating Income and Expenses.
Gross sales revenuetotaled R$6.9 billion, speeding up the growth pace to 25.6%, reflecting the accelerated maturation of stores opened in 2018 and the strong same-store growth of 10.7%. Market share increased 230 bps and customer traffic registered a significant 14.8% growth. The quarterly highlights also include:
▪Conversion of hypermarket to Assaí: one more store converted (Sezefredo), totaling 145 Assaí stores. Around 20 stores will be opened in the year;
▪More than 100,000 Passaí cards issued in the quarter. Presently, Assaí has more than 720,000 cards, with total penetration of more than 5% of sales.
Gross profitgrew 24.6%, with gross margin of 15.3%, remaining at the same level as in 1Q18 despite the acceleration in sales growth, reflecting an appropriate level of commercial competitiveness. Implementation of IFRS 16 did not affect gross margin in the quarter.
Selling, general and administrative expensesamounted to R$598 million, corresponding to 9.5% of sales. The significant 40 bps dilution mainly stems from the strong sales growth combined with the rigorous control of expenses, despite the pre-operational expenses incurred at the stores under construction as part of the expansion plan. The adoption of IFRS 16 had no influence over the dilution of expenses in the quarter.
23
Adjusted EBITDArose 31.4%, with EBITDA margin of 6.0% (+30 bps). Implementation of IFRS 16 affected EBITDA margin expansion by -10 bps. The evolution of profitability is in line with the guidance for the year.
Net income totaledR$158 million, significant growth of 44.6%, with margin of 2.5% (+30 bps). Implementation of IFRS 16 did not affect net margin expansion in the quarter.
Multivarejo
1Q19 | 1Q18 | ||||||||||
(R$ million) | Pre- | Change | Post- | Pre- | Change | Post- | Pre- | Post- | |||
IFRS 16 | IFRS 16 | IFRS 16 | IFRS 16 | IFRS 16 | IFRS 16 | ||||||
Gross Revenue | 6,921 | 0 | 6,921 | 6,801 | 0 | 6,801 | 1.8% | 1.8% | |||
Net Revenue | 6,382 | 0 | 6,382 | 6,285 | 0 | 6,285 | 1.5% | 1.5% | |||
Gross Profit | 1,819 | 7 | 1,826 | 1,770 | 11 | 1,781 | 2.8% | 2.5% | |||
Gross Margin | 28.5% | 10 bps | 28.6% | 28.2% | 10 bps | 28.3% | 30 bps | 30 bps | |||
Selling, General and Adm. Expenses | (1,532) | 161 | (1,371) | (1,474) | 146 | (1,328) | 3.9% | 3.3% | |||
% of Net Revenue | 24.0% | -250 bps | 21.5% | 23.5% | -240 bps | 21.1% | 50 bps | 40 bps | |||
EBITDA (1) | 297 | 189 | 486 | 306 | 171 | 477 | -3.1% | 1.9% | |||
EBITDA Margin | 4.6% | 300 bps | 7.6% | 4.9% | 270 bps | 7.6% | -30 bps | 0 bps | |||
Adjusted EBITDA(1)(2) | 352 | 184 | 536 | 347 | 170 | 516 | 1.5% | 3.9% | |||
Adjusted EBITDA Margin | 5.5% | 290 bps | 8.4% | 5.5% | 270 bps | 8.2% | 0 bps | 20 bps | |||
Net Financial Revenue (Expenses) | (129) | (113) | (242) | (121) | (112) | (233) | 6.6% | 3.6% | |||
% of Net Revenue | 2.0% | 180 bps | 3.8% | 1.9% | 180 bps | 3.7% | 10 bps | 10 bps | |||
Net Income - Controlling Shareholders - | 52 | (21) | 31 | 37 | (23) | 14 | 38.9% | 115.3% | |||
continuing operations | |||||||||||
Net Margin- continuing operations | 0.8% | -30 bps | 0.5% | 0.6% | -40 bps | 0.2% | 20 bps | 30 bps | |||
(1) Earnings before interest, tax, depreciation and amortization. (2) Adjusted by Other Operating Income and Expenses.
Gross sales revenuetotaled R$6.9 billion in the period, up 1.8% from 1Q18, despite the unfavorable calendar caused by Easter falling in the second quarter. Same-store growth has remained at around mid- single digits since 1Q18, reaching 4.8%in 1Q19. The period highlights were:
▪Market share gains in all banners;
▪Strong growth in foode-commerce sales, consolidating the leadership of the segment;
▪Continuation of initiatives related to the optimization of store portfolio: renovation and conversion of stores, which boosted performance at Pão de Açúcar and Extra Supermarkets;
▪Penetration ofPrivate-Label Brands rose to approximately 12% of sales;
▪Consistent progress in digital transformation initiatives
Gross profittotaled R$1.8 billion, with gross margin of 28.6%. Gross margin was higher than in the previous year due to the Easter effect and reflects the level of competitiveness the Company believes is adequate for each Multivarejo banner. Implementation of IFRS 16 did not affect gross margin in the quarter.
24
Selling, general and administrative expensestotaled R$1.4 billion, up 3.3%, mainly driven by the increase, significantly below inflation, of personnel and store operation expenses. Selling, general and administrative expenses corresponded to 21.5% of sales, an increase of 40 bps from 1Q18. Implementation of IFRS 16 affected the dilution of expenses in the quarter by -10 bps.
Adjusted EBITDAcame to R$536 million, with margin of 8.4%. Implementation of IFRS improved adjusted EBITDA margin by +20 bps. Without the application of IFRS 16, adjusted EBITDA remained at the 1Q18 level (+5.5%) despite the absence of seasonal effect (Easter) in the quarter, demonstrating consistent performance and control over operating expenses.
Net incomegrew 115.3% to R$31 million, with margin of 0.5% (+30 bps). Implementation of IFRS 16 contributed +10 bps to net margin expansion in the quarter.
Digital Transformation and e-commerce:
Focus on offering customers increasingly customized solutions through innovation and the omnichannel strategy in order to ensure a better shopping experience.
●Maintenance of leadership in foode-commerce operation:
○Pão de Açúcar Adega, the multichannel digital platform with nationwide coverage launched in 4Q18, enabled us to double online sales in the wine category in the quarter;
○The Click&Collect and Express operationsposted a strong 32% growth in the quarter, already being offered at 76 stores under the Pão de Açúcar and Extra banners.
●James Delivery:launch of the operations in São Paulo in April and expansion to 10 more cities until the end of 2019;
●My Discount:More than 8.3 million downloads, up 70%, with strong increase in penetration in loyalty programs;
●Cheftime:Rollout of the partnership in 28 more stores, in addition to e-commerce sales. Estimate to reach more than 100 stores in 2Q19;
●Partnership with Get Ninjas and other initiatives to optimize customers' time at stores:Launch of pilot operations ofPre-scanning,Shop & Go, SelfCheck-out,as well as the possibility of paying for purchases through the app (Scan & Go);
OTHER INCOME AND EXPENSES
In the quarter, Other Income and Expenses amounted to an expense of R$51 million, mainly related to restructuring expenses and asset write-offs, chiefly stemming from the review of the store portfolio, in addition to expenses related to tax contingencies in connection with previous periods (2001 to 2008).
25
FINANCIAL RESULT
Consolidated
(R$ million) | 1Q19 | 1Q18 | |
Financial Revenue | |||
36 | 40 | -10.0% | |
Financial Expenses | (178) | (172) | 3.5% |
Cost of Debt | (96) | (98) | -2.0% |
Cost of Receivables Discount | (29) | (35) | -17.1% |
Contingencies adjustments and Other financial expenses | (53) | (39) | 35.9% |
Net Financial Revenue (Expenses) - Pre IFRS 16 | (142) | (132) | 7.6% |
% of Net Revenue | 1.1% | 1.2% | -10 bps |
Interest on lease liabilities | (147) | (142) | 3.5% |
Net Financial Revenue (Expenses) - Post IFRS 16 | (289) | (274) | 5.5% |
% of Net Revenue | 2.3% | 2.4% | -10 bps |
The Company's financial result amounted to R$289 million, or 2.3% of net sales. Without the application of IFRS 16, financial result amounted to R$142 million, 1.1% of net sales, down 10 bps from 1Q18.
The main variations were:
▪Reduction in thecost of debt:in line with the decline in the CDI interest rate, from 6.7% in 1Q18 to 6.4% in 1Q19;
▪Lower expenses withsales of receivables:reflecting the lower interest rate and shorter term of the receivables portfolio, influenced by the higher share of Assaí;
▪Restatement of contingencies and other expenses:remained virtually stable as a percentage of net sales revenue compared to 1Q18;
Due to the adoption of IFRS 16, the financial result now includes Interest on lease liabilities. In the quarter, a sum of R$147 million was recognized under this item, which corresponds to 1.2% of revenue (vs. 1.3% in 1Q18).
26
Net Income - Food
Q1 2019 | Q1 2018 | |||||||||
(R$ million) | Pre- | Change | Post- | Pre- | Change | Post- | Pre- | Post- | ||
IFRS 16 | IFRS 16 | IFRS 16 | IFRS 16 | IFRS 16 | IFRS 16 | |||||
EBITDA | 624 | 239 | 864 | 548 | 215 | 763 | 14.0% | 13.3% | ||
Depreciation (Logistic) | (12) | (25) | (37) | (12) | (18) | (31) | -1.9% | 19.8% | ||
Depreciation and Amortization | (224) | (105) | (329) | (210) | (94) | (303) | 6.7% | 8.5% | ||
Net Financial Revenue (Expenses) | (142) | (147) | (289) | (132) | (142) | (274) | 8.2% | 5.7% | ||
Income (Loss) before Income Tax | 246 | (38) | 208 | 194 | (39) | 154 | 26.9% | 34.8% | ||
Income Tax | (29) | 10 | (19) | (41) | 11 | (30) | -29.9% | -38.7% | ||
Net Income (Loss) Company - continuing operations | 217 | (28) | 189 | 153 | (29) | 124 | 42.2% | 52.8% | ||
Net income from discontinued operations | (23) | 0 | (23) | (11) | 0 | (11) | 116.1% | 116.1% | ||
Net Income (Loss) Consolidated Company | 194 | (28) | 166 | 142 | (29) | 113 | 36.6% | 46.9% | ||
Net Income (Loss) - Controlling Shareholders - continuing | 216 | (27) | 189 | 153 | (29) | 124 | 41.7% | 52.8% | ||
operations | ||||||||||
Net Income (Loss) - Controlling Shareholders - | (23) | 0 | (23) | (11) | 0 | (11) | 116.1% | 116.1% | ||
descontinuing operations | ||||||||||
Net Income (Loss) - Controlling Shareholders - Consolidated | 193 | (27) | 166 | 142 | (29) | 113 | 36.1% | 46.9% | ||
In the Food segment, net income attributable to the controlling shareholders from continuing
operationswas R$189 million, 52.8% higher than in 1Q18, with margin of 1.5%. At Assaí, net income grew 44.6% to R$158 million, with margin of 2.5%. At Multivarejo, net income grew 115.3% to R$31 million, with net margin of 0.5%.
Earnings per Share
Consolidated net income attributable to the controlling shareholders, considering continuing and discontinued operations, came to R$152 million, with margin of 1.2%.
In 1Q19, earnings per share stood at R$0.54778 for common shares and at R$0.59771 for preferred shares.
27
Net Debt
The Company does not consider the adjustments resulting from IFRS 16 on debt and EBITDA in order to calculate the indicators in the following table.
(R$ million) | 03.31.2019 | 03.31.2018 |
Short Term Debt | (2,288) | (1,339) |
Loans and Financing | (1,221) | (834) |
Debentures and Promissory Notes | (1,067) | (506) |
Long Term Debt | (4,151) | (3,950) |
Loans and Financing | (261) | (614) |
Debentures | (3,890) | (3,336) |
Total Gross Debt | (6,439) | (5,289) |
Cash and Financial investments | 2,359 | 1,701 |
Net Debt | (4,079) | (3,588) |
EBITDA(1) | 3,150 | 2,329 |
Net Debt / EBITDA(1) | -1.30x | -1.54x |
On balance Credit Card Receivables not discounted | 546 | 636 |
Net Debt incl. Credit Card Receivables not discounted | (3,533) | (2,952) |
Net Debt incl. Credit Card Receivables not discounted / EBITDA(1) | -1.12x | -1.27x |
(1) EBITDA before IFRS 16, in the last 12 months.
Net debt adjusted for the balance of unsold receivables stood at R$3.5 billion. The Company's financial leverage remains low and is constantly improving, with net debt/EBITDA ratio of -1.12.
Cash balance stood at R$2.4 billion and the balance of unsold receivables stood at R$546 million, for total available funds of R$2.9 billion. The Company also has R$1.8 billion in pre-approved/confirmed credit lines.
Investments
Food Business | |||
(R$ million) | 1Q19 | 1Q18 | |
New stores, land acquisition and conversions | 164 | 87 | 87.6% |
Store renovations and Maintenance | 102 | 78 | 29.7% |
Infrastructure and Others | 94 | 68 | 37.5% |
Non-cash Effect | |||
Financing Assets | 103 | 96 | 7.6% |
Total | 463 | 330 | 40.2% |
Investments in the Food segment totaled R$463 million in the quarter, up 40.2% from 1Q18.
We opened one Assaí store through conversion (another 10 are under construction) and one drugstore. Moreover, 2 conversions of Mini Extra to Minuto Pão de Açúcar and 7 conversions of Extra Super to Mercado Extra stores were concluded (totaling 43 Extra Super stores converted, of which 30 became Mercado Extra and 13 Compre Bem stores).
28
CONSOLIDATED FINANCIAL STATEMENTS
1. Balance Sheet
BALANCE SHEET
ASSETS
Consolidated | |||
(R$ million) | 03.31.2019 | 12.31.2018 | 03.31.2018 |
Current Assets | 36.919 | 40.862 | 34.587 |
Cash and Marketable Securities | 2.359 | 4.369 | 1.701 |
Accounts Receivable | 765 | 384 | 857 |
Credit Cards | 487 | 92 | 594 |
Sales Vouchers and Trade Account Receivable | 217 | 196 | 206 |
Allowance for Doubtful Accounts | (5) | (5) | (4) |
Resulting from Commercial Agreements | 66 | 101 | 61 |
Inventories | 5.732 | 5.909 | 4.758 |
Recoverable Taxes | 648 | 679 | 573 |
Noncurrent Assets for Sale | 26.743 | 29.020 | 26.129 |
Prepaid Expenses and Other Accounts Receivables | 672 | 500 | 569 |
Noncurrent Assets | 20.753 | 20.424 | 18.516 |
Long-Term Assets | 4.468 | 4.235 | 3.791 |
Accounts Receivables | 60 | 4 | 42 |
Credit Cards | 60 | 4 | 42 |
Recoverable Taxes | 2.876 | 2.745 | 1.785 |
Deferred Income Tax and Social Contribution | 518 | 488 | 414 |
Amounts Receivable from Related Parties | 39 | 34 | 52 |
Judicial Deposits | 785 | 776 | 788 |
Prepaid Expenses and Others | 191 | 188 | 711 |
Investments | 236 | 223 | 188 |
Property and Equipment | 13.181 | 13.120 | 12.618 |
Intangible Assets | 2.868 | 2.846 | 1.919 |
TOTAL ASSETS | 57.672 | 61.284 | 53.103 |
LIABILITIES
Food Businesses | ||
03.31.2019 | 12.31.2018 | 03.31.2018 |
10.210 | 11.879 | 8.491 |
2.358 | 4.369 | 1.701 |
770 | 390 | 862 |
487 | 90 | 599 |
222 | 240 | 206 |
(5) | (4) | (4) |
66 | 64 | 61 |
5.732 | 5.909 | 4.758 |
648 | 679 | 573 |
31 | 31 | 22 |
671 | 501 | 575 |
20.773 | 20.440 | 18.547 |
4.489 | 4.251 | 3.817 |
60 | 4 | 42 |
60 | 4 | 42 |
2.876 | 2.745 | 1.785 |
518 | 488 | 414 |
61 | 50 | 78 |
785 | 776 | 788 |
190 | 188 | 711 |
236 | 223 | 188 |
13.180 | 13.120 | 12.618 |
2.868 | 2.846 | 1.924 |
30.982 | 32.318 | 27.039 |
Consolidated | |||
03.31.2019 | 12.31.2018 | 03.31.2018 | |
Current Liabilities | 32.724 | 37.547 | 29.988 |
Suppliers | 6.481 | 9.246 | 5.510 |
Loans and Financing | 1.275 | 916 | 834 |
Debentures | 1.067 | 1.068 | 506 |
Lease Liability | 481 | 465 | 425 |
Payroll and Related Charges | 694 | 686 | 664 |
Taxes and Social Contribution Payable | 363 | 370 | 272 |
Dividends Proposed | 164 | 57 | 78 |
Financing for Purchase of Fixed Assets | 47 | 149 | 24 |
Rents | 8 | 8 | 11 |
Debt with Related Parties | 159 | 146 | 160 |
Advertisement | 31 | 59 | 39 |
Provision for Restructuring | 7 | 10 | 3 |
Advanced Revenue | 213 | 250 | 125 |
Non-current Assets Held for Sale | 21.500 | 23.875 | 21.131 |
Others | 234 | 241 | 205 |
Long-Term Liabilities | 11.268 | 10.493 | 10.686 |
Loans and Financing | 307 | 313 | 642 |
Debentures | 3.890 | 3.078 | 3.336 |
Lease Liability | 4.386 | 4.458 | 4.260 |
Deferred Income Tax and Social Contribution | 561 | 581 | 424 |
Tax Installments | 447 | 471 | 540 |
Provision for Contingencies | 1.276 | 1.235 | 1.155 |
Advanced Revenue | 18 | 13 | 19 |
Provision for loss on investment in Associates | 330 | 293 | 261 |
Others | 54 | 49 | 49 |
Shareholders' Equity | 13.680 | 13.246 | 12.429 |
Capital | 6.825 | 6.825 | 6.822 |
Capital Reserves | 426 | 414 | 379 |
Profit Reserves | 3.217 | 3.146 | 2.394 |
Other Comprehensive Results | (73) | (66) | (60) |
Minority Interest | 3.285 | 2.927 | 2.893 |
TOTAL LIABILITIES | 57.672 | 61.284 | 53.103 |
Food Businesses | ||
03.31.2019 | 12.31.2018 | 03.31.2018 |
11.348 | 13.791 | 9.082 |
6.486 | 9.258 | 5.515 |
1.275 | 916 | 834 |
1.067 | 1.068 | 506 |
481 | 465 | 425 |
694 | 686 | 664 |
363 | 370 | 272 |
164 | 57 | 78 |
47 | 149 | 24 |
8 | 8 | 11 |
278 | 251 | 376 |
31 | 59 | 39 |
7 | 10 | 3 |
213 | 250 | 125 |
- | - | - |
234 | 244 | 211 |
11.267 | 10.493 | 10.686 |
307 | 313 | 642 |
3.890 | 3.078 | 3.336 |
4.386 | 4.458 | 4.260 |
561 | 581 | 424 |
447 | 471 | 540 |
1.276 | 1.235 | 1.155 |
18 | 13 | 19 |
330 | 293 | 261 |
53 | 49 | 49 |
8.367 | 8.035 | 7.270 |
5.692 | 5.514 | 5.450 |
427 | 414 | 379 |
2.322 | 2.173 | 1.501 |
(73) | (66) | (60) |
- | - | - |
30.982 | 32.318 | 27.039 |
29
2.1 Income Statement for 1Q19 - Before IFRS 16
Consolidated | Food Business | Multivarejo | Assaí | ||||||||||||||||||||
R$ - Million | 1Q19 | 1Q18 | 1Q19 | 1Q18 | 1Q19 | 1Q18 | 1Q19 | 1Q18 | |||||||||||||||
Gross Revenue | 13,827 | 12,300 | 12.4% | 13,827 | 12,300 | 12.4% | 6,921 | 6,801 | 1.8% | 6,907 | 5,499 | 25.6% | |||||||||||
Net Revenue | 12,709 | 11,343 | 12.0% | 12,709 | 11,343 | 12.0% | 6,382 | 6,285 | 1.5% | 6,327 | 5,058 | 25.1% | |||||||||||
Cost of Goods Sold | (9,909) | (8,784) | 12.8% | (9,908) | (8,784) | 12.8% | (4,553) | (4,505) | 1.1% | (5,356) | (4,279) | 25.2% | |||||||||||
Depreciation (Logistic) | (12) | (12) | -1.9% | (12) | (12) | -1.9% | (10) | (10) | -6.3% | (3) | (2) | 19.4% | |||||||||||
Gross Profit | 2,788 | 2,547 | 9.5% | 2,788 | 2,547 | 9.5% | 1,819 | 1,770 | 2.8% | 969 | 777 | 24.6% | |||||||||||
Selling Expenses | (1,871) | (1,739) | 7.6% | (1,869) | (1,739) | 7.5% | (1,308) | (1,266) | 3.3% | (561) | (473) | 18.7% | |||||||||||
General and Administrative Expenses | (272) | (241) | 12.5% | (272) | (241) | 12.5% | (190) | (179) | 6.3% | (81) | (63) | 30.1% | |||||||||||
Selling, General and Adm. Expenses | (2,215) | (2,057) | 7.7% | (2,176) | (2,012) | 8.1% | (1,532) | (1,474) | 3.9% | (643) | (538) | 19.6% | |||||||||||
Equity Income(2) | (16) | (33) | -51.9% | 21 | 11 | 84.7% | 21 | 11 | 84.7% | 0 | 0 | n.d. | |||||||||||
Other Operating Revenue (Expenses) | (56) | (43) | 30.8% | (56) | (43) | 30.8% | (55) | (41) | 36.8% | (1) | (2) | -70.1% | |||||||||||
Depreciation and Amortization | (224) | (210) | 6.7% | (224) | (210) | 6.7% | (156) | (155) | 0.8% | (67) | (55) | 23.3% | |||||||||||
Earnings before interest and Taxes - EBIT | 350 | 281 | 24.5% | 388 | 325 | 19.3% | 131 | 141 | -7.2% | 258 | 185 | 39.6% | |||||||||||
Financial Revenue | 36 | 40 | -11.3% | 36 | 40 | -11.4% | 24 | 32 | -24.1% | 11 | 8 | 38.0% | |||||||||||
Financial Expenses | (178) | (172) | 3.6% | (178) | (172) | 3.6% | (154) | (153) | 0.2% | (25) | (19) | 32.1% | |||||||||||
Net Financial Result | (142) | (132) | 8.2% | (142) | (132) | 8.2% | (129) | (121) | 6.6% | (13) | (10) | 27.4% | |||||||||||
Income (Loss) Before Income Tax | 207 | 149 | 38.8% | 246 | 194 | 26.9% | 1 | 19 | -93.5% | 245 | 174 | 40.3% | |||||||||||
Income Tax | (29) | (41) | -29.9% | (29) | (41) | -29.9% | 51 | 18 | 187.9% | (80) | (59) | 35.9% | |||||||||||
Net Income (Loss) Company - continuing operations | 178 | 108 | 64.9% | 217 | 153 | 42.2% | 52 | 37 | 40.9% | 165 | 115 | 42.6% | |||||||||||
Net Result from discontinued operations | (15) | 117 | n.d. | (23) | (11) | 116.1% | (23) | (11) | 116.1% | 0 | 0 | n.d. | |||||||||||
Net Income (Loss) - Consolidated Company | 164 | 226 | -27.4% | 194 | 142 | 36.6% | 30 | 27 | 10.9% | 165 | 115 | 42.6% | |||||||||||
Net Income (Loss) - Controlling Shareholders - continuing operations(3) | 178 | 108 | 64.2% | 216 | 153 | 41.7% | 52 | 37 | 38.9% | 165 | 115 | 42.6% | |||||||||||
Net Income (Loss) - Controlling Shareholders - discontinued operations(3) | (26) | 42 | n.d. | (23) | (11) | 116.1% | (23) | (11) | 116.1% | 0 | 0 | n.d. | |||||||||||
Net Income (Loss) - Consolidated Controlling Shareholders(3) | 152 | 150 | 1.3% | 193 | 142 | 36.1% | 30 | 27 | 10.9% | 165 | 115 | 42.6% | |||||||||||
Minority Interest - Non-controlling - continuing operations | 0 | 0 | n.d. | 0 | 0 | n.d. | 0 | 0 | n.d. | 0 | 0 | n.d. | |||||||||||
Minority Interest - Non-controlling - discontinued operations | 11 | 76 | -85.3% | 0 | 0 | n.d. | 0 | 0 | n.d. | 0 | 0 | n.d. | |||||||||||
Minority Interest - Non-controlling - Consolidated | 11 | 76 | -85.3% | 0 | 0 | n.d. | 0 | 0 | n.d. | 0 | 0 | n.d. | |||||||||||
Earnings before Interest, Taxes, Depreciation, Amortization - EBITDA | 586 | 503 | 16.4% | 624 | 548 | 14.0% | 297 | 306 | -3.1% | 328 | 242 | 35.7% | |||||||||||
Adjusted EBITDA (4) | 642 | 546 | 17.5% | 680 | 591 | 15.2% | 352 | 347 | 1.5% | 329 | 244 | 34.7% | |||||||||||
Consolidated | Food Business | Multivarejo(1) | Assaí | ||||||||||||||||||||
% of Net Revenue | 1Q19 | 1Q18 | 1Q19 | 1Q18 | 1Q19 | 1Q18 | 1Q19 | 1Q18 | |||||||||||||||
Gross Profit | 21.9% | 22.5% | 21.9% | 22.5% | 28.5% | 28.2% | 15.3% | 15.4% | |||||||||||||||
Selling Expenses | 14.7% | 15.3% | 14.7% | 15.3% | 20.5% | 20.1% | 8.9% | 9.3% | |||||||||||||||
General and Administrative Expenses | 2.1% | 2.1% | 2.1% | 2.1% | 3.0% | 2.8% | 1.3% | 1.2% | |||||||||||||||
Selling, General and Adm. Expenses | 17.4% | 18.1% | 17.1% | 17.7% | 24.0% | 23.5% | 10.2% | 10.6% | |||||||||||||||
Equity Income(2) | 0.1% | 0.3% | 0.2% | 0.1% | 0.3% | 0.2% | 0.0% | 0.0% | |||||||||||||||
Other Operating Revenue (Expenses) | 0.4% | 0.4% | 0.4% | 0.4% | 0.9% | 0.6% | 0.0% | 0.0% | |||||||||||||||
Depreciation and Amortization | 1.8% | 1.8% | 1.8% | 1.8% | 2.5% | 2.5% | 1.1% | 1.1% | |||||||||||||||
EBIT | 2.8% | 2.5% | 3.1% | 2.9% | 2.0% | 2.2% | 4.1% | 3.7% | |||||||||||||||
Net Financial Revenue (Expenses) | 1.1% | 1.2% | 1.1% | 1.2% | 2.0% | 1.9% | 0.2% | 0.2% | |||||||||||||||
Income Before Income Tax | 1.6% | 1.3% | 1.9% | 1.7% | 0.0% | 0.3% | 3.9% | 3.4% | |||||||||||||||
Income Tax | 0.2% | 0.4% | 0.2% | 0.4% | 0.8% | 0.3% | 1.3% | 1.2% | |||||||||||||||
Net Income (Loss) Company - continuing operations | 1.4% | 1.0% | 1.7% | 1.3% | 0.8% | 0.6% | 2.6% | 2.3% | |||||||||||||||
Net Income (Loss) - Consolidated Company | 1.3% | 2.0% | 1.5% | 1.3% | 0.5% | 0.4% | 2.6% | 2.3% | |||||||||||||||
Net Income (Loss) - Controlling Shareholders - continuing operations(3) | 1.4% | 1.0% | 1.7% | 1.3% | 0.8% | 0.6% | 2.6% | 2.3% | |||||||||||||||
Net Income (Loss) - Consolidated Controlling Shareholders(3) | 1.2% | 1.3% | 1.5% | 1.3% | 0.5% | 0.4% | 2.6% | 2.3% | |||||||||||||||
Minority Interest - Non-controlling - continuing operations | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | |||||||||||||||
Minority Interest - Non-controlling - Consolidated | 0.1% | 0.7% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | |||||||||||||||
EBITDA | 4.6% | 4.4% | 4.9% | 4.8% | 4.6% | 4.9% | 5.2% | 4.8% | |||||||||||||||
Adjusted EBITDA (4) | 5.1% | 4.8% | 5.4% | 5.2% | 5.5% | 5.5% | 5.2% | 4.8% |
(1)Multivarejo includes the results of Malls and Corporate. (2) Equity income from Cdiscount is included in the Consolidated results and not in the Retail andCash-and-Carry segments. (3) Net income after non-controlling interest. (4) Adjusted by Other Operating Income and Expenses.
30
2.1 Income Statement for 1Q19 - After IFRS 16
Consolidated | Food Business | Multivarejo | Assaí | ||||||||||||||||||
R$ - Million | 1Q19 | 1Q18 | 1Q19 | 1Q18 | 1Q19 | 1Q18 | 1Q19 | 1Q18 | |||||||||||||
Gross Revenue | 13,827 | 12,300 | 12.4% | 13,827 | 12,300 | 12.4% | 6,921 | 6,801 | 1.8% | 6,907 | 5,499 | 25.6% | |||||||||
Net Revenue | 12,709 | 11,343 | 12.0% | 12,709 | 11,343 | 12.0% | 6,382 | 6,285 | 1.5% | 6,327 | 5,058 | 25.1% | |||||||||
Cost of Goods Sold | (9,876) | (8,752) | 12.8% | (9,875) | (8,752) | 12.8% | (4,524) | (4,481) | 1.0% | (5,351) | (4,272) | 25.3% | |||||||||
Depreciation (Logistic) | (37) | (31) | 19.8% | (37) | (31) | 19.8% | (32) | (24) | 32.8% | (5) | (7) | -24.1% | |||||||||
Gross Profit | 2,796 | 2,560 | 9.2% | 2,796 | 2,560 | 9.2% | 1,826 | 1,781 | 2.5% | 970 | 779 | 24.6% | |||||||||
Selling Expenses | (1,672) | (1,559) | 7.3% | (1,670) | (1,559) | 7.2% | (1,153) | (1,122) | 2.8% | (517) | (436) | 18.5% | |||||||||
General and Administrative Expenses | (269) | (239) | 12.5% | (269) | (239) | 12.5% | (189) | (178) | 6.3% | (80) | (62) | 30.1% | |||||||||
Selling, General and Adm. Expenses | (2,010) | (1,876) | 7.1% | (1,970) | (1,828) | 7.7% | (1,371) | (1,328) | 3.3% | (598) | (501) | 19.5% | |||||||||
Equity Income(2) | (17) | (36) | -51.4% | 21 | 11 | 84.7% | 21 | 11 | 84.7% | 0 | 0 | n.d. | |||||||||
Other Operating Revenue (Expenses) | (51) | (42) | 22.2% | (51) | (42) | 22.2% | (50) | (39) | 27.8% | (1) | (2) | -70.1% | |||||||||
Depreciation and Amortization | (329) | (303) | 8.5% | (329) | (303) | 8.5% | (239) | (231) | 3.8% | (90) | (73) | 23.2% | |||||||||
Earnings before interest and Taxes - EBIT | 457 | 381 | 20.1% | 497 | 428 | 16.2% | 215 | 223 | -3.4% | 283 | 206 | 37.4% | |||||||||
Financial Revenue | 36 | 40 | -11.1% | 36 | 40 | -11.1% | 24 | 32 | -24.1% | 11 | 8 | 38.0% | |||||||||
Financial Expenses | (325) | (314) | 3.6% | (325) | (314) | 3.6% | (266) | (266) | 0.3% | (59) | (49) | 21.3% | |||||||||
Net Financial Result | (289) | (274) | 5.7% | (289) | (274) | 5.7% | (242) | (233) | 3.7% | (47) | (40) | 17.9% | |||||||||
Income (Loss) Before Income Tax | 168 | 107 | 56.7% | 208 | 154 | 34.8% | (27) | (11) | 147.9% | 235 | 165 | 42.2% | |||||||||
Income Tax | (19) | (30) | -38.7% | (19) | (30) | -38.7% | 58 | 25 | 128.9% | (77) | (56) | 37.5% | |||||||||
Net Income (Loss) Company - continuing operations | 149 | 77 | 94.5% | 189 | 124 | 52.8% | 31 | 14 | 114.6% | 158 | 109 | 44.6% | |||||||||
Net Result from discontinued operations | 70 | 190 | -63.3% | (23) | (11) | 116.1% | (23) | (11) | 116.1% | 0 | 0 | n.d. | |||||||||
Net Income (Loss) - Consolidated Company | 219 | 266 | -17.9% | 166 | 113 | 46.9% | 8 | 4 | 110.5% | 158 | 109 | 44.6% | |||||||||
Net Income (Loss) - Controlling Shareholders - continuing operations(3) | 149 | 77 | 94.5% | 189 | 124 | 52.8% | 31 | 14 | 115.3% | 158 | 109 | 44.6% | |||||||||
Net Income (Loss) - Controlling Shareholders - discontinued operations(3) | 6 | 73 | -92.4% | (23) | (11) | 116.1% | (23) | (11) | 116.1% | 0 | 0 | n.d. | |||||||||
Net Income (Loss) - Consolidated Controlling Shareholders(3) | 155 | 150 | 3.4% | 166 | 113 | 46.9% | 8 | 4 | 113.2% | 158 | 109 | 44.6% | |||||||||
Minority Interest - Non-controlling - continuing operations | 0 | 0 | n.d. | 0 | 0 | n.d. | 0 | 0 | n.d. | 0 | 0 | n.d. | |||||||||
Minority Interest - Non-controlling - discontinued operations | 64 | 117 | -45.1% | 0 | 0 | n.d. | 0 | 0 | n.d. | 0 | 0 | n.d. | |||||||||
Minority Interest - Non-controlling - Consolidated | 64 | 117 | -45.2% | 0 | 0 | n.d. | 0 | 0 | n.d. | 0 | 0 | n.d. | |||||||||
Earnings before Interest, Taxes, Depreciation, Amortization - EBITDA | 824 | 715 | 15.1% | 864 | 763 | 13.3% | 486 | 477 | 1.9% | 378 | 286 | 32.3% | |||||||||
Adjusted EBITDA (4) | 875 | 757 | 15.5% | 915 | 804 | 13.7% | 536 | 516 | 3.9% | 378 | 288 | 31.4% | |||||||||
Consolidated | Food Business | Multivarejo(1) | Assaí | ||||||||||||||||||
% of Net Revenue | 1Q19 | 1Q18 | 1Q19 | 1Q18 | 1Q19 | 1Q18 | 1Q19 | 1Q18 | |||||||||||||
Gross Profit | 22.0% | 22.6% | 22.0% | 22.6% | 28.6% | 28.3% | 15.3% | 15.4% | |||||||||||||
Selling Expenses | 13.2% | 13.7% | 13.1% | 13.7% | 18.1% | 17.9% | 8.2% | 8.6% | |||||||||||||
General and Administrative Expenses | 2.1% | 2.1% | 2.1% | 2.1% | 3.0% | 2.8% | 1.3% | 1.2% | |||||||||||||
Selling, General and Adm. Expenses | 15.8% | 16.5% | 15.5% | 16.1% | 21.5% | 21.1% | 9.5% | 9.9% | |||||||||||||
Equity Income(2) | 0.1% | 0.3% | 0.2% | 0.1% | 0.3% | 0.2% | 0.0% | 0.0% | |||||||||||||
Other Operating Revenue (Expenses) | 0.4% | 0.4% | 0.4% | 0.4% | 0.8% | 0.6% | 0.0% | 0.0% | |||||||||||||
Depreciation and Amortization | 2.6% | 2.7% | 2.6% | 2.7% | 3.8% | 3.7% | 1.4% | 1.4% | |||||||||||||
EBIT | 3.6% | 3.4% | 3.9% | 3.8% | 3.4% | 3.5% | 4.5% | 4.1% | |||||||||||||
Net Financial Revenue (Expenses) | 2.3% | 2.4% | 2.3% | 2.4% | 3.8% | 3.7% | 0.8% | 0.8% | |||||||||||||
Income Before Income Tax | 1.3% | 0.9% | 1.6% | 1.4% | 0.4% | 0.2% | 3.7% | 3.3% | |||||||||||||
Income Tax | 0.1% | 0.3% | 0.1% | 0.3% | 0.9% | 0.4% | 1.2% | 1.1% | |||||||||||||
Net Income (Loss) Company - continuing operations | 1.2% | 0.7% | 1.5% | 1.1% | 0.5% | 0.2% | 2.5% | 2.2% | |||||||||||||
Net Income (Loss) - Consolidated Company | 1.7% | 2.3% | 1.3% | 1.0% | 0.1% | 0.1% | 2.5% | 2.2% | |||||||||||||
Net Income (Loss) - Controlling Shareholders - continuing operations(3) | 1.2% | 0.7% | 1.5% | 1.1% | 0.5% | 0.2% | 2.5% | 2.2% | |||||||||||||
Net Income (Loss) - Consolidated Controlling Shareholders(3) | 1.2% | 1.3% | 1.3% | 1.0% | 0.1% | 0.1% | 2.5% | 2.2% | |||||||||||||
Minority Interest - Non-controlling - continuing operations | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | |||||||||||||
Minority Interest - Non-controlling - Consolidated | 0.5% | 1.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | |||||||||||||
EBITDA | 6.5% | 6.3% | 6.8% | 6.7% | 7.6% | 7.6% | 6.0% | 5.6% | |||||||||||||
Adjusted EBITDA (4) | 6.9% | 6.7% | 7.2% | 7.1% | 8.4% | 8.2% | 6.0% | 5.7% |
(1)Multivarejo includes the results of Malls and Corporate. (2) Equity income from Cdiscount is included in the Consolidated results and not in the Retail andCash-and-Carry segments. (3) Net income after non-controlling interest. (4) Adjusted by Other Operating Income and Expenses.
31
3. Cash Flow - Consolidated (including Via Varejo)
STATEMENT OF CASH FLOW
(R$ million)
Net Income (Loss) for the period
Deferred income tax
Loss (gain) on disposal of fixed and intangible assets
Depreciation and amortization
Interests and exchange variation
Equity Income
Provision for contingencies
Provision for disposals and impairment of property and equipment
Share-Based Compensation
Allowance for doubtful accounts
Provision for obsolescence/breakage
Deferred revenue
Eventual expenses
Asset (Increase) decreases
Accounts receivable
Inventories
Taxes recoverable
Dividends received
Other Assets
Related parties
Restricted deposits for legal proceeding
Liability (Increase) decrease
Suppliers
Payroll and charges
Taxes and Social contributions payable
Other Accounts Payable
Contingencies
Deferred revenue
Taxes and Social contributions paid
Net cash generated from (used) in operating activities
Acquisition of property and equipment
Increase Intangible assets
Sales of property and equipment
Net cash flow investment activities
Cash flow from financing activities
Funding and refinancing
Payments of loans and financing
Acquisition of society
Transactions with minorities
Intercompany loans
Net cash generated from (used) in financing activities
Increase (decrease) in cash and cash equivalents
Cash and cash equivalents at the beginning of the year
Cash and cash equivalents at the end of the year
Change in cash and cash equivalents
Consolidated
03.31.2019 | 03.31.2018 |
219 | 267 |
(1) | 32 |
74 | 17 |
365 | 334 |
445 | 451 |
7 | 30 |
68 | 202 |
1 | - |
15 | 7 |
123 | 177 |
(13) | (19) |
(122) | (103) |
(47) | (3) |
(725) | (1,131) |
268 | (914) |
(34) | (141) |
12 | - |
(250) | (416) |
4 | (15) |
- | (75) |
(4,667) | (3,313) |
(86) | 14 |
19 | (66) |
(5) | 74 |
(189) | (153) |
3 | 4 |
(92) | (133) |
(4,608) | (4,873) |
- | - |
(495) | (356) |
(120) | (80) |
- | 9 |
(615) | (427) |
- | - |
- | - |
2,734 | 2,633 |
(1,776) | (1,864) |
(19) | - |
396 | - |
(537) | (515) |
798 | 254 |
- | - |
(4,425) | (5,046) |
- | - |
8,080 | 7,351 |
3,655 | 2,305 |
(4,425) | (5,046) |
32
3.1. Simplified Cash Flow Statement - Consolidated (including Via Varejo)
Consolidated
(R$ million) | 1Q19 | 1Q18 | |
Cash Balance at Beginning of Exercise | 8,080 | 7,351 | |
Cash Flow from Operating Activities | (4,608) | (4,873) | |
EBITDA | 1,270 | 1,220 | |
Cost of Sale of Receivables | (174) | (176) | |
Working Capital | (5,124) | (5,358) | |
Assets and Liabilities Variation | (579) | (559) | |
Cash Flow from Investment Activities | (615) | (427) | |
Net Investment | (615) | (427) | |
Change on net cash after investments | (5,223) | (5,300) | |
Cash Flow from Financing Activities | 798 | 254 | |
Dividends Payments and Others | - | - | |
Net Payments | 798 | 254 | |
Change on Net Cash | (4,425) | (5,046) | |
Cash Balance at End of Exercise | 3,655 | 2,305 | |
Cash includes "Assets held for sale and op. Discontinued" | 1,296 | 604 | |
Cash t as balance sheet (excluding Via Varejo) | 2,359 | 1,701 | |
33
4. Breakdown of Sales by Business
Breakdown of Gross Sales by Business | |||||
(R$ million) | 1Q19 | % | 1Q18 | % | |
Multivarejo | 6,922 | 50.1% | 6,801 | 55.3% | 1.8% |
Pão de Açúcar | 1,778 | 12.9% | 1,753 | 14.3% | 1.4% |
Extra (1) | 4,155 | 30.0% | 4,151 | 33.8% | 0.1% |
Convenience Stores (2) | 290 | 2.1% | 264 | 2.1% | 9.8% |
Other Businesses (3) | 699 | 5.1% | 632 | 5.1% | 10.7% |
Cash & Carry | 6,907 | 49.9% | 5,499 | 44.7% | 25.6% |
Assaí | 6,907 | 49.9% | 5,499 | 44.7% | 25.6% |
Food Business | 13,829 | 100.0% | 12,300 | 100.0% | 12.4% |
Breakdown of Net Sales by Business | |||||
(R$ million) | 1Q19 | % | 1Q18 | % | |
Multivarejo | 6,382 | 50.2% | 6,285 | 55.4% | 1.5% |
Pão de Açúcar | 1,636 | 12.9% | 1,614 | 14.2% | 1.4% |
Extra (1) | 3,787 | 29.8% | 3,805 | 33.5% | -0.5% |
Convenience Stores (2) | 272 | 2.1% | 246 | 2.2% | 10.5% |
Other Businesses (3) | 687 | 5.4% | 621 | 5.5% | 10.6% |
Cash & Carry | 6,327 | 49.8% | 5,058 | 44.6% | 25.1% |
Assaí | 6,327 | 49.8% | 5,058 | 44.6% | 25.1% |
Food Business | 12,709 | 100.0% | 11,343 | 100.0% | 12.0% |
(1)Includes sales by Extra Supermercado, Mercado Extra, Extra Hiper and Compre Bem.(2)Includes sales by Mini Extra and Minuto Pão de Açú car.
(3)Includes sales by Gas stations, Drugstores, Delivery and rental revenue from commercial centers.
5. Breakdown of Sales (% of Net Sales)
SALES BREAKDOWN (% of Net Sales)
Food Business | ||
1Q19 | 1Q18 | |
Cash | 49.1% | 49.9% |
Credit Card | 40.0% | 39.2% |
Food Voucher | 10.9% | 10.9% |
34
6. Store Portfolio Changes by Banner
12/31/2018 | Openings | Openings by | Closings | Closing to | 03/31/2019 | ||||||
Conversion | Conversion | ||||||||||
Ass aí | 144 | - | 1 | - | - | 145 | |||||
Pão de Açúcar | 186 | - | - | - | - | 186 | |||||
Extra Hiper | 112 | - | - | - | - | 112 | |||||
Extra Supermercado | 150 | - | - | - | -7 | 143 | |||||
Mercado Extra | 23 | - | 7 | - | - | 30 | |||||
Compre Bem | 13 | - | - | - | - | 13 | |||||
Mini Extra | 156 | - | - | - | -2 | 154 | |||||
Minuto Pão de Açúcar | 79 | - | 2 | - | - | 81 | |||||
Other Business | 194 | 1 | - | - | - | 195 | |||||
Gas stations | 71 | - | - | - | - | 71 | |||||
Drugstores | 123 | 1 | - | - | - | 124 | |||||
Total Stores | 1,057 | 1 | 10 | 0 | -9 | 1,059 | |||||
Sales Area ('000 m2) | 1,860 | 1,863 |
1Q19 Results Conference Call and Webcast
Thursday, May 9, 2019
10:30 a.m. (Brasília) | 9:30 a.m. (New York) | 2:30 p.m. (London)
Conference call in Portuguese (original language) +55 (11)3181-8565
Conference call in English (simultaneous translation) +1 (412)717-9224or +1 (844)763-8274
Webcast:http://www.gpari.com.br
Replay
+55 11 3193-1012
Access code for audio in Portuguese: 1932275# Access code for audio in English: 1779586#
http://www.gpari.com.br
Investor Relations Contacts
GPA
Telephone: 55 (11) 3886-0421
gpa.ri@gpabr.com
www.gpari.com.br
About GPA:GPA is Brazil's largest retailer, with a distribution network comprising over 2,000 points of sale as well as electronic channels. Established in 1948 in São Paulo, it has its head office in the ci ty and operations in 18 Brazilian states and the Federal District. With a strategy of focusing its decisions on customers and better serving them based on their consumer profile in the wide variety of shopping experiences it offers, GPA adopts a multi-business and multi-channel platform consisting of brick-and-mortar stores and e-commerce operations, divided into three business units: Multivarejo, which operates the supermarket, hypermarket and Minimercado store formats, as well as fuel stations and drugstores under the Pão de Açúcar and Extra banners; Assaí, which operates in the cash-and-carry wholesale segment; GPA Malls, which is responsible for managing the Group's real estate assets, expansion projects and new store openings; and Via Varejo's discontinued operations, with its bricks and mortar electronics and home appliances stores under the Casas Bahia and Ponto Frio banners, and the e-commerce segment.
Disclaimer:Statements contained in this release related to the business outlook of the Company, projections of operating/financial results, growth prospects of the Company and market and macroeconomic estimates are merely forecasts and are based on the beliefs, plans and expectations of Management in
35
relation to the Company's future. These expectations are highly dependent on changes in the market, the general economic performance of Brazil, industry and international markets, and hence are subject to change.
Glossary
Food Segment:Represents the combined results of Multivarejo and Assaí, excluding equity income (loss) from Cdiscount, which is not included in the operating segments reported by the Company.
Discontinued Operations:Due to the ongoing divestment of the interest held by GPA in Via Varejo S.A., the operations of Via Varejo are treated as discontinued operations. Accordingly, net sales and other profit or loss accounts were adjusted retrospectively, as required under IFRS 5/CPC 31, approved by CVM Resolution 598/09 - Non-current asse ts held for sale and discontinued operations.
EBITDA:EBITDA is calculated in accordance with Instruction 527 issued by the Securities and Exchange Commission of Brazil (CVM) on October 4, 2012.
Adjusted EBITDA:Measure of profitability calculated by excluding Other Operating Income and Expenses from EBITDA. Management uses this measure in its analyses as it believes it eliminates nonrecurring expenses and revenues and other nonrecurring items that could compromise the comparability and analysis of results.
Earnings per share:Diluted earnings per share are calculated as follows:
●Numerator: profit in the year adjusted by dilutive effects of stock options granted by subsidiaries.
●Denominator: number of shares of each category adjusted to include potential shares corresponding to dilutive instruments (stock options), less the number of shares that could be repurchased in the market, if applicable.
36
Equity instruments that must or can be settled with the shares of the Company and its subsidiaries are only included in the calculation when the settlement has a dilutive impact on earnings per share.
Compre Bem:Project involving the conversion of stores in order to enter a market niche currently occupied by regional supermarkets. The store model is better adapted to the needs of consumers in the regions where the stores are located. The service and assortment of the perishables category will be reinforced, while other categories will have a leaner assortment. Compre Bem is managed independently from the Extra Super banner, with the focus on streamlining operating costs, especially logistics and IT.
Mercado Extra:Project aims to renovate Extra Super by reinforcing the quality of perishables and customer service, with the focus on the B and C income groups. There will be no change in the operating model of the stores, which will continue to be managed under the Extra banner.
James Delivery (last miler):Multiservice platform for ordering and delivering in minutes of diverse products selected by our customers, including restaurants and integration with our supermarkets and drugstores.
Cheftime:pioneering startup in the Foodtech segment, offering online subscription services and sales of gastronomic kits.
Same-storegrowth:Same-store growth, as mentioned in this document, is adjusted by the calendar effect in each period.
Growth and Changes:The growth and changes presented in this document refer to variations from the same period last year, except where stated otherwise.
37
Companhia Brasileira de Distribuição
Notes to the interim financial information March 31, 2019
(In millions of Brazilian reais, unless otherwise stated)
1.Corporate information
Companhia Brasileira de Distribuição ("Company" or "CBD"), directly or through its subsidiaries ("Grou p" or "GPA") is engaged in the retail of food, clothing, home appliances, electronics and other products through its chain of hypermarkets, supermarkets, specialized stores and department stores especially under the trade names "Pão de Açúcar, "Minuto Pão d e Açúcar", "Extra Hiper", "Extra Super", "Mercado Extra", "Minimercado Extra", "Assai", and the neigh borhood shopping mall brand "Conviva". The activities related to the segments of electronics and e-commerce are presented as discontinued operations (note 32) and represent the stores under the brands "Ponto Frio" and "Casas Bahia", as well as the e-commerce platforms "CasasBahia.com," "Extr a.com", "Pontofrio.com", "Barateiro.com". The Group's headquarters are located in the city of São Paulo, State of São Paulo, Brazil.
The Company's shares are listed on the São Paulo St ock Exchange ("B3") Level 1 of Corporate Governance under the ticker symbol "PCAR4" and on the New York Stock Exchange (ADR level III), under the ticker symbol "CBD".
The Company is indirectly controlled by Almacenes Éxito S.A., through Wilkes Participações S.A. ("Wilkes"), and its ultimate parent company is Casino Guichard Perrachon ("Casino"), French company listed on Paris Stock Exchange.
2.Basis of preparation
The individual and consolidated interim financial information has been prepared in accordance with IAS 34 - Interim Financial Reporting issued by the International Accounting Standard Board ("IASB") and CPC 21 (R1) - Interim Financial Reporting and presented consistently with the standards approved and issued by the Brazilian Securities and Exchange Commission ("CVM") applicable to the preparation of interim financial information - ITR.
The individual and consolidated interim financial information is being presented in millions of Brazilian Reais.The reporting currency of the Company is Real and for subsidiaries located abroad is the local currency of each jurisdiction.
The accounting information intermediate and consolidated regarding the quarter ended March 31, 2019 were approved by the Board of Directors on May 07, 2019.
As a result of the process in progress for the sale of the subsidiary Via Varejo S.A. (note 32 on the financial statements for year ended December 31, 2018, presented in February 20, 2019) and in accordance to the CPC 31 / IFRS 5 - Non current assets held for sale and discontinued operation, the individual and consolidated interim financial information of the statement of the operations and the statement of the added value for the periods ended March 31, 2019 and March 31, 2018 were presented with the effects of the transaction.
The cash flow statements presented include the continuing and discontinued operations in line with technical pronouncement CPC31 / IFRS 5. The summary cash flow of discontinued operations is presented in note 31.1.
The balance sheet, the statement of operations, the statement of value added, the statement of changes in shareholders equity and the statement of cash flow were restated with the adoption of IFRS16 (see note 5).
3.Basis of consolidation
The information on the basis of consolidation did not have significant modification and was presented in the annual financial statements for 2018, in note 3.
38
Companhia Brasileira de Distribuição
Notes to the interim financial information March 31, 2019
(In millions of Brazilian reais, unless otherwise stated)
4.Significant accounting policies
The significant accounting policies adopted by the Company in the preparation of the individual and consolidated interim financial information are consistent with those adopted and disclosed on Note 4 of the financial statements for the year ended December 31, 2018 and therefore should be read in conjunction and except for the adoption of CPC06 (R2) leases pronouncement, presented in note 5.1. and the policy of recognition and measurement of income tax in the interim period described in Note 19.1.
5.Adoption of new procedures, amendments and interpretations of pronouncements issued by IASB and CPC and standards published in force as of 2019
5.1. CPC 06(R2)/ IFRS 16 - Leases
CPC 06 (R2) / IFRS 16 sets forth the principles for the recognition, measurement, presentation and disclosure of leasing operations and requires tenants to account for all leases in a single model balance sheet similar to accounting for molds of CPC 06 (R1) / IAS 17.
The Company opted for the adoption of the full retrospective approach as a transition method on January 1, 2019, with effect from the beginning of the first practicable period and consequently, the comparative periods are being restated.
In the signing of an agreement, the Company must consider if the contract is a lease, or contains a lease component. The contract is, or contains, a lease if it transfers the rights to control the use of an asset for a period of time in exchange of a consideration.
The Group leases equipment and commercial spaces, including stores and distribution centers, through cancelable and non-cancelable lease agreements. The agreements length vary substantially from 5 to 25 years.
The Group as a lessee
Company evaluates its agreements in order to identify the lease relationships of a right of use, considering the exceptions described in the standard as short-term agreements lower than twelve months and individual assets with amount lower than US$5 thousands.
Lease agreements are then recorded, at its beginning, as a Lease liability (note 21) against a Right of use (note 14 and 15), both by the present value of the minimum lease payments, using the implied interest rate in the agreement, or the incremental borrowing rate of the lessee.
The lease term utilized in the measurement relates to the term that the lessee is reasonably certain that will extend, or that will not extend, the lease relationship.
Subsequently, the payments made are allocated between financial interest and reduction of the liability, applying the interest rate in the balance of the liability. The financial interest is recognized as financial expenses.
The Right of Use of the lease agreements is amortized as expense, as incurred, during the lease term used for the lease estimation of the lease liabilities. The leasehold improvements made in our stores are amortized over their useful life, or the expected time for utilization of the asset limited in the cases where there is evidence of impossibility of extension of the lease term.
The contingent rentals are recognized as expenses as incurred.
39
Companhia Brasileira de Distribuição
Notes to the interim financial information March 31, 2019
(In millions of Brazilian reais, unless otherwise stated)
5.Adoption of new procedures, amendments and interpretations of pronouncements issued by IASB and CPC and standards published in force as of 2019 -Continued
5.1. Leases - Continued
Group as lessors
Lease agreements in which the Group does not transfer substantially all the risks and rewards of ownership of the asset are classified as operating lease. Rental income arising is accounted for on a straight-line basis over the lease terms and is included in revenue in the statement of profit or loss due to its operating nature. Initial direct costs incurred in negotiating an operating lease are accounted for as part of the carrying amount of the leased asset and amortized over the agreement term on the same basis as rental income.
Contingent rentals are recognized as revenue in the periods in which they are earned.
5.2. Presentation of the retrospective effects of the application of pronouncements
As the decision to adopt the full retrospective approach of CPC 06 (R2) (IFRS16) the comparative periods are being restated as follows:
Balance Sheet
Parent Company | ||||
12.31.2018 | ||||
Originally presented | IFRS16 effects | Restated | ||
Assets held for sale | 2,014 | 53 | 2,067 | |
Total current assets | 9,554 | 53 | 9,607 | |
Deferred income tax and social contribution taxes | 172 | 219 | 391 | |
Investments in subsidiaries and associates | 4,536 | (125) | 4,411 | |
Property and equipment | 5,864 | 2,487 | 8,351 | |
Intangible assets | 1,674 | 171 | 1,845 | |
Total non-current assets | 15,228 | 2,752 | 17,980 | |
Total Assets | 24,782 | 2,805 | 27,587 | |
Borrowings and financing | 1,336 | (30) | 1,306 | |
Lease liability | - | 404 | 404 | |
Other current liabilities | 384 | (120) | 264 | |
Total current liabilities | 8,523 | 254 | 8,777 | |
Borrowings and financing | 3,403 | (113) | 3,290 | |
Lease liability | - | 3,403 | 3,403 | |
Provision for losses on investments in associates | 267 | 26 | 293 | |
Total non-current liabilities | 5,176 | 3,316 | 8,492 | |
Total liabilities | ||||
13,699 | 3,570 | 17,269 | ||
Total Shareholders' Equity | 11,083 | (765) | 10,318 | |
Total liabilities and shareholders' equity | 24,782 | 2,805 | 27,587 | |
40 |
Companhia Brasileira de Distribuição
Notes to the interim financial information March 31, 2019
(In millions of Brazilian reais, unless otherwise stated)
5.Adoption of new procedures, amendments and interpretations of pronouncements issued by IASB and CPC and standards published in force as of 2019 -Continued
5.2.Presentation of the retrospective effects of the application of pronouncements - Continued
Consolidated | ||||
12.31.2018 | ||||
Originally presented | IFRS16 effects | Restated | ||
Assets held for sale | 175 | (22) | 153 | |
Total current assets | 24,443 | 4,577 | 29,020 | |
36,304 | 4,555 | 40,859 | ||
Deferred income tax and social contribution taxes | ||||
Investments in subsidiaries and associates | 207 | 281 | 488 | |
Property and equipment | 59 | (42) | 17 | |
Intangible assets | 9,650 | 3,470 | 13,120 | |
Total non-current assets | 2,675 | 171 | 2,846 | |
Total Assets | 16,545 | 3,880 | 20,425 | |
52,849 | 8,435 | 61,284 | ||
Borrowings and financing | ||||
Lease liability | 2,016 | (35) | 1,981 | |
Other current liabilities | - | 465 | 465 | |
Total current liabilities | 454 | (131) | 323 | |
19,412 | 4,464 | 23,876 | ||
Borrowings and financing | 32,785 | 4,763 | 37,548 | |
Lease liability | ||||
Provision for losses on investments in associates | 3,509 | (117) | 3,392 | |
Total non-current liabilities | - | 4,458 | 4,458 | |
267 | 26 | 293 | ||
Total liabilities | 6,125 | 4,367 | 10,492 | |
Total Shareholders' Equity | ||||
38,910 | 9,130 | 48,040 | ||
Total liabilities and shareholders' equity | ||||
Assets held for sale | 13,939 | (695) | 13,244 | |
Total current assets | 52,849 | 8,435 | 61,284 | |
41
Companhia Brasileira de Distribuição
Notes to the interim financial information March 31, 2019
(In millions of Brazilian reais, unless otherwise stated)
5.Adoption of new procedures, amendments and interpretations of pronouncements issued by IASB and CPC and standards published in force as of 2019 -Continued
5.2. Presentation of the retrospective effects of the application of pronouncements - Continued
Statement of Operations
Parent Company | ||||
03.31.2018 | ||||
Originally | IFRS16 | |||
presented | effects | Restated | ||
Cost of sales | (4,478) | 12 | (4,466) | |
Gross profit | 1,760 | 12 | 1,772 | |
Operating income (expenses) | ||||
Selling expenses | (1,262) | 144 | (1,118) | |
General and administrative expenses | (177) | 1 | (176) | |
Depreciation and amortization | (155) | (75) | (230) | |
Share of profit of associates | 136 | 22 | 158 | |
Other operation expenses, net | (40) | 1 | (39) | |
Profit from operations before net financial expenses | 262 | 105 | 367 | |
Net financial expenses | (119) | (113) | (232) | |
Income before income tax and social | 143 | (8) | 135 | |
Income tax and social contribution | 18 | 8 | 26 | |
Net income from continuing operations | 161 | - | 161 | |
Net income (loss) from discontinued operations | (11) | - | (11) | |
Net income for the period | 150 | - | 150 | |
Attributable: | ||||
Controlling shareholders - continuing operations | 161 | - | 161 | |
Controlling shareholders - discontinued operations | (11) | - | (11) | |
Total of controlling shareholders | 150 | - | 150 | |
42
Companhia Brasileira de Distribuição
Notes to the interim financial information March 31, 2019
(In millions of Brazilian reais, unless otherwise stated)
5.Adoption of new procedures, amendments and interpretations of pronouncements issued by IASB and CPC and standards published and in force as of 2019 -Continued
5.2.Presentation of the retrospective effects of the application of pronouncements - Continued
Consolidated | ||||
03.31.2018 | ||||
Originally | ||||
presented | IFRS16 effects | Restated | ||
Cost of sales | (8,796) | 13 | (8,783) | |
Gross profit | 2,547 | 13 | 2,560 | |
Operating income (expenses) | ||||
Selling expenses | (1,739) | 181 | (1,558) | |
General and administrative expenses | (241) | 2 | (239) | |
Depreciation and amortization | (210) | (94) | (304) | |
Share of profit of associates | (33) | (3) | (36) | |
Other operation expenses, net | (43) | 1 | (42) | |
Profit from operations before net financial expenses | 281 | 100 | 381 | |
Net financial expenses | (132) | (142) | (274) | |
Income before income tax and social | 149 | (42) | 107 | |
Income tax and social contribution | (41) | 11 | (30) | |
Net income from continuing operations | 108 | (31) | 77 | |
Net income (loss) from discontinued operations | 118 | 72 | 190 | |
Net income for the period | 226 | 41 | 267 | |
Attributable: | ||||
Controlling shareholders - continuing operations | 108 | (31) | 77 | |
Controlling shareholders - discontinued operations | 42 | 31 | 73 | |
Total of Controlling shareholders | 150 | - | 150 | |
Non-controlling shareholders - discontinued operations | 76 | 41 | 117 | |
Total of non-controlling shareholders | 76 | 41 | 117 | |
43
Companhia Brasileira de Distribuição
Notes to the interim financial information March 31, 2019
(In millions of Brazilian reais, unless otherwise stated)
5.Adoption of new procedures, amendments and interpretations of pronouncements issued by IASB and CPC and standards published and in force as of 2019 -Continued
5.2.Presentation of the retrospective effects of the application of pronouncements - Continued
Statement of Cash Flows
Parent Company | |||
03.31.2018 | |||
Originally | |||
presented | IFRS16 effects | Restated | |
Net income for the period | 150 | - | 150 |
Deferred income tax | (22) | (8) | (30) |
Losses (gain) of disposals of property and equipments | 5 | 2 | 7 |
Depreciation/ Amortization | 166 | 89 | 255 |
Interest and inflation adjustments | 97 | 118 | 215 |
Share of profit (loss) of subsidiaries and associates | (136) | (22) | (158) |
Losses (gain) on lease liability write off | - | (3) | (3) |
Other liabilities | (22) | 45 | 23 |
Payments of borrowings and financing | (534) | 25 | (509) |
Payments of lease liability | - | (246) | (246) |
Consolidated | |||
03.31.2018 | |||
Originally | |||
presented | IFRS16 effects | Restated | |
Net income for the period | 226 | 41 | 267 |
Deferred income tax | 6 | 26 | 32 |
Losses (gain) of disposals of property and equipments | 15 | 2 | 17 |
Depreciation/ Amortization | 223 | 111 | 334 |
Interest and inflation adjustments | 205 | 246 | 451 |
Share of profit (loss) of subsidiaries and associates | 27 | 3 | 30 |
Losses (gain) on lease liability write off | - | (3) | (3) |
Other liabilities | 25 | 49 | 74 |
Payments of borrowings and financing | (1,904) | 40 | (1,864) |
Payments of lease liability | - | (515) | (515) |
5.3 ICPC 22
The interpretation of ICPC22 clarifies how to apply the recognition and measurement requirements of CPC 32 when there is uncertainty about tribute treatments over profit. The interpretation was approved on December 21, 2018 and entered into force on January 1, 2019. Management concludes that there are no significant impacts as a result of the interpretation.
44
Companhia Brasileira de Distribuição
Notes to the interim financial information March 31, 2019
(In millions of Brazilian reais, unless otherwise stated)
6. Significant accounting judgments, estimates and assumptions
Judgments, estimates and assumptions
The preparation of the Company's individual and consolidated interim financial information requires Management to make judgments, estimates and assumptions that affect the reported amounts of revenues, expenses, assets and liabilities, and the disclosure of contingent liabilities at the end of the reporting period; however, uncertainties about these assumptions and estimates may result in outcomes that require adjustments to the carrying amount of the affected asset or liability in future periods.
The significant assumptions and estimates used in the preparation of the individual and consolidated interim financial information for the three-month period ended March 31, 2019 were the same as those adopted in the individual and consolidated financial statements for the year ended December 31, 2018, except for the adoption of CPC 06 - R2 (IFRS 16) described in Note 5.1.
7.Cash and cash equivalents
The detailed information on cash and cash equivalents was presented in the annual financial statements for 2018, in note 7.
Parent Company | Consolidated | |||||||
Rate | 03.31.2019 | 12.31.2018 | 03.31.2019 | 12.31.2018 | ||||
Cash and banks - Brazil | 171 | 345 | 296 | 406 | ||||
Cash and banks - Abroad | (*) | 80 | 80 | 80 | 80 | |||
Short-term investments - Brazil | (**) | 1,343 | 2,510 | 1,983 | 3,883 | |||
1,594 | 2,935 | 2,359 | 4,369 | |||||
(*) Refers to amounts deposited in the United States of America in US Dollars.
(**) Short-term investments as March 31, 2019 refer substantially to highly liquid investments accruing interest corresponding to a weighted average rate of 87.92% (85.78% on December 31, 2018) of the Interbank deposit Certificate ("CDI") and redeemable in terms of less than 90 days as of investment date.
8.Trade receivables
The detailed information on trade receivables was presented in the annual financial statements for 2018, in note 8.
Parent Company | Consolidated | ||||
03.31.2019 | 12.31.2018 | 03.31.2019 | 12.31.2018 | ||
Credit card companies | 234 | 19 | 329 | 38 | |
Credit card companies - related parties (note | 201 | 37 | 218 | 58 | |
12.2) | |||||
74 | 155 | ||||
Sales vouchers | 68 | 128 | |||
Private label credit card | 45 | 52 | 47 | 53 | |
Receivables from related parties (note 12.2) | 25 | 39 | 15 | 15 | |
Receivables from suppliers | 43 | 64 | 66 | 101 | |
Allowance for doubtful accounts (note 8.1) | (2) | (1) | (5) | (5) | |
620 | 278 | 825 | 388 | ||
Current | 560 | 274 | 765 | 384 | |
Noncurrent | 60 | 4 | 60 | 4 |
45
Companhia Brasileira de Distribuição
Notes to the interim financial information March 31, 2019
(In millions of Brazilian reais, unless otherwise stated)
8. Trade receivables - Continued
8.1. Allowance for doubtful accounts
Parent Company | Consolidated | |||||
03.31.2019 | 03.31.2018 | 03.31.2019 | 03.31.2018 | |||
At the beginning of the period | ||||||
(1) | (3) | (5) | (6) | |||
Loss/reversal in the period | (1) | - | (123) | (177) | ||
Write-off of receivables | - | 2 | 147 | 154 | ||
Assets held for sale and discontinued operations | - | (24) | ||||
(note 31) | - | 25 | ||||
At the end of the period | (2) | (1) | (5) | (4) | ||
Below is the aging list of consolidated gross receivables, by maturity period:
Overdue receivables - Consolidated | ||||||
Total | Not overdue | <30 days | 30-60 days | 61-90 days | >90 days | |
03.31.2019 | 830 | 802 | 14 | 2 | 3 | 9 |
12.31.2018 | 393 | 362 | 10 | 5 | 5 | 11 |
9.Other receivables
The detailed information on cash and cash equivalents was presented in the annual financial statements for 2018, in note 9.
Parent Company | Consolidated | ||||
03.31.2019 | 12.31.2018 | 03.31.2019 | 12.31.2018 | ||
Accounts receivable from insurers | 224 | 213 | 229 | 213 | |
Receivable from sale of subsidiaries | 86 | 82 | 86 | 82 | |
Rental receivable | 39 | 40 | 42 | 44 | |
Assets sale | 33 | 40 | 33 | 40 | |
Other | 53 | 58 | 62 | 67 | |
Allowance for doubtful other receivables | (14) | (14) | (16) | (16) | |
421 | 419 | 436 | 430 | ||
Current | 292 | 291 | 307 | 302 | |
Noncurrent | 129 | 128 | 129 | 128 |
46
Companhia Brasileira de Distribuição
Notes to the interim financial information March 31, 2019
(In millions of Brazilian reais, unless otherwise stated)
9.Other receivables- Continued
9.1.Allowance for doubtful accounts
Parent Company | Consolidated | ||||
03.31.2019 | 03.31.2018 | 03.31.2019 | 03.31.2018 | ||
At the beginning of the period | (14) | (10) | (16) | (12) | |
Write-off of receivables | - | 1 | 5 | 13 | |
Assets held for sale and discontinued | - | - | (5) | (12) | |
operations (note 31) | |||||
At the end of the period | (14) | (9) | (16) | (11) | |
10. Inventories
The detailed information on inventories was presented in the annual financial statements for 2018, in note 10.
Parent Company | Consolidated | ||||
03.31.2019 | 12.31.2018 | 03.31.2019 | 12.31.2018 | ||
Stores | 2,248 | 2,206 | 4,162 | 4,162 | |
Distribution centers | 1,263 | 1,431 | 1,614 | 1,807 | |
Real estate inventories | - | - | 2 | 5 | |
Allowance for losses on inventory | (30) | (31) | (46) | (65) | |
obsolescence and damages (note 10.1) | |||||
3,481 | 3,606 | 5,732 | 5,909 | ||
10.1. Allowance for losses on inventory obsolescence and damages
Parent Company | Consolidated | ||||
03.31.2019 | 03.31.2018 | 03.31.2019 | 03.31.2018 | ||
At the beginning of the period | (31) | (36) | (65) | (73) | |
Additions | (3) | - | (28) | (25) | |
Write-offs | 4 | 1 | 41 | 44 | |
Assets held for sale and discontinued | - | - | 6 | 4 | |
operations (note 31) | |||||
At the end of the period | (30) | (35) | (46) | (50) | |
47
Companhia Brasileira de Distribuição
Notes to the interim financial information March 31, 2019
(In millions of Brazilian reais, unless otherwise stated)
11.Recoverable taxes
The detailed information on recoverable taxes was presented in the annual financial statements for 2018, in note 11.
Parent Company | Consolidated | ||||
03.31.2019 | 12.31.2018 | 03.31.2019 | 12.31.2018 | ||
State value-added tax on sales and services - ICMS | 1,371 | 1,326 | 2,396 | 2,335 | |
Provision for non-realization to ICMS | - | - | (35) | (28) | |
Social Integration Program/Contribution for Social | 511 | 461 | 780 | 717 | |
Security Financing-PIS/COFINS | |||||
Social Security Contribution - INSS | 301 | 295 | 330 | 328 | |
Income tax and Social Contribution | 19 | 38 | 33 | 52 | |
Other | 10 | 9 | 20 | 20 | |
Total | 2,212 | 2,129 | 3,524 | 3,424 | |
Current | 331 | 316 | 648 | 679 | |
Noncurrent | 1,881 | 1,813 | 2,876 | 2,745 |
11.1.ICMS is expected to be realized as follows (net of provision for not realizing in consolidated):
In
Up to one year From 1 to 2 years From 2 to 3 years From 3 to 4 years From 4 to 5 years More than 5 years
Parent Company | Consolidated |
104244
145390
149418
156415
150218
667676
1,3712,361
The Group understands that future realization of ICMS tax credits is probable based on a feasibility study, on the expectation of future growth and the expected offset against tax debts from its operations. The projections on the realization of ICMS balances are revised at least anualy by the occasion of the annual strategic planning approved by the Company's Board of Directors. For the quarter ended March 31, 2019, management has implemented monitoring controls over the progress of the plan annually established, assessing and including new elements that contribute to the recoverability of ICMS tax credits, net of provision of R$35, as shown above:
48
Companhia Brasileira de Distribuição
Notes to the interim financial information March 31, 2019
(In millions of Brazilian reais, unless otherwise stated)
12. Related parties
12.1. Management and Advisory Committees compensation
The expenses related to management compensation (officers appointed pursuant to the Bylaws including members of the Board of Directors and the related support committees) for the three- months period ended March 31, 2019 and 2018, were as follows:
In thousands of Brazilian reais
Variable | Stock option | ||||||||||
Base salary | compensation | plan | Total | ||||||||
2019 | 2018 | 2019 | 2018 | 2019 | 2018 | 2019 | 2018 | ||||
Board of directors (*) | 4,612 | 1,396 | - | - | - | - | 4,612 | 1,396 | |||
Executive officers | 8,537 | 7,722 | 3,344 | 5,192 | 4,997 | 3,203 | 16,878 | 16,117 | |||
Fiscal Council | - | 171 | - | - | - | - | - | 171 | |||
13,149 | 9,289 | 3,344 | 5,192 | 4,997 | 3,203 | 21,490 | 17,684 | ||||
(*)The compensation of the Board of Directors' advisory committees (Human Resources and Compensation, Audit, Finance, Sustainable Development and Corporate Governance) is included in this line.
49
Companhia Brasileira de Distribuição
Notes to the interim financial information March 31, 2019
(In millions of Brazilian reais, unless otherwise stated)
12. Related parties - Continued
12.2. Balances and transactions with related parties.
The detailed information on related parties was presented in the annual financial statements for 2018, in note 12.
Parent company | |||||||||||||||
Balances | Transactions | ||||||||||||||
Trade receivables | Other assets | Trade payables | Other liabilities | Revenues (expenses) | |||||||||||
2019 | 2018 | 2019 | 2018 | 2019 | 2018 | 2019 | 2018 | 2019 | 2018 | ||||||
Controlling shareholders: | |||||||||||||||
Casino | 10 | 10 | - | - | 1 | 2 | 12 | 1 | (15) | (15) | |||||
Euris | - | - | - | - | - | - | 1 | - | (1) | (1) | |||||
Helicco | - | - | - | - | - | - | 3 | 3 | (3) | - | |||||
Subsidiaries: | |||||||||||||||
Novasoc Comercial | - | - | 47 | 45 | - | - | 2 | 2 | - | - | |||||
Sendas Distribuidora | 10 | 23 | 76 | 94 | 9 | 11 | - | - | 19 | 17 | |||||
SCB Distribuição e Comércio | - | - | 4 | 96 | - | - | - | - | - | - | |||||
Via Varejo | 5 | 6 | 19 | 16 | 4 | 11 | 118 | 105 | (18) | (21) | |||||
James Delivery | - | - | 3 | - | - | - | - | - | - | - | |||||
Cnova Brasil | - | - | - | - | - | - | 1 | - | - | 1 | |||||
GPA M&P | - | - | 2 | 3 | - | - | 13 | 13 | - | - | |||||
GPA Logística | - | - | 62 | 59 | 2 | 4 | 52 | 50 | - | - | |||||
Bellamar | - | - | 1 | 1 | - | - | - | - | - | - | |||||
Associates | |||||||||||||||
FIC | 201 | 37 | 29 | 26 | 16 | 21 | - | - | 22 | 41 | |||||
Other related parties | |||||||||||||||
Greenyellow do Brasil Energia e Serviços | - | - | - | - | - | - | 142 | 142 | (11) | 12 | |||||
Ltda("Greenyellow") (i) | |||||||||||||||
Others | - | - | 1 | 1 | - | - | - | - | - | - | |||||
Total | 226 | 76 | 244 | 341 | 32 | 49 | 344 | 316 | (7) | 34 | |||||
(i) Amount refers to acquisition of products and services with purpose the Company's energy efficience.
50
Companhia Brasileira de Distribuição
Notes to the interim financial information March 31, 2019
(In millions of Brazilian reais, unless otherwise stated)
12. Related parties - Continued
12.2. Balances and transactions with related parties - Continued
Consolidated | |||||||||||||||
Balances | Transactions | ||||||||||||||
Trade | Trade | Other | Revenues | ||||||||||||
receivables | Other assets | payables | liabilities | (expenses) | |||||||||||
2019 | 2018 | 2019 | 2018 | 2019 | 2018 | 2019 | 2018 | 2019 | 2018 | ||||||
Controlling shareholders | |||||||||||||||
Casino | 15 | 15 | - | - | 1 | 2 | 13 | 1 | (15) | (15) | |||||
Euris | - | - | - | - | - | - | 1 | - | (1) | (1) | |||||
Helicco | - | - | - | - | - | - | 3 | 3 | (3) | - | |||||
Associates | |||||||||||||||
FIC | 218 | 58 | 38 | 33 | 28 | 31 | - | - | 38 | 52 | |||||
Other related parties | |||||||||||||||
Greenyellow do Brasil Energia e Serviços Ltda (Greenyellow) | - | - | - | - | - | - | 142 | 141 | (11) | (12) | |||||
Others | - | - | 1 | 1 | - | - | - | - | - | - | |||||
Total | 233 | 73 | 39 | 34 | 29 | 33 | 159 | 145 | 8 | 24 | |||||
51
Companhia Brasileira de Distribuição
Notes to the interim financial information March 31, 2019
(In millions of Brazilian reais, unless otherwise stated)
13.Investments in subsidiaries and associates
The detailed information on investments was presented in the annual financial statements for 2018, in note 13.
13.1. Breakdown of investments
Parent Company | |||||||||||
Sendas | Novasoc | Via Varejo | Bellamar | SCB | Others | Total (*) | |||||
Balances at 12.31.2018 | 4,210 | 1 | - | 207 | 75 | (224) | 4,269 | ||||
Adjustment related to IFRS 16 | (125) | - | - | - | - | (26) | (151) | ||||
Balances at 12.31.2018 - restated | 4,085 | 1 | - | 207 | 75 | (250) | 4,118 | ||||
Share of profit of subsidiaries and associates | 159 | (1) | 34 | 19 | (8) | (45) | 158 | ||||
Dividends and interest on own capital | (50) | - | - | (9) | - | - | (59) | ||||
Stock options | 2 | - | 1 | - | - | - | 3 | ||||
Capital increase | - | - | - | - | 142 | - | 142 | ||||
Capital increase with property and equipment | 67 | - | - | - | - | - | 67 | ||||
Share of other comprehensive income | - | - | - | - | - | 2 | 2 | ||||
Disposal of interest | - | - | (190) | - | - | (101) | (291) | ||||
Assets held for sale and discontinued operations (note 31) | - | - | 155 | - | - | 101 | 256 | ||||
Balances at 03.31.2019 | 4,263 | - | - | 217 | 209 | (293) | 4,396 | ||||
Parent Company | |||||||||||
Sendas | Novasoc | Via | Bellamar | Others | |||||||
Varejo | Total (*) | ||||||||||
Balances at 12.31.2017 | 3,119 | 5 | - | 155 | (129) | 3,150 | |||||
Adjustment related to IFRS 16 | (102) | - | - | - | (11) | (113) | |||||
Balances at 12.31.2017 - restated | 3,017 | 5 | - | 155 | (140) | 3,037 | |||||
Share of profit of subsidiaries and associates | 109 | (1) | 89 | 11 | (50) | 158 | |||||
Stock options | 4 | - | 4 | - | 1 | 9 | |||||
Share of other comprehensive income | - | - | (3) | - | (6) | (9) | |||||
Assets held for sale and discontinued operations | - | - | (90) | - | - | (90) | |||||
(note 31) | |||||||||||
Balances at 03.31.2018 - restated | 3,130 | 4 | - | 166 | (195) | 3,105 |
(*)Includes the effects of on the provision for losses on investments in associates in Luxco of R$330 on March, 31 2019 (R$261 on March 31, 2018).
Balances in the beginning of the period
Adjustement related to IFRS 16
Balances in the beginning of the period - restated
Share of profit of associates - Continuing operations Share of profit of associates - Discontinued operations Share of other comprehensive income
Dividends and interest on own capital - continuing operations Dividends and interest on own capital - discontinued operations Assets held for sale and discontinued operations (note 31)
Balances at the end of the period
Consolidated
03.31.201903.31.2018
Restated | |
(64) | (39) |
(26) | (11) |
(90) | (50) |
(17) | (36) |
10 | 6 |
2 | (7) |
(9) | - |
(3) | - |
(7) | (6) |
(114) | (93) |
52
Companhia Brasileira de Distribuição
Notes to the interim financial information March 31, 2019
(In millions of Brazilian reais, unless otherwise stated)
14. Property and equipment
The detailed information on property and equipment was presented in the annual financial statements for 2018, in note 14.
Parent company | ||||||||
Balance at | Balance at | |||||||
12.31.2018 | Additions | Remensuration | Depreciation | Write-offs | Transfers | 03.31.2019 | ||
Restated | ||||||||
Land | 991 | - | - | - | - | (26) | 965 | |
Buildings | 1,179 | 1 | - | (11) | - | (16) | 1,153 | |
Leasehold improvements | 2.033 | 2 | - | (48) | - | 54 | 2,041 | |
Machinery and equipment | 861 | 12 | - | (41) | (20) | 40 | 852 | |
Facilities | 275 | 6 | - | (10) | - | - | 271 | |
Furniture and fixtures | 357 | 6 | - | (15) | (1) | 15 | 362 | |
Construction in progress | 115 | 123 | - | - | - | (152) | 86 | |
Other | 32 | 4 | - | (3) | - | (1) | 32 | |
Total | 5,843 | 154 | - | (128) | (21) | (86) | 5,762 | |
Lease - right of use: | ||||||||
IT equipment | 4 | - | - | - | - | - | 4 | |
Buildings | 2,504 | - | 76 | (99) | (19) | - | 2,462 | |
2,508 | - | 76 | (99) | (19) | - | 2,466 | ||
Total | 8,351 | 154 | 76 | (227) | (40) | (86) | 8,228 | |
Parent company | ||||||||
Balance at | Balance at | |||||||
12.31.2017 | Additions Remensuration Depreciation | Write-offs | Transfers | 03.31.2018 | ||||
Restated | Restated | |||||||
Land | 1,094 | - | - | - | - | 7 | 1,101 | |
Buildings | 1,333 | 1 | - | (12) | - | (7) | 1,315 | |
Leasehold improvements | 2,142 | 4 | - | (51) | - | 44 | 2,139 | |
Machinery and equipment | 904 | 1 | - | (43) | (5) | 33 | 890 | |
Facilities | 306 | - | - | (10) | - | 1 | 297 | |
Furniture and fixtures | 365 | 1 | - | (15) | - | 19 | 370 | |
Construction in progress | 79 | 51 | - | - | - | (91) | 39 | |
Other | 41 | 5 | - | (3) | - | (6) | 37 | |
Total | 6,264 | 63 | - | (134) | (5) | - | 6,188 | |
Lease - right of use: | ||||||||
IT equipment | 5 | - | - | - | (1) | - | 4 | |
Buildings | 2,590 | 1 | 57 | (89) | (1) | - | 2,558 | |
2,595 | 1 | 57 | (89) | (2) | - | 2,562 | ||
Total | 8,859 | 64 | 57 | (223) | (7) | - | 8,750 | |
53
Companhia Brasileira de Distribuição
Notes to the interim financial information March 31, 2019
(In millions of Brazilian reais, unless otherwise stated)
14. Property and equipment - Continued
Parent Company | |||||||||||
Balance at 03.31.2019 | Balance at 12.31.2018 | ||||||||||
Cost | Accumulated | Net | Cost | Accumulated | Net | ||||||
depreciation | depreciation | ||||||||||
Restated | |||||||||||
Land | 965 | - | 965 | 991 | - | 991 | |||||
Buildings | 1,879 | (726) | 1,153 | 1,898 | (719) | 1,179 | |||||
Leasehold improvements | 3,716 | (1,675) | 2,041 | 3,666 | (1,633) | 2,033 | |||||
Machinery and equipment | 2,272 | (1,420) | 852 | 2,247 | (1,386) | 861 | |||||
Facilities | 589 | (318) | 271 | 583 | (308) | 275 | |||||
Furniture and fixtures | 962 | (600) | 362 | 945 | (588) | 357 | |||||
Construction in progress | 86 | - | 86 | 115 | - | 115 | |||||
Other | 139 | (107) | 32 | 136 | (104) | 32 | |||||
10,608 | (4,846) | 5,762 | 10,581 | (4,738) | 5,843 | ||||||
Lease - right of use: | |||||||||||
IT equipment | 4,837 | (2,375) | 2,462 | 4,799 | (2,295) | 2,504 | |||||
Buildings | 40 | (36) | 4 | 40 | (36) | 4 | |||||
4,877 | (2,411) | 2,466 | 4,839 | (2,331) | 2,508 | ||||||
Total | 15,485 | (7,257) | 8,228 | 15,420 | (7,069) | 8,351 | |||||
Consolidated | |||||||||||
Assets held | |||||||||||
Balance at | Remensura- | Write- | for sale and | Balance at | |||||||
Additions | Depreciation | Transfers | discontinued | ||||||||
12.31.2018 | tion | offs | operations | 03.31.2019 | |||||||
(*) | |||||||||||
Restated | |||||||||||
Land | 1,366 | 21 | - | - | - | (1) | - | 1,386 | |||
Buildings | 1,773 | 28 | - | (15) | - | 26 | - | 1,812 | |||
Leasehold improvements | 3,843 | 73 | - | (77) | (10) | 89 | (21) | 3,897 | |||
Machinery and equipment | 1,308 | 36 | - | (61) | (19) | 58 | (21) | 1,301 | |||
Facilities | 501 | 13 | - | (14) | (1) | 6 | (3) | 502 | |||
Furniture and fixtures | 595 | 22 | - | (23) | (1) | 25 | (9) | 609 | |||
Construction in progress | 176 | 170 | - | - | (1) | (228) | 7 | 124 | |||
Other | 59 | 9 | - | (6) | - | 5 | (3) | 64 | |||
Total | 9,621 | 372 | - | (196) | (32) | (20) | (50) | 9,695 | |||
Lease - right of use: | |||||||||||
Equipment | 9 | - | - | (1) | - | - | - | 8 | |||
Buildings | 3,490 | 35 | 149 | (123) | (38) | - | (35) | 3,478 | |||
3,499 | 35 | 149 | (124) | (38) | - | (35) | 3,486 | ||||
Total | 13,120 | 407 | 149 | (320) | (70) | (20) | (85) | 13,181 |
54
Companhia Brasileira de Distribuição
Notes to the interim financial information March 31, 2019
(In millions of Brazilian reais, unless otherwise stated)
14. Property and equipment - Continued
Consolidated | |||||||||
Write- | Assets held | ||||||||
Balance at | Additi- | Remen- | Depre- | for sale and | Balance at | ||||
offs | Transfers | ||||||||
12.31.2017 | ons | suration | ciation | discontinued | 03.31.2018 | ||||
operations (*) | |||||||||
Restated | Restated | ||||||||
Land | 1,362 | - | - | - | - | 7 | - | 1,369 | |
Buildings | 1,770 | 34 | - | (15) | - | (7) | - | 1,782 | |
Leasehold improvements | 3,492 | 57 | - | (73) | (1) | 62 | (4) | 3,533 | |
Machinery and equipment | 1,262 | 28 | - | (60) | (7) | 54 | (21) | 1,256 | |
Facilities | 487 | 11 | - | (13) | (6) | 8 | (2) | 485 | |
Furniture and fixtures | 540 | 18 | - | (21) | - | 26 | (7) | 556 | |
Construction in progress | 126 | 106 | - | - | - | (149) | (7) | 76 | |
Other | 64 | 9 | - | (6) | (9) | (7) | 9 | 60 | |
Total | 9,103 | 263 | - | (188) | (23) | (6) | (32) | 9,117 | |
Lease - right of use: | |||||||||
Equipment | 15 | - | - | - | (1) | - | - | 13 | |
Buildings | 3,435 | 80 | 147 | (111) | (2) | - | (61) | 3,488 | |
3,450 | 80 | 147 | (112) | (3) | - | (61) | 3,501 | ||
Total | 12,553 | 343 | 147 | (300) | (26) | (6) | (93) | 12.618 |
(*) See note 31.
Consolidated | ||||||||
Balance at 03.31.2019 | Balance at 12.31.2018 | |||||||
Cost | Accumulated | Net | Cost | Accumulated | Net | |||
depreciation | depreciation | |||||||
Restated | ||||||||
Land | 1,386 | - | 1,386 | 1,366 | - | 1,366 | ||
Buildings | 2,636 | (824) | 1,812 | 2,585 | (812) | 1,773 | ||
Leasehold improvements | 5,991 | (2,094) | 3,897 | 5,868 | (2,025) | 3,843 | ||
Machinery and equipment | 3,004 | (1,703) | 1,301 | 2,957 | (1,649) | 1,308 | ||
Facilities | 879 | (377) | 502 | 865 | (364) | 501 | ||
Furniture and fixtures | 1,322 | (713) | 609 | 1,287 | (692) | 595 | ||
Construction in progress | 124 | - | 124 | 176 | - | 176 | ||
Other | 216 | (152) | 64 | 206 | (147) | 59 | ||
15,558 | (5,863) | 9,695 | 15,310 | (5,689) | 9,621 | |||
Lease - right of use: | ||||||||
Equipment | 83 | (75) | 8 | 82 | (73) | 9 | ||
Buildings | 6,310 | (2,832) | 3,478 | 6,218 | (2,728) | 3,490 | ||
6,393 | (2,907) | 3,486 | 6,300 | (2,801) | 3,499 | |||
Total | 21,951 | (8,770) | 13,181 | 21,610 | (8,490) | 13,120 | ||
55
Companhia Brasileira de Distribuição
Notes to the interim financial information March 31, 2019
(In millions of Brazilian reais, unless otherwise stated)
14. Property and equipment - Continued
14.1.Capitalized borrowing costs
The consolidated capitalized borrowing costs for the three-months period ended March 31, 2019 were R$4 (R$3 for the three-months period ended March 31, 2018). The rate used to determine the borrowing costs eligible for capitalization was 101.87% of the CDI (101.50% of the CDI for the period ended March 31, 2018), corresponding to the effective interest rate on the Company's borrowings.
14.2.Additions to property and equipment for cash flow presentation purposes:
Parent Company | Consolidated | ||||
03.31.2019 | 03.31.2018 | 03.31.2019 | 03.31.2018 | ||
Restated | Restated | ||||
Additions | 154 | 64 | 407 | 343 | |
Lease | - | (1) | (35) | (80) | |
Capitalized borrowing costs | (1) | (1) | (7) | (3) | |
Property and equipment financing - Additions | (121) | (31) | (284) | (170) | |
Property and equipment financing - Payments | 162 | 116 | 414 | 266 | |
Total | 194 | 147 | 495 | 356 | |
14.3. Other information
On March 31, 2019, the Company and its subsidiaries recorded in the cost of sales the amount of R$32 in the parent company (R$24 on March 31, 2018) and R$37 in consolidated (R$31 on March 31, 2018) related to the depreciation, machinery, buildings and facilities related to the distribution centers.
The Company monitored the plan for impairment test performed on December 31, 2018 and there were no significative discrepancies indicating loss or need to perform a new impairment test on March 31,2019.
15.Intangible assets
The detailed information on intangible assets was presented in the annual financial statements for 2018, in note 15.
Goodwill - retail Commercial rights - retail Software and implementation Total
Lease - right of use:
Right of use Paes Mendonça (**) Software
Total
Parent Company
Balance at | Balance at | |||
12.31.2018 | Additions | Amortization | Transfers | 03.31.2019 |
542 | - | - | - | 542 |
64 | - | - | - | 64 |
563 | 18 | (22) | 21 | 580 |
1,169 | 18 | (22) | 21 | 1,186 |
568 | - | (9) | - | 559 |
108 | - | (9) | - | 99 |
676 | - | (18) | - | 658 |
1,845 | 18 | (40) | 21 | 1,844 |
56
Companhia Brasileira de Distribuição
Notes to the interim financial information March 31, 2019
(In millions of Brazilian reais, unless otherwise stated)
15. Intangible assets - Continued
Consolidated
Assets held | ||||
Balance at | Addi- | Amorti- Write-offs | for sale and | Balance at |
Transfer discontinued | ||||
12.31.2018 | tions | zation | 03.31.2019 | |
operations | ||||
(*) |
Goodwill - retail
Brands
Commercial rights
Software
Total
Lease - right of use:
Right of use Paes Mendonça (**) Software
Total
(*) See note 31.
Restated | ||||||
1,148 | - | - | - | - | - | 1,148 |
39 | - | - | - | - | - | 39 |
129 | 24 | - | - | - | - | 153 |
621 | 71 | (24) | (3) | 19 | (44) | 640 |
1,937 | 95 | (24) | (3) | 19 | (44) | 1,980 |
799 | - | (11) | - | - | - | 788 |
110 | - | (10) | (1) | - | 1 | 100 |
909 | - | (21) | (1) | - | 1 | 888 |
2,846 | 95 | (45) | (4) | 19 | (43) | 2,868 |
(**)Related to leases and operations agreements of some stores. The Company has the contractual right to operate these stores for 30 years.
In the Parent Company, the balance of accumulated cost on March 31, 2019 is R$3,414 (R$3,377 on December 31, 2018) and of accumulated amortization R$1,570 (R$1,532 on December 31, 2018). In the Consolidated the balance of accumulated cost on March 31, 2019 is R$4,729 (R$4,663 on December 31, 2018) and of accumulated amortization R$1,861 (R$1,817 on December 31, 2018).
15.1.Impairment testing of goodwill, brands and intangible assets with indefinite useful life
Goodwill and intangible assets were tested for impairment as of December 31, 2018 according to the method described in note 4 - Significant accounting policies, in the financial statements for the year ended December 31, 2018.
The Company monitored the plan used to assess the impairment as of December 31, 2018 and has not observed any significant changes that would indicate to perform a new impairment test as of March 31, 2019.
15.2.Additions to intangible assets for reconcile cash flow presentation purposes:
Additions
Intangible assets financing - Additions Intangible assets financing - Payments Total
Parent Company
03.31.2019 03.31.2018
1825
- | - |
- | - |
1825
Consolidated
03.31.2019 03.31.2018
9580
(22) | - |
47 | - |
12080
57
Companhia Brasileira de Distribuição
Notes to the interim financial information March 31, 2019
(In millions of Brazilian reais, unless otherwise stated)
16. Borrowings and financing
The detailed information on borrowings and financing was presented in the annual financial statements for 2018, in note 17.
16.1. Debt breakdown
Parent Company | Consolidated | |||||
Weighted average rate | 03.31.2019 | 12.31.2018 | 03.31.2019 | 12.31.2018 | ||
Debentures and promissory note | ||||||
Debentures and Certificate of | 4,957 | 4,957 | ||||
Agribusiness Receivables (note | 101.90% of CDI | 4,146 | 4,146 | |||
16.4) | ||||||
4,957 | 4,146 | 4,957 | 4,146 | |||
Borrowings and financing | ||||||
Local currency | ||||||
BNDES | 3.91% per year | 5 | 6 | 34 | 37 | |
Working capital | 94.83% of CDI | 68 | 238 | 68 | 238 | |
Working capital | TR + 9.80% per year | 18 | 17 | 109 | 112 | |
Swap contracts (note 16.7) | 101.40% of CDI | 11 | (2) | 1 | (11) | |
Borrowing cost | - | - | (2) | (3) | ||
102 | 259 | 210 | 373 | |||
Foreign currency (note 16.5) | ||||||
Working capital | USD + 3.33% per year | 190 | 189 | 1,046 | 843 | |
Working capital | EURO + 0.85% per year | 307 | - | 307 | - | |
Swap contracts (note 16.7) | 104.58% of CDI | (41) | (33) | (81) | (76) | |
Borrowing cost | - | - | - | - | ||
456 | 156 | 1,272 | 767 | |||
Total | 5,515 | 4,561 | 6,439 | 5,286 | ||
Current assets | 7 | - | 54 | 43 | ||
Noncurrent assets | 36 | 35 | 46 | 44 | ||
Current liabilities | 1,459 | 1.306 | 2,342 | 1,981 | ||
Noncurrent liabilities | 4,099 | 3.290 | 4,197 | 3,392 |
58
Companhia Brasileira de Distribuição
Notes to the interim financial information March 31, 2019
(In millions of Brazilian reais, unless otherwise stated)
16. Borrowings and financing - Continued
16.2. Changes in borrowings
Parent Company | Consolidated | |||||
At December 31, 2018 | 4,704 | 5,438 | ||||
Adjustment IFRS 16 | (143) | (152) | ||||
Restated starting balance | 4,561 | 5,286 | ||||
Additions - working capital | 1,299 | 2,374 | ||||
Accrued interest | 78 | 161 | ||||
Accrued swap | 7 | 9 | ||||
Mark-to-market | - | (1) | ||||
Monetary and exchange rate changes | 8 | 11 | ||||
Borrowing cost | 2 | 2 | ||||
Interest paid | (70) | (148) | ||||
Payments | (369) | (1,624) | ||||
Swap paid | (1) | (4) | ||||
Liabilities related to assets held for sale and | - | 13 | ||||
discontinued operations (note 31) | ||||||
At March 31, 2019 | 5,515 | 6,439 | ||||
Parent Company | Consolidated | |||||
At December 31, 2017 | 4,087 | 4,560 | ||||
Adjustment IFRS 16 | (181) | (195) | ||||
Restated starting balance | 3,906 | 4,365 | ||||
Additions - working capital | 1,213 | 2,633 | ||||
Accrued interest | 67 | 157 | ||||
Accrued swap | 2 | 4 | ||||
Mark-to-market | - | (7) | ||||
Monetary and exchange rate changes | 5 | 5 | ||||
Borrowing cost | 3 | 3 | ||||
Interest paid | (41) | (135) | ||||
Payments | (415) | (1,672) | ||||
Swap paid | (53) | (57) | ||||
Liabilities related to assets held for sale and | - | (5) | ||||
discontinued operations (note 31) | ||||||
At March 31, 2018 - Restated | 4,687 | 5,291 | ||||
16.3. Maturity schedule of borrowings and financing recorded in noncurrent liabilities | ||||||
Year | Parent Company | Consolidated | ||||
From 1 to 2 years | 2,040 | 2,059 | ||||
From 2 to 3 years | 1,515 | 1,533 | ||||
From 3 to 4 years | 503 | 520 | ||||
From 4 to 5 years | 3 | 14 | ||||
After 5 years | 4 | 29 | ||||
Subtotal | 4,065 | 4,155 | ||||
Borrowing costs | (2) | (4) | ||||
Total | 4,063 | 4,151 | ||||
59
Companhia Brasileira de Distribuição
Notes to the interim financial information March 31, 2019
(In millions of Brazilian reais, unless otherwise stated)
16.Borrowings and financing- Continued
16.4.Debentures, Promissory Note and Certificate of Agribusiness Receivables
Parent Company and | |||||||||||
Date | Consolidated | ||||||||||
Issue | Outstanding | Annual | Unit price | ||||||||
Type | debentures | Issue | Maturity | financial | 03.31.2019 | 12.31.2018 | |||||
Amount | (in reais) | ||||||||||
(units) | charges | ||||||||||
13th Issue of Debentures - CBD and CRA | No preference | 1,012 | 1,012,500 | 12/20/16 | 12/20/19 | 97,50% of CDI | 1.016 | 1,029 | 1,014 | ||
14th Issue of Debentures - CBD and CRA | No preference | 1,080 | 1,080,000 | 04/17/17 | 04/13/20 | 96,00% of CDI | 1.028 | 1,110 | 1,094 | ||
15th Issue of Debentures - CBD | No preference | 800 | 800,000 | 01/17/18 | 01/15/21 | 104,75% of CDI | 1.013 | 810 | 824 | ||
16th Issue of Debentures - CBD - 1st serie | No preference | 700 | 700,000 | 09/11/18 | 09/10/21 | 106,00% of CDI | 1.004 | 703 | 714 | ||
16th Issue of Debentures - CBD - 2ndserie | No preference | 500 | 500,000 | 09/11/18 | 09/12/22 | 107,40% of CDI | 1.004 | 502 | 510 | ||
4th Issue of Promissory note - CBD | No preference | 800 | 800 | 01/10/19 | 01/09/22 | 105,75% of CDI | 1.014.157 | 811 | - | ||
Borrowing cost | (8) | (10) | |||||||||
Parent Company/Consolidated | 4,957 | 4,146 | |||||||||
Current liabilities | 1,067 | 1,068 | |||||||||
Noncurrent liabilities | 3,890 | 3,078 |
60
Companhia Brasileira de Distribuição
Notes to the interim financial information March 31, 2019
(In millions of Brazilian reais, unless otherwise stated)
16. Borrowings and financing - Continued
16.5. Borrowings in foreign currencies
On March 31, 2019 GPA had loans in foreign currencies (dollar and euro) to strengthen its working capital, maintain its cash strategy, lengthening its debt profile and make investments, being the last due date in September, 2020.
16.6. Guarantees
The Company has signed promissory notes for some loan contracts.
16.7. Swap contracts
The Company use swap transactions for 100% of its borrowings denominated in US dollars, euros and fixed interest rates, exchanging these obligations for Real linked to CDI (floating) interest rates. These contracts have the same debt due date and protect the interest and principal and are signed, with the same economic group. The weighted average annual rate of CDI in March 2019 was 6.34% (8.39% in March 31, 2018).
16.8. Financial covenants
In connection with the debentures and promissory notes and for a portion of borrowings denominated in foreign currencies, GPA is required to maintain certain debt financial covenants. These ratios are quarterly calculated based on consolidated financial statements of the Company prepared in accordance with accounting practices adopted in Brazil, as follows: (i) net debt (debt minus cash and cash equivalents and trade accounts receivable) should not exceed the amount of equity and (ii) consolidated net debt/EBITDA ratio should be lower than or equal to 3.25. At March 31, 2019, GPA was in compliance with these covenants.
16.9. Total Return Swap ("TRS")
The Company sold 50,000,000 shares representing a 3.8% stake in Via Varejo through an auction at B3 on December 27, 2018 for the amount of R$ 218. On December 21, 2018 a contract was signed with a bank foreseeing the sale described and defining a Total Return Swap ("TRS") on the same number of shares. The contract was fully settled during the month of February.
On February 20, 2019, the Board of Directors approved a new TRS agreement authorizing the sale of 40,000,000 (forty million) of shares of Via Varejo held by the Company, corresponding to 3.09%, for the amount of R$200. This auction was made at B3 on February 25, 2019. Although the ownership of the shares was transferred to the Bank, the Group bears the risk on changes to the market value of the shares in future sales made by the bank, which, based on IFRS 9, determines that the shares should not be derecognized. As of March 31, 2019, the unpaid balance is R$ 69.
61
Companhia Brasileira de Distribuição
Notes to the interim financial information March 31, 2019
(In millions of Brazilian reais, unless otherwise stated)
17. Financial instruments
The detailed information on financial instruments was presented in the annual financial statements for 2018, in note 18.
The main financial instruments and their carrying amounts in the interim financial information, by category, are as follows:
Parent Company
Carrying amount
03.31.2019 12.31.2018
Consolidated
Carrying amount
03.31.2019 12.31.2018
Financial assets: | Restated | Restated | ||
Amortized cost | ||||
Related parties - assets | 244 | 341 | 39 | 34 |
Trade receivables and other receivables | 578 | 627 | 641 | 695 |
Fair value through profit or loss | ||||
Cash and cash equivalents | 1,594 | 2,935 | 2,359 | 4,369 |
Financial instruments - Fair value hedge | 43 | 35 | 100 | 87 |
Fair value through other comprehensive income | ||||
Trade receibles with credit card companies | 463 | 70 | 620 | 123 |
and sales vouchers | ||||
Financial liabilities: | ||||
Other financial liabilities - amortized cost | (344) | (159) | ||
Related parties -liabilities | (316) | (145) | ||
Trade payables | (3,541) | (5,604) | (6,481) | (9,246) |
Financing for purchase of assets | (26) | (68) | (47) | (149) |
Debentures | (4,957) | (4,146) | (4,957) | (4,146) |
Borrowings and financing | (85) | (244) | (43) | (271) |
Lease liability | (3,711) | (3,807) | (4,867) | (4,923) |
Fair value through profit or loss | (503) | (1,519) | ||
Loans and financing (Hedge accounting) | (206) | (956) | ||
Financial instruments - Fair Value Hedge | (13) | - | (20) | - |
The fair value of other financial liabilities detailed in table above approximates the carrying amount based on the existing terms and conditions. The borrowings and financing measured at amortized cost, the related fair values of which differ from the carrying amounts, are disclosed in note 17.3.
17.1.Considerations on risk factors that may affect the business of the Company and its subsidiaries
(i)Capital risk management
The main objective of the Company's capital management is to ensure that the Company sustains its credit rating and a well-defined equity ratio, in order to support businesses and maximize shareholder value. The Company manages the capital structure and makes adjustments taking into account changes in the economic conditions.
62
Companhia Brasileira de Distribuição
Notes to the interim financial information March 31, 2019
(In millions of Brazilian reais, unless otherwise stated)
17. Financial instruments - Continued
17.1.Considerations on risk factors that may affect the business of the Company and its subsidiaries - Continued
There were no changes as to objectives, policies or processes during the quarter ended on March 31, 2019. The capital structure is presented as follows:
Parent Company | Consolidated | ||||
03.31.2019 | 12.31.2018 | 03.31.2019 | 12.31.2018 | ||
Restated | Restated | ||||
Cash and cash equivalents | 1,594 | 2,935 | 2,359 | 4,369 | |
Financial instruments - Fair value hedge | 43 | 35 | 100 | 87 | |
Borrowings and financing | (5,558) | (4,596) | (6,539) | (5,373) | |
Other liabilities with related parties (*) | (138) | (138) | (138) | (138) | |
Net debt | (4,059) | (1,764) | (4,218) | (1,055) | |
Shareholders' equity | (10,395) | (10,318) | (13,680) | (13,244) | |
Net debt to equity ratio | 39% | 17% | 31% | 8% |
(*)Represents the trade payable to Greenyellow related purchase of equipment.
(ii)Liquidity risk management
The Company manages liquidity risk through the daily analysis of cash flows, control of maturities of financial assets and liabilities.
The table below summarizes the aging profile of the Company's financial liabilities as of March 31, 2019.
a)Parent Company
Up to 1 Year | 1 - 5 years | More than 5 | Total | ||
years | |||||
Borrowings and financing | 533 | 215 | 7 | 755 | |
Debentures and promissory note | 1,279 | 4,372 | - | 5,651 | |
Derivative financial instruments | 10 | (37) | - | (27) | |
Lease liability | 839 | 3,245 | 1,512 | 5,596 | |
Trade payables | 3,541 | - | - | 3,541 | |
Total | 6,202 | 7,795 | 1,519 | 15,516 | |
b) Consolidated
Up to 1 Year | 1 - 5 years | More than 5 | Total | ||
years | |||||
Borrowings and financing | 1,446 | 304 | 49 | 1,799 | |
Debentures and promissory note | 1,279 | 4,372 | - | 5,651 | |
Derivative financial instruments | (35) | (43) | (2) | (80) | |
Lease liability | 1,033 | 4,007 | 2,856 | 7,896 | |
Trade payables | 6,481 | - | - | 6,481 | |
Total | 10,204 | 8,640 | 2,903 | 21,747 | |
63
Companhia Brasileira de Distribuição
Notes to the interim financial information March 31, 2019
(In millions of Brazilian reais, unless otherwise stated)
17.Financial instruments- Continued
17.1.Considerations on risk factors that may affect the business of the Company and its subsidiaries - Continued
(iii)Derivative financial instruments
Consolidated | |||||||
Notional value | Fair value | ||||||
03.31.2019 | 12.31.2018 | 03.31.2019 | 12.31.2018 | ||||
Swap with hedge | |||||||
Hedge object (debt) | 1,380 | 883 | 1,519 | 955 | |||
Long position (buy) | |||||||
Prefixed rate | TR+9.80% per year | 127 | 127 | 109 | 112 | ||
US$ + fixed | USD+3.33% per year | 953 | 756 | 1,046 | 843 | ||
EUR + fixed | EUR+0.85%per year | 300 | - | 307 | - | ||
1,380 | 883 | 1,462 | 955 | ||||
Short position (sell) | (1,380) | (1,382) | |||||
104.34% of CDI | (883) | (868) | |||||
Hedge position - asset | - | - | 100 | 87 | |||
Hedge position - liability | - | - | (20) | - | |||
Net hedge position | - | - | 80 | 87 | |||
Realized and unrealized gains and losses on these contracts during the quarter ended on March 31, 2019 are recorded in financial income (expenses), net and the balance receiver at fair value is R$80 (balance payable of R$87 as of December 31, 2018), recorded in line item "Financial Instruments - Fair Value Hedge" in the assets and "Borrowings and financing" in the liabilities.
The effects of the fair value hedge recorded in the Statement of Operations for the period ended March 31, 2019 were a gain of R$4 (gain of R$42 as of March 31, 2018).
17.2.Sensitivity analysis of financial instruments
According to the Management's assessment, the most probable scenario is what the market has been estimating through market curves (currency and interest rates) of B3, on the maturity dates of each transaction. Therefore, in the probable scenario (I), there is no impact on the fair value of financial instruments. For scenarios (II) and (III), for the sensitivity analysis effect, according to CVM rules, a deterioration of 25% and 50%, respectively, on risk variables, up to one year of the financial instruments.
For the probable scenario, weighted exchange rate was R$4.11 on the due date, and the weighted interest rate weighted was 6.56% per year.
In case of derivative financial instruments (aiming at hedging the financial debt), changes in scenarios are accompanied by respective hedges, indicating effects are not significant according to the table below:
64
Companhia Brasileira de Distribuição
Notes to the interim financial information March 31, 2019
(In millions of Brazilian reais, unless otherwise stated)
17. Financial instruments - Continued
17.2.Sensitivity analysis of financial instruments - Continued
The Company disclosed the net exposure of the derivatives financial instruments, corresponding to financial instruments and certain financial instruments in the sensitivity analysis table below, to each of the scenarios mentioned.
Market projection | ||||||||||||
Risk (CDI | Balance at | Scenario | Scenario | Scenario | ||||||||
Operations | variation) | 03.31.2019 | I | II | III | |||||||
Fair value hedge of fixed rate | 101.4% of CDI | (110) | (205) | (209) | (212) | |||||||
104.58% of CDI | ||||||||||||
Fair value hedge of exchange rate | (1,272) | (1,378) | (1,381) | (1,411) | ||||||||
105.81% of CDI | ||||||||||||
Debentures | (2,826) | (3,025) | (3,075) | (3,125) | ||||||||
97.5% of CDI | ||||||||||||
Debentures (1st issue CRA) | (1,029) | (1,101) | (1,119) | (1,137) | ||||||||
Debentures (2nd issue CRA) | 96% of CDI | (1,110) | (1,188) | (1,207) | (1,227) | |||||||
94.83% of CDI | ||||||||||||
Bank loans | (67) | (72) | (73) | (74) | ||||||||
Total borrowings and financing | (6,414) | (6,969) | (7,064) | (7,186) | ||||||||
exposure | ||||||||||||
Cash and cash equivalents (*) | 87.92% of CDI | 1,983 | 2,111 | 2,143 | 2,175 | |||||||
Net exposure | (4,431) | (4,858) | (4,921) | (5,011) | ||||||||
Net effect - loss | (427) | (490) | (580) | |||||||||
(*)Weighted average
17.3.Fair value measurements
The Company discloses the fair value of financial instruments measured at fair value and of financial instruments measured at amortized cost, the fair value of which differ from the carrying amount, in accordance with CPC 46 ("IFRS13"), which refer to the requirements of measurement and disclosure.
The fair values of cash and cash equivalents, trade receivables and trade payables are equivalent to their carrying amounts.
65
Companhia Brasileira de Distribuição
Notes to the interim financial information March 31, 2019
(In millions of Brazilian reais, unless otherwise stated)
17. Financial instruments - Continued
17.3.Fair value measurements - Continued
The table below presents the fair value hierarchy of financial assets and liabilities measured at fair value and of financial instruments measured at amortized cost, the fair value of which is disclosed in the financial statements:
Financial assets and liabilities
Trade receibles with credit card companies and sales vouchers (FVOCI)
Cross-currency interest rate swaps Interest rate swaps
Borrowings and financing (FVPL) Borrowings and financing (amortized cost)
Total
Carrying | Fair value | |
amount | ||
03.31.2019 | 03.31.2019 | Level |
620 | 620 | 2 |
81 | 81 | 2 |
(1) | (1) | 2 |
(1,450) | (1,450) | 2 |
(5,069) | (5,061) | 2 |
(5,819) | (5,811) | |
There were no changes between the fair value measurements levels in the quarter ended on March 31, 2019.
Cross-currency and interest rate swaps and borrowings and financing are classified in level 2 since the fair value of such financial instruments was determined based on readily observable market inputs, such as expected interest rate and current and future foreign exchange rate.
66
Companhia Brasileira de Distribuição
Notes to the interim financial information March 31, 2019
(In millions of Brazilian reais, unless otherwise stated)
17. Financial instruments - Continued
17.4.Consolidated position of derivative transactions
The consolidated position of outstanding derivative financial instruments are presented in the table below:
Outstanding | Amount payable or receivable | Fair value | |||||||||
Description | Counterparties | Notional value | Contractual date | Maturity | 03.31.2019 | 12.31.2018 | 03.31.2019 | 12.31.2018 | |||
Exchange swapsregistered with CETIP | |||||||||||
(US$ x CDI) | |||||||||||
Scotiabank | US$ 50 | 09/29/2017 | 09/29/2020 | 38 | 37 | 34 | 33 | ||||
Banco Tokyo | US$ 100 | 12/12/2017 | 12/12/2019 | 54 | 52 | 46 | 42 | ||||
Bradesco | US$ 70 | 06/18/2018 | 06/13/2019 | 3 | 3 | - | 1 | ||||
Scotiabank | US$ 50 | 01/03/2019 | 12/27/2019 | (4) | - | (6) | - | ||||
Itaú BBA | EUR $ 26 | 03/22/2019 | 12/02/2019 | 2 | - | 3 | - | ||||
Itaú BBA | EUR $ 44 | 03/22/2019 | 12/02/2019 | 4 | - | 4 | - | ||||
Interest rate swap registered with CETIP | |||||||||||
(pre-fixed rate x CDI) | 1 | 2 | |||||||||
Itaú BBA | R$ 21 | 11/11/2014 | 11/5/2026 | 1 | 2 | ||||||
Itaú BBA | R$ 54 | 1/14/2015 | 1/5/2027 | 2 | 3 | 5 | 5 | ||||
Itaú BBA | R$ 52 | 5/26/2015 | 5/5/2027 | 3 | 2 | 5 | 4 | ||||
Santander | R$ 13 | 02/21/2019 | 04/18/2019 | (13) | - | (13) | - | ||||
90 | 98 | 80 | 87 | ||||||||
67
Companhia Brasileira de Distribuição
Notes to the interim financial information March 31, 2019
(In millions of Brazilian reais, unless otherwise stated)
18.Taxes and contributions payable and taxes payable in installments
The detailed information on taxes and contributions payable and taxes payable in installments was presented in the annual financial statements for 2018, in note 19.
18.1. Taxes and contributions payable and taxes payable in installments
Parent Company | Consolidated | ||||
03.31.2019 | 12.31.2018 | 03.31.2019 | 12.31.2018 | ||
Taxes payable in installments - Law 11,941/09 | 413 | 432 | 413 | 432 | |
Taxes payable in installments - PERT | 166 | 169 | 166 | 169 | |
ICMS | 41 | 62 | 71 | 88 | |
PIS and COFINS | 6 | 4 | 8 | 8 | |
Provision for income tax and social contribution | 2 | 26 | 104 | 115 | |
Withholding income tax | 1 | 1 | 2 | 2 | |
INSS | 1 | 1 | 3 | 4 | |
Other | 33 | 12 | 44 | 23 | |
663 | 707 | 811 | 841 | ||
Current | 216 | 236 | 364 | 370 | |
Noncurrent | 447 | 471 | 447 | 471 |
18.2. Maturity schedule of taxes payable in installments in noncurrent liabilities:
From 1 to 2 years
From 2 to 3 years
From 3 to 4 years
From 4 to 5 years
After 5 years
Parent Company and Consolidated
76
102
84
78
107
447
68
Companhia Brasileira de Distribuição
Notes to the interim financial information March 31, 2019
(In millions of Brazilian reais, unless otherwise stated)
19. Income tax and social contribution
19.1. Income tax and social contribution expense reconciliation
The detailed information on income tax and social contribution was presented in the annual financial statements for 2018, in note 20.
Parent Company | Consolidated | ||||
03.31.2019 | 03.31.2018 | 03.31.2019 | 03.31.2018 | ||
Restated | Restated | ||||
Income before income tax and social contribution | 128 | 135 | 169 | 107 | |
Expense of income tax and social contribution at | |||||
the nominal rate of 25% for the Company and 34% | (32) | (63) | |||
for subsidiaries | (34) | (43) | |||
Tax penalties | (3) | (2) | (3) | (2) | |
Share of profit of associates | 40 | 40 | (2) | (7) | |
Interest on own capital (*) | 48 | 23 | 48 | 23 | |
Tax benefits non deductible | 2 | - | 6 | - | |
Other permanent differences | (5) | (1) | (5) | (1) | |
Effective income tax and social contribution | 50 | 26 | (19) | (30) | |
Income tax and social contribution for the period: | (8) | (109) | |||
Current | (4) | (32) | |||
Deferred | 58 | 30 | 90 | 2 | |
Deferred income tax and social contribution | 50 | 26 | (19) | (30) | |
expense | |||||
Effective rate | -39.06% | -19.26% | 11.24% | 28.04% |
CBD does not pay social contribution based on a final favorable court decision in the past, therefore its nominal rate is 25%.
(*) Effect of income tax on interest on own capital paid.
The Company (or the Group) calculates the period income tax expense using the tax rate that would be applicable to the expected total annual earnings. Such policy is in accordance with IAS 34 / CPC 21 (R1). This rule requests the companies recognize the income tax expense in its interim statements with the same base used in the complete annual financial statement.
69
Companhia Brasileira de Distribuição
Notes to the interim financial information March 31, 2019
(In millions of Brazilian reais, unless otherwise stated)
19. Income tax and social contribution - Continued
19.2. Breakdown of deferred income tax and social contribution
Parent Company | |||||||
03.31.2019 | 12.31.2018 | ||||||
Asset | Liability | Net | Asset | Liability | Net | ||
Restated | |||||||
Tax losses and negative basis of social | 173 | - | 173 | ||||
contribution | 167 | - | 167 | ||||
Provision for risks | 237 | - | 237 | 230 | - | 230 | |
Goodwill tax amortization | - | (56) | (56) | - | (56) | (56) | |
Mark-to-market adjustment | 3 | - | 3 | 2 | - | 2 | |
Technological innovation - future realization | - | (9) | (9) | - | (10) | (10) | |
Depreciation of fixed assets as per tax rates | - | (126) | (126) | - | (125) | (125) | |
Unrealized gains with tax credits | - | (93) | (93) | - | (88) | (88) | |
Lease net of right-of-use | 226 | - | 226 | 219 | - | 219 | |
Other | 66 | (10) | 56 | 60 | (8) | 52 | |
Deferred income tax and social contribution assets | 705 | (294) | 411 | ||||
(liabilities) | 678 | (287) | 391 | ||||
Compensation | (294) | 294 | - | (287) | 287 | - | |
Deferred income tax and social contribution assets | 411 | - | 411 | ||||
(liabilities), net | 391 | - | 391 |
Consolidated
03.31.2019
Asset Liability Net
12.31.2018
Asset Liability Net
Restated | ||||||||
Tax losses and negative basis of social | 211 | - | 211 | |||||
contribution | 198 | - | 198 | |||||
Provision for risks | 307 | - | 307 | 292 | - | 292 | ||
Goodwill tax amortization | - | (604) | (604) | - | (601) | (601) | ||
Mark-to-market adjustment | - | (1) | (1) | - | (1) | (1) | ||
Technological innovation - future realization | - | (9) | (9) | - | (10) | (10) | ||
Depreciation of fixed assets as per tax rates | - | (128) | (128) | - | (128) | (128) | ||
Unrealized gains with tax credits | - | (206) | (206) | - | (222) | (222) | ||
Lease net of right-of-use | 300 | - | 300 | 281 | - | 281 | ||
Other | 103 | (16) | 87 | 112 | (14) | 98 | ||
Deferred income tax and social contribution | 921 | (964) | (43) | |||||
assets (liabilities) | 883 | (976) | (93) | |||||
Compensation | (403) | 403 | - | (395) | 395 | - | ||
Deferred income tax and social contribution | 518 | (561) | (43) | |||||
assets (liabilities), net | 488 | (581) | (93) |
70
Companhia Brasileira de Distribuição
Notes to the interim financial information March 31, 2019
(In millions of Brazilian reais, unless otherwise stated)
19.Income tax and social contribution- Continued
19.2.Breakdown of deferred income tax and social contribution - Continued The Company estimates to recover these deferred tax assets as follows:
Year
Up to one year From 1 to 2 years From 2 to 3 years From 3 to 4 years
Parent Company | Consolidated |
264 | 347 |
235 | 281 |
179 | 222 |
27 | 71 |
705 | 921 |
19.3. Changes in deferred income tax and social contribution
Parent Company | Consolidated | |||||
03.31.2019 | 03.31.2018 | 03.31.2019 | 03.31.2018 | |||
Restated | Restated | |||||
At the beginning of the period | 172 | 112 | (374) | (269) | ||
Adjustment related to IFRS 16 | 219 | 216 | 281 | 266 | ||
Restated opening balance | 391 | 328 | (93) | (3) | ||
Expense for the period - continuing operations | 58 | 30 | 90 | 2 | ||
Expense for the period - discontinued operations | - | - | (89) | (34) | ||
Income tax related to OCI - continuing operations | 3 | - | 3 | - | ||
Income tax related to OCI - discontinued operations | - | - | 16 | 23 | ||
Non-controlling interest transaction (see note 23.4) | (42) | - | (42) | - | ||
Assets held for sale and discontinued operations | - | 73 | ||||
(see note 31) | - | 11 | ||||
Other | 1 | - | (1) | 1 | ||
At the end of the period | 411 | 358 | (43) | - | ||
71
Companhia Brasileira de Distribuição
Notes to the interim financial information March 31, 2019
(In millions of Brazilian reais, unless otherwise stated)
20. Provision for contingencies
The provision for contingencies is estimated by the Company's management, supported by its legal counsel. The provision was recognized in an amount considered sufficient to cover probable losses.
20.1. Parent Company
Taxes and | Social security | ||||||
PIS/COFINS | other | and labor | Civil | Regulatory | Total | ||
Balance at December 31, 2018 | 84 | 595 | 231 | 62 | 15 | 987 | |
Additions | 29 | 33 | 21 | 9 | 4 | 96 | |
Payments | - | (1) | (8) | (4) | (3) | (16) | |
Reversals | (24) | (6) | (20) | (4) | (4) | (58) | |
Monetary adjustment | 1 | 6 | 7 | 3 | 1 | 18 | |
Balance at March 31, 2019 | |||||||
90 | 627 | 231 | 66 | 13 | 1,027 | ||
Taxes and | Social security | ||||||
PIS/COFINS | other | and labor | Civil | Regulatory | Total | ||
Balance at December 31, 2017 | 73 | 363 | 274 | 81 | 21 | 812 | |
Additions | - | 44 | 27 | 13 | 6 | 90 | |
Payments | - | - | (12) | (4) | (4) | (20) | |
Reversals | - | (7) | (13) | (14) | (6) | (40) | |
Monetary adjustment | 1 | 3 | 8 | 3 | 1 | 16 | |
Balance at March 31, 2018 | |||||||
74 | 403 | 284 | 79 | 18 | 858 | ||
20.2. Consolidated
Taxes | Social security | |||||
PIS/COFINS | and other | and labor | Civil | Regulatory | Total | |
Balance at December 31, 2018 | 86 | 742 | 291 | 89 | 27 | 1,235 |
Additions | 29 | 34 | 183 | 60 | 5 | 311 |
Payments | - | (1) | (151) | (34) | (3) | (189) |
Reversals | (133) | (10) | (69) | (25) | (6) | (243) |
Monetary adjustment | (4) | 8 | 28 | 7 | 1 | 40 |
Liabilities related to assets held | ||||||
for sale and discontinued | 113 | (1) | 11 | (3) | 1 | 121 |
operations (see Note 31) | ||||||
Balance at March 31, 2019 | 91 | 772 | 293 | 94 | 25 | 1,275 |
Taxes | Social security | |||||
PIS/COFINS | and other | and labor | Civil | Regulatory | Total | |
Balance at December 31, 2017 | 74 | 563 | 331 | 105 | 34 | 1,107 |
Additions | 3 | 45 | 209 | 67 | 10 | 334 |
Payments | (1) | - | (123) | (24) | (5) | (153) |
Reversals | - | (11) | (64) | (49) | (8) | (132) |
Monetary adjustment | 2 | 5 | 28 | 10 | 2 | 47 |
Liabilities related to assets held | ||||||
for sale and discontinued | (3) | (2) | (37) | (5) | (1) | (48) |
operations (see Note 31) | ||||||
Balance at March 31, 2018 | 75 | 600 | 344 | 104 | 32 | 1,155 |
72 |
Companhia Brasileira de Distribuição
Notes to the interim financial information March 31, 2019
(In millions of Brazilian reais, unless otherwise stated)
20.Provision for contingencies- Continued
20.3.Tax
As per prevailing legislation, tax claims are subject to monetary indexation, which refers to an adjustment to the provision based on tax to the indexation rates used by each tax jurisdiction. In all cases, both the interest charges and fines, when applicable, were computed and fully provisioned with respect to unpaid amounts.
The main provisioned tax claims are as follows:
20.3.1.PIS and COFINS
Regarding the remainder accrued amount for other discussions related to PIS and COFINS includes challenging of tax offset and other small amounts, as of March 31, 2019 represent R$127, being R$91 of continuing operations and R$36 of discontinued operations (R$234 as of December 31, 2018, being R$86 of continuing operation and R$148 of discontinued operations).
20.3.2.Tax
After entering in the Special program for installment, remained other tax claims, which according to the analysis of external legal counsel, were accrued by the Company. These refer to: (i) challenge on the non-application of the Accident Prevention Factor - FAP; (ii) challenge on the State Finance Department on the ICMS tax rate calculated on electric energy bills; (iii) undue credit; (iv) non-payment of social security contributions on benefits granted to its employees, as a result of an unfavorable decision before the Court; (v) other minor issues. The amount accrued for these matters as of March 31, 2019 is R$364 of continuing operation (R$341 as of December 31, 2018, being R$340 of continuing operation and R$1 of discontinued operations).
ICMS
The Federal Supreme Court ("STF") on October 16, 2014 decided that ICMS taxpayers that trade products included in the "basic food basket" have no right to fully utilize the ICMS credits. The Company, with the assistance of its legal counsel, decided to record a provision for this matter amounting to R$84 as of March 31, 2019 (R$92 as of December 31, 2018) since this claim was considered a "probable" loss. The amounts accrued represent Management's best estimate of the probable cash disbursement to settle this claim.
Additionally, there are cases assessed by São Paulo State tax authorities related to the refund of ICMS over tax substitution without proper compliance with accessory tax obligations introduced by CAT Administrative Rule 17. Considering recent court decisions the Company accrued R$233 (R$221 in December 31, 2018) representing the best estimation of probable loss evaluated by management based on documentation evidence aspect of the claims.
20.3.3.Supplementary Law 110/2001
The Company claims in court the eligibility to not pay the contributions provided for by Supplementary Law 110/01, referring to the FGTS (Government Severance Indemnity Fund for Employees) costs. The accrued amount as of March 31, 2019 is R$92 being R$91 of continuing operation and R$1 of discontinued operations (R$89 of continuing operation as of December 31, 2018 being R$88 of continuing operation and R$1 of discontinued operations).
73
Companhia Brasileira de Distribuição
Notes to the interim financial information March 31, 2019
(In millions of Brazilian reais, unless otherwise stated)
20.Provision for contingencies- Continued 20.3. Tax - Continued
20.3.4.Others contingent tax liabilities - Via Varejo
Provisions for contingent tax liabilities were recorded as a result of the business combination with Via Varejo, as required by CPC 15 (IFRS 3). As of March 31, 2019, the recorded amount is R$93 (R$92 as of December 31, 2018). These accrued claims refer to administrative proceedings related to the offset of tax debts against credits from the contribution levied on coffee exports.
20.4. Labor
The Company and its subsidiaries are parties to various labor lawsuits mainly due to termination of employees in the ordinary course of business. At March 31, 2019, the Company recorded a provision of R$982, being R$293 for continuing operations and R$689 for discontinued operations (R$991 as of December 31, 2018, being R$291 for continuing operations and R$700 for discontinued operations). Management, with the assistance of its legal counsel, assessed these claims and recorded a provision for losses when reasonably estimable, based on past experiences in relation to the amounts claimed.
20.5. Civil and others
The Company and its subsidiaries are parties to civil lawsuits at several court levels (indemnities and collections, among others) and at different courts. The Company's management records provisions in amounts considered sufficient to cover unfavorable court decisions, when its legal counsel considers the loss as probable.
Among these lawsuits, we point out the following:
∙The Company and its subsidiaries are parties to various lawsuits requesting the renewal of rental agreements and the review of the current rent paid. The Company recognizes a provision for the difference between the amount originally paid and the amounts claimed by the adverse party in the lawsuit, when internal and external legal counsel consider that it is probable that the rent amount will be changed by the Company. As of March 31, 2019, the amount accrued for these lawsuits is R$96, being R$55 for continuing operations and R$41 for discontinued operations (R$94 as of December 31, 2018, being R$49 for continuing operations and R$45 for discontinued operations), for which there are no escrow deposits.
∙The Company and its subsidiaries answer to legal claims related to penalties applied by regulatory agencies, from the federal, state and municipal administrations, among which includes Consumer Protection Agencies (Procon), National Institute of Metrology, Standardization and Industrial Quality (INMETRO) and Municipalities and some lawsuits involving contract terminations with suppliers. Company supported by its legal counsel, assessed these claims, and recorded a provision according to probable cash expending and estimative of loss .On March 31, 2019 the amount of this provision is R$35, being R$25 for continuing operations and R$10 for discontinued operations (R$37 on December 31, 2018, being R$27 for continuing operations and R$10 for discontinued operations).
74
Companhia Brasileira de Distribuição
Notes to the interim financial information March 31, 2019
(In millions of Brazilian reais, unless otherwise stated)
20.Provision for contingencies- Continued
20.5.Civil and others - Continued
∙As of March 31, 2019, the amount accrued related to other civil matters is R$119, being R$ 39 for continuing operation R$80 for discontinued operations (R$113 as of December 31, 2018, being R$ 40 for continuing operation R$73 for discontinued operations).
Total civil lawsuits and others as of March 31, 2019 amount to R$250, being R$119 for continuing operations and R$131 for discontinued operations (R$244 as of December 31, 2018, being R$ 116 for continuing operations and R$128 for discontinued operations).
20.6.Othernon-accrued contingent liabilities
The Company has other litigations which have been analyzed by the legal counsel and considered as possible loss and, therefore, have not been accrued. The possible litigations updated balance is of R$12,356, being R$10,601 for continuing operations and R$1,755 for discontinued operations as of March 31, 2019 (R$12,292 as of December 31, 2018, being R$10,671 for continuing operations and R$1,621 for discontinued operations), and are mainly related to:
∙INSS (Social Security Contribution) - GPA was assessed fornon-levy of payroll charges on benefits granted to its employees, among other matters, for which possible loss amounts to R$456, being R$423 for continuing operations and R$33 for discontinued operations as of March 31, 2019 (R$453 as of December 31, 2018, being R$420 for continuing operations and R$33 for discontinued operations). The lawsuits are under administrative and court discussions.
∙IRPJ, withholding income tax - IRRF, CSLL, tax on financial transactions - IOF, withholding income tax on net income - GPA has several assessment notices regarding offsetting proceedings, rules on the deductibility of provisions, payment divergences and overpayments; fine for failure to comply with accessory obligations, among other less significant taxes. Among those claims, there are one tax assessment related to the tax deduction of goodwill in the years of 2012 and 2013, originated by the acquisition of Ponto Frio (goodwill Mandala) accrued in the year of 2009. The restated amount of the assessment notice correspond to R$90 of income tax and social contribution (R$89 at December 31, 2018). The lawsuits await administrative and court ruling. The amount involved is R$1,188, being R$1,031 for continuing operations and R$157 for discontinued operations as of March 31, 2019 (R$1,177 as of December 31, 2018, being R$1,021 for continuing operations and R$156 for discontinued operations).
∙COFINS, PIS and provisional contribution on financial transactions and IPI - the Company has been challenged about offsets of IPI credits acquired from third parties with a final and an- appeal over the decision, fine for failure to comply with accessory obligations, disallowance of COFINS and PIS credits onone-phase products ("produtos monofásicos"), among others less significant taxes. These lawsuits await decision at the administrative and court levels. The amount involved in these assessments is R$2,562, being R$1,999 for continuing operations and R$563 for discontinued operations as March 31, 2019 (R$2,430 as of December 31, 2018, being R$1,985 for continuing operations and R$445 for discontinued operations).
75
Companhia Brasileira de Distribuição
Notes to the interim financial information March 31, 2019
(In millions of Brazilian reais, unless otherwise stated)
20.Provision for contingencies- Continued
20.6.Othernon-accrued contingent liabilities - Continued
∙ICMS - GPA received tax assessment notices by the State tax authorities regarding: (i) utilization of electric energy credits; (ii) purchases from suppliers considered not qualified in the State Finance Department registry; (iii) levied on its own operation of merchandise purchase (own ICMS)) - article 271 of ICMSby-law; (iv) resulting from sale of extended warranty, (v) resulting from financed sales; and (vi) among other matters. The total amount of these assessments is R$7,371, being R$6,581 for continuing operations and R$790 for discontinued operations as of March 31, 2019 (R$7,357 as of December 31, 2018, being R$6,582 for continuing operations and R$775 for discontinued operations), which await a final decision at the administrative and court levels.
∙Municipal service tax - ISS, Municipal Real Estate Tax ("IPTU"), Fees, and others - these refer to assessments on withholdings of third parties, IPTU payment divergences, fines for failure to comply with accessory obligations, ISS - reimbursement of advertising expenses and sundry taxes, in the amount of R$290 being R$149 for continuing operations and R$141 for discontinued operations as March 31, 2019 (R$290 as of December 31, 2018, being R$150 for continuing operations and R$140 for discontinued operations), which await decision at the administrative and court levels.
∙Other litigations - these refer to administrative proceedings and lawsuits in which the Company claims the renewal of rental agreements and setting of rents according to market values and actions in the civil court, special civil court, Consumer Protection Agency - PROCON (in many States), Institute of Weights and Measure - IPEM, National Institute of Metrology, Standardization and Industrial Quality - INMETRO and National Health Surveillance Agency - ANVISA, among others, amounting to R$489, being R$418 for continuing operations and R$71 for discontinued operations as March 31, 2019 (R$585 as of December 31, 2018, being R$513 for continuing operations and R$72 discontinued operations).
The Company has litigations related to challenges by tax authorities on the income tax payment, for which, based on management and legal assessment, the Company has the right of indemnization from its former and current shareholders, related to years from 2007 to 2013, under allegation that had improper deduction of goodwill amortizations. These assessments amount R$1,374 on March 31, 2019 (R$1,317 on December 31, 2018).
The Company engages external attorneys to represent it in the tax assessments, whose fees are contingent upon a percentage to be applied to the amount of success in the final outcome of these lawsuits. This percentage may vary according to qualitative and quantitative factors of each claim, and as of March 31, 2019 the estimated amount, in case of success in all lawsuits, is approximately R$207, being R$183 for continuing operations and R$24 for discontinued operations (R$209 as of December 31, 2018, being R$186 for continuing operations and R$23 for discontinued operations).
76
Companhia Brasileira de Distribuição
Notes to the interim financial information March 31, 2019
(In millions of Brazilian reais, unless otherwise stated)
20. Provision for contingencies - Continued
20.7. Restriced deposits for legal proceedings
The Company is challenging the payment of certain taxes, contributions and labor-related obligations and has made judicial deposits in the corresponding amounts, as well as escrow deposits related to the provision for legal proceedings.
Parent Company | Consolidated | ||||
03.31.2019 | 12.31.2018 | 03.31.2019 | 12.31.2018 | ||
Tax | 173 | 168 | 242 | 237 | |
Labor | 423 | 417 | 468 | 463 | |
Civil and other | 24 | 24 | 34 | 34 | |
Regulatory | 14 | 15 | 41 | 42 | |
Total | 634 | 624 | 785 | 776 | |
20.8. Guarantees
Lawsuits | Property and equipment | Letter of Guarantee | Total | |||||
03.31.2019 | 12.31.2018 | 03.31.2019 | 12.31.2018 | 03.31.2019 | 12.31.2018 | |||
Tax | 839 | 838 | 9,221 | 9,033 | 10,060 | 9,871 | ||
Labor | 3 | 3 | 240 | 190 | 243 | 193 | ||
Civil and other | 9 | 9 | 255 | 252 | 264 | 261 | ||
Regulatory | 3 | 3 | 185 | 181 | 188 | 184 | ||
Total | 854 | 853 | 9,901 | 9,656 | 10,755 | 10,509 |
The cost of letter of guarantees is approximately 0.66% per year of the amount of the lawsuits and is recorded as expense.
20.9.Deduction of ICMS from the calculation basis for PIS and COFINS
Since the adoption of the noncumulative regime to calculate PIS and COFINS, Company and its subsidiaries have challenged the right to deduct ICMS from the calculation basis for both contributions. On March 15, 2017, STF ruled that ICMS should be excluded from the calculation basis of PIS/Cofins, in accordance to the thesis pleaded by the Company. In 2017, the Company reversed a provision of R$117 based on this decision and the legal opinions of its legal advisors.
Since the decision of the STF on March 15, 2017, the procedural steps were within the anticipated by our legal advisors without any change in the management's judgment, however without there being a final decision, appeal filed by the prosecution. The Company and its external legal consuel estimate that the decision related to the application of the effects will not limit the right of the judicial claim proposed by the Company, nevertheless, the elements of the process still pending of decision do not allow the recognition of the asset related to the credits to be measured since the Company started the claim in 2003.The Company estimates the potential of its tax credits for the retail activity in a value of R$1,400.
Still in relation to the theme, as disclosed in Via Varejo's financial statements of March 31, 2019, the tax credits for this subsidiary, classified as discontinued operations, were estimated approximately R$1,365, begin R$910 of discontinued operations and R$ 455 of continuing operations is attributed to the Company due to an agreement between shareholders and the Company.
77
Companhia Brasileira de Distribuição
Notes to the interim financial information March 31, 2019
(In millions of Brazilian reais, unless otherwise stated)
20. Provision for contingencies - Continued
20.10. Arbitration Península
On September 12, 2017, the Company received a notice from the Brazil-Canada Chamber of Commerce regarding a request for arbitration filed by Banco Ourinvest S.A., a financial institution, in its capacity as fund manager and acting in the exclusively interest of the quotaholders of Fundo de Investimento Imobiliário Península ("Península" and the "Proceeding").
The Proceeding aims to discuss the calculation of the rental fees and other operational matters related to the stores owned by Peninsula, which are under several lease agreements and contracts entered into between the Company and Peninsula during 2005 (the "Agreements"). The Agreements assure to CBD the rent of the stores for a period of twenty (20) years as from their respective execution, which may be extended for an additional 20-year term, at CBD's exclusive criteria, and rules the calculation of the rental fees.
The Proceeding refers to certain terms and conditions of the Agreements and does not affect the continuity of the leasing of the stores, which are contractually assured. The amounts on which the Company is exposed can not be determined with reasonable certainty based on the current stage of the arbitral proceedings. The Company's management has determined that the chances of loss are possible, based on the opinion of the external legal counsel.
21.Lease liability
21.1.Leasing obligations
Lease agreements amounted to R$4,867 as of March 31, 2019 (R$4,923 as of December 31, 2018), as shown in the table below:
Parent Company | Consolidated | ||||
03.31.2019 | 12.31.2018 | 03.31.2019 | 12.31.2018 | ||
Restated | Restated | ||||
Lease liability -minimum rental payments: | |||||
Up to 1 year | 415 | 404 | 481 | 465 | |
1 - 5 years | 1,934 | 1,964 | 2,220 | 2,245 | |
Over 5 years | 1,362 | 1,439 | 2,166 | 2,213 | |
Present value of lease agreements | 3,711 | 3,807 | 4,867 | 4,923 | |
Future financing charges | 1,885 | 2,052 | 3,029 | 3,208 | |
Gross amount of lease agreements | 5,596 | 5,859 | 7,896 | 8,131 | |
The interest expense of the lease liabilities is presented in note 27. The incremental interest rate of the Company and its subsidiaries at the date of signing of the agreements was 13.14% in the quarter ended March 31, 2019 (13.54% % as of March 31, 2018).
78
Companhia Brasileira de Distribuição
Notes to the interim financial information March 31, 2019
(In millions of Brazilian reais, unless otherwise stated)
21.Leasing transactions - Continued
21.2.Movement of leasing obligations
Parent Company | Consolidated | ||
At December 31, 2018 | 3,807 | 4,923 | |
Additions | - | 35 | |
Remeasurement | 76 | 149 | |
Accrued interest | 116 | 244 | |
Payments | (264) | (537) | |
Anticipated lease contract closure | (24) | (47) | |
Liabilities related to assets held for sale and | - | 100 | |
discontinued operations (note 31) | |||
At March 31, 2019 | 3,711 | 4,867 | |
Current | 415 | 481 | |
Noncurrent | 3,296 | 4,386 | |
Parent Company | Consolidated | ||
At December 31, 2017 | 3,769 | 4,735 | |
Additions | 1 | 80 | |
Remeasurement | 58 | 145 | |
Accrued interest | 122 | 254 | |
Payments | (246) | (515) | |
Anticipated lease contract closure | (3) | (5) | |
Liabilities related to assets held for sale and | - | 64 | |
discontinued operations (note 31) | |||
At March 31, 2018 | 3,701 | 4,758 | |
Current | 362 | 433 | |
Noncurrent | 3,339 | 4,325 |
21.3. Lease expense on variable rents, low value assets and short-term
Expenses (income) for the period:
Variable (0.1% to 4.5% of sales) Sublease rentals (*)
Parent Company | Consolidated | |||
03.31.2019 | 03.31.2018 | 03.31.2019 | 03.31.2018 | |
Restated | Restated | |||
1 | 2 | 10 | 5 | |
(46) | (41) | (55) | (50) |
(*) Refers to lease agreements receivable from commercial shopping malls.
79
Companhia Brasileira de Distribuição
Notes to the interim financial information March 31, 2019
(In millions of Brazilian reais, unless otherwise stated)
22.Deferred revenue
The Company received amounts from business partners on exclusivity in the intermediation of additional or extended warranty services, and the subsidiary Sendas received amounts for the rental of back lights for exhibition of products from its suppliers.
The detailed information on Deferred revenue was presented in the annual financial statements for 2018, in note 23.
Parent Company | Consolidated | ||||
03.31.2019 | 12.31.2018 | 03.31.2019 | 12.31.2018 | ||
Future revenue agrément | 16 | 16 | 16 | 16 | |
Back lights | - | - | 102 | 134 | |
Additional or extended warranties | 18 | 19 | 18 | 19 | |
Services rendering agreement - Allpark | 11 | 11 | 11 | 11 | |
Rent | 44 | 44 | 44 | 44 | |
Others | 7 | 9 | 40 | 39 | |
96 | 99 | 231 | 263 | ||
Current | 82 | 213 | |||
Noncurrent | 89 | 250 | |||
14 | 10 | 18 | 13 |
23. Shareholders' equity
The detailed information on shareholders' equity was presented in the annual financial statements for
2018, in note 24.
23.1. Capital stock
The subscribed and paid-up capital as of March 31, 2019 is represented by 266,854 (266,845 as of December 31, 2018) in thousands of registered shares with no par value, of which 99,680 in thousands of common shares (99,680 as of December 31, 2018) and 167,174 in thousands of preferred shares (166,165 as of December 31, 2018).
The Company is authorized to increase its capital stock up to the limit of 400,000 (in thousands of shares), regardless of any amendment to the Company's Bylaws, upon resolution of the Board of Directors, which will establish the issue conditions.
In Board of Directors' Meetings held on February 20, 2019, was approved capital increases amounting to R$0,2 (R$3 on December 31, 2018) through the issuance of 8 thousands preferred shares (265 thousands of preferred shares on December 31,2018). On March 31, 2019, the capital stock is R$ 6,825 (R$ 6,825 on December 31, 2018).
80
Companhia Brasileira de Distribuição
Notes to the interim financial information March 31, 2019
(In millions of Brazilian reais, unless otherwise stated)
23.Shareholders' equity- Continued
23.2. Stock option plan for preferred shares
03.31.2019 | |||||||||
Number of options (in thousands) | |||||||||
Series | Grant | 1st date | Expiration | Exercise | |||||
of | price at the | Granted | Exercised | Cancelled | Total in effect | ||||
granted | date | date | |||||||
exercise | grant date | ||||||||
Series B3 | 05/30/16 | 05/30/19 | 11/30/19 | 0.01 | 823 | (283) | (74) | 466 | |
Series C3 | 05/30/16 | 05/30/19 | 11/30/19 | 37.21 | 823 | (275) | (109) | 439 | |
Series B4 | 05/31/17 | 05/31/20 | 11/30/20 | 0.01 | 537 | (160) | (43) | 334 | |
Series C4 | 05/31/17 | 05/31/20 | 11/30/20 | 56.78 | 537 | (159) | (44) | 334 | |
Series B3 | 95 | - | - | 95 | |||||
-Tranche2 | 04/27/18 | 05/30/19 | 11/30/19 | 0.01 | |||||
Series C3 | 95 | - | - | 95 | |||||
-Tranche2 | 04/27/18 | 05/30/19 | 11/30/19 | 56.83 | |||||
Series B5 | 05/31/18 | 05/31/21 | 11/30/21 | 0.01 | 499 | (3) | (6) | 490 | |
Series C5 | 05/31/18 | 05/31/21 | 11/30/21 | 62.61 | 499 | (3) | (6) | 490 | |
3,908 | (883) | (282) | 2,743 |
The movimentation of the quantity of exercised options, the weighted average of the exercise price, and the weighted average of the remaining term are presented at the chart below:
At December 31, 2018
Cancelled during the period Exercised during the period Outstanding at the end of the period
Weighted | Weighted average | |
Options | average of | of remaining |
exercise price | contractual term | |
in thousands | R$ | |
2,755 | 26.03 | 1.37 |
(2) | 35.24 | |
(10) | 24.07 | |
2,743 | 26.04 | 1.13 |
At March 31, 2018 | 2,743 | 26.04 | 1.13 |
The weighted average of the provided options fair value at March,31 2019 were R$45.81 (R$45.24 at the December 31, 2018).
The recorded amounts at the Parent Company and Consolidated's statement of operations at the March 31, 2019 were R$7 (R$4 at the March 31, 2018).
23.3.Foreign exchange variation of investment abroad
Cumulative effect of exchange gains and losses on the translation of assets, liabilities and profit (loss) of Euros to Brazilian reais, corresponding to the investment in subsidiary Cnova N.V.. The effect in the Parent Company was R$1 (R$24 at the December 31, 2018).
23.4.Non-Controllingshareholder transactions
As described in note 31.1, the Company sold through two transactions of TRS 6.1% of the participation in Via Varejo, from 43.23% on December 31, 2018 to 37.13% on March 31, 2019. The transaction resulted in a gain of R$ 53 after income tax fully recorded in shareholders' equity as it was treated in transactions with non-controlling shareholders, without change in the Company's control. The result is preliminary and subject to stock price variation until the full settlement of the second Total Return Swap (See note 16.9).
81
Companhia Brasileira de Distribuição
Notes to the interim financial information March 31, 2019
(In millions of Brazilian reais, unless otherwise stated)
23.Shareholders' equity- Continued
23.4.Non-Controllingshareholder transactions - Continued
Net value received | (386) | ||||||||||||
Investment cost - 6.1% | 291 | ||||||||||||
Gain on disposal | (95) | ||||||||||||
Income tax | 42 | ||||||||||||
Net gain | (53) | ||||||||||||
24. | Net operating revenue | ||||||||||||
Parent Company | Consolidated | ||||||||||||
03.31.2019 | 03.31.2018 | 03.31.2019 | 03.31.2018 | ||||||||||
Gross sales | |||||||||||||
Goods | 6,729 | 6,760 | 13,790 | 12,307 | |||||||||
Services rendered and other | 88 | 88 | 99 | 98 | |||||||||
Sales returns and cancellations | (48) | (95) | (61) | (105) | |||||||||
6,769 | 6,753 | 13,828 | 12,300 | ||||||||||
Taxes on sales | (533) | (515) | (1,119) | (957) | |||||||||
Net operating revenues | 6,236 | 6,238 | 12,709 | 11,343 | |||||||||
25. | Expenses by nature | ||||||||||||
Parent Company | Consolidated | ||||||||||||
03.31.2019 | 03.31.2018 | 03.31.2019 | 03.31.2018 | ||||||||||
Restated | Restated | ||||||||||||
Cost of inventories | (4,120) | (4,155) | (9,515) | (8,412) | |||||||||
Personnel expenses | (806) | (804) | (1,208) | (1,123) | |||||||||
Outsourced services | (136) | (126) | (185) | (161) | |||||||||
Functional expenses | (278) | (301) | (411) | (402) | |||||||||
Selling expenses | (227) | (218) | (315) | (290) | |||||||||
Other expenses | (178) | (156) | (220) | (192) | |||||||||
(5,745) | (5,760) | (11,854) | (10,580) | ||||||||||
Cost of sales | (4,432) | (4,466) | (9,913) | (8,783) | |||||||||
Selling expenses | (1,128) | (1,118) | (1,672) | (1,558) | |||||||||
General and administrative expenses | (185) | (176) | (269) | (239) | |||||||||
(5,745) | (5,760) | (11,854) | (10,580) | ||||||||||
82
Companhia Brasileira de Distribuição
Notes to the interim financial information March 31, 2019
(In millions of Brazilian reais, unless otherwise stated)
26. Other operating expenses, net
Parent Company | Consolidated | ||||
03.31.2019 | 03.31.2018 | 03.31.2019 | 03.31.2018 | ||
Restated | Restated | ||||
Tax installments and other tax risks | (22) | (19) | (20) | (21) | |
Restructuring expenses | (13) | (16) | (13) | (16) | |
Losses on disposal of fixed assets | (15) | (4) | (18) | (5) | |
Total | (50) | (39) | (51) | (42) | |
27.Financial income (expenses), net
Parent Company | Consolidated | ||||||
03.31.2019 | 03.31.2018 | 03.31.2019 | 03.31.2018 | ||||
Finance expenses: | Restated | Restated | |||||
(84) | (96) | ||||||
Cost of debt | (89) | (98) | |||||
Cost of the discounting receivables | (18) | (25) | (29) | (35) | |||
Monetary restatement loss | (30) | (22) | (31) | (17) | |||
Interest on lease liabilities | (113) | (113) | (147) | (142) | |||
Other finance expenses | (15) | (16) | (22) | (22) | |||
Total financial expenses | (260) | (265) | (325) | (314) | |||
Financial income: | |||||||
3 | 4 | ||||||
Income from short term instruments | 4 | 5 | |||||
Monetary restatement gain | 19 | 23 | 28 | 30 | |||
Other financial income | 2 | 6 | 4 | 5 | |||
Total financial income | 24 | 33 | 36 | 40 | |||
Total | |||||||
(236) | (232) | (289) | (274) |
The hedge effects are recorded as cost of debt and disclosed in Note 17.
83
Companhia Brasileira de Distribuição
Notes to the interim financial information March 31, 2019
(In millions of Brazilian reais, unless otherwise stated)
27. Earnings per share
The information on earnings per share was presented in the annual financial statements for 2018, in note 29.
The table below presents the determination of net income available to holders of common and preferred shares and the weighted average number of common and preferred shares outstanding used to calculate basic and diluted earnings per share in each reporting exercise:
03.31.2019 | 03.31.2018 | ||||||||
Preferred | Common | Total | Preferred | Common | Total | ||||
Restated | |||||||||
Basic numerator | 96 | 52 | 148 | ||||||
Net income basic allocated and undistributed - continuing operations | 50 | 27 | 77 | ||||||
Net income allocated and undistributed - discontinued operations | 5 | 2 | 7 | 47 | 26 | 73 | |||
Net income allocated and available to common and preferred shareholders | 101 | 54 | 155 | 97 | 53 | 150 | |||
Basic denominator (millions of shares) | |||||||||
167 | 100 | 267 | |||||||
Weighted average of shares | 167 | 100 | 267 | ||||||
Basic earnings per millions of shares (R$) - continuing operations | 0,57464 | 0,52240 | 0,29928 | 0,27207 | |||||
Basic earnings per millions of shares (R$) - discontinued operations | 0,02718 | 0,02471 | 0,28373 | 0,25793 | |||||
Basic earnings per millions of shares (R$) - total | 0,60181 | 0,54710 | 0,58300 | 0,53000 | |||||
Diluted numerator | 96 | 52 | 148 | ||||||
Net income diluted allocated and undistributed - continuing operations | 50 | 27 | 77 | ||||||
Net income diluted allocated and undistributed - discontinued operations | 5 | 2 | 7 | 47 | 26 | 73 | |||
Net income allocated and available to common and preferred shareholders | 101 | 54 | 155 | 97 | 53 | 150 | |||
Diluted denominator | |||||||||
167 | 100 | 267 | |||||||
Weighted average of shares (in millions) | 167 | 100 | 267 | ||||||
Stock options | 1 | - | 1 | 1 | - | 1 | |||
Diluted weighted average of shares (millions) | 168 | 100 | 268 | 168 | 100 | 268 | |||
Diluted earnings per millions of shares (R$) - continuing operations | 0,57071 | 0,52274 | 0,29763 | 0,27120 | |||||
Diluted earnings per millions of shares (R$) - discontinued operations | 0,02699 | 0,02505 | 0,28217 | 0,25707 | |||||
Diluted earnings per millions of shares (R$) - total | 0,59771 | 0,54778 | 0,57980 | 0,52827 |
84
Companhia Brasileira de Distribuição
Notes to the interim financial information March 31, 2019
(In millions of Brazilian reais, unless otherwise stated)
29.Segment information
The information about segments was presented in the annual financial statements of 2018, in note 30 Management considers the following segments:
∙Food retail - includes the banners "Pão de Açúcar" , "Minuto Pão de Açúcar", "Extra Hiper", "Extra Supermercado" / "Mercado Extra", "Minimercado Extra ", "Posto Extra", "Drogaria Extra" and "GPA Malls & Properties".
∙Cash & Carry - includes the brand "ASSAÍ".
Home appliances and e-commerce segments are presented as discontinued operations at the March 31, 2019 and 2018 (as per note 31) and kept in this note for purposes of reconciliation as consolidated accounting information.
Information on the Company's segments as of March 31, 2019 is included in the table below:
85
Companhia Brasileira de Distribuição
Notes to the interim financial information March 31, 2019
(In millions of Brazilian reais, unless otherwise stated)
29.Segment information- Continued
Assets held for sale | Eliminations/ | ||||||||||||||||
Description | Food Retail (*) | Cash & Carry | and discontinued | Subtotal | Total | ||||||||||||
Others(***) | |||||||||||||||||
operations (**) | |||||||||||||||||
2019 | 2018 | 2019 | 2018 | 2019 | 2018 | 2019 | 2018 | 2019 | 2018 | 2019 | 2018 | ||||||
Restated | Restated | Restated | Restated | Restated | Restated | ||||||||||||
Net operating revenues | 6,382 | 6,285 | 6,327 | 5,058 | - | - | 12,709 | 11,343 | - | - | 12,709 | 11,343 | |||||
Gross profit | 1,826 | 1,781 | 970 | 779 | - | - | 2,796 | 2,560 | - | - | 2,796 | 2,560 | |||||
Depreciation and amortization | (239) | (231) | (90) | (73) | - | - | (329) | (304) | - | - | (329) | (304) | |||||
Share of profit of subsidiaries and | 21 | 11 | - | - | - | - | 21 | 11 | (38) | (47) | (17) | (36) | |||||
associates | |||||||||||||||||
215 | 283 | - | 498 | (40) | 458 | ||||||||||||
Operating income | 223 | 205 | - | 428 | (47) | 381 | |||||||||||
Net financial expenses | (242) | (234) | (47) | (40) | - | - | (289) | (274) | - | - | (289) | (274) | |||||
Profit(loss) before income tax and | (27) | (11) | 236 | 165 | - | - | 209 | 154 | (40) | (47) | 169 | 107 | |||||
social contribution | |||||||||||||||||
Income tax and social | 58 | 26 | (77) | (56) | - | - | (19) | (30) | - | - | (19) | (30) | |||||
contribution | |||||||||||||||||
Net income (loss) for continuing | 31 | 15 | 159 | 109 | - | - | 190 | 124 | (40) | (47) | 150 | 77 | |||||
operations | |||||||||||||||||
Net income (loss) for | (23) | - | - | 92 | 201 | 69 | 190 | - | - | 69 | 190 | ||||||
discontinued operations | (11) | ||||||||||||||||
Profit (loss) of year end | 8 | 4 | 159 | 109 | 92 | 201 | 259 | 314 | (40) | (47) | 219 | 267 | |||||
Current assets | 6,626 | 7,682 | 3,583 | 4,196 | 26,869 | 29,144 | 37,078 | 41,022 | (159) | (163) | 36,919 | 40,859 | |||||
Noncurrent assets | 14,455 | 14,384 | 6,319 | 6,057 | - | - | 20,774 | 20,441 | (21) | (16) | 20,753 | 20,425 | |||||
Current liabilities | 6,839 | 8,499 | 4,508 | 5,294 | 21,557 | 23,934 | 32,904 | 37,727 | (180) | (179) | 32,724 | 37,548 | |||||
Noncurrent liabilities | 9,764 | 8,999 | 1,504 | 1,493 | - | - | 11,268 | 10,492 | - | - | 11,268 | 10,492 | |||||
Shareholders' equity | 4,478 | 4,568 | 3,890 | 3,466 | 5,312 | 5,210 | 13,680 | 13,244 | - | - | 13,680 | 13,244 |
(*)Food retail includes GPA Malls & Properties and Comprebem. (**) See note 31.
(***) The eliminations consist of intercompany balances. In the management's view, the net earnings eliminations are made inside of own segment, besides, the equity pickup of the Company in Luxco.
86
Companhia Brasileira de Distribuição
Notes to the interim financial information March 31, 2019
(In millions of Brazilian reais, unless otherwise stated)
29. Segment information - Continued
The Company and its subsidiaries operate primarily as a retailer of food, clothing, home appliances and other products. Total revenues are composed of the following brands:
03.31.2019 | 03.31.2018 | |||
Assaí | 6,327 | 5,058 | ||
Extra | 3,703 | 3,805 | ||
Pão de Açúcar | 1,671 | 1,614 | ||
Proximidade | 272 | 265 | ||
Other business | 736 | 601 | ||
Total net operating revenue | 12,709 | 11,343 | ||
30. Non cash transactions
During the quarter ended at March 31, 2019 and 2018 the Company had transactions that did not transit through the cash and therefore were not presented in the Cash Flow Statements, presented below:
∙Purchase of fixed assets not paid yet as note 14.2;
∙Purchase of intangible assets not paid yet as per note 15.2;
∙Deferred income tax as per note 19;
∙Additions of provisions for contingencies as per note 20;
31.Non current assets held for sale and discontinued operations
The detailed information about assets held for sale and discontinued operations were presented in the annual financial statements of 2018, in note 32.
Composition: | 03.31.2019 | 12.31.2018 | |
Restated | |||
Net assets Via Varejo (see note 31.1) | 26,712 | 28,990 | |
Property/lands held for sale CBD | 30 | 30 | |
Total | 26,742 | 29,020 |
The Company entered into an agreement for the purchase of a land on September 29, 2018 for R$115, the sale of which was not recognized on the date under IFRS 15 due to the contractual characteristics of long-term payment and transfer of legal title at a future date to be defined by the buyer.
87
Companhia Brasileira de Distribuição
Notes to the interim financial information March 31, 2019
(In millions of Brazilian reais, unless otherwise stated)
31. Non current assets held for sale and discontinued operations - Continued
31.1.Ongoing transaction to dispose of Via Varejo subsidiary
The Board of Directors held on November 23, 2016 approved a process to dispose of the Company's interest in Via Varejo's capital stock, in line with its long-term strategy of focusing on the development of the food activity.
Throughout 2017 and 2018 the Group actively sought to sell such interest to potential strategic investors, however, the sale was not completed until December 31, 2018 due to external factors beyond the Group's control including, among others, certain events occurred in these years that impacted the macroeconomic scenario and political instability that brought market volatility and impacted the perception of potential investors regarding the recovery of the Brazilian economy In December 2018, the Company's Board of Directors authorized our management to actively pursue selling our remaining equity interest in Via Varejo to a strategic investor or through operations available in capital markets in order to complete the full divesture in Via Varejo by December 2019.
Within this new context, in the same meeting, the Board of Directors authorized the sale of 50,000,000 common shares of Via Varejo, corresponding to 3.86% of its share capital, through a TRS (Total Return Swap) with a leading bank (note 17.10), whereby such shares were sold in daily operations conducted by the bank. On February 20, 2019, the Board of Directors approved a new TRS agreement, authorizing the sale of 40.000.000 (forty millions) ordinary shares of Via Varejo held by the Company, corresponding to 3.09% of the share capital of Via Varejo. This sale was carried out on the B3 on February 25, 2019. The operation does not imply changing of the control or in the administrative structure of Via Varejo. As a result of these transactions, our interest in Via Varejo decreased from 559,521,085 common shares to 469,521,085 common shares, corresponding to 36.27% of Via Varejo's capital stock. The new TRS agreement entered into in February 2019 were fully settled during the month of April 2019.
Accordingly, among other requirements of IFRS 5, as the sale of the Group's investment in Via Varejo in 2019 is highly probable, the subsidiary's operations are presented as discontinued operations as required in IFRS 5. The disclosure of the net income of Via Varejo is included in a single line in the statement of operations after taxes and the balances of assets and liabilities as held for sale and discontinued operations.
Statement of value added on March 31, 2019 and 2018 also discloses the discontinued operations as a single line, nevertheless, for cash flows there were no effects as per IFRS 5 being disclosed at this note the effect of discontinued operations. Non current assets and liabilities held for sale on March 31, 2019 were R$26,742 (R$29,020 on December 31, 2018) and R$21,499 (R$23,876 on December 31, 2018), respectively. The net effects on discontinued operations were a net income of R$69 in 2019 (R$190 at March 31, 2018).
Via Varejo shares are listed on B3 under ticker symbol "VVAR3, whose consolidated financial statements can be found on the investor relations website (www.ri.viavarejo.com.br). See below the summary of the consolidated statement of operations, balance sheet and cash flow statements of Via Varejo before the eliminations, including effects of the purchase price allocation of Globex and Casa Bahia acquisition.
88
Companhia Brasileira de Distribuição
Notes to the interim financial information March 31, 2019
(In millions of Brazilian reais, unless otherwise stated)
31. Non current assets held for sale and discontinued operations - Continued
31.1.Ongoing transaction to dispose of Via Varejo subsidiary - Continued
Balance sheet (*):
03.31.2019 | 12.31.2018 | |||
Restated | ||||
Assets | ||||
Current | ||||
Cash and cash equivalents | 1,296 | 3,711 | ||
Trade receivables, net (i) | 3,913 | 3,768 | ||
Inventories, net | 4,695 | 4,773 | ||
Recoverable taxes | 934 | 1,060 | ||
Other current assets | 181 | 100 | ||
Total current assets | 11,019 | 13,412 | ||
Noncurrent | ||||
Trade receivables, net | 224 | 217 | ||
Recoverable taxes | 2,570 | 2,519 | ||
Other accounts receivable, net | 990 | 984 | ||
Deferred income tax and social contribution | 298 | 386 | ||
Related parties | 330 | 322 | ||
Investment properties | 114 | 108 | ||
Property and equipment, net | 6,656 | 6,571 | ||
Intangible assets, net | 4,668 | 4,625 | ||
Total noncurrent assets | 15,850 | 15,732 | ||
Total assets | 26,869 | 29,144 | ||
89
Companhia Brasileira de Distribuição
Notes to the interim financial information March 31, 2019
(In millions of Brazilian reais, unless otherwise stated)
31.Non current assets held for sale and discontinued operations- Continued
31.1.Ongoing transaction to dispose of Via Varejo subsidiary - Continued
Balance sheet (*):
03.31.2019 | ||
Liabilities | ||
Current | ||
Trade payable, net | 6,608 | |
Structured payable program | 506 | |
Borrowings and financing (i) | 3,975 | |
Leasing liability | 933 | |
Related parties | 157 | |
Other current liabilities (ii) | 2,097 | |
Total current liabilities | 14,276 | |
Noncurrent | ||
Borrowings and financing (i) | 343 | |
Leasing liability | 3,593 | |
Deferred income tax and social contribution | 839 | |
Other noncurrent liabilities (ii) | 2,506 | |
Total noncurrent liabilities | 7,281 | |
Shareholders' equity | 5,312 | |
Total liabilities and shareholders' equity | 26,869 |
12.31.2018
Restated
8,652
421
3,357
952
159
2,192
15,733
966
3,681
840
2,713
8,200
5,211
29,144
(*)Before intercompany eliminations with GPA in the amount R$157 of assets and R$58 of liabilities. In the total balance held for sale of the balance sheet as of March 31, 2019, R$30 refers to the reclassification of a CBD land available for sale.
(i)Includes financed sales through CDCI, whose value on March 31, 2019 is R$ 2,304 in assets (R$ 2,297 at December 31, 2018) and R$ 3,401 in liabilities (R$ 3,400 on December 31, 2018).
(ii)Includes balance of R$1,923 on March 31, 2019 (R$2,006 on December 31, 2018) of deferred revenue related to the advance received from Zurich Seguros (extended warranty and insurance) and from Bradesco (cards transactions and banking correspondent).
Parent Company's effects | Note | 03.31.2019 | 12.31.2018 |
Restated | |||
Reclassification of investment for held for sale | 13.1 | 1,602 | 1,858 |
Reclassification of goodwill for held for sale | 15 | 179 | 179 |
Assets held for sale and discontinued operations | 1,781 | 2,037 | |
90
Companhia Brasileira de Distribuição
Notes to the interim financial information March 31, 2019
(In millions of Brazilian reais, unless otherwise stated)
31.Non current assets held for sale and discontinued operations- Continued
31.1.Ongoing transaction to dispose of Via Varejo subsidiary - Continued
Statement of operations (*) | 03.31.2019 | 03.31.2018 | |
Restated | |||
Net operating revenue | 6,330 | 6,684 | |
Cost of sales | (4,534) | (4,437) | |
Gross profit | 1,796 | 2,247 | |
Operating income (expenses) | |||
Selling, general and administrative expenses | (1,286) | (1,646) | |
Share of profit of associates | 10 | 6 | |
Other operating expenses, net | (75) | (15) | |
(1,351) | (1,655) | ||
Profit from operations before net financial result | 445 | 592 | |
Financial expenses, net | (260) | (255) | |
Income (loss) before income tax and social contribution | 185 | 337 | |
Income tax and social contribution | (87) | (131) | |
Net income (loss) for the year | 98 | 206 | |
Attributed to: | |||
Controlling shareholders | 37 | 85 | |
Non-controlling shareholders | 61 | 121 |
(*) Before eliminations of amounts of related parties with GPA.
Description | 03.31.2019 | 03.31.2018 |
Net operating revenue | (8) | (10) |
Cost of sales | (4) | (2) |
Selling costs | 1 | 1 |
General and administrative expenses | (1) | 1 |
Financial result, net | 4 | 2 |
Income tax and social contribution | 2 | 2 |
Total | (6) | (6) |
Additionally a reclassification was made of incurred costs on Parent Company basically related to indemnity costs of contingences from prior periods to acquisition, paid to Via Varejo. According to IFRS 5, these costs were reclassified to discontinued operations in the amount of R$23 as of March 31, 2019 (R$11 as of March 31, 2018).
Cash flow | 03.31.2019 | 03.31.2018 | ||
Cash flow provided by (used in) operating activities | (1,935) | (2,543) | ||
Net cash provided by (used in) investing activities | (167) | (117) | ||
Net cash provided by (used in) financing activities | (313) | (295) | ||
Cash variation in the period | (2,415) | (2,955) |
91
Companhia Brasileira de Distribuição
Notes to the interim financial information March 31, 2019
(In millions of Brazilian reais, unless otherwise stated)
31.Non current assets held for sale and discontinued operations- Continued
31.2.Fair Value Via Varejo
In accordance with IFRS 5 the Via Varejo investment should be recognized considering the lower of the book value of the net assets and the fair value less cost to sell.
The Company determined that the fair value less cost to sell is higher than the carrying amount of the net assets held for sale, considering the recent average stock price of Via Varejo at the date and subsequent to the date of the interim financial statements.
92
Other information deemed as relevant by the Company
Shareholding at 03.31.2019
SHAREHOLDING OF CONTROLLING PARTIES OF THE COMPANY'S SHARES
COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO (Publicly-held company) | Shareholding at 03/31/2019 | ||||||||||||||||
(In units) | |||||||||||||||||
Shareholder | Common Shares | Preferred Shares | Total | ||||||||||||||
Number | % | Number | % | Number | % | ||||||||||||
Wilkes Participações S/A | 94.019.178 | 94,3211% | 0 | 0,0000% | 94.019.178 | 35,2325% | |||||||||||
Jean-Charles Naouri | 0 | 0,0000% | 1 | 0,0000% | 1 | 0,0000% | |||||||||||
Geant International BV | 0 | 0,0000% | 9.423.742 | 5,6371% | 9.423.742 | 3,5314% | |||||||||||
Segisor | 5.600.050 | 5,6180% | 0 | 0,0000% | 5.600.050 | 2,0985% | |||||||||||
Casino Guichard Perrachon | 1 | 0,0000% | 0 | 0,0000% | 1 | 0,0000% | |||||||||||
Almacenes Éxito S.A. | 1 | 0,0000% | 0 | 0,0000% | 1 | 0,0000% | |||||||||||
King LLC | 0 | 0,0000% | 852.000 | 0,5096% | 852.000 | 0,3193% | |||||||||||
Helicco Participações Ltda. | 0 | 0,0000% | 581.600 | 0,3479% | 581.600 | 0,2179% | |||||||||||
Carmignac Gestion | 0 | 0,0000% | 13.374.888 | 8,0006% | 13.374.888 | 5,0121% | |||||||||||
Brandes Investment Partners, LP | 0 | 0,0000% | 6.903.029 | 4,1293% | 6.903.029 | 2,5868% | |||||||||||
Conselho de Administração | 0 | 0,0000% | 501.023 | 0,2997% | 501.023 | 0,1878% | |||||||||||
Diretoria | 0 | 0,0000% | 39.755 | 0,0238% | 39.755 | 0,0149% | |||||||||||
Em Tesouraria | 0 | 0,0000% | 232.586 | 0,1391% | 232.586 | 0,0872% | |||||||||||
Outros | 60.621 | 0,0608% | 133.265.107 | 80,912% | 135.325.728 | 50,7116% | |||||||||||
TOTAL | 99.679.851 | 100,00% | 167.173.731 | 100,00% | 266.853.582 | 100,00% | |||||||||||
(*) Foreign Company | |||||||||||||||||
CORPORATE'S CAPITAL STOCK DISTRIBUTION (COMPANY'S SHAREHOLDER) | |||||||||||||||||
WILKES PARTICIPAÇÕES S.A | Shareholding | ||||||||||||||||
(In units) | |||||||||||||||||
Shareholder/Quotaholder | Common Shares | Preferred Shares | Total | ||||||||||||||
Number | % | Number | % | Number | % | ||||||||||||
CASINO GUICHARD PERRACHON * | 1 | 0,00% | 0 | 0,00% | 1 | 0,00% | |||||||||||
SEGISOR* | 223.698.566 | 100,0% | 0 | 0,00% | 223.698.566 | 100,0% | |||||||||||
Almacenes Éxito S.A. * | 1 | 0,00% | 0 | 0,00% | 1 | 0,00% | |||||||||||
Treasury Shares | 0 | 0,00% | 0 | 0,00% | 0 | 0,00% | |||||||||||
TOTAL | 223.698.568 | 100,00% | 0 | 0,00% | 223.698.568 | 100% | |||||||||||
(*) Foreign Company |
93
Other information deemed as relevant by the Company
SHAREHOLDING OF CONTROLLING PARTIES OF THE COMPANY'S SHARES
SEGISOR | Shareholding | |||||||||||||||||||
(In units) | ||||||||||||||||||||
Quotaholder | Quotas | % | Preferred Shares | % | Number | % | ||||||||||||||
Onper Investimentos 2015 S.L.* | 887.239.543 | 50,00% | 0 | 0,00% | 887.239.543 | 50,00% | ||||||||||||||
Casino Guichard Perrachon* | 887.239.543 | 50,00% | 0 | 0,00% | 887.239.543 | 50,00% | ||||||||||||||
TOTAL | 1.774.479.086 | 100% | 0 | 0% | 1.774.479.086 | 100% | ||||||||||||||
SHAREHOLDING OF CONTROLLING PARTIES OF THE COMPANY'S SHARES | ||||||||||||||||||||
ONPER INVESTIMENTOS 2015 S.L. | Shareholding | |||||||||||||||||||
(In units) | ||||||||||||||||||||
Shareholder | Common Shares | % | Preferred Shares | % | Number | % | ||||||||||||||
ALMANACENES ÉXITO S.A.* | 3.000 | 100,00% | 0 | 0,00% | 3.000 | 100,00% | ||||||||||||||
TOTAL | 3.000 | 100% | 0 | 0% | 3.000 | 100,00% | ||||||||||||||
SHAREHOLDING OF CONTROLLING PARTIES OF THE COMPANY'S SHARES | ||||||||||||||||||||
ALMANACENES ÉXITO S.A. | Shareholding | |||||||||||||||||||
(In units) | ||||||||||||||||||||
Shareholders* | Common | % | Preferred | % | ||||||||||||||||
Shares | Shares | Number | % | |||||||||||||||||
Geant International B.V. | 187.689.792 | 41,93% | 0 | 0,00% | 187.689.792 | 41,93% | ||||||||||||||
Geant Fonciere B.V. | 47.725.428 | 10,66% | 0 | 0,00% | 47.725.428 | 10,66% | ||||||||||||||
Fondo de Pensiones Obligatorias Porvenir Moderado | 23.322.916 | 5,41% | 0 | 0,00% | 23.322.916 | 5,21% | ||||||||||||||
Fondo de Pensiones Obligatorias Proteccion | 25.272.142 | 5,65% | 0 | 0,00% | 25.272.142 | 5,65% | ||||||||||||||
Other Shareholders | 163.594.038 | 36,55% | 0 | 0,00% | 163.594.038 | 36,55% | ||||||||||||||
TOTAL | 447.604.316 | 100,00% | 0 | 0,00% | 447.604.316 | 100,00% |
94
Other information deemed as relevant by the Company
CONSOLIDATED SHAREHOLDING OF CONTROLLING PARTIES AND MANAGEMENT AND | Shareholding at 03/31/2019 | ||||||||||||||
OUTSTANDINGSHARES | |||||||||||||||
(In units) | Total | ||||||||||||||
Shareholder | Common Shares | Preferred Shares | |||||||||||||
Number | % | Number | % | Number | % | ||||||||||
Controlling parties | 99.619.230 | 99,94% | 10.857.343 | 6,49% | 110.476.573 | 41,40% | |||||||||
Management | |||||||||||||||
Board of Directors | - | 0,00% | 501.023 | 0,30% | 501.023 | 0,19% | |||||||||
Board of Executive Officers | - | 0,00% | 39.755 | 0,02% | 39.755 | 0,01% | |||||||||
Treasury Shares | - | 0,00% | 232.586 | 0,14% | 232.586 | 0,09% | |||||||||
Other Shareholdersas | 60.621 | 0,06% | 155.543.024 | 93,04% | 155.603.645 | 58,31% | |||||||||
Total | 99.679.851 | 100,00% | 167.173.731 | 100,00% | 266.853.582 | 100,00% | |||||||||
Outstanding Shares | 60.621 | 0,06% | 156.083.802 | 93,37% | 156.144.423 | 58,51% | |||||||||
CONSOLIDATED SHAREHOLDING OF CONTROLLING PARTIES AND MANAGEMENT AND OUTSTANDING | Shareholding at 03/31/2018 | ||||||||||||||
SHARES | |||||||||||||||
(In units) | Total | ||||||||||||||
Shareholder | Common Shares | Preferred Shares | |||||||||||||
Number | % | Number | % | Number | % | ||||||||||
Controlling parties | 99.619.230 | 99,94% | 10.857.343 | 6,51% | 110.476.573 | 41,44% | |||||||||
Management | |||||||||||||||
Board of Directors | - | 0,00% | 1 | 0,00% | 1 | 0,00% | |||||||||
Board of Executive Officers | - | 0,00% | 470.379 | 0,28% | 470.379 | 0,18% | |||||||||
Treasury Shares | - | 0,00% | 232.586 | 0,14% | 232.586 | 0,09% | |||||||||
Other Shareholdersas | 60.621 | 0,06% | 155.346.800 | 93,07% | 155.407.421 | 58,30% | |||||||||
Total | 99.679.851 | 100,00% | 166.907.109 | 100,00% | 266.586.960 | 100,00% | |||||||||
Outstanding Shares | 60.621 | 0,06% | 155.817.180 | 93,36% | 155.877.801 | 58,47% |
95