SECURITIES AND EXCHANGE
COMMISSION
Washington, D.C. 20549
Pursuant to Rule 13a-16
or 15d-16 of
the Securities Exchange Act
of 1934
For the month of March, 2010
Brazilian
Distribution Company
(Translation of
Registrants Name Into English)
Av. Brigadeiro Luiz Antonio,
3126 São Paulo,
SP 01402-901
Brazil
(Address of Principal
Executive Offices)
(Indicate by check mark whether the registrant files or will file annual reports under cover of Form 20-F or Form 40-F)
Form 20-F X Form 40-F
(Indicate
by check mark if the registrant is submitting the Form 6-K in paper as permitted by
Regulation S-T Rule
101 (b) (1)):
Yes ___ No X
(Indicate by check mark if the
registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule
101 (b)
(7)):
Yes ___ No X
(Indicate by check mark whether the registrant by furnishing the information contained in this Form is also thereby furnishing the information to the Commission pursuant to Rule 12g3-2(b) under the Securities Exchange Act of 1934.)
Yes ___ No X
(A free translation of the original in Portuguese) | ||
FEDERAL PUBLIC SERVICE | ||
BRAZILIAN SECURITIES COMMISSION (CVM) | ||
STANDARD FINANCIAL STATEMENTS (DFP) | December 31, 2009 | Brazilian Corporation Law |
COMMERCIAL, INDUSTRIAL AND OTHER |
REGISTRATION WITH CVM SHOULD NOT BE CONSTRUED AS AN APPRECIATION ON THE COMPANY. COMPANY MANAGEMENT IS RESPONSIBLE FOR THE INFORMATION PROVIDED. |
01.01 - IDENTIFICATION
1 - CVM CODE 01482-6 |
2 - COMPANY NAME COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO |
3 - CNPJ (Corporate Taxpayers ID) 47.508.411/0001-56 |
4 - NIRE (Corporate Registry ID) 35.300.089.901 |
01.02 - HEADQUARTERS
1 - ADDRESS AV BRIGADEIRO LUIS ANTONIO, 3142 |
2 - DISTRICT JARDIM PAULISTA |
|||
3 - ZIP CODE 01402-901 |
4 - CITY SÃO PAULO |
5 - STATE SP |
||
6 - AREA CODE 011 |
7 - TELEPHONE 3886-0421 |
8 - TELEPHONE - |
9 - TELEPHONE - |
10 - TELEX |
11 - AREA CODE 011 |
12 - FAX 3884-2677 |
13 - FAX - |
14 - FAX - |
|
15 - E-MAIL gpa.ri@grupopaodeacucar.com.br |
01.03 - INVESTORS RELATIONS OFFICER (Company Mailing Address)
1- NAME DANIELA SABBAG |
||||
2 - ADDRESS AVENIDA BRIGADEIRO LUIS ANTONIO, 3142 |
3 - DISTRICT JARDIM PAULISTA |
|||
4 - ZIP CODE 01402-901 |
5 - CITY SÃO PAULO |
6 - STATE SP |
||
7 - AREA CODE |
8 - TELEPHONE 3886-0421 |
9 - TELEPHONE - |
10 - TELEPHONE - |
11 - TELEX |
12 - AREA CODE 11 |
13 - FAX 3884-2677 |
14 - FAX - |
15 - FAX - |
|
16 - E-MAIL gpa.ri@grupopaodeacucar.com.br |
01.04 DFP REFERENCE AND AUDITOR INFORMATION
YEAR | 1 START DATE OF FISCAL YEAR | 2 END DATE OF FISCAL YEAR |
1 Last | 01/01/2009 | 12/31/2009 |
2 Penultimate | 01/01/2008 | 12/31/2008 |
3 Antepenultimate | 01/01/2007 | 12/31/2007 |
4 INDEPENDENT AUDITOR | 5 - CVM CODE | |
ERNST & YOUNG AUDITORES INDEPENDENTES S.S. | 00471-5 | |
6 TECHNICIAN IN CHARGE | 7 TECHNICIANS CPF (INDIVIDUAL | |
SERGIO CITERONI | TAXPAYERS ID) | |
042.300.688-67 | ||
1
01.05 CAPITAL STOCK
Number of Shares (in thousands) |
1 12/31/2009 |
2 12/31/2008 |
3 12/31/2007 |
Paid-up Capital | |||
1 - Common | 99,680 | 99,680 | 99,680 |
2 - Preferred | 155,172 | 135,569 | 128,240 |
3 - Total | 254,852 | 235,249 | 227,920 |
Treasury Stock | |||
4 - Common | 0 | 0 | 0 |
5 - Preferred | 370 | 0 | 0 |
6 - Total | 370 | 0 | 0 |
01.06 - COMPANY PROFILE
1 - TYPE OF COMPANY Commercial, Industrial and Other |
2 - STATUS Operational |
3 - NATURE OF OWNERSHIP Private National |
4 - ACTIVITY CODE 1190 Trade (Wholesale and Retail) |
5 - MAIN ACTIVITY RETAIL TRADE |
6 - CONSOLIDATION TYPE Total |
01.07 - COMPANIES NOT INCLUDED IN THE CONSOLIDATED FINANCIAL STATEMENTS
1 ITEM | 2 - CNPJ (Corporate Taxpayers ID) | 3 - COMPANY NAME |
01.08 - CASH DIVIDENDS APPROVED AND/OR PAID DURING AND AFTER THE QUARTER
1 - ITEM | 2 - EVENT | 3 APPROVAL | 4 - TYPE | 5 - DATE OF PAYMENT | 6 - TYPE OF SHARE | 7 - AMOUNT PER SHARE |
01 | RCA* | 8/3/2009 | Dividend | 8/24/2009 | Common Shares | 0.1232600000 |
02 | RCA* | 8/3/2009 | Dividend | 8/24/2009 | Class A Preferred Shares | 0.1355800000 |
03 | RCA* | 11/11/2009 | Dividend | 11/30/2009 | Common Shares | 0.0600407300 |
04 | RCA* | 11/11/2009 | Dividend | 11/30/2009 | Class A Preferred Shares | 0.0660448030 |
01.09 INVESTORS RELATIONS OFFICER
1 DATE 3/2/2010 |
2 SIGNATURE |
2
02.01 - BALANCE SHEET - ASSETS (in R$ thousand)
1 - CODE | 2 - DESCRIPTION | 3 12/31/2009 | 4 12/31/2008 | 5 12/31/2007 |
1 | Total Assets | 13,312,760 | 11,157,668 | 10,421,653 |
1.01 | Current Assets | 4,647,185 | 3,653,414 | 3,317,218 |
1.01.01 | Cash and Cash Equivalents | 1,928,437 | 1253,727 | 750,532 |
1.01.01.01 | Cash and Banks | 110,954 | 133,026 | 271,575 |
1.01.01.02 | Financial Investments | 1,817,483 | 1,120,701 | 478,957 |
1.01.02 | Credits | 1,197,135 | 1,270,957 | 1,412,383 |
1.01.02.01 | Customers | 810,577 | 858,774 | 923,165 |
1.01.02.02 | Sundry Credits | 386,558 | 412,183 | 489,218 |
1.01.02.02.01 | Recoverable Taxes | 230,581 | 292,292 | 264,725 |
1.01.02.02.02 | Deferred Income and Social Contribution Taxes | 56,685 | 46,421 | 68,303 |
1.01.02.02.03 | Receivables Securitization Fund | 0 | 0 | 54,621 |
1.01.02.02.04 | Other Receivables | 99,292 | 73,470 | 101,569 |
1.01.02.02.05 | Dividends Receivables | 0 | 0 | 0 |
1.01.02.02.06 | Advance for Future Capital Increase | 0 | 0 | 0 |
1.01.03 | Inventories | 1,521,613 | 1,128,730 | 1,154,303 |
1.01.04 | Other | 0 | 0 | 0 |
1.02 | Non-current Assets | 8,655,575 | 7,504,254 | 7,104,435 |
1.02.01 | Long-term Receivables | 1,273,132 | 1,487,522 | 1,246,878 |
1.02.01.01 | Sundry Credits | 786,616 | 965,425 | 862,040 |
1.02.01.01.01 | Receivables Securitization Fund | 106,129 | 87,380 | 0 |
1.02.01.01.02 | Recoverable Taxes | 134,213 | 177,066 | 134,694 |
1.02.01.01.03 | Deferred Income and Social Contribution Taxes | 289,437 | 527,138 | 577,563 |
1.02.01.01.04 | Deposits for Judicial Appeals | 208,216 | 154,896 | 133,666 |
1.02.01.01.05 | Accounts Receivable | 33,761 | 0 | 0 |
1.02.01.01.06 | Prepaid Expenses and Other | 14,860 | 18,945 | 16,117 |
1.02.01.02 | Credits with Related Parties | 486,516 | 522,097 | 384,838 |
1.02.01.02.01 | In Direct and Indirect Associated Companies | 0 | 0 | 0 |
1.02.01.02.02 | Subsidiaries | 458,617 | 457,999 | 337,745 |
1.02.01.02.03 | Other Related Parties | 27,899 | 64,098 | 47,093 |
1.02.01.03 | Other | 0 | 0 | 0 |
1.02.02 | Permanent Assets | 7,392,443 | 6,016,732 | 5,857,557 |
1.02.02.01 | Investments | 2,150,052 | 1,463,174 | 1,365,150 |
1.02.02.01.01 | In Direct/Indirect Associated Companies | 0 | 0 | 0 |
1.02.02.01.02 | In Direct/Indirect Associated Companies - Goodwill | 0 | 0 | 0 |
1.02.02.01.03 | In Subsidiaries | 2,150,047 | 1,463,078 | 1,365,063 |
1.02.02.01.04 | In Subsidiaries Goodwill | 0 | 0 | 0 |
1.02.02.01.05 | Other Investments | 5 | 96 | 87 |
1.02.02.02 | Property and Equipment | 4,297,290 | 4,247,947 | 4,201,847 |
1.02.02.03 | Intangible Assets | 945,101 | 305,611 | 290,560 |
1.02.02.04 | Deferred Charges | 0 | 0 | 0 |
3
02.02 - BALANCE SHEET - LIABILITIES (in R$ thousand)
1 - CODE | 2 - DESCRIPTION | 3 12/31/2009 | 4 12/31/2008 | 5 12/31/2007 |
2 | Total liabilities | 13,312,760 | 11,157,668 | 10,421,653 |
2.01 | Current liabilities | 3,157,310 | 2,691,612 | 2,540,322 |
2.01.01 | Loans and Financing | 53,294 | 285,048 | 156,853 |
2.01.02 | Debentures | 19,386 | 36,861 | 29,765 |
2.01.03 | Suppliers | 2,327,444 | 1,834,286 | 1,850,512 |
2.01.04 | Taxes, Fees and Contributions | 206,729 | 87,394 | 81,884 |
2.01.05 | Dividends Payable | 94,491 | 61,851 | 50,084 |
2.01.06 | Provisions | 0 | 0 | 0 |
2.01.06.01 | Provision for Capital Deficiency | 0 | 0 | 0 |
2.01.07 | Debts with Related Parties | 20,188 | 12,279 | 60,151 |
2.01.08 | Other | 435,778 | 373,893 | 311,073 |
2.01.08.01 | Payroll and Social Contributions | 225,550 | 176,717 | 137,031 |
2.01.08.02 | Rentals | 21,523 | 21,902 | 29,299 |
2.01.08.03 | Financing due to Purchase of Assets | 14,211 | 45,747 | 15,978 |
2.01.08.04 | Other Accounts Payable | 129,427 | 103,425 | 95,395 |
2.01.08.05 | Public Utilities | 3,007 | 3,178 | 8,791 |
2.01.08.06 | Advertising | 31,760 | 15,835 | 16,706 |
2.01.08.07 | Insurance | 10,300 | 7,089 | 7,873 |
2.02 | Noncurrent Liabilities | 3,595,990 | 3,058,340 | 2,931,654 |
2.02.01 | Long-term Liabilities | 3,595,990 | 3,058,340 | 2,931,654 |
2.02.01.01 | Loans and Financing | 849,069 | 898,702 | 718,198 |
2.02.01.02 | Debentures | 1,481,356 | 777,868 | 777,024 |
2.02.01.03 | Provisions | 0 | 0 | 0 |
2.02.01.04 | Debts with Related Parties | 0 | 0 | 0 |
2.02.01.05 | Advance for Future Capital Increase | 0 | 0 | 0 |
2.02.01.06 | Other | 1,265,565 | 1,381,770 | 1,436,432 |
2.02.01.06.01 | Provision for Litigations | 106,497 | 1,169,755 | 1,156,954 |
2.02.01.06.02 | Tax Installments | 1,140,644 | 192,585 | 239,896 |
2.02.01.06.03 | Provision for Capital Deficiency | 11,983 | 8,941 | 28,623 |
2.02.01.06.05 | Other Accounts Payable | 6,441 | 10,489 | 10,959 |
2.03 | Deferred Income | 0 | 0 | 0 |
2.05 | Shareholders' Equity | 6,559,460 | 5,407,716 | 4,949,677 |
2.05.01 | Paid-up Capital | 5,374,751 | 4,450,725 | 4,149,858 |
2.05.02 | Capital Reserves | 512,419 | 574,622 | 555,185 |
2.05.02.01 | Special Goodwill Reserve | 428,514 | 517,331 | 517,331 |
2.05.02.02 | Recognized Granted Options | 83,867 | 57,291 | 37,854 |
2.05.02.03 | Capital Reserve | 38 | 0 | 0 |
2.05.03 | Revaluation Reserves | 0 | 0 | 0 |
2.05.03.01 | Own Assets | 0 | 0 | 0 |
2.05.03.02 | Subsidiaries/Direct and Indirect Associated Companies | 0 | 0 | 0 |
2.05.04 | Profit Reserves | 672,290 | 382,369 | 244,634 |
2.05.04.01 | Legal | 176,217 | 146,638 | 133,617 |
2.05.04.02 | Statutory | 0 | 0 | 0 |
2.05.04.03 | For contingencies | 0 | 0 | 0 |
4
1 - CODE | 2 - DESCRIPTION | 3 12/31/2009 | 4 12/31/2008 | 5 12/31/2007 |
2.05.04.04 | Unrealized Profits | 0 | 0 | 0 |
2.05.04.05 | Profit Retention | 116,723 | 235,731 | 56,175 |
2.05.04.06 | Special Reserve for Undistributed Dividends | 0 | 0 | 0 |
2.05.04.07 | Other Profit Reserves | 379,350 | 0 | 54,842 |
2.05.04.07.01 | Expansion Reserve | 379,350 | 0 | 54,842 |
2.05.05 | Assets Valuation Adjustments | 0 | 0 | 0 |
2.05.05.01 | Securities Adjustments | 0 | 0 | 0 |
2.05.05.02 | Accumulated Translation Adjustments | 0 | 0 | 0 |
2.05.05.03 | Business Combination Adjustments | 0 | 0 | 0 |
2.05.06 | Retained Earnings/Accumulated Losses | 0 | 0 | 0 |
2.05.07 | Advance for Future Capital Increase | 0 | 0 | 0 |
5
03.01 STATEMENT OF INCOME (in R$ thousand)
1 - CODE | 2 - DESCRIPTION | 3 1/1/2009 to 12/31/2009 |
4 - 1/1/2008 to 12/31/2008 |
3 1/1/2007 to 12/31/2007 |
3.01 | Gross Sales and/or Services | 15,967,608 | 14,436,119 | 12,787,417 |
3.02 | Gross Revenue Deductions | (1,735,241) | (1,989,508) | (2,054,032) |
3.03 | Net Sales and/or Services | 14,232,367 | 12,446,611 | 10,733,385 |
3.04 | Cost of Sales and/or Services Rendered | (10,435,484) | (9,094,936) | (7,688,807) |
3.05 | Gross Profit | 3,796,883 | 3,351,675 | 3,044,578 |
3.06 | Operating Income/Expenses | (3,089,904) | (3,002,604) | (2,797,007) |
3.06.01 | Selling | (2,122,949) | (1,960,760) | (1,900,348) |
3.06.02 | General and Administrative | (481,906) | (437,885) | (376,331) |
3.06.03 | Financial | (148,737) | (210,211) | (152,610) |
3.06.03.01 | Financial Income | 229,054 | 255,072 | 191,164 |
3.06.03.02 | Financial Expenses | (377,791) | (465,283) | (343,774) |
3.06.04 | Other Operating Income | (64,294) | (6,064) | (10,451) |
3.06.04.01 | Permanent Assets Income | 866 | (6,064) | (10,451) |
3.06.04.03 | Non-Recurring Income | (65,160) | 0 | 0 |
3.06.05 | Other Operating Expenses | (330,473) | (464,039) | (426,022) |
3.06.05.01 | Depreciation/Amortization | (330,473) | (464,039) | (426,022) |
3.06.06 | Equity in the Earnings of Subsidiaries and Associated Companies | 58,455 | 76,355 | 68,755 |
3.07 | Operating Result | 706,979 | 349,071 | 247,571 |
3.08 | Non-Operating Result | 0 | 0 | 0 |
3.08.01 | Revenues | 0 | 0 | 0 |
3.08.02 | Expenses | 0 | 0 | 0 |
3.09 | Income Before Taxation/Profit Sharing | 706,979 | 349,071 | 247,571 |
3.10 | Provision for Income Tax and Social Contribution | (44,319) | (102,918) | (19,734) |
3.11 | Deferred Income Tax | (44,482) | 30,790 | (32,857) |
3.12 | Statutory Profit Sharing /Contributions | (26,598) | (16,516) | (9,325) |
3.12.01 | Profit Sharing | (26,598) | (16,516) | (9,325) |
3.12.02 | Contributions | 0 | 0 | 0 |
3.13 | Reversal of Interest on Shareholders Equity | 0 | 0 | 0 |
3.15 | Income/Loss for the Period | 591,580 | 260,427 | 185,655 |
No. SHARES, EX-TREASURY (in thousands) | 254,482 | 235,249 | 227,920 | |
EARNINGS PER SHARE (in reais) | 2.32464 | 1.10703 | 0.81456 | |
LOSS PER SHARE (in reais) |
6
04.01 STATEMENT OF CASH FLOWS INDIRECT METHOD (in R$ thousand)
1 - CODE | 2 - DESCRIPTION | 3 1/1/2009 to 12/31/2009 |
4 - 1/1/2008 to 12/31/2008 |
3 1/1/2007 to 12/31/2007 |
4.01 | Net Cash from Operating Activities | 1,520,556 | 787,607 | 741,877 |
4.01.01 | Cash Generated in the Operations | 1,154,566 | 1,103,140 | 776,198 |
4.01.01.01 | Net Income for the Year | 591,580 | 260,427 | 185,655 |
4.01.01.02 | Income Tax | 44,482 | (30,790) | 32,857 |
4.01.01.03 | Income from Written-Off Permanent Assets | 6,770 | 6,069 | 10,116 |
4.01.01.04 | Net Gains Due to Corporate Dilution | 0 | 0 | 0 |
4.01.01.05 | Depreciation and Amortization | 330,473 | 464,039 | 426,022 |
4.01.01.06 | Interest and Monetary Variation, net of payment | 171,726 | 265,149 | 113,019 |
4.01.01.07 | Equity in the Earnings of Subsidiaries and Associated Companies | (58,455) | (76,355) | (68,755) |
4.01.01.08 | Provision for Litigations | 44,433 | 85,880 | 50,255 |
4.01.01.09 | Provision for Write-Offs/ Fixed Assets Losses | (3,020) | 6,187 | 1,860 |
4.01.01.10 | Provision for Goodwill Amortization | 0 | 103,097 | 0 |
4.01.01.11 | Share-Based Compensation | 26,577 | 19,437 | 25,169 |
4.01.02 | Variation on Assets and Liabilities | 365,990 | (315,533) | (34,321) |
4.01.02.01 | Accounts Receivable | 14,436 | 64,391 | (137,654) |
4.01.02.02 | Advances to Suppliers and Employees | 0 | 0 | 0 |
4.01.02.03 | Inventories | (392,883) | 25,573 | (210,057) |
4.01.02.04 | Recoverable Taxes | 113,427 | (65,719) | 16,248 |
4.01.02.05 | Other Assets | (19,822) | 25,702 | (41,057) |
4.01.02.06 | Related Parties | 73,644 | (183,225) | 194,224 |
4.01.02.07 | Judicial Deposits | (37,936) | (5,784) | (9,315) |
4.01.02.08 | Suppliers | 493,158 | (16,226) | 112,977 |
4.01.02.09 | Payroll and Charges | 48,833 | 39,686 | (10,019) |
4.01.02.10 | Taxes and Social Contributions Payable | 84,542 | (55,994) | 2,507 |
4.01.02.11 | Other Accounts Payable | (11,409) | (143,937) | 47,825 |
4.01.03 | Other | 0 | 0 | 0 |
4.02 | Net Cash from Investment Activities | (1,466,346) | (403,303) | (954,216) |
4.02.01 | Net Cash from Merger and Subsidiaries | 0 | 0 | 20 |
4.02.02 | Receipt of Amortization from PAFIDC Quotas | 0 | 0 | 134,156 |
4.02.03 | Acquisition of Companies | 0 | 0 | 0 |
4.02.04 | Additional Investments | (939,496) | (24,690) | (208,136) |
4.02.05 | Acquisition of Fixed Assets | (491,466) | (378,775) | (879,841) |
4.02.06 | Increase in Intangible Assets | (38,551) | (2,900) | (500) |
4.02.07 | Increase in Deferred Assets | 0 | 0 | 0 |
4.02.08 | Sale of Fixed Assets | 3,167 | 3,062 | 85 |
4.03 | Net Cash from Investment Activities | 620,500 | 118,891 | 434,217 |
4.03.01 | Capital Increase | 487,144 | 88,196 | 9,071 |
4.03.02 | Increase for Capital Reserve | 0 | 0 | 0 |
4.03.03 | Funding and Refinancing | 708,940 | 369,742 | 1,819,558 |
4.03.04 | Payments | (269,252) | (148,437) | (1,082,675) |
4.03.05 | Payment of Dividends | (107,860) | (50,084) | (20,312) |
4.03.06 | Interest Paid | (198,472) | (140,526) | (291,425) |
4.04 | Exchange Variation on Cash and Cash Equivalents | 0 | 0 | 0 |
4.05 | Increase (Decrease) in Cash and Cash Equivalents | 674,710 | 503,195 | 221,878 |
4.05.01 | Opening Balance of Cash and Cash Equivalents | 1,253,727 | 750,532 | 528,654 |
4.05.02 | Closing Balance of Cash and Cash Equivalents | 1,928,437 | 1,253,727 | 750,532 |
7
05.01 STATEMENT OF CHANGES IN SHAREHOLDERS EQUITY FROM 1/1/2009 TO 12/31/2009 (in R$ thousand)
1 - CODE | 2 DESCRIPTION | 3 CAPITAL STOCK |
4 CAPITAL RESERVES |
5 REVALUATION RESERVES |
6 PROFIT RESERVES |
7 RETAINED EARNINGS/ACCUMULATED LOSSES |
8 ASSETS VALUATION ADJUSTMENTS |
9 - TOTAL SHAREHOLDERS' EQUITY |
5.01 | Opening Balance | 4,450,725 | 574,622 | 0 | 382,369 | 0 | 0 | 5,407,716 |
5.02 | Adjustments of Previous Years | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
5.03 | Adjusted Balance | 4,450,725 | 574,622 | 0 | 382,369 | 0 | 0 | 5,407,716 |
5.04 | Net Income/Loss for the Period | 0 | 0 | 0 | 0 | 591,580 | 0 | 591,580 |
5.05 | Allocations | 0 | 0 | 0 | 451,080 | (591,580) | 0 | (140,500) |
5.05.01 | Dividends | 0 | 0 | 0 | 0 | (140,500) | 0 | (140,500) |
5.05.02 | Interest on Shareholders Equity | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
5.05.03 | Other Allocations | 0 | 0 | 0 | 451,080 | (451,080) | 0 | 0 |
5.06 | Realization of Profit Reserves | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
5.07 | Assets Valuation Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
5.07.01 | Securities Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
5.07.02 | Accumulated Translation Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
5.07.03 | Business Combination Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
5.08 | Increase/Decrease in Capital Stock | 924,026 | (62,203) | 0 | (150,251) | 0 | 0 | 711,572 |
5.08.01 | Subscribed Capital | 684,995 | 0 | 0 | 0 | 0 | 0 | 684,995 |
5.08.02 | Capitalization of Reserves | 239,031 | (88,780) | 0 | (150,251) | 0 | 0 | 0 |
5.08.03 | Recognized Granted Options | 0 | 26,577 | 0 | 0 | 0 | 0 | 26,577 |
5.09 | Recording/Realization of Capital Reserves | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
5.10 | Treasury Shares | 0 | 0 | 0 | (10,898) | 0 | 0 | (10,898) |
5.11 | Other Capital Transactions | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
5.12 | Other | 0 | 0 | 0 | (10) | 0 | 0 | (10) |
5.12.01 | Share Buyback Cost | 0 | 0 | 0 | (10) | 0 | 0 | (10) |
5.13 | Closing Balance | 5,374,751 | 512,419 | 0 | 672,290 | 0 | 0 | 6,559,460 |
8
05.02 STATEMENT OF CHANGES IN SHAREHOLDERS EQUITY FROM 1/1/2008 TO 12/31/2008 (in R$ thousand)
1 - CODE | 2 DESCRIPTION | 3 CAPITAL STOCK |
4 CAPITAL RESERVES |
5 REVALUATION RESERVES |
6 PROFIT RESERVES |
7 RETAINED EARNINGS/ACCUMULATED LOSSES |
8 ASSETS VALUATION ADJUSTMENTS |
9 - TOTAL SHAREHOLDERS' EQUITY |
5.01 | Opening Balance | 4,149,858 | 555,185 | 0 | 344,803 | (100,169) | 0 | 4,949,677 |
5.02 | Adjustments of Previous Years | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
5.03 | Adjusted Balance | 4,149,858 | 555,185 | 0 | 344,803 | (100,169) | 0 | 4,949,677 |
5.04 | Net Income/Loss for the Period | 0 | 0 | 0 | 0 | 260,427 | 0 | 260,427 |
5.05 | Allocations | 0 | 0 | 0 | 98,502 | (160,258) | 0 | (61,756) |
5.05.01 | Dividends | 0 | 0 | 0 | 95 | (61,851) | 0 | (61,756) |
5.05.02 | Interest on Shareholders Equity | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
5.05.03 | Other Allocations | 0 | 0 | 0 | 98,407 | (98,407) | 0 | 0 |
5.06 | Realization of Profit Reserves | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
5.07 | Assets Valuation Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
5.07.01 | Securities Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
5.07.02 | Accumulated Translation Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
5.07.03 | Business Combination Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
5.08 | Increase/Decrease in Capital Stock | 300,867 | 0 | 0 | (60,936) | 0 | 0 | 239,931 |
5.09 | Recording/Realization of Capital Reserves | 0 | 19,437 | 0 | 0 | 0 | 0 | 19,437 |
5.10 | Treasury Shares | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
5.11 | Other Capital Transactions | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
5.12 | Other | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
5.13 | Closing Balance | 4,450,725 | 574,622 | 0 | 382,369 | 0 | 0 | 5,407,716 |
9
05.03 STATEMENT OF CHANGES IN SHAREHOLDERS EQUITY FROM 1/1/2007 TO 12/31/2007 (in R$ thousand)
1 - CODE | 2 DESCRIPTION | 3 CAPITAL STOCK |
4 CAPITAL RESERVES |
5 REVALUATION RESERVES |
6 PROFIT RESERVES |
7 RETAINED EARNINGS/ACCUMULATED LOSSES |
8 ASSETS VALUATION ADJUSTMENTS |
9 - TOTAL SHAREHOLDERS' EQUITY |
5.01 | Opening Balance | 3,954,629 | 517,331 | 0 | 370,167 | 0 | 0 | 4,842,127 |
5.02 | Adjustments of Previous Years | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
5.03 | Adjusted Balance | 3,954,629 | 517,331 | 0 | 370,167 | 0 | 0 | 4,842,127 |
5.04 | Net Income/Loss for the Period | 0 | 0 | 0 | 0 | 185,655 | 0 | 185,655 |
5.05 | Allocations | 0 | 37,854 | 0 | 160,794 | (285,824) | 0 | (87,176) |
5.05.01 | Dividends | 0 | 0 | 0 | 0 | (50,084) | 0 | (50,084) |
5.05.02 | Interest on Shareholders Equity | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
5.05.03 | Other Allocations | 0 | 37,854 | 0 | 160,794 | (235,740) | 0 | (37,092) |
5.05.03.01 | Legal Reserve | 0 | 0 | 0 | 10,544 | (10,544) | 0 | 0 |
5.05.03.02 | Profit Retention Reserve | 0 | 0 | 0 | 150,250 | (150,250) | 0 | 0 |
5.05.03.03 | Expansion Reserve | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
5.05.03.04 | First-Time Adoption of Law 11,638/07 and MP 449/08 | 0 | 12,685 | 0 | 0 | (74,946) | 0 | (62,261) |
5.05.03.05 | Recognized Granted Options | 0 | 25,169 | 0 | 0 | 0 | 0 | 25,169 |
5.06 | Realization of Profit Reserves | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
5.07 | Assets Valuation Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
5.07.01 | Securities Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
5.07.02 | Accumulated Translation Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
5.07.03 | Business Combination Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
5.08 | Increase/Decrease in Capital Stock | 195,229 | 0 | 0 | (186,158) | 0 | 0 | 9,071 |
5.08.01 | Capitalization of Reserves | 186,158 | 0 | 0 | (186,158) | 0 | 0 | 0 |
5.08.02 | Subscribed Capital | 9,071 | 0 | 0 | 0 | 0 | 0 | 9,071 |
5.09 | Recording/Realization of Capital Reserves | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
5.10 | Treasury Shares | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
5.11 | Other Capital Transactions | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
5.12 | Other | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
5.13 | Closing Balance | 4,149,858 | 555,185 | 0 | 344,803 | (100,169) | 0 | 4,949,677 |
10
06.01 STATEMENT OF ADDED VALUE (in R$ thousand)
1 - CODE | 2 - DESCRIPTION | 3 1/1/2009 to 12/31/2009 | 4 - 1/1/2008 to 12/31/2008 | 3 1/1/2007 to 12/31/2007 |
6.01 | Revenues | 15,970,538 | 14,415,564 | 12,782,312 |
6.01.01 | Sales of Goods, Products and Services | 15,967,608 | 14,436,119 | 12,787,417 |
6.01.02 | Other | 16,188 | (6,064) | (10,451) |
6.01.02.01 | Operating Revenues | 16,188 | (6,064) | (10,451) |
6.01.03 | Revenues from Own Assets Built | 0 | 0 | 0 |
6.01.04 | Allowance for / Reversal of Doubtful Accounts | (13,258) | (14,491) | 5,346 |
6.02 | Inputs Acquired from Third Parties | (11,821,161) | (11,456,991) | (10,144,172) |
6.02.01 | Costs of Goods and Services Sold | (10,611,570) | (10,505,110) | (9,172,616) |
6.02.02 | Materials, Energy, Third Party Services - Other | (1,209,591) | (951,881) | (971,556) |
6.02.03 | Loss/Recovery of Assets | 0 | 0 | 0 |
6.02.04 | Other | 0 | 0 | 0 |
6.03 | Gross Added Value | 4,149,377 | 2,958,573 | 2,638,140 |
6.04 | Retentions | (330,473) | (464,039) | (441,961) |
6.04.01 | Depreciation, Amortization and Depletion | (330,473) | (464,039) | (441,961) |
6.04.02 | Other | 0 | 0 | 0 |
6.05 | Net Added Value Produced | 3,818,904 | 2,494,534 | 2,196,179 |
6.06 | Added Value Received from Transfer | 287,509 | 331,427 | 259,919 |
6.06.01 | Equity in the Earnings of Subsidiaries and Associated Companies | 58,455 | 76,355 | 68,755 |
6.06.02 | Financial Revenues | 229,054 | 255,072 | 191,164 |
6.06.03 | Other | 0 | 0 | 0 |
6.07 | Total Added Value to Distribute | 4,106,413 | 2,825,961 | 2,456,098 |
6.08 | Added Value Distribution | 4,106,413 | 2,825,961 | 2,456,098 |
6.08.01 | Personnel | 1210,578 | 1,115,038 | 998,229 |
6.08.01.01 | Direct Compensation | 840,494 | 753,152 | 708,909 |
6.08.01.02 | Benefits | 286,623 | 257,572 | 210,075 |
6.08.01.03 | Government Severance Indemnity Fund for Employees (FGTS) | 56,863 | 68,315 | 69,883 |
6.08.01.04 | Other | 26,598 | 35,999 | 9,362 |
6.08.01.04.01 | Profit Sharing | 26,598 | 35,999 | 9,362 |
6.08.02 | Taxes, Fees and Contributions | 1,635,167 | 724,301 | 684,856 |
6.08.02.01 | Federal | 929,871 | 359,054 | 228,114 |
6.08.02.02 | State | 639,915 | 303,098 | 390,499 |
6.08.02.03 | Municipal | 65,381 | 62,149 | 66,243 |
6.08.03 | Third Party Capital Remuneration | 669,088 | 726,195 | 587,358 |
6.08.03.01 | Interests | 377,789 | 455,604 | 317,201 |
6.08.03.02 | Rentals | 291,299 | 270,591 | 270,157 |
6.08.03.03 | Other | 0 | 0 | 0 |
6.08.04 | Interest on Shareholders Equity | 591,580 | 260,427 | 185,655 |
6.08.04.01 | Interest on Shareholders Equity | 0 | 0 | 0 |
6.08.04.02 | Dividends | 140,500 | 61,851 | 50,084 |
6.08.04.03 | Retained Earnings / Losses for the Year | 451,080 | 198,576 | 135,571 |
6.08.05 | Other | 0 | 0 | 0 |
11
07.01 CONSOLIDATED BALANCE SHEET ASSETS (in R$ thousand)
1 CODE | 2 DESCRIPTION | 3 12/31/2009 | 4 - 12/31/2008 | 3 12/31/2007 |
1 | Total Assets | 18,012,734 | 13,546,193 | 12,750,256 |
1.01 | Current Assets | 8,532,715 | 5,652,476 | 5,002,144 |
1.01.01 | Cash and Cash Equivalents | 2,344,200 | 1,625,612 | 1,064,132 |
1.01.01.01 | Cash and Banks | 244,655 | 263,910 | 414,013 |
1.01.01.02 | Financial Investments | 2,099,545 | 1,361,702 | 650,119 |
1.01.02 | Credits | 3,356,168 | 2,456,001 | 2,403,770 |
1.01.02.01 | Customers | 2,365,284 | 1,876,928 | 1,816,362 |
1.01.02.02 | Sundry Credits | 990,884 | 579,073 | 587,408 |
1.01.02.02.01 | Recoverable Taxes | 416,583 | 322,368 | 379,935 |
1.01.02.02.02 | Deferred Income and Social Contribution Taxes | 227,716 | 94,358 | 88,128 |
1.01.02.02.03 | Receivables Securitization Fund | 0 | 0 | 0 |
1.01.02.02.04 | Other Receivables | 346,585 | 162,347 | 119,345 |
1.01.02.02.05 | Dividends Receivables | 0 | 0 | 0 |
1.01.03 | Inventories | 2,827,463 | 1,570,863 | 1,534,242 |
1.01.04 | Other | 4,884 | 0 | 0 |
1.02 | Non-current Assets | 9,480,019 | 7,893,717 | 7,748,112 |
1.02.01 | Long-term Receivables | 2,644,651 | 2,260,617 | 2,071,136 |
1.02.01.01 | Sundry Credits | 2,378,549 | 1,984,145 | 1,812,904 |
1.02.01.01.01 | Receivables Securitization Fund | 0 | 0 | 0 |
1.02.01.01.02 | Recoverable Taxes | 255,194 | 283,861 | 141,791 |
1.02.01.01.03 | Deferred Income and Social Contribution Taxes | 1241,590 | 1,035,716 | 1,047,426 |
1.02.01.01.04 | Deposits for Judicial Appeals | 428,255 | 250,595 | 205,000 |
1.02.01.01.05 | Accounts Receivable | 419,191 | 374,618 | 371,221 |
1.02.01.01.06 | Prepaid Expenses and Other | 34,319 | 39,355 | 47,466 |
1.02.01.02 | Credits with Related Parties | 266,102 | 276,472 | 258,232 |
1.02.01.02.01 | In Direct and Indirect Associated Companies | 0 | 0 | 0 |
1.02.01.02.02 | Subsidiaries | 230,184 | 200,000 | 200,000 |
1.02.01.02.03 | Other Related Parties | 35,918 | 76,472 | 58,232 |
1.02.01.03 | Other | 0 | 0 | 0 |
1.02.02 | Permanent Assets | 6,835,368 | 5,633,100 | 5,676,976 |
1.02.02.01 | Investments | 212,427 | 113,909 | 110,987 |
1.02.02.01.01 | In Direct/Indirect Associated Companies | 0 | 0 | 0 |
1.02.02.01.02 | In Subsidiaries | 211,957 | 113,691 | 110,769 |
1.02.02.01.03 | Other Investments | 470 | 218 | 218 |
1.02.02.02 | Property and Equipment | 5,248,941 | 4,859,481 | 4,891,137 |
1.02.02.03 | Intangible Assets | 1,374,000 | 659,710 | 674,852 |
1.02.02.04 | Deferred Charges | 0 | 0 | 0 |
12
07.02 CONSOLIDATED BALANCE SHEET LIABILITIES (in R$ thousand)
1 CODE | 2 DESCRIPTION | 3 12/31/2009 | 4 - 12/31/2008 | 3 12/31/2007 |
2 | Total liabilities | 18,012,734 | 13,546,193 | 12,750,256 |
2.01 | Current liabilities | 5,801,737 | 3,417,995 | 4,370,426 |
2.01.01 | Loans and Financing | 441,163 | 300,580 | 1,440,570 |
2.01.02 | Debentures | 19,386 | 36,861 | 29,765 |
2.01.03 | Suppliers | 4,004,397 | 2,409,501 | 2,339,262 |
2.01.04 | Taxes, Fees and Contributions | 313,672 | 110,234 | 102,418 |
2.01.05 | Dividends Payable | 98,052 | 67,994 | 50,084 |
2.01.06 | Provisions | 0 | 0 | 0 |
2.01.06.01 | Provision for Capital Deficiency | 0 | 0 | 0 |
2.01.07 | Debts with Related Parties | 31,734 | 12,433 | 13,106 |
2.01.08 | Other | 893,333 | 480,392 | 395,221 |
2.01.08.01 | Payroll and Social Contributions | 428,318 | 224,103 | 173,053 |
2.01.08.02 | Public Utilities | 5,636 | 11,174 | 14,768 |
2.01.08.03 | Rentals | 47,424 | 42,130 | 44,159 |
2.01.08.04 | Advertising | 32,333 | 17,492 | 18,577 |
2.01.08.05 | Insurance | 10,387 | 7,237 | 7,873 |
2.01.08.06 | Financing Due to Purchase of Properties | 14,212 | 45,747 | 15,978 |
2.01.08.07 | Other Accounts Payable | 355,023 | 132,509 | 120,813 |
2.02 | Non-current Liabilities | 5,545,824 | 4,616,207 | 3,292,477 |
2.02.01 | Long-term Liabilities | 5,545,824 | 4,616,207 | 3,292,477 |
2.02.01.01 | Loans and Financing | 2,183,121 | 2,300,235 | 970,815 |
2.02.01.02 | Debentures | 1,481,356 | 777,868 | 777,024 |
2.02.01.03 | Provisions | 0 | 0 | 0 |
2.02.01.04 | Debts with Related Parties | 0 | 0 | 0 |
2.02.01.05 | Advance for Future Capital Increase | 0 | 0 | 0 |
2.02.01.06 | Other | 1,881,347 | 1,538,104 | 1,544,638 |
2.02.01.06.01 | Provisions for Litigations | 367,165 | 1,244,125 | 1,216,189 |
2.02.01.06.02 | Tax Payment by Installments | 1,205,579 | 200,827 | 250,837 |
2.02.01.06.04 | Other Accounts Payable | 308,603 | 93,152 | 77,612 |
2.03 | Deferred Income | 0 | 0 | 0 |
2.04 | Minority Shareholders | 105,713 | 104,275 | 137,676 |
2.05 | Shareholders Equity | 6,559,460 | 5,407,716 | 4,949,677 |
2.05.01 | Paid-up Capital | 5,374,751 | 4,450,725 | 4,149,858 |
2.05.02 | Capital Reserve | 512,419 | 574,622 | 555,185 |
2.05.02.01 | Goodwill Special Reserve | 428,514 | 517,331 | 517,331 |
2.05.02.02 | Recognized Granted Options | 83,867 | 57,291 | 37,854 |
2.05.02.03 | Capital Reserve | 38 | 0 | 0 |
2.05.03 | Revaluation Reserves | 0 | 0 | 0 |
2.05.03.01 | Own Assets | 0 | 0 | 0 |
2.05.03.02 | In Direct and Indirect Associated Companies | 0 | 0 | 0 |
2.05.04 | Profit Reserves | 672,290 | 382,369 | 244,634 |
13
08.02 CONSOLIDATED BALANCE SHEET LIABILITIES (in R$ thousand)
1 CODE | 2 DESCRIPTION | 3 12/31/2009 | 4 - 12/31/2008 | 3 12/31/2007 |
2.05.04.01 | Legal | 176,217 | 146,638 | 133,617 |
2.05.04.02 | Statutory | 0 | 0 | 0 |
2.05.04.03 | For Contingencies | 0 | 0 | 0 |
2.05.04.04 | Unrealized Profits | 0 | 0 | 0 |
2.05.04.05 | Profit Retention | 116,723 | 235,731 | 56,175 |
2.05.04.06 | Special for Non-Distributed Dividends | 0 | 0 | 0 |
2.05.04.07 | Other Profit Reserves | 379,350 | 0 | 54,842 |
2.05.04.07.01 | Expansion Reserve | 379,350 | 0 | 54,842 |
2.05.05 | Assets Valuation Adjustments | 0 | 0 | 0 |
2.05.05.01 | Securities Adjustments | 0 | 0 | 0 |
2.05.05.02 | Accumulated Translation Adjustments | 0 | 0 | 0 |
2.05.05.03 | Business Combination Adjustments | 0 | 0 | 0 |
2.05.06 | Retained Earnings/Accumulated Losses | 0 | 0 | 0 |
2.05.07 | Advance for Future Capital Increase | 0 | 0 | 0 |
14
08.01 CONSOLIDATED STATEMENT OF INCOME (in R$ thousand)
1 - CODE | 2 - DESCRIPTION | 3 1/1/2009 to 12/31/2009 | 4 - 1/1/2008 to 12/31/2008 | 3 1/1/2007 to 12/31/2007 |
3.01 | Gross Sales and/or Services | 26,223,022 | 20,856,769 | 17,642,563 |
3.02 | Gross Revenue Deductions | (2,968,839) | (2,823,659) | (2,739,676) |
3.03 | Net Sales and/or Services | 23,254,183 | 18,033,110 | 14,902,887 |
3.04 | Cost of Sales and/or Services Rendered | (17,493,806) | (13,279,497) | (10,724,499) |
3.05 | Gross Profit | 5,760,377 | 4,753,613 | 4,178,388 |
3.06 | Operating Income/Expenses | (5,116,145) | (4,360,662) | (3,972,484) |
3.06.01 | Selling | (3,519,020) | (2,857,116) | (2,646,845) |
3.06.02 | General and Administrative | (740,264) | (574,023) | (539,175) |
3.06.03 | Financial | (284,610) | (316,788) | (201,809) |
3.06.03.01 | Financial Income | 251,697 | 292,086 | 299,748 |
3.06.03.02 | Financial Expenses | (536,307) | (608,874) | (501,557) |
3.06.04 | Other Operating Income | (135,781) | (10,914) | (9,084) |
3.06.04.01 | Permanent Assets Income | (21,662) | (10,914) | (9,084) |
3.06.04.03 | Non-Recurring Income | (114,119) | 0 | 0 |
3.06.05 | Other Operating Expenses | (454,049) | (604,743) | (546,648) |
3.06.05.02 | Depreciation/Amortization | (454,049) | (604,743) | (546,648) |
3.06.06 | Equity in the Earnings of Subsidiaries and Associated Companies | 17,579 | 2,922 | (28,923) |
3.07 | Operating Result | 644,232 | 392,951 | 205,904 |
3.08 | Non-Operating Result | 0 | 0 | 0 |
3.08.01 | Revenues | 0 | 0 | 0 |
3.08.02 | Expenses | 0 | 0 | 0 |
3.09 | Income Before Taxation/Profit Sharing | 644,232 | 392,951 | 205,904 |
3.10 | Provision for Income Tax and Social Contribution | (59,802) | (144,306) | (49,720) |
3.11 | Deferred Income Tax | 53,424 | 33,300 | 36,162 |
3.12 | Statutory Profit Sharing /Contributions | (32,505) | (22,173) | (13,399) |
3.12.01 | Profit Sharing | (32,505) | (22,173) | (13,399) |
3.12.02 | Contributions | 0 | 0 | 0 |
3.13 | Reversal of Interest on Shareholders Equity | 0 | 0 | 0 |
3.14 | Minority Shareholders | (13,769) | 655 | 6,708 |
3.15 | Income/Loss for the Period | 591,580 | 260,427 | 185,655 |
No. SHARES, EX-TREASURY (in thousands) | 254,482 | 235,249 | 227,920 | |
EARNINGS PER SHARE (in reais) | 2.32464 | 1.10703 | 0.81456 | |
LOSS PER SHARE (in reais) |
15
09.01 CONSOLIDATED STATEMENT OF CASH FLOWS INDIRECT METHOD (in R$ thousand)
1 - CODE | 2 - DESCRIPTION | 3 1/1/2009 to 12/31/2009 | 4 - 1/1/2008 to 12/31/2008 | 3 1/1/2007 to 12/31/2007 |
4.01 | Net Cash from Operating Activities | 1,841,704 | 1,240,954 | 976,808 |
4.01.01 | Cash Generated in the Operations | 1,602,721 | 1,564,147 | 1,249,194 |
4.01.01.01 | Net Income for the Year | 591,580 | 260,427 | 185,655 |
4.01.01.02 | Deferred Income Tax | (53,424) | (33,300) | (36,162) |
4.01.01.03 | Residual Value - Written-Off Permanent Assets | 82,800 | 11,103 | 10,978 |
4.01.01.04 | Depreciation and Amortization | 454,057 | 604,743 | 546,648 |
4.01.01.05 | Interest and Monetary Variation, Net | 431,494 | 475,197 | 421,383 |
4.01.01.06 | Equity in the Earnings of Subsidiaries and Associated Companies | (17,580) | (2,922) | 28,923 |
4.01.01.07 | Provision for Litigations | 81,326 | 115,996 | 71,103 |
4.01.01.08 | Provision for Write-Offs/ Fixed Assets Losses | (7,878) | 6,162 | 2205 |
4.01.01.09 | Provision for Goodwill Amortization | 0 | 107,959 | 0 |
4.01.01.10 | Minority Interest | 13,769 | (655) | (6,708) |
4.01.01.11 | Net Gains Due to Corporate Dilution | 0 | 0 | 0 |
4.01.01.12 | Share-Based Compensation | 26,577 | 19,437 | 25,169 |
4.01.02 | Variation on Assets and Liabilities | 238,983 | (323,193) | (272,386) |
4.01.02.01 | Accounts Receivable | (170,835) | (60,566) | (211,916) |
4.01.02.02 | Inventories | (849,380) | (36,621) | (215,623) |
4.01.02.03 | Recoverable Taxes | 116,392 | (77,741) | (19,291) |
4.01.02.04 | Other Assets | (63,072) | (34,627) | (29,686) |
4.01.02.05 | Related Parties | 28,355 | (20,849) | (6,456) |
4.01.02.06 | Judicial Deposits | (99,419) | (20,905) | (24,844) |
4.01.02.07 | Advances to Suppliers and Employees | 0 | 0 | 0 |
4.01.02.08 | Suppliers | 1,052,761 | 70,239 | 236,904 |
4.01.02.09 | Payroll and Charges | 206,719 | 51,050 | (6,910) |
4.01.02.10 | Taxes and Social Contributions Payable | 17,255 | (116,656) | 5,853 |
4.01.02.11 | Other Accounts Payable | 207 | (76,517) | (417) |
4.01.03 | Other | 0 | 0 | 0 |
4.02 | Net Cash from Investment Activities | (1,635,478) | (484,726) | (1,265,136) |
4.02.01 | Acquisition of Fixed Assets | (700,706) | (485,418) | (971,645) |
4.02.02 | Increase in Intangible Assets | (45,987) | (2,900) | (8,266) |
4.02.03 | Increase in Deferred Assets | 0 | 0 | 0 |
4.02.04 | Sale of Fixed Assets | 4,330 | 3,592 | 85 |
4.02.05 | Net Cash from Merger of Subsidiary | 79,331 | 0 | 20 |
4.02.06 | Acquisition of Companies | (963,128) | 0 | (224,777) |
4.02.07 | Capital Increase in Subsidiaries | (9,318) | 0 | (60,553) |
4.03 | Net Cash from Financing Activities | 512,362 | (194,748) | 70,949 |
4.03.01 | Capital Increase in Subsidiaries | 487,144 | 88,196 | 9,071 |
4.03.02 | Funding and Refinancing | 736,805 | 680,154 | 2,491,844 |
4.03.03 | Payments | (393,129) | (595,013) | (1,923,190) |
4.03.04 | Payment of Dividends | (109,157) | (50,084) | (20,312) |
4.03.05 | Increase of Minority Interest | 0 | 0 | 12,000 |
4.03.06 | Increase of Capital Reserve | 0 | 0 | 0 |
4.03.07 | Interest Paid | (209,301) | (318,001) | (498,464) |
4.04 | Exchange Variation on Cash and Cash Equivalents | 0 | 0 | 0 |
4.05 | Increase (Decrease) in Cash and Cash Equivalents | 718,588 | 561,480 | (217,379) |
4.05.01 | Opening Balance of Cash and Cash Equivalents | 1,625,612 | 1,064,132 | 1,281,511 |
4.05.02 | Closing Balance of Cash and Cash Equivalents | 2,344,200 | 1,625,612 | 1,064,132 |
16
10.01 CONSOLIDATED STATEMENT OF CHANGES IN SHAREHOLDERS EQUITY FROM 1/1/2009 TO 12/31/2009 (in R$ thousand)
1 CODE | 2 DESCRIPTION | 3 CAPITAL STOCK |
4 CAPITAL RESERVES |
5 REVALUATION RESERVES | 6 PROFIT RESERVES | 7 RETAINED EARNINGS/ ACCUMULATED LOSSES |
8 ASSETS VALUATION ADJUSTMENTS | 9 TOTAL SHAREHOLDERS EQUITY |
5.01 | Opening Balance | 4,450,725 | 574,622 | 0 | 382,369 | 0 | 0 | 5,407,716 |
5.02 | Adjustments of Previous Years | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
5.03 | Adjusted Balance | 4,450,725 | 574,622 | 0 | 382,369 | 0 | 0 | 5,407,716 |
5.04 | Net Income/Loss for the Period | 0 | 0 | 0 | 0 | 591,580 | 0 | 591,580 |
5.05 | Allocations | 0 | 0 | 0 | 451,080 | (591,580) | 0 | (140,500) |
5.05.01 | Dividends | 0 | 0 | 0 | 0 | (140,500) | 0 | (140,500) |
5.05.02 | Interest on Shareholders Equity | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
5.05.03 | Other Allocations | 0 | 0 | 0 | 451,080 | (451,080) | 0 | 0 |
5.06 | Realization of Profit Reserves | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
5.07 | Assets Valuation Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
5.07.01 | Securities Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
5.07.02 | Accumulated Translation Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
5.07.03 | Business Combination Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
5.08 | Increase/Reduction in Capital Stock | 924,026 | (62,203) | 0 | (150,251) | 0 | 0 | 711,572 |
5.08.01 | Subscribed Capital | 684,995 | 0 | 0 | 0 | 0 | 0 | 684,995 |
5.08.02 | Capitalization of Reserves | 239,031 | (88,780) | 0 | (150,251) | 0 | 0 | 0 |
5.08.03 | Recognized Granted Options | 0 | 26,577 | 0 | 0 | 0 | 0 | 26,577 |
5.09 | Recording/Realization of Capital Reserves | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
5.10 | Treasury Shares | 0 | 0 | 0 | (10,898) | 0 | 0 | (10,898) |
5.11 | Other Capital Transactions | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
5.12 | Other | 0 | 0 | 0 | (10) | 0 | 0 | (10) |
5.12.01 | Share Buyback Cost | 0 | 0 | 0 | (10) | 0 | 0 | (10) |
5.13 | Closing Balance | 5,374,751 | 512,419 | 0 | 672,290 | 0 | 0 | 6,559,460 |
17
10.02 CONSOLIDATED STATEMENT OF CHANGES IN SHAREHOLDERS EQUITY FROM 1/1/2008 TO 12/31/2008 (in R$ thousand)
1 CODE | 2 DESCRIPTION | 3 CAPITAL STOCK |
4 CAPITAL RESERVES |
5 REVALUATION RESERVES | 6 PROFIT RESERVES | 7 RETAINED EARNINGS/ ACCUMULATED LOSSES |
8 ASSETS VALUATION ADJUSTMENTS | 9 TOTAL SHAREHOLDERS EQUITY |
5.01 | Opening Balance | 4,149,858 | 555,185 | 0 | 344,803 | (100,169) | 0 | 4,949,677 |
5.02 | Adjustments of Previous Years | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
5.03 | Adjusted Balance | 4,149,858 | 555,185 | 0 | 344,803 | (100,169) | 0 | 4,949,677 |
5.04 | Net Income/Loss for the Period | 0 | 0 | 0 | 0 | 260,427 | 0 | 260,427 |
5.05 | Allocations | 0 | 0 | 0 | 98,502 | (160,258) | 0 | (61,756) |
5.05.01 | Dividends | 0 | 0 | 0 | 95 | (61,851) | 0 | (61,756) |
5.05.02 | Interest on Shareholders Equity | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
5.05.03 | Other Allocations | 0 | 0 | 0 | 98,407 | (98,407) | 0 | 0 |
5.06 | Realization of Profit Reserves | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
5.07 | Assets Valuation Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
5.07.01 | Securities Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
5.07.02 | Accumulated Translation Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
5.07.03 | Business Combination Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
5.08 | Increase/Reduction in Capital Stock | 300,867 | 0 | 0 | (60,936) | 0 | 0 | 239,931 |
5.09 | Recording/Realization of Capital Reserves | 0 | 19,437 | 0 | 0 | 0 | 0 | 19,437 |
5.10 | Treasury Shares | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
5.11 | Other Capital Transactions | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
5.12 | Other | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
5.13 | Closing Balance | 4,450,725 | 574,622 | 0 | 382,369 | 0 | 0 | 5,407,716 |
18
10.03 CONSOLIDATED STATEMENT OF CHANGES IN SHAREHOLDERS EQUITY FROM 1/1/2007 TO 12/31/2007 (in R$ thousand)
1 CODE | 2 DESCRIPTION | 3 CAPITAL STOCK |
4 CAPITAL RESERVES |
5 REVALUATION RESERVES | 6 PROFIT RESERVES | 7 RETAINED EARNINGS/ ACCUMULATED LOSSES |
8 ASSETS VALUATION ADJUSTMENTS | 9 TOTAL SHAREHOLDERS EQUITY |
5.01 | Opening Balance | 3,954,629 | 517,331 | 0 | 370,167 | 0 | 0 | 4,842,127 |
5.02 | Adjustments of Previous Years | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
5.03 | Adjusted Balance | 3,954,629 | 517,331 | 0 | 370,167 | 0 | 0 | 4,842,127 |
5.04 | Net Income/Loss for the Period | 0 | 0 | 0 | 0 | 185,655 | 0 | 185,655 |
5.05 | Allocations | 0 | 37,854 | 0 | 160,794 | (285,824) | 0 | (87,176) |
5.05.01 | Dividends | 0 | 0 | 0 | 0 | (50,084) | 0 | (50,084) |
5.05.02 | Interest on Shareholders Equity | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
5.05.03 | Other Allocations | 0 | 37,854 | 0 | 160,794 | (235,740) | 0 | (37,092) |
5.05.03.01 | Legal Reserve | 0 | 0 | 0 | 10,544 | (10,544) | 0 | 0 |
5.05.03.02 | Profit Retention Reserve | 0 | 0 | 0 | 150,250 | (150,250) | 0 | 0 |
5.05.03.03 | Expansion Reserve | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
5.05.03.04 | Change in Accounting Practices - 2006 | 0 | 12,685 | 0 | 0 | (74,946) | 0 | (62,261) |
5.05.03.05 | Change in Accounting Practices 2007 | 0 | 25,169 | 0 | 0 | 0 | 0 | 25,169 |
5.06 | Realization of Profit Reserves | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
5.07 | Assets Valuation Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
5.07.01 | Securities Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
5.07.02 | Accumulated Translation Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
5.07.03 | Business Combination Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
5.08 | Increase/Reduction in Capital Stock | 195,229 | 0 | 0 | (186,158) | 0 | 0 | 9,071 |
5.08.01 | Capitalization of Reserves | 186,158 | 0 | 0 | (186,158) | 0 | 0 | 0 |
5.08.02 | Subscribed Capital | 9,071 | 0 | 0 | 0 | 0 | 0 | 9,071 |
5.09 | Recording/Realization of Capital Reserves | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
5.10 | Treasury Shares | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
5.11 | Other Capital Transactions | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
5.12 | Other | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
5.13 | Closing Balance | 4,149,858 | 555,185 | 0 | 344,803 | (100,169) | 0 | 4,949,677 |
19
11.01 CONSOLIDATED STATEMENT OF ADDED VALUE (in R$ thousand)
1 - CODE | 2 - DESCRIPTION | 3 1/1/2009 to 12/31/2009 | 4 - 1/1/2008 to 12/31/2008 | 3 1/1/2007 to 12/31/2007 |
6.01 | Revenues | 26,168,633 | 20,822,158 | 17,635,617 |
6.01.01 | Sales of Goods, Products and Services | 26,223,022 | 20,856,769 | 17,642,563 |
6.01.02 | Other | 448 | (10,913) | (9,084) |
6.01.03 | Revenues from Own Assets Built | 0 | 0 | 0 |
6.01.04 | Allowance for/ Reversal of Doubtful Accounts | (54,837) | (23,698) | 2,138 |
6.02 | Input Acquired from Third Parties | (19,659,338) | (16,519,673) | (13,982,800) |
6.02.01 | Costs of Goods and Services Sold | (17,704,484) | (15,163,435) | (12,627,855) |
6.02.02 | Materials, Energy, Third Party Services and Other | (1,954,854) | (1,356,238) | (1,354,945) |
6.02.03 | Loss/Recovery of Assets | 0 | 0 | 0 |
6.02.04 | Other | 0 | 0 | 0 |
6.03 | Gross Added Value | 6,509,295 | 4,302,485 | 3,652,817 |
6.04 | Retentions | (454,049) | (604,743) | (565,961) |
6.04.01 | Depreciation, Amortization and Depletion | (454,049) | (604,743) | (565,961) |
6.04.02 | Other | 0 | 0 | 0 |
6.05 | Net Added Value Produced | 6,055,246 | 3,697,742 | 3,086,856 |
6.06 | Added Value Received from Transfer | 255,507 | 295,663 | 277,533 |
6.06.01 | Equity in the Earnings of Subsidiaries and Associated Companies | 17,579 | 2,922 | (28,923) |
6.06.02 | Financial Revenues | 251,697 | 292,086 | 299,748 |
6.06.03 | Other | (13,769) | 655 | 6,708 |
6.06.03.01 | Minority Interest | 0 | 655 | 6,708 |
6.07 | Total Added Value to Distribute | 6,310,753 | 3,993,405 | 3,364,389 |
6.08 | Added Value Distributed | 6,310,753 | 3,993,405 | 3,364,389 |
6.08.01 | Personnel | 1,850,668 | 1,505,745 | 1,328,426 |
6.08.01.01 | Direct Compensation | 1,330,174 | 1,034,244 | 948,600 |
6.08.01.02 | Benefits | 397,261 | 338,956 | 275,134 |
6.08.01.03 | Government Severance Indemnity Fund for Employees (FGTS) | 90,727 | 90,889 | 91,255 |
6.08.01.04 | Other | 32,506 | 41,656 | 13,437 |
6.08.01.04.01 | Profit Sharing | 32,506 | 41,656 | 13,437 |
6.08.02 | Taxes, Fees and Contributions | 2,779,739 | 1,190,039 | 967,435 |
6.08.02.01 | Federal | 1,482,154 | 550,897 | 312,227 |
6.08.02.02 | State | 1,166,590 | 536,900 | 554,061 |
6.08.02.03 | Municipal | 130,995 | 102,242 | 101,147 |
6.08.03 | Third Party Capital Remuneration | 1,088,766 | 1,037,194 | 882,873 |
6.08.03.01 | Interests | 536,306 | 593,625 | 466,821 |
6.08.03.02 | Rentals | 552,460 | 443,569 | 416,052 |
6.08.03.03 | Other | 0 | 0 | 0 |
6.08.04 | Interest on Shareholders Equity | 591,580 | 260,427 | 185,655 |
6.08.04.01 | Interest on Shareholders Equity | 0 | 0 | 0 |
6.08.04.02 | Dividends | 153,669 | 61,851 | 50,084 |
6.08.04.03 | Retained Earnings / Losses for the Year | 437,911 | 198,576 | 135,571 |
20
11.01 CONSOLIDATED STATEMENT OF ADDED VALUE (in R$ thousand)
1 - CODE | 2 - DESCRIPTION | 3 1/1/2009 to 12/31/2009 | 4 - 1/1/2008 to 12/31/2008 | 3 1/1/2007 to 12/31/2007 |
6.08.04.04 | Minority Interest -Retained Earnings | 0 | 0 | 0 |
6.08.05 | Other | 0 | 0 | 0 |
21
01482-6 | CIA BRASILEIRA DE DISTRIBUIÇÃO | 47.508.411/0001-56 |
12.01 REPORT OF INDEPENDENT AUDITORS | ||
REVIEW REPORT OF INDEPENDENT AUDITORS
To the Board of Directors and Shareholders of
Companhia Brasileira de Distribuição
São Paulo - SP
1. We have audited the balance sheets of Companhia Brasileira de Distribuição and the consolidated balance sheets of Companhia Brasileira de Distribuição and its subsidiaries, as of December 31, 2009 and 2008 and the related statements of income, shareholders' equity, cash flow and value added for the years then ended. These financial statements are the responsibility of the Company's management. Our responsibility is to express an opinion on these financial statements. The financial statements and consolidated subsidiary of Globex Utilidades S.A. raised in the six months ended 31 December 2009 were audited by other auditors. Our opinion, with respect to the values of investment, equity income, assets and liabilities, the net sales and net profit for the exercise, and values and other information, including explanatory notes and the performance report relating to the subsidiary, is based solely on the opinion of those independent auditors.
2. We conducted our audits in accordance with auditing standards generally accepted in Brazil and included: a) planning the work, considering the materiality of the volume of transactions and the accounting and internal controls of the Company and its subsidiaries, b) the examination, on a test basis, evidence and records supporting the amounts and accounting information disclosed, and c) evaluating the significant accounting estimates and estimates made by management and subsidiaries as well as the presentation of the taken as a whole.
3. In our opinion, based on our audits and the advice of other auditors, the financial statements referred to in first paragraph present fairly, in all material respects, the financial position of Companhia Brasileira de Distribuição and its financial position and consolidated Companhia Brasileira de Distribuição and its subsidiaries at December 31, 2009 and 2008, the results of its operations, changes in shareholders' equity, cash flows and values added operations for the years then ended in accordance with accounting practices adopted in Brazil.
São Paulo, February 26, 2010.
ERNST & YOUNG
Auditores Independentes S.S.
CRC 2SP015199/O-6
Sergio Citeroni
Accountant CRC -1SP170652/O-1.
22
13.01 MANAGEMENT REPORT |
Management Comments |
For Grupo Pão de Açúcar, 2009 will undoubtedly be remembered as a year of achievements that helped consolidate our leading position as Latin Americas largest retail company.
Despite the financial market wariness in the opening months, we began 2009 with real growth in same-store sales, higher customer traffic and an increase in the average ticket, indicators which maintained a consistent upward trend throughout the year.
Our objectives have been clear since the outset: to grow in a sustainable manner, while continuing to control expenses and exercise capital discipline, seeking greater price competitiveness and taking advantage of existing opportunities to boost sales and increase the Groups share in new businesses.
In 2009, we exceeded all our annual guidance targets that didnt consider Ponto Frios operations. Gross sales totaled R$ 23.3 billion (guidance > R$ 23.0 billion); same-store sales increased by 4.5% in real terms (guidance > real growth of 2.5%); EBITDA came to R$ 1,530.4 million (guidance > R$ 1.5 billion) and the net debt / EBITDA ratio stood at 0.44x (guidance < 1x).
Including the acquisition of Ponto Frio, which took place in July, we closed the year with gross sales of R$ 26.2 billion, 25.7% more than the year before. We also gained market share, mainly in non-food sales, which recorded same-store growth of 13.5% .
Among the factors that accounted for this performance was the consolidation of the sales pillars introduced into our daily activities in 2008: assortment, pricing, communication and services. The Groups solid capital structure also played a crucial role in increasing our market share.
We also strengthened our position in the non-food segment through two important initiatives: the acquisition of Ponto Frio in June and the joint venture signed with Casas Bahia in December. These operations complemented our positioning in the durable goods segment, allowing us to serve consumers from across the income spectrum. In addition, we broadened our knowledge of the segment, capturing synergies, pursuing service excellence and offering a series of benefits to customers, including greater product assortment, more attractive prices and easier access to credit.
Although Ponto Frios results are still far from the levels expected by the Group, its turnaround is being implemented successfully and within the original schedule, reversing the negative trend at the beginning of 2009 and ensuring a strong sales recovery. The synergies captured so far are above initial expectations, representing gains in several areas, including information technology, logistics, marketing, purchasing and the granting of credit.
The decision to strengthen the Groups share of the non-food segment is part of the overall strategy laid down by the Board of Directors in 2007. In addition, recent studies have shown the importance, and growth potential, of this segment in Brazil. Also, the governments tax-related initiatives, including the ICMS tax substitution regime, have helped formalize the segment, leading to fairer competition.
23
Our non-food operations will be further strengthened by the integration and segmentation of Ponto Frio and Extras e-commerce operations (www.pontofrio.com.br and www.extra.com.br), which will create a business with an annual turnover of more than R$ 1.0 billion.
Other annual highlights included the acquisition of the remaining 40% of Assaí, which should lead to greater dynamism and the capture of further synergies in 2010.
Another important step was the pointing of Enéas Pestana as the Groups CEO. As part of the transition process, which should occur in 2010, Mr. Pestana took over the recently-created post of Chief Operating Officer at the end of 2009.
The Group has also evolved internally. Our current team is motivated, integrated, aligned with the pursuit of results and the creation of value and, above all, fully confident in the growth prospects in the coming years.
We also recorded progress on the corporate sustainability front with the institution of a sustainability committee to structure related issues, and the implementation of various initiatives, including building new green stores, promoting the use of recycled bags and mitigating environmental impact in regard to water and energy. In 2010, we expect to record further advances in this area, ensuring that the principles and ideals of sustainability play an increasingly important role in our daily activities.
If the market impact of the crisis was not as severe as originally expected, the impact on the Group itself was even less. We closed 2009 in a much stronger position, with an internal culture focused on achieving results and, with the consolidation of a process begun in the previous year, greater efficiency.
Competitiveness is the name of the game. We will continue to seek increased efficiency in order to pass part of the resulting gains on to consumers. In this context, 2010 should be a year of continued growth for the Company, allowing us to substantially accelerate our organic expansion plan thanks to our solid capital structure. We will also remain alert to any opportunities for strategic acquisitions that may leverage the return on invested capital.
We have approved our biggest ever three-year investment plan totaling around R$ 5 billion through 2012, most of which will be allocated to the opening of new stores. In particular, we will be investing in those formats that generate higher returns, notably Assaí, Extra Fácil and Extra Supermercado.
Our investment plan reflects the positive outlook for the Brazilian economy and confirms our commitment to the creation of jobs and the development of the country as a whole. Although we will be prioritizing organic growth through the inauguration of new stores, we will also remain alert to any opportunities for acquisitions that will result in operational synergies and create value.
24
Operating Performance |
The numbers related to Grupo Pão de Açúcars operating and financial performance commented on below are presented: (i) on a consolidated basis, which includes the full operating and financial results of Sendas Distribuidora (a joint venture with the Sendas chain in Rio de Janeiro), Assaí (Rede Atacadista Assaí) and, as of the third quarter of 2009, Globex Utilidades S.A. (Ponto Frio); and (ii) on a comparable basis, which entirely excludes the operating and financial results of Globex Utilidades S.A.
The figures below include the accounting changes introduced by Law 11,638/07. The information related to 2008 also includes comments on the pro-forma results, which exclude restructuring costs of R$ 23.0 million in the first quarter of 2008.
Sales Performance |
Gross sales and real same-store growth exceed 2009 guidance |
(R$ million)(1) | 2009 Consolidated (inc Ponto Frio) |
2009 Comparable Basis (ex Ponto Frio) |
2008 Consolidated |
Chg. | ||||
Gross Sales | 26,223.0 | 23,334.5 | 20,856.8 | 11.9% | ||||
Net Sales | 23,254.2 | 20,769.4 | 18,033.1 | 15.2% | ||||
(1) Totals may not tally as the figures are rounded off |
[Comparable-basis comments excluding Ponto Frio]
In the full year, the Group, excluding Ponto Frios operations, recorded gross sales of R$ 23,334.5 million and net sales of R$ 20,769.4 million, 11.9% and 15.2% up, respectively, on the previous year.
On a same-store basis, gross sales recorded nominal growth of 9.6%, equivalent to a real upturn of 4.5% after deflation by the General IPCA consumer price index(1), while same-store net sales grew by 12.7% . Also on a same-store basis, food and non-food sales recorded growth of 8.3% and 13.5%, respectively.
The Companys 2009 gross sales and real same-store sales growth targets were both surpassed. Gross sales (excluding Ponto Frio) totaled R$ 23.3 billion, versus the target of R$ 23 billion, while real same-store sales grew by 4.5% (target of 2.5%) .
25
[Consolidated comments including Ponto Frio]
In the full year, GPA posted gross sales of R$ 26,223.0 million and net sales of R$ 23,254.2 million, 25.7% and 29.0% up, respectively, on 2008.
(1) Like ABRAS (the Brazilian Supermarket Association), the Company has adopted the IPCA General Consumer Price Index as its inflation indicator, since
it gives a more accurate reflection of the Groups product and brand mix.
(2) Ponto Frios same-store concept includes physical and electronic/wholesale sales.
Gross Profit |
Comparable-basis growth of 16.8% in the quarter |
(R$ million)(1) | 2009 Consolidated (inc Ponto Frio) |
2009 Comparable Basis (ex Ponto Frio) |
2008 Consolidated |
Chg. | ||||
Gross Profit | 5,760.4 | 5,302.8 | 4,753.6 | 11.6% | ||||
Gross Margin - % | 24.8% | 25.5% | 26.4% | -90 bps(2) | ||||
(1) Totals may not tally as the figures are rounded off | ||||||||
(2) basis points |
[Comparable-basis comments excluding Ponto Frio]
In the full year, gross profit amounted to R$ 5,302.8 million, 11.6% more than in 2008, while the gross margin narrowed by 90 bps to 25.5%, pulled down, as in the quarterly comparison, by: (i) the expansion of the ICMS tax substitution regime and (ii) the increased share of Assaí in the Groups sales.
[Consolidated comments including Ponto Frio]
In the full year, gross profit totaled R$ 5,760.4 million, while the gross margin stood at 24.8% .
Total Operating Expenses |
18.2% of net sales in 2009, the Groups lowest level ratio |
(R$ million)(1) | 2009 Consolidated (inc Ponto Frio) |
2009 Comparable Basis (ex Ponto Frio) |
2008 Consolidated |
Chg. | ||||
Selling Expenses | 3,519.0 | 3,180.9 | 2,857.1 | 11.3% | ||||
Gen. Adm. Exp. | 740.3 | 591.5 | 574.0 | 3.1% | ||||
Total Operating Expenses | 4,259.3 | 3,772.4 | 3,431.1 | 9.9% | ||||
% of Net Sales | 18.3% | 18.2% | 19.0% | -80 bps(2) | ||||
(1) Totals may not tally as the figures are rounded off | ||||||||
(2) basis points |
26
[Comparable-basis comments excluding Ponto Frio]
In the full year, operating expenses totaled R$ 3,772.4 million, 9.9% up on 2008. As a percentage of net sales, they came to 18.2%, 80 bps down on the same period last year and the Groups lowest ever ratio.
It is worth remembering that the 1Q08 operating results were affected by restructuring expenses totaling R$ 23.0 million. Excluding this effect, 2009 operating expenses would have increased by 10.7% in relation to the 2008 pro-forma result.
[Consolidated comments including Ponto Frio]
In the full year, total operating expenses came to R$ 4,259.3 million, or 18.3% of net sales.
EBITDA |
Growth of 15.7% in the 2009 on a comparable basis |
(R$ million)(1) | 2009 Consolidated (inc Ponto Frio) |
2009 Comparable Basis (ex Ponto Frio) |
2008 Consolidated |
Chg. | ||||
EBITDA | 1,501.1 | 1,530.4 | 1,322.5 | 15.7% | ||||
EBITDA Margin - % | 6.5% | 7.4% | 7.3% | 10 bps(2) | ||||
(1) Totals may not tally as the figures are rounded off | ||||||||
(2) basis points |
[Comparable-basis comments excluding Ponto Frio]
In the full year, EBITDA came to R$ 1,530.4 million, 15.7% up on 2008 and higher than the 2009 guidance of R$ 1.5 billion, excluding Ponto Frio. The EBITDA margin stood at 7.4%, 10 bps up year-on-year.
These figures are in line with the Groups strategy of expanding its participation in new businesses and growing in a sustainable manner, while retaining firm control over expenses and investing in competitive prices to leverage sales, as well as ensuring cash margin gains.
27
[Consolidated comments including Ponto Frio]
In the full year, EBITDA totaled R$ 1,501.1 million, with an EBITDA margin of 6.5% .
Net Financial Result |
Net financial result was R$ 244.7 million negative, 22.8% down year-on-year on a comparable basis |
(R$ million)(1) | 2009 Consolidated (inc Ponto Frio) |
2009 Comparable Basis (ex Ponto Frio) |
2008 Consolidated |
Chg. | ||||
Financ. Revenue | 251.7 | 241.1 | 291.5 | -17.3% | ||||
Financ. Expenses | (536.3) | (485.8) | (608.3) | -20.1% | ||||
Net Financial Income | (284.6) | (244.7) | (316.8) | -22.8% | ||||
(1) Totals may not tally as the figures are rounded off |
[Comparable-basis comments excluding Ponto Frio]
In the full year, the net financial result was R$ 244.7 million negative, 22.8% down year-on-year, primarily due to the mark to market effect and the restatement of assets and liabilities, which more than offset the gains from the period reduction in net debt and the lower CDI interbank rate.
The Group met its 2009 net debt/EBITDA guidance of < 1x, recording a ratio of 0.44x, reflecting the policy of maintaining a solid cash structure through continuous control of expenses and investments.
[Consolidated comments including Ponto Frio]
In the full year, the net financial result was negative by R$ 284.6 million. The net debt/EBITDA ratio stood at 0.47x, also below the 2009 guidance, even considering the consolidation of Ponto Frio.
28
Equity Income |
FICs 2009 result increases by five times in 2009 |
On September 30, 2009 FIC Financeira Itaú CBD took over the management of Banco Investcred BINV, Globexs financing arm, aiming to boost Ponto Frios sales and increase profitability through the adoption of a strict credit policy and differentiated payment conditions, as well as the pursuit of synergies.
Following FICs merger with BINV and given their respective shareholders equities, GPA now retains a 36% interest in FIC, while Globex retains a 14% stake. The Groups consolidated interest in FIC remains at 50%.
In the full year, FICs equity income totaled R$ 15.2 million, a massive 424.1% more than the R$ 2.9 million recorded in 2008. Including BINV, annual equity income came to R$ 17.6 million.
Sendas Distribuidora |
EBITDA Margin of 6.1% in 2009 |
The comments on Sendas Distribuidoras operating performance do not include the five stores converted into Assaí outlets in 2009. The results of Assaís operational stores in Rio de Janeiro will be discussed in the section on Assaí Atacadista.
In the full year, Sendas recorded gross sales of R$ 3,465.7 million and net sales of R$ 3,009.3 million, 3.1% and 3.0% up on 2008, respectively
Gross profit came to R$ 804.7 million, with a gross margin of 26.7% . Operating expenses totaled R$ 620.1 million, representing 20.6% of net sales, while EBITDA stood at R$ 184.6 million, with a margin of 6.1% . The company posted annual net income of R$ 39.5 million, generating a negative minority interest of R$ 16.8 million.
29
Assaí Atacadista |
EBITDA climbs 13.7% in the 2009 |
In the full year, gross sales came to R$ 2,196.5 million, up by 51.3%, while net sales climbed by 56.1% to R$ 1,981.8 million. Gross profit totaled R$ 291.3 million, 47.4% more than in 2008.
Total operating expenses closed the year at R$ 237.9 million, equivalent to 12.0% of net sales, in line with 2008. EBITDA amounted to R$ 53.4 million, with a margin of 2.7%, down by 100 bps, due to the inauguration of seven new stores and the conversion of five existing stores into the Assaí format, most of which in Rio de Janeiro. Although these units recorded higher sales while maintaining total operating expenses, they have not yet reached maturity. Excluding the Rio stores, the EBITDA margin came to 4.1% . Consolidated net income totaled R$ 16.0 million.
Net Income |
2009 net margin grows 150 bps on a comparable basis |
(R$ million)(1) | 2009 Consolidated (inc Ponto Frio) |
2009 Comparable Basis (ex Ponto Frio) |
2008 Consolidated |
Chg. | ||||
Net Income | 591.6 | 597.5 | 260.4 | 129.4% | ||||
Net Margin - % | 2.5% | 2.9% | 1.4% | 150 bps(2) | ||||
(1) Totals may not tally as the figures are rounded off | ||||||||
(2) basis points |
[Comparable-basis comments excluding Globex]
In the full year, net income came to R$ 597.5 million, equivalent to 2.9% of net sales, 150 bps up on 2008.
[Consolidated comments including Globex]
In the full year, net income totaled R$ 591.6 million, with a margin of 2.5% .
30
Adjusted Net Income Growth of 56.0% in the 2009 on a comparable basis |
Net income in 2008 was affected by 1Q08 restructuring expenses totaling R$ 17.2 million and by goodwill amortizations, despite the application of Law 11,638/07. The table below shows the impact of non-recurring events in 2009 (Note 21 to the Quarterly Information), as mentioned previously:
Adjusted Net Income | ||||||||
2009 | 2009 | |||||||
Consolidated | Comparable | 2008 | Chg. | |||||
(inc Ponto Frio) | Basis (ex | Consolidated | ||||||
(R$ million)(1) | Ponto Frio) | |||||||
Net Income | 591.6 | 597.5 | 260.4 | 129.4% | ||||
Restructuring Expenses(2) | 17.2 | - | ||||||
Amortization of Goodwill(2) | 112.6 | - | ||||||
Non-recurring Result(2) | 50.6 | 11.4 | - | |||||
Adjusted Net Income | 642.2 | 608.9 | 390.2 | 56.0% | ||||
(1) Totals may not tally as the figures are rounded off | ||||||||
(2) Net of Income Tax |
[Comparable-basis comments excluding Ponto Frio]
Including the impact of the items in the table above, 2009 net income moved up by 56.0%, over the same periods last year.
[Consolidated comments including Ponto Frio]
Also including the above effects, 2009 net income came to R$ 642.2 million.
Investments |
The Group invested R$ 723.1 million in 2009 |
In the full year, GPA invested R$ 723.1 million, versus R$ 503.0 million in 2008. Of this total, around 37% went to the opening of 46 new stores, 35% to the renovation and conversion of existing stores and 29% to infrastructure (technology and logistics).
31
Dividends |
R$ 94.1 million in dividends will be proposed to the Annual General Meeting, complementing the R$ 46.4 million prepaid in 2009. Total dividends for fiscal year 2009 will therefore come to R$ 140.5 million, 127.2% up on the previous year.
In accordance with the Dividend Distribution Policy approved on August 3, 2009, R$ 94.1 million corresponds to the difference between the minimum mandatory dividends, calculated on the Groups performance in 2009, and the R$ 46.4 million prepaid in 2009.
The R$ 94.1 million payment proposed by GPAs Management corresponds to R$ 0.357930 per common share, R$ 0.393723 per class A preferred share and R$ 0.01 per class B preferred share.
Globex Utilidades S.A. |
EBITDA margin widens by 80 bps in the quarter, excluding non-recurring |
restructuring expenses |
The acquisition of Globex by Grupo Pão de Açúcar (GPA) took place in July 2009. During third and fourth quarter, the companys performance trend could be reverted, ending the year with a turnaround in results and growth in sales.
With the decision of strengthening the Groups share in the non-food segment, another major event took place in December, 2009: the joint venture signed with Casas Bahia. The aim of the initiative is to unify the operations of Ponto Frio, Casas Bahia and Extra Eletro in a single and new company, enabling the capture of synergies and benefiting consumers by providing a greater product assortment, improved service and easier access to credit.
Although Globexs results are still far from the levels expected by the Group, Ponto Frios turnaround is being implemented successfully and within the original schedule and we expect further synergies between Globex and GPA to be captured as a result of the Casas Bahia association.
Starting from 4Q09, the numbers of Globex Utilidades S.A. are no longer impacted by Banco Investcred, whose results are presented in the Equity Income item.
Gross sales totaled R$ 1,598.2 million, 8.1% up year-on-year, while net sales stood at R$ 1,407.9 million, 37.6% up year-on-year. In same-store terms, gross merchandise sales, including e-commerce operations, grew 21.7%, thanks to: (i) the Christmas campaign carried out jointly with GPA, which mobilized the commercial, operational and logistics areas, ensuring more competitive promotions; (ii) greater media presence (in the main radio, TV and print vehicles) throughout Brazil; and (iii) differentiated consumer payment conditions during the Christmas season.
32
Gross profit totaled R$ 239.1 million, 7.2% up year-on-year, accompanied by a gross margin of 17.0%, 480 bps down on 4Q08, 220 bps of which due to the ICMS tax substitution regime.
Total operating expenses (which include selling, general and administrative, and other expenses) stood at R$ 277.9 million, a 27.0% increase over 4Q08. Excluding the non-recurring expenses related to restructuring, which amounted to R$ 56.1 million, total operating expenses would have been higher by 1.4% .
EBITDA was a negative R$ 38.8 million, with negative EBITDA margin of 2.8%, compared to a positive 0.4% in 4Q08.
EBITDA was affected mainly by: (i) higher gross profit on account of higher sales; (ii) restructuring expenses and provisions; and (iii) capture of synergies. Excluding the non-recurring restructuring expenses mentioned in the Total Operating Expenses section, EBITDA would be R$ 17.3 million, with EBITDA margin of 1.2%, a 80 bps improvement over 4Q08, reversing the negative trend presented during the first three quarters.
Net financial result was an expense of R$ 23.1 million, compared to an expense of R$ 2.2 million in 4Q08, caused mainly by the interest due to the increased volume of discounts on receivables.
Equity income in 4Q09, considering Globexs 14% interest in FIC and the remaining 50% of BINV, was R$ 2.4 million.
In 4Q09 net income came to R$ 34.5 million, compared to a net loss of R$ 9.5 million in 4Q08. This result was positively impacted by the recovery of tax losses amounting to R$ 109.6 million in the Income Tax item on account of a new feasibility study on the future realization of the deferred taxes, considering the Companys probable capacity to generate tax earnings in the future; and negatively impacted by the non-recurring restructuring expenses, the convergence of accounting practices, and the operating expenses relating to PontoFrio.com, which began operations as of December 2008.
33
Gross Sales per Format (R$ thousand) | ||||||||||
Full Year | 2009 | % | 2008 | % | Chg.(%) | |||||
Pão de Açúcar (a) | 4,248,473 | 16.2% | 3,903,875 | 18.7% | 8.8% | |||||
Extra* | 11,785,254 | 44.9% | 10,609,138 | 50.9% | 11.1% | |||||
CompreBem (b) | 2,828,526 | 10.8% | 2,932,596 | 14.1% | -3.5% | |||||
Extra Eletro | 442,203 | 1.7% | 372,477 | 1.8% | 18.7% | |||||
Sendas** | 1,833,511 | 7.0% | 1,586,588 | 7.6% | 15.6% | |||||
Assai | 2,196,507 | 8.4% | 1,452,095 | 7.0% | 51.3% | |||||
Ponto Frio(c) | 2,888,548 | 11.0% | - | - | - | |||||
Grupo Pão de Açúcar | 26,223,022 | 100.0% | 20,856,769 | 100.0% | 25.7% | |||||
GPA ex Ponto Frio | 23,334,474 | - | 20,856,769 | 100.0% | 11.9% | |||||
* Include Extra Fácil and Extra Perto sales. | ||||||||||
** Sendas stores which are part of Sendas Distribuidora S/A. | ||||||||||
(a)As of the 3Q08, 6 CompreBem stores in Pernambuco were transfered from Pão de Açúcar to CompreBem management. | ||||||||||
(b)As of the 3Q08, 14 ABC CompreBem stores were transfered from CompreBem to Sendas management. | ||||||||||
(c) Ponto Frio sales as of 3Q09. |
Net Sales per Format (R$ thousand) | ||||||||||
Full Year | 2009 | % | 2008 | % | Chg.(%) | |||||
Pão de Açúcar (a) | 3,801,925 | 16.3% | 3,379,202 | 18.7% | 12.5% | |||||
Extra* | 10,406,217 | 44.7% | 9,120,034 | 50.6% | 14.1% | |||||
CompreBem (b) | 2,585,386 | 11.1% | 2,572,763 | 14.3% | 0.5% | |||||
Extra Eletro | 386,434 | 1.7% | 294,590 | 1.6% | 31.2% | |||||
Sendas** | 1,607,614 | 6.9% | 1,397,169 | 7.7% | 15.1% | |||||
Assai | 1,981,778 | 8.5% | 1,269,352 | 7.0% | 56.1% | |||||
Ponto Frio(c) | 2,484,830 | 10.7% | - | - | - | |||||
Grupo Pão de Açúcar | 23,254,183 | 100.0% | 18,033,110 | 100.0% | 29.0% | |||||
GPA ex Ponto Frio | 20,769,353 | - | 18,033,110 | 100.0% | 15.2% | |||||
* Include Extra Fácil and Extra Perto sales. | ||||||||||
** Sendas stores which are part of Sendas Distribuidora S/A. | ||||||||||
(a)As of the 3Q08, 6 CompreBem stores in Pernambuco were transfered from Pão de Açúcar to CompreBem management. | ||||||||||
(b)As of the 3Q08, 14 ABC CompreBem stores were transfered from CompreBem to Sendas management. | ||||||||||
(c) Ponto Frio sales as of 3Q09. |
34
Productivity Indexes (in nominal R$) | ||||||
Gross Sales per square meter/month | ||||||
2009 | 2008 | Chg.(%) | ||||
Pão de Açúcar | 1,864 | 1,669 | 11.7% | |||
CompreBem | 1,216 | 1,167 | 4.3% | |||
Sendas | 1,212 | 1,106 | 9.6% | |||
Extra Hipermercado | 1,326 | 1,217 | 9.0% | |||
Extra Eletro | 1,321 | 1,132 | 16.7% | |||
Assaí(1) | 2,242 | 2,552 | -12.1% | |||
GPA |
1,414 | 1,300 | 8.8% | |||
Gross sales per employee/month | ||||||
2009 | 2008 | Chg.(%) | ||||
Pão de Açúcar | 24,187 | 22,937 | 5.4% | |||
CompreBem | 30,349 | 30,925 | -1.9% | |||
Sendas | 27,672 | 25,716 | 7.6% | |||
Extra Hipermercado | 36,962 | 35,004 | 5.6% | |||
Extra Eletro | 51,718 | 46,812 | 10.5% | |||
Assaí(1) | 37,228 | 37,217 | 0.0% | |||
GPA | 32,227 | 30,652 | 5.1% | |||
Average ticket - Gross sales | ||||||
2009 | 2008 | Chg.(%) | ||||
Pão de Açúcar | 33.3 | 30.2 | 10.4% | |||
CompreBem | 22.7 | 22.0 | 3.2% | |||
Sendas | 27.6 | 24.9 | 10.9% | |||
Extra Hipermercado | 57.4 | 53.0 | 8.3% | |||
Extra Eletro | 396 | 376 | 5.2% | |||
Assaí(1) | 82.8 | 90 | -8.5% | |||
GPA | 41.5 | 37.8 | 10.0% | |||
Gross sales per checkout/month | ||||||
2009 | 2008 | Chg.(%) | ||||
Pão de Açúcar | 220,825 | 179,539 | 23.0% | |||
CompreBem | 135,942 | 128,264 | 6.0% | |||
Sendas | 137,359 | 127,450 | 7.8% | |||
Extra Hipermercado | 242,607 | 224,662 | 8.0% | |||
Extra Eletro | 283,464 | 236,428 | 19.9% | |||
Assaí(1) | 266,312 | 312,637 | -14.8% | |||
GPA | 205,428 | 185,525 | 10.7% | |||
(1) The Assaí indexes are impacted by (i) the new stores layouts (size), (ii) conversions into stores more focused on the retail consumer and (iii) stores that have not yet reached maturity.
35
Sales Breakdown (% of Net Sales) | ||||
2009 | 2008 | |||
FY | FY | |||
Comparable | Comparable | |||
Basis | Basis | |||
Cash | 49.1% | 50.1% | ||
Credit Card | 41.7% | 40.6% | ||
Food Voucher | 8.3% | 7.8% | ||
Credit | 0.8% | 1.5% | ||
Post-dated Checks | 0.8% | 1.0% | ||
Installment Sales | 0.1% | 0.5% | ||
Information per Format | ||||||||
# | # | # | Sales | |||||
Checkouts | Employees | Stores* | Area (m2) | |||||
Pão de Açúcar | 1,582 | 14,481 | 145 | 193,325 | ||||
CompreBem | 1,678 | 7,695 | 157 | 187,551 | ||||
Sendas | 1,105 | 5,404 | 68 | 123,063 | ||||
Extra Hipermercados | 4,019 | 27,891 | 103 | 731,189 | ||||
Extra Supermercados | 156 | 958 | 13 | 19,171 | ||||
Extra Eletro | 130 | 705 | 47 | 27,902 | ||||
Extra Fácil | 174 | 364 | 52 | 11,638 | ||||
Assai | 811 | 6,532 | 40 | 118,371 | ||||
Ponto Frio | 1,549 | 9,587 | 455 | 332,443 | ||||
Total Stores |
11,204 | 73,617 | 1,080 | 1,744,653 | ||||
Headquarters | 3,351 | |||||||
Prevention of Losses | 3,883 | |||||||
Distribution Centers | 4,393 | |||||||
Total Grupo Pão de Açúcar | 11,204 | 85,244 | 1,080 | 1,744,653 | ||||
* In addition to the 1080 stores, the Company keeps 79 Gas Stations and 150 Drugstores. |
Stores per Format | ||||||||||||||||||||||||
Pão de | Extra | Extra- | CompreBem | Extra | Extra | Ponto | Grupo Pão | Sales | Number of | |||||||||||||||
Açúcar | Hiper | Eletro | Sendas | Super | Fácil | Assai | Frio | de Açúcar | Area (m2) | Employees | ||||||||||||||
12/31/2008 | 145 | 102 | 47 | 165 | 73 | 5 | 32 | 28 | - | 597 | 1,360,706 | 70,656 | ||||||||||||
12/31/2009 | 145 | 103 | 47 | 157 | 68 | 13 | 52 | 40 | 455 | 1,080 | 1,744,653 | 85,244 | ||||||||||||
*6 CompreBem stores and 3 Pão de Açúcar were converted into Extra Supermercado store.
*3 Sendas stores, 1 Comprebem store and 1 Extra Hiper store were converted into Assai store.
Correction: the correct number of Ponto Frio stores in 3Q09 is 454 instead of 455, as discloed at that time.
36
14.01 NOTES TO THE FINANCIAL STATEMENTS |
In thousands of reais, except when indicated otherwise.
1. Operations
Companhia Brasileira de Distribuição ("Company" or GPA), headquartered in the City of São Paulo, State of São Paulo, is a publicly-held corporation.
The Company and its subsidiaries operate primarily as a retailer and wholesaler of food products, bazaar articles, clothing, home appliances and other products through its chain of hypermarkets, supermarkets, specialized, department stores, convenience stores and the Internet. GPA has the following brands in its portfolio "Pão de Açúcar", "Comprebem", "Extra", "Extra Eletro", Extra Perto, Extra Fácil, Extra.com Sendas, Assai and Ponto Frio e PontoFrio.com.
Founded in 1948, the Company has 85,000 employees, 1,080 stores in 20 Brazilian states and the Federal District and a logistics infrastructure comprised by 28 warehouses located in seven states.
The Company joined the Level 1 Special Corporate Governance segment of the São Paulo Stock Exchange and its shares are listed at the São Paulo and New York Stock Exchanges (ADR level III).
Diniz Group and Casino Group share the Companys control by means of a holding company named Wilkes Participações S.A., pursuant to the Agreement entered into in May 2005.
Relevant Operations and Partnerships
a) Sendas Distribuidora
GPA has a partnership with Rio de Janeiros retail chain, Sendas, pursuant to Note 10 b (iii) -. Sendas Distribuidora S.A. (Sendas Distribuidora) operates retail activities of the Company and Sendas S.A. throughout the State of Rio de Janeiro.
In October 2008, GPA started operating in the cash & carry segment (atacarejo) in the State of Rio de Janeiro (Assai) by means of Xantocarpa Participações Ltda. (wholly-owned subsidiary of Sendas Distribuidora Xantocarpa).
b) Partnership with Itaú (Miravalles)
As of 2004, GPA is partner of Banco Itaú Holding S.A. and Unibanco Financeira Itaú CBD S.A. ("FIC"). FIC structures and trades financial products, services and related items to GPA customers (see Note 10 b (vi)).
c) Acquisition of Assai
As of November 1, 2007, GPA started operating in the cash & carry segment (atacarejo), reinforcing its multiformat positioning. With the operations carried out in 2007 and 2009, as detailed in Note 10 b (iv), GPA acquired the total and voting capital of Barcelona Comércio Varejista e Atacadista S.A. (Barcelona), the recipient company of Assai Comercial e Importadora Ltda.s spun-off assets.
37
1. Operations (Continued)
d) Acquisition of Ponto Frio
In July 2009, the Company, by means of one of its subsidiaries, acquired the share control of Globex Utilidades S.A. (Globex), strengthening and expanding its operations in the home appliance segment. (See Note 10 b (v))
e) Partnership with Casas Bahia
In December 2009, GPA and the controlling partners of Casas Bahia entered into a Partnership Agreement aiming at merging their retail trade of durable goods, as well as consolidating the durable goods e-commerce. This partnership will allow GPA to offer a larger diversity of products, better customer service and easier credit access. This operation is pending approval from the Brazilian antitrust authorities.
Once concluded the merger between Globex and Casas Bahia retail businesses, the Company will have the controlling interest in Globexs total and voting capital, holding, at least, fifty percent (50%) of the common shares plus one.
This partnership will be implemented within 120 days as of the date the agreement is signed and the consolidation of retail and e-commerce businesses will occur simultaneously. At December 31, 2009, said transaction did not create any accounting record.
At the Extraordinary General Meeting held at January 11, 2010, shareholders approved the Partnership Agreement, signed by CBD, Mandala and Globex and controlling partners of Casa Bahia Comercial Ltda. at December 4, 2009, which establishes the terms and conditions that will rule their business in the durable goods retail trade.
On February 3, 2010, the Company and Casas Bahia entered into a Provisional Agreement for Reversible Operation (APRO) with the Administrative Council for Economic Defense CADE, setting forth the following: (i) the companies shall maintain their brands, Casas Bahia and Ponto Frio, and also shall carry out separate promotional campaigns, ensuring advertising investments in levels compatible with the previous years, besides the exceptional assumptions deriving from the economic situation; (ii) the companies shall continue operating current stores in the 146 municipalities where Casas Bahia and Ponto Frio perform their activities; (iii) they shall maintain their respective warehouses (CDs), also undertaking to maintain their overall employment levels; (iv) they maintain the furniture factory Bartira, subsidiary of Casas Bahia that operates exclusively for the group; (v) they shall maintain their respective credit facility policies; and (vi) they shall maintain their procurement structures and commercial agreements separately, even if they are able to work together in this field. Except for these specific conditions, the companies may adopt the measures necessary to consolidate their activities and capture the synergies resulting from this operation.
38
2. Basis of preparation and presentation of quarterly information
a) Financial Statements
The individual (parent company) and consolidated financial statements were prepared and are presented according to the rules issued by the Brazilian Securities and Exchange Commission (CVM), the provisions of the Brazilian Corporation Law (Law 6,404/76), including provisions amended by Laws 11,638/07 and 11,941/09, as well as pronouncements, guidelines and interpretations issued by the Brazilian Committee on Accounting Pronouncements (CPC). These financial statements were approved at the board of executive officers meeting held at February 25, 2010.
39
2. Basis of preparation and presentation of quarterly information (Continued)
a) Financial Statements (Continued)
During 2009, the Brazilian Committee on Accounting Pronouncements (CPC) issued and the Brazilian Securities and Exchange Commission (CVM) approved several Technical Pronouncements, Interpretations and Guidelines whose effectiveness is only mandatory as of January 1, 2010, requiring that the Company present again the financial statements of the comparative year.
Optionally, the Company could have anticipated the adoption of the pronouncements for the year ended December 31, 2009 mandatory for the fiscal years starting as of January 1, 2010, as long as if they contain full content. The Company decided not to exercise its eligibility concerning the 2009 financial statements, and at its best judgment, the Company below shows a brief description of the eventual material changes to the accounting practices previously adopted for the financial statements of December 31, 2009 and comparative period.
Below, the pronouncements issued in 2009 to which the Companys Management anticipates to produce effects on its financial statements, or which will not produce relevant impacts over the financial statements.
CPC 15 Business Combination, approved by CVM Deliberation 580/09 of July 31, 2009:It mainly establishes the buyers principles and requirements in a business combination. The Company expects that the figures referring to the acquisition of Globex Utilidades S.A. will change when applying this Pronouncement retrospectively to January 1, 2009, due to the new measurement of goodwill by the expectation of future profitability, resulting from the measurement of Globexs net assets by the fair value of assets acquired (including identified intangible assets) and obligations assumed.
CPC 22 Information by Segment, approved by CVM Deliberation 582 of July 31, 2009: it sets forth that reporting shall be divided by the Companys operating segment. Operating segment is defined as an entitys component: (a) that develops business activities generating revenues and incurring in expenses; (b) whose operational results are regularly reviewed by the top manager of the Companys operations in the decision-making process; and (c) to which the financial information is available.
The Companys Management will analyze additional reporting in its financial statements resulting from the data and indicators of assets, liabilities and results identifiable for each one of its operating segments.
CPC 24 Subsequent Event, approved by CVM Deliberation 593 of September 15, 2009: The main impact for applying this rule refers to the recording of dividends. According to CPC 24 and at the end of the fiscal year, the Company shall recognize as liability only the mandatory minimum dividend established in its Bylaws. Additional minimum dividends will be recorded as liability as these are approved by the Companys appropriate bodies.
40
2. Basis of preparation and presentation of quarterly information (Continued)
a) Financial Statements (Continued)
CPC 26 Presentation of the Financial Statements, approved by CVM Deliberation 595, of September 15, 2009: It sets forth the basis for presenting the financial statements, by determining the presentation overall requirements, structuring guidelines and the minimum content to be included in the financial statements. Two new requirements were added in relation to the previous practice; i) comprehensive statement of income; ii) presentation of three balance sheets in the situations in which the Company applies an accounting policy retroactively or presents again items in its financial statements.
CPC 27 Fixed Assets, approved by CVM Deliberation 583 of July 31, 2009: The Company understands that this rule will analyze eventual effects on its financial statements, mainly due to said CPC that requires deducting the estimated residual value from fixed assets in order to calculate depreciation. Currently, the Company depreciates assets by their whole formation cost, not deducting the estimated residual value. The Company is assessing the useful life taking into account the residual value of its assets and will apply this change of depreciation rate retrospectively as of January 1, 2010, in compliance with IPCP 10.
CPC 38, 39 and 40 Financial Instruments: Recognition and Measurement, Presentation, Reporting, approved by CVM Deliberation 604 of November 19, 2009:
CPC 38 Financial Instruments: Recognition and Measurement: It rules the recognition and measurement of financial instruments operations including derivatives. It shall be applied to all companies and all types of financial instruments, aside from specific exceptions. A financial instrument is any agreement originating a financial asset for an entity and a financial liability or equity instrument for another.
41
2. Basis of preparation and presentation of quarterly information (Continued)
a) Financial Statements (Continued)
The financial assets are any assets i.e., cash, equity instrument of another entity, contractual right, or an agreement that is or to be settled by the Companys equity instruments. The financial liabilities are: contractual liabilities, agreements that are or may be settled with the Companys equity instruments.
A financial instrument can be classified into four categories: (i) financial asset or liability measured at the fair value through income, (ii) held-to-maturity financial instrument, (iii) loans and receivables and (iv) available-for-sale financial instrument.
The financial instruments are initially recognized by their fair value, plus transaction costs directly related to their acquisition or issue and subsequently adjusted by amortizations of principal, accrued interest rates calculated based on the effective interest rate method (amortized cost), and by any adjustment for impairment or doubtful accounts. The accounting treatment related to the recognition of transaction costs does not apply to the financial assets measured at the fair value through income.
CPC 38 introduces a series of new concepts not included in the CPC 14. The main items not covered in the CPC 14 are embedded derivatives, the derecognition of financial assets and liabilities and the provision for impairment.
CPC 39 Financial Instruments: Presentation it aims at establishing the principles for presenting the financial instruments as liability or shareholders equity and offsetting the financial assets and liabilities. It applies to the classification of financial instruments, under the issuers viewpoint, into financial assets, financial liabilities and equity instruments; the classification of corresponding interest, dividends, gains and losses; the circumstance in which the financial assets and liabilities shall be offset.
CPC 40 Financial Instruments: Reporting It introduces the need of detailed reporting on financial statements for the Companys equity and financial situation and its performance. This requirement includes, among others:
(a) Reporting related to the entitys financial position including information on financial assets and liabilities by category, special reporting when the option for the fair value is used, reclassifications, write-off of financial assets and liabilities, secured assets, embedded derivatives and the breaches to agreements.
(b) Reporting related to the Companys performance in the period including information on recognized revenues, expenses, gains and losses; interest expense and revenue; fee revenues; and losses due to impairment;
(c) Other reporting including information on accounting policies, hedge accounting and fair values of each type of financial asset and liability; and
42
2. Basis of preparation and presentation of quarterly information (Continued)
a) Financial Statements (Continued)
(d) The Technical Pronouncement also sets forth that the reporting on the nature and the extension of risks deriving from financial instruments: i) qualitative reporting on exposures to each type of risk and how these risks are managed and; ii) quantitative reporting on exposures of each type of risk, separately for credit risk, liquidity risk and market risk (including sensitivity analysis).
3. Summary of main accounting practices
Accounting estimates to measure and recognize certain assets and liabilities are used in the preparation of financial statements of the Company and its subsidiaries. The determination of these estimates took into account experiences of past and current events and other objective and subjective factors. Complying with such, these financial statements include estimates related to the selection of useful lives of fixed and intangible assets; the allowance for doubtful accounts; allowance for inventory losses; allowance for investments losses; the recoverability of fixed and intangible assets; the realization expectation of deferred income and social contribution taxes; fees and terms used when determining the present value adjustment of certain assets and liabilities and the provision for contingencies; the benefit value granted through stock options and fair value of financial instruments; the reporting estimates for the sensitivity analysis chart of derivative financial instruments pursuant to CVM Ruling 475/08. The estimated used in these financial statements may present variations compared to the actual values when the realization and/or settlement of operations in which they are involved. The Company reviews its estimates and assumptions, at least, quarterly.
Significant accounting practices and consolidation criteria adopted by the Company are shown below:
a) Determination of income
Sales revenues are stated at their gross amounts. Taxes and discounts on sales revenues are presented as reducing accounts. The result of operations is determined according to the accrual basis of accounting. Revenues from sale of products are recognized upon the transfer of the product, with all risks and benefits to the purchaser. The freight value is included in the cost of goods sold. Interest income and expenses are recognized by the effective interest rate method under financial revenues/expenses.
The recording of present value adjustment expense, incurring on installment sales, has as corresponding credit the item trade accounts receivable and its reversals are recorded in a separate item, called reversal of present value adjustment from sale of goods.
43
3. Summary of main accounting practices (Continued)
b) Translation of foreign currency-denominated balances
(i) Functional and presentation currency of the financial statements
The Companys functional currency is the Brazilian Real. The financial statements of each subsidiary, consolidated by Company, as well as those used as basis for investments valuation by the equity accounting method are prepared based on the functional currency of each entity.
(ii) Foreign currency-denominated transactions
Monetary assets and liabilities indexed in foreign currency were translated into reais using the exchange rate effective on respective closing balance sheet date. The differences resulting from the currency translation are recorded as financial revenues or expenses in income.
c) Financial instruments
The financial assets and liabilities held by the Company and its subsidiaries are recognized by their fair value upon their contracting, plus transaction costs directly related to their acquisition or issue. Financial instruments are classified according to the purpose to which they were acquired or issued under the following categories: (i) financial assets and liabilities measured at the fair value through income; and (ii) financial assets and liabilities held to maturity. Their subsequent measurement occurs every balance sheet date according to the rules established for each type of classification of financial assets and liabilities.
Financial assets and liabilities measured at fair value through income: these comprise financial investments, financial liabilities generally traded before maturity and derivatives, except for those designated as hedge instruments. They are periodically measured at their fair value, and interest rates, monetary restatement, exchange variation and gains or losses deriving from fair value valuation are recorded in the result under Financial Revenues or Financial Expenses.
Financial assets and liabilities held to maturity: financial assets and liabilities, non-derivatives, with fixed or determinate payments and scheduled maturities. These are measured by the amortized cost through the effective interest rate method. The net book value is calculated using a discount rate over the estimated value of future receivables, taking into consideration the effectiveness period of the financial instrument. Interest rates, monetary restatement, foreign exchange variation, less eventual impairment are recognized in income under Financial Income or Financial Expenses.
Derivative financial instruments: derivative financial instruments that will hedge or change the characteristics of financial assets or liabilities, derecognized firm commitments and highly probable transactions. These are measured at their fair market value and variations are recorded against income, and corresponding entry to the appropriate financial income or expense account, except for derivatives destined for hedge operations.
Available-for-sale financial instruments: non-derivative financial assets available for sale or not classified as granted loans or accounts receivable. These are valued by their fair value, however, with adjustment recorded in a separate item of the shareholders' equity.
44
3. Summary of main accounting practices (Continued)
c) Financial instruments (Continued)
Market value of financial instruments actively traded on organized markets is determined based on its market pricing calculated at the date of its respective balance sheet. If there is no market, then the market fair is determined through valuation techniques and compatible with usual practices on the market including the use of recent market arms length transactions, benchmark to the market value of similar financial instruments, analysis of discounted cash flows or other valuation models.
Hedge operations: derivative financial instruments used to hedge risk exposures or to modify the characteristics of financial assets and liabilities, unrecognized firm commitments and highly probable transactions, and which: (i) are highly correlated concerning changes in their market value in relation to the market value of item that has been hedged, both at the beginning and over the life of agreement (effectiveness between 80% and 125%); (ii) have the operation documented, risk purpose of hedge, risk management process and methodology used in the effectiveness evaluation; and (iii) considered effective to reduce the risk associated with exposure to be hedged, are classified and recorded as hedge operations according to their nature.
Fair value hedge: the derivative financial instruments destined to offset risks deriving from the exposure to variation in fair value of item purpose of hedge should be classified. The items purpose of hedge and related derivative financial instruments are recorded against proper revenue or expense account in the net income.
The costs of funding loans are mainly comprised by finders fees and the Tax on Financial Transactions (IOF), and are recorded pursuant to the terms of CPC 08.
d) Cash and cash equivalents
These include cash, positive balances in checking account and marketable securities redeemable within up to 90 days of respective balances. Marketable securities included in cash and cash equivalents are classified into the financial assets calculated at fair value through income category.
e) Accounts receivable
Accounts receivable are stated considering the estimated realizable values. An allowance for doubtful accounts is provided in an amount considered by Management to be sufficient to meet probable losses in the realization of such receivables, considering the historic average of losses.
The Companys installment sales occur with the intermediation of FIC, whose receivables do not remaining in the Company (Note 10 b (vi)).
The Company carries out securitization operations of the accounts receivable through PAFIDC (Pão de Açúcar Fundo de Investimento em Direitos Creditórios) (Note 5 (b) and Note 8).
Accounts receivable from commercial agreements result from bonuses and discounts granted by suppliers, established by agreements and calculated over purchase volume, marketing initiatives, freight cost reimbursement, etc.
45
3. Summary of main accounting practices (Continued)
f) Inventories
Inventories are stated at the average acquisition cost or market value, whichever is shorter, adjusted by provision for inventory bonuses for losses and breakage, which are periodically reviewed and evaluated as to their sufficiency. Warehousing and handling costs are appropriated according to inventory turnover and the portion not absorbed is stated at the inventories value. Provisions are recorded based on historical data of the Company.
g) Investments
Investments in subsidiaries are accounted for by the equity method, and provision for capital deficiency has been recorded, when applicable. Other investments are recorded at acquisition cost.
h) Property and equipment
These assets are recorded at acquisition or construction cost (monetarily restated until December 31, 1995) deducted from the related accumulated depreciation, calculated on a straight-line basis at the rates mentioned in Note 11. In leasehold improvements, amortization is calculated considering the shortest term between the term of the lease agreement or assets useful life is utilized.
The Company adopts procedures aiming at ensuring that assets are not recorded by a value higher than the one that can be recoverable for use or sale, pursuant to CPC 01 rules.
Interest and financial charges on loans and financing contracted by third parties directly or indirectly attributable to the process of purchase, construction and/or operating expansion, are capitalized during the construction and refurbishment of the Companys and its subsidiaries stores in conformity with CVM Deliberation 193. The capitalized interest and financial charges are appropriated to income over the depreciation periods of the corresponding assets.
Expenditures for repairs and maintenance are recorded as expenses when they do not significantly affect the useful lives of related assets; or they do not aggregate to the value of assets when they materially contribute to the increase of useful lives of existing facilities and equipment.
i) Leasing
Financial leasing agreements are recorded in property and equipment, in contra account to liabilities from loans and financing, by the lower amount between the present value of mandatory minimum installments of the agreement or the fair value of asset, accrued, where applicable of initial direct costs incurred on transaction. Implied interest rates on recognized liabilities of loans and financing are appropriated to income for the year according to the duration of the agreement by the effective interest rate method.
46
3. Summary of main accounting practices (Continued)
i) Leasing (Continued)
Operating leasing agreements are recognized as expense based on the determination period of the benefit over leased asset by the Company, regardless of the basis used to determine leasing payments.
The depreciation of capitalized assets is calculated according to their useful life, in the event there is the intention to acquire such asset. If the Company does not intend to acquire the asset, the depreciation is calculated considering the least term between the effectiveness of the agreement or the assets useful life.
j) Intangible assets
Goodwill calculated in the acquisition of investments occurred until December 31, 2008, having future profitability as economic fundamental, was amortized on a straight-line basis for a term of 5 to 10 years until that date. As of January 1, 2009 goodwill balances are submitted to an annual test for impairment analysis, as set forth by CPC 01.
Intangible assets with defined useful life term are amortized according to such term and, when assessed any impairment signs are identified, these are submitted to impairment tests. Intangible assets with indeterminate useful life are not amortized, they are submitted to annual test for impairment analysis.
k) Provision for recovery of assets
The Management yearly reviews the net book value of assets with a view to identifying events or changes in economic, operating or technological circumstances that may indicate deterioration, obsolescence or impairment. When this evidence is identified and the net book value exceeds the recoverable value, a provision is recorded for deterioration by adjusting the net book value to the recoverable value. These losses are classified as other operating expenses.
l) Other assets and liabilities
A liability is recognized in the balance sheet when the Company and its subsidiaries have a legal liability as a result of a past event and it is probable that an economic resource will be required to settle this liability. Provisions are recorded based on the best estimates of risks involved.
An asset is recognized in the balance sheet when it is probable that its future economic benefits benefit the Company and its cost or value can be safely measured. Assets and liabilities are classified as current when their realization or settlement is probable to occur over the next 12 months, otherwise, these are stated as noncurrent.
m) Taxation
Revenues from sales of goods and rendering of services are subject to taxation by State Value-Added Tax (ICMS), Services Tax (ISS), Social Contribution Tax on Gross Revenue for Social Integration Program (PIS) and Social Contribution Tax on Gross Revenue for Social Security Financing (COFINS) at rates prevailing in each region, and its respective value deducted from the total revenues from sales for purpose of income assessment.
47
3. Summary of main accounting practices (Continued)
m) Taxation (Continued)
The credits derived from non-cumulative PIS and COFINS are deducted from cost of goods sold in the statement of income for the year.
PIS and COFINS refer to the financial revenues and expenses recorded in the corresponding items.
The advances or amounts subject to offsetting are shown in the current and noncurrent assets, in accordance with the estimate for their realization.
Income tax and social contribution are calculated according to the taxable income based on accounting records and are classified as current or deferred, as follows:
Current Income tax and social contribution in Brazil, when opted for the taxable income regime, are calculated at the (i) 25% taxable income (15% increased by 10% surcharge on taxable income exceeding R$240) for income tax, and (ii) 9% on taxable income for social contribution. Brazilian tax laws in force allows to carry forward tax losses referring to previous years with current tax income, limited to 30% of the taxable income of each year.
Deferred Deferred income tax and social contribution is calculated based on tax losses and negative basis of social contribution, as well as temporary differences mainly composed of provisions related to the recording of contingencies that are deductible for calculation purposes of taxable income and calculation basis of social contribution only on the date of its financial realization.
Deferred income and social contribution tax assets were recorded pursuant to CVM Ruling 371/02 and take into account the expectation of generating future taxable income, based on a technical feasibility study approved by the Board of Directors.
n) Share-based compensation
Part of the compensation of the Companys main executives and managers is paid as stock option plan, measured by their fair value, calculated on the plan granting date, based on the markets pricing models, considering the share market value, the stock option exercise price and term of the agreement. Compensation costs linked to these programs are recorded on a straight-line basis in income, under operating expenses, during the period the services were rendered by beneficiaries against the capital reserve.
o) Present value adjustment of assets and liabilities
Non-current monetary assets and liabilities and current assets and liabilities, when relevant, are adjusted to their present value. The present value adjustment is calculated taking into account contractual cash flows and the respective explicit or implied interest rates.
Embedded interest rates on revenues, expenses and costs associated with said assets and liabilities are adjusted to the appropriate recognition in conformity with the accrual basis of accounting. The present value adjustment is recorded in those items, subject to the application of rule and financial result as corresponding entry.
48
3. Summary of main accounting practices (Continued)
p) Provision for contingencies
As per CVM Deliberation 489/05, the Company adopts the concepts established in NPC 22 on Provisions, Liabilities, Gains and Losses on Contingencies when setting up its provisions and disclosure on matters regarding litigation and contingencies. The balances of provisions are stated net of the respective judicial deposits, when applicable (Note 16).
Provisions for contingencies are recorded as it follows:
Contingent assets: it is an asset that likely will result from past events and whose existence is only confirmed by the occurrence or not of one or more uncertain future events not fully under the entitys control. The Company reports in its notes when the contingent assets are probable and records them in the financial statements only when they become final and unappealable.
Contingent liabilities: likely liability that results from past events and whose existence shall only be confirmed by the occurrence or not of one or more uncertain future events not fully under the Companys control. When contingent liabilities are probable, the Company records liabilities in its financial statements; concerning contingent liabilities deemed as possible, these are only reported in the notes to the financial statements and concerning contingent liabilities deemed as remote, these are neither recorded nor reported.
q) Earnings per share
The calculation is made according to the "net income/number of outstanding shares ratio. Pursuant to the Brazilian Corporation Law, earnings may be: distributed, used to increase capital or create the profit expansion reserve, based on the capital budget.
r) Consolidated financial statements
The consolidated financial statements are prepared and presented in conformity with the consolidation principles prescribed by the Brazilian Corporation Law and CVM Ruling 247/96, and include the financial statements of the Company and its subsidiaries Novasoc Comercial Ltda. (Novasoc), Sé Supermercados Ltda. (Sé), Sendas Distribuidora, PAFIDC, PA Publicidade Ltda. (PA Publicidade), Barcelona, CBD Panamá Trading Corp. (CBD Panamá), CBD Holland B.V. (CBD Holland) and Xantocarpa, Vedra Empreendimentos e Participações S.A. (Vedra), Bellamar Empreendimentos e Participações Ltda. (Bellamar), Vancouver Empreendimentos e Participações Ltda. (Vancouver), Lake Niassa Empreendimentos e Participações Ltda. (Lake Niassa), Globex, Globex Administração e Serviços Ltda., Ponto Frio Administração e Importação de Bens Ltda., Rio Expresso Comércio Atacadista de Eletrodomésticos Ltda, Globex Administração de Consórcios Ltda., Pontocred Negócios de Varejo Ltda., PontoFrio.com Comércio Eletrônico S.A., Bruxellas Empreend. Participações S.A. (Bruxellas), Dallas Empreend. e Participações S/A (Dallas) and Ponto Negócios de Varejo Ltda.
Sabara S.A. (Sabara), indirectly controlled by the Company, headquartered abroad, exclusively makes financial investments.
49
3. Summary of main accounting practices (Continued)
r) Consolidated financial statements (Continued)
The direct or indirect subsidiaries, included in the consolidation and the percentage of parent companys interest comprise:
Interest of investors (%) at December 31, 2008 | ||||||||||
Investees | CBD | Novasoc | Sé | CBD Holland | Sendas Distrib. | |||||
Novasoc | 10.00 | - | - | - | - | |||||
Sé | 93.10 | 6.90 | - | - | - | |||||
Sendas Distribuidora | 14.86 | - | 42.57 | - | - | |||||
PAFIDC | 8.50 | 0.66 | 0.33 | - | - | |||||
P.A. Publicidade | 99.99 | - | - | - | - | |||||
Barcelona | - | - | 60.00 | - | - | |||||
CBD Holland | 100.00 | - | - | - | - | |||||
CBD Panamá | - | - | - | 100.00 | - | |||||
Xantocarpa | - | - | - | - | 99.99 |
Interest of investors (%) at December 31, 2009 | ||||||||||||||||
CBD | Sendas | Lake | Globex | |||||||||||||
Investees | CBD | Novasoc | Sé | Holland | Distrib. | Bellamar | Niassa | Utilidades | ||||||||
Novasoc | 10.00 | - | - | - | - | - | - | - | ||||||||
Sé | 93.10 | 6.90 | - | - | - | - | - | - | ||||||||
Sendas Distribuidora | 14.86 | - | 42.57 | - | - | - | - | - | ||||||||
PAFIDC | 8.87 | 0.69 | 0.35 | - | - | - | - | - | ||||||||
P.A. Publicidade | 99.99 | - | - | - | - | - | - | - | ||||||||
Barcelona | - | - | 100.00 | - | - | - | - | - | ||||||||
CBD Holland | 100.00 | - | - | - | - | - | - | - | ||||||||
CBD Panamá | - | - | - | 100.00 | - | - | - | |||||||||
Xantocarpa | - | - | - | - | 99.99 | - | - | - | ||||||||
Vedra | 100.00 | - | - | - | - | - | - | - | ||||||||
Bellamar | - | - | 100.00 | - | - | - | - | - | ||||||||
Vancouver | 100.00 | - | - | - | - | - | - | - | ||||||||
Dallas | 100.00 | - | - | - | - | - | - | - | ||||||||
Bruxellas | 100.00 | - | - | - | - | - | - | - | ||||||||
FIC | - | - | - | - | - | 35.64 | 14.36 | - | ||||||||
Lake Niassa | - | - | - | - | - | - | - | 99.99 | ||||||||
Globex Utilidades | ||||||||||||||||
Domésticas S.A. | 95.46 | - | - | - | - | - | - | - | ||||||||
Globex | - | - | - | - | - | - | - | 100.00 | ||||||||
Ponto Frio Adm. e Import. | ||||||||||||||||
de Bens Ltda. | - | - | - | - | - | - | - | 100.00 | ||||||||
Globex Factoring | ||||||||||||||||
Comercial Ltda. | - | - | - | - | - | - | - | 100.00 | ||||||||
Globex Adm. de | ||||||||||||||||
Consórcio Ltda. | - | - | - | - | - | - | - | 100.00 | ||||||||
Pontocred Negócios de | ||||||||||||||||
varejo Ltda. | - | - | - | - | - | - | - | 100.00 | ||||||||
PontoFrio.com Comércio | ||||||||||||||||
Eletrônico S.A. | - | - | - | - | - | - | - | 100.00 | ||||||||
E-HUB Consult.Particip. e | ||||||||||||||||
Com. S.A. | - | - | - | - | - | - | - | 45.00 |
50
3. Summary of main accounting practices (Continued)
r) Consolidated financial statements (Continued)
Notwithstanding the Company holds interest in Novasoc that only represents 10% of its capital stock, Novasoc is effectively controlled by the Company by means of a Quotaholders Agreement, with a 99.98% interest in its income.
Sendas Distribuidora is fully consolidated based on the signed Shareholders Agreement, which establishes that the operating and administrative management is exclusively conducted by the Company.
The following eliminations occurred during the consolidation process:
- the balances of assets and liabilities accounts among consolidated companies;
- the interest in the capital, reserves and accumulated earnings of subsidiaries; and
- revenues and expenses balances and the unrealized profit originated in transactions between the consolidated companies in the consolidated quarterly information.
Pursuant to CVM Ruling 408/04, the Company, since the first quarter of 2005, consolidates the PAFIDC financial statements, once it represents a special purpose entity, organized with exclusive purpose of conducting the securitization of receivables of the Company and its subsidiaries, once the Company is exposed to most of risks and benefits related to the ownership of PAFIDC subordinated quotas.
The Companys indirect investment in FIC, by means of Bellamar (35.64%) and Lake Niassa (14.36%), was valued by the equity accounting method. Pursuant to the official memorandum CVM/SNC 006/10, FICs financial statements are consolidated by Itaú, since the bank is responsible for the companys operating management. As mentioned in Note 10b (VI), Miravalles and Investcred were merged into Financeira Itaú CBD FIC.
The financial statements of MIravalles, Globex and FIC were audited by other independent auditors.
In relation to Miravalles, the total equity in the earnings of this investee for the year ended December 31, 2009 accounts for 1.6%, compared to the total net income reported in the Companys consolidated financial statements. Miravalles assets were incorporated by FIC at September 30, 2009.
Within the 12-month period ended at December 31, 2009, FIC accounted for the total of assets and income for the year, 0.9% and 1.0% respectively in relation to the Companys consolidated financial statements.
In relation to Globex in the year ended December 31, 2009, total assets and income (losses) of this investee accounted for 3.8% and 8.6% respectively, in relation to the Companys consolidated financial statements.
51
4. Marketable Securities
The marketable securities at December 31, 2009 and 2008 earn interest mainly at the Interbank Deposit Certificate (CDI) rate, classified as described in Note 3(d).
Parent Company | Consolidated | |||||||||||
CDI* | 2009 | 2008 | CDI* | 2009 | 2008 | |||||||
Current | ||||||||||||
Financial investments | ||||||||||||
Banco do Brasil | 100.3% | 576,155 | 539,635 | 100.3% | 705,608 | 548,917 | ||||||
Itaú | 100.2% | 504,427 | 73,743 | 100.2% | 555,657 | 205,483 | ||||||
Bradesco | 101.2% | 518,426 | 265,777 | 101.1% | 564,768 | 287,324 | ||||||
ABN AMRO | 101.7% | 136,100 | 164,191 | 101.5% | 161,941 | 188,077 | ||||||
Santander | 101.0% | 70,236 | - | 101.0% | 70,324 | - | ||||||
Unibanco | 104.1% | 4,476 | 61,204 | 101.5% | 15,079 | 68,796 | ||||||
CEF | 98.0% | 2,436 | - | 98.0% | 2,436 | - | ||||||
Votorantim | 103.1% | 3 | - | 102.1% | 11,612 | - | ||||||
Other | 100.7% | 5,224 | 16,151 | 100.7% | 12,120 | 63,105 | ||||||
Total current | 1,817,483 | 1,120,701 | 2,099,545 | 1,361,702 | ||||||||
Non-current | ||||||||||||
PAFIDC receivables | ||||||||||||
securitization fund (Note 8) | 106,129 | 87,380 | - | - | ||||||||
Total non-current | 106,129 | 87,380 | - | - | ||||||||
Overall total | 1,923,612 | 1,208,081 | 2,099,545 | 1,361,702 | ||||||||
(*)Weighted average rate |
5. Trade Accounts Receivable
Parent Company | Consolidated | |||||||
2009 | 2008 | 2009 | 2008 | |||||
Current | ||||||||
Resulting from sales through: | ||||||||
Credit card companies | 358,243 | 307,873 | 1,830,494 | 416,443 | ||||
Accounts receivable discounts | - | - | (1,007,229) | - | ||||
Sales vouchers and others | 95,643 | 79,155 | 129,903 | 108,300 | ||||
Credit sales with post-dated checks | 2,924 | 13,605 | 8,246 | 22,266 | ||||
Consumer financing direct credit | - | - | 10,774 | - | ||||
Trade bills receivable from wholesale customers | - | - | 64,942 | - | ||||
Own credit card interest free installment | 11,491 | - | - | - | ||||
Accounts receivables from subsidiaries | 170,015 | 158,658 | 11,491 | - | ||||
Allowance for doubtful accounts | (5,948) | (5,157) | (17,237) | (10,520) | ||||
Present value adjustment | - | - | (47,782) | - | ||||
Resulting from commercial agreements | 178,209 | 304,640 | 255,845 | 356,962 | ||||
810,577 | 858,774 | 1,239,447 | 893,451 | |||||
Accounts receivable - PAFIDC | - | - | 1,125,837 | 983,477 | ||||
Total current | 810,577 | 858,774 | 2,365,284 | 1,876,928 | ||||
Non-current | ||||||||
Accounts receivable Paes Mendonça | - | - | 376,155 | 374,618 | ||||
Other accounts receivable | 33,761 | - | 43,036 | - | ||||
Total non-current | 33,761 | - | 419,191 | 374,618 | ||||
52
5. Trade Accounts Receivable (Continued)
a) Credit Card Managers
Credit card operations are considered receivable in cash, except electronic devices, which may be paid in up to 12 monthly installments, and are managed by third parties.
b) Discount from receivables
Through its subsidiary Globex, the Company cashes credit card receivables with banks or credit card management companies, aiming at obtaining working capital. In this operation, Globex delivers receivables as guarantee for the funding, being co-responsible for the operation risk.
The discount rate used by the Company took into account current market valuations as to the amount of money in time and specific risks for the asset. Installment sales with the same cash amount were carried to their present value on the date of transactions, due to their terms, adopting the monthly average rate of advanced receivables with the credit card management companies at December 31, 2009, minimum of 0.77% and maximum of 1.25% .
c) Consumer financing
The balance of Accounts Receivable from Customer Financing consumer direct credit includes accounts receivable from Banco Investcred Unibanco S.A. due to its financing activity of Globexs customers.
d) Trade accounts receivable from Subsidiaries
The balance of Trade Accounts Receivable from Subsidiaries reflects selling operations carried out by the Company and its subsidiaries at cost to supply their stores.
e) Allowance for doubtful accounts
The allowance for doubtful accounts is recorded according to the Management's analysis, considering the historic average of effective losses:
Parent Company | Consolidated | |||
Balance on December 31, 2007 | (7,819) | (6,421) | ||
Additions | (31,711) | (48,597) | ||
Write-offs | 34,373 | 44,498 | ||
Balance on December 31, 2008 | (5,157) | (10,520) | ||
Addition due to Globexs Acquisition | - | (10,542) | ||
Additions | (57,692) | (203,623) | ||
Write-offs | 56,901 | 207,448 | ||
Balance on December 31, 2009 | (5,948) | (17,237) | ||
f) Accounts receivable from Commercial Agreements
The balance of accounts receivable from Commercial Agreements comprise current transactions between the Company and its suppliers, mainly based on the volume of purchases.
53
5. Trade Accounts Receivable (Continued)
g) Accounts receivable - PAFIDC
The Company carries out securitization operations of its credit rights, represented by credit sales with tickets and credit card company receivables, with PAFIDC. The volume of operations stood at R$9,051,236 at December 31, 2009 (R$8,057,146 thousand in 2008), in which the responsibility for services rendered and subordinated interests was retained. The consolidated securitization costs of such receivables amounted to R$125,180 (R$135,111 in 2008), recognized as financial expenses in income for 2009 and 2008, respectively.
Services rendered, which are not remunerated, include credit analysis and the assistance by the collection department to the funds manager.
The outstanding balances of these receivables at December 31, 2009 and 2008 were R$1,125,837 and R$983,477, respectively, net of allowance for losses.
h) Accounts receivable Paes Mendonça
The Accounts Receivable account balance of Paes Mendonça comprises credits deriving from the payment of liabilities performed by the subsidiaries Novasoc and Sendas. Pursuant to contractual provisions, these accounts receivable are monetarily restated and guaranteed by commercial rights of certain stores operated by the Company, Novasoc and Sendas (Note 10 (b) (i)).
6. Inventories
Parent Company | Consolidated | |||||||
2009 | 2008 | 2009 | 2008 | |||||
Stores | 992,902 | 790,106 | 1,997,329 | 1,192,932 | ||||
Warehouses | 577,752 | 403,021 | 935,323 | 459,415 | ||||
Provisions on inventories | (49,041) | (64,397) | (98,974) | (81,484) | ||||
Present value adjustment on inventories | - | - | (6,215) | - | ||||
1,521,613 | 1,128,730 | 2,827,463 | 1,570,863 | |||||
The provisions for inventories are comprised by unrealized bonuses and breakage provisions, which are recorded based on the Companys historical data.
The present value adjustment is only taken into consideration in the consolidated, deriving from Globex Group, whose turnover is similar to suppliers turnover.
54
7. Recoverable taxes
These mainly refer to credits from Withholding Income Tax, (IRRF), Social Contribution Tax on Gross Revenue for Social Integration Program (PIS), Social Contribution Tax on Gross Revenue for Social Security Financing (COFINS) and recoverable State Value-Added Tax (ICMS):
Parent Company | Consolidated | |||||||
2009 | 2008 | 2009 | 2008 | |||||
Current | ||||||||
Taxes on sales | 137,266 | 186,003 | 276,244 | 197,515 | ||||
Income tax and others | 93,517 | 106,491 | 140,541 | 125,055 | ||||
Present value adjustments | (202) | (202) | (202) | (202) | ||||
230,581 | 292,292 | 416,583 | 322,368 | |||||
Non-current | ||||||||
Taxes on sales | 125,189 | 110,043 | 244,067 | 214,388 | ||||
ICMS and others | 11,687 | 67,692 | 14,404 | 70,142 | ||||
Present value adjustments | (2,663) | (669) | (3,277) | (669) | ||||
134,213 | 177,066 | 255,194 | 283,861 | |||||
Total recoverable taxes | 364,794 | 469,358 | 671,777 | 606,229 | ||||
Income tax and Other During the year ended December 31, 2009, the Company obtained a formal answer from the Internal Revenue Service partially ratifying Finsocial credits released in the past. Concerning the non-ratified amount (R$68,275), the Company has written it off.
Taxes on sales The São Paulo state government has submitted new segments to the ICMS taxation system by tax replacement (early tax withholding and exempted from other chain links). Then, various segments were gradually included by this system, such as, medicine, beverages, personal hygiene, perfumery, paper, cleaning products, bicycles, tools, bed linen, electric and electronic devices and toys. Thus, approximately 80% of the range of products sold by the Company is covered by this system.
The tax replacement then becomes cost, which was previously credited by the Company in the purchase of its products, thus reducing the generation of ICMS debits in its sales.
Considering that the Company does not expect utilizing ICMS credits, the Management conservatively decided to write-off the amount of R$152,207 in the Parent Company and R$255,146 in the consolidated.
8. Pão de Açúcar Receivables Securitization fund PAFIDC
PAFIDC is a receivables securitization fund formed in compliance with CVM Rulings 356/01 and 393/03 for the specific purpose of acquiring receivables of the Company and its subsidiaries arising from sales of products and services by the Company and/or its subsidiaries, except for receivables deriving from installment system and post-dated checks. PAFIDC shall be effective until December 7, 2012.
The capital structure of the fund, at December 31, 2009, is broken down in: 10,295 senior quotas in the amount of R$1,077,727, representing 90.09% of the funds equity (90.51% in 2008) owned by third parties; and 2,864 subordinated quotas in the amount of R$118,547, representing 9.91% of the funds equity (9.49% in 2008) owned by the Company and its subsidiaries.
55
8. Pão de Açúcar Receivables Securitization fund PAFIDC (Continued)
The net assets of PAFIDC are summarized as follows:
2009 | 2008 | |||
Assets | ||||
Cash and cash equivalents | 13,012 | 6,455 | ||
Accounts receivable | 1,125,837 | 983,477 | ||
Other amounts | 58,656 | 40,845 | ||
Total assets | 1,197,505 | 1,030,777 | ||
Liabilities | ||||
Accounts payable | 1,231 | 2,324 | ||
Shareholders equity | 1,196,274 | 1,028,453 | ||
Total liabilities | 1,197,505 | 1,030,777 | ||
The subordinated quotas were attributed to the Company and are recorded in the non-current assets as participation in the securitization fund, the balance of which at December 31, 2009 was R$106,129 (R$87,380 in 2008).
The compensation of senior quotas is shown below:
2009 | 2008 | |||||||||
Redeemable | Redeemable | |||||||||
Quotaholders | Amount | CDI Rate | balance | CDI Rate | balance | |||||
Senior A | 5,826 | 105% | 694,858 | 105% | 629,307 | |||||
Senior B | 4,300 | 105% | 166,560 | 105% | 150,847 | |||||
Senior C | 169 | 105% | 216,309 | 105% | 150,695 | |||||
1,077,727 | 930,849 | |||||||||
Single series subordinated quotas are non-transferable and only can be amortized or redeemed after the amortization and redemption of senior quotas. The effects from the default of any receivable acquired by the Fund, as well as any loss suffered by the Fund shall be attributed to the subordinated quotas until the limit of their value.
Pursuant to the Receivables Assignment Agreement entered into between the Company, its subsidiaries and PAFIDC, the assignment of receivables is irrevocable and irreversible, with the definitive transfer of receivables to the Fund, together with all rights, privileges, guarantees, preferences, prerogatives and actions related thereto and without right of recourse against the Company and its subsidiaries.
56
9. Balances and Transactions with Related Parties
The transactions with related parties, as presented below, are carried out at cost prices.
a) Sales and Purchases of Goods
Parent Company | Consolidated | |||||||
2009 | 2008 | 2009 | 2008 | |||||
Customers: | ||||||||
Novasoc Comercial | 34,077 | 34,866 | - | - | ||||
Sé Supermercados | 93,725 | 78,505 | - | - | ||||
Sendas Distribuidora | 37,938 | 45,287 | - | - | ||||
Barcelona | 4,266 | - | - | - | ||||
Xantocarpa | 10 | - | - | - | ||||
Total assets | 170,016 | 158,658 | - | - | ||||
Parent Company | Consolidated | |||||||
2009 | 2008 | 2009 | 2008 | |||||
Suppliers: | ||||||||
Novasoc Comercial | 1,710 | 426 | - | - | ||||
Sé Supermercados | 4,182 | 1,474 | - | - | ||||
Sendas Distribuidora | 13,641 | 3,283 | - | - | ||||
Barcelona | 715 | 12 | - | - | ||||
Xantocarpa | 386 | - | - | - | ||||
Assai Group | - | - | - | 8,787 | ||||
Total liabilities | 20,634 | 5,195 | - | 8,787 | ||||
Parent Company | Consolidated | |||||||
2009 | 2008 | 2009 | 2008 | |||||
Sales: | ||||||||
Novasoc Comercial | 275,768 | 237,792 | - | - | ||||
Sé Supermercados | 740,125 | 655,284 | - | - | ||||
Sendas Distribuidora | 251,145 | 230,212 | - | - | ||||
Barcelona | 16,473 | - | - | - | ||||
1,283,511 | 1,123,288 | - | - | |||||
Purchases: | ||||||||
Novasoc Comercial | 2,479 | 5,484 | - | - | ||||
Sé Supermercados | 11,683 | 14,598 | - | - | ||||
Sendas Distribuidora | 17,132 | 19,286 | - | - | ||||
Barcelona | - | 1,827 | - | - | ||||
Assai Group | - | - | - | 200,132 | ||||
31,294 | 41,195 | - | 200,132 | |||||
57
9. Balances and Transactions with Related Parties (Continued)
b) Other operations
Parent Company | Consolidated | |||||||
2009 | 2008 | 2009 | 2008 | |||||
Assets | ||||||||
Novasoc Comercial | 14,176 | 2,041 | - | - | ||||
Sé Supermercados | 211,264 | 179,254 | - | - | ||||
Casino | 5,096 | 4,922 | 5,096 | 4,922 | ||||
FIC | 1,552 | 16,253 | 998 | 18,400 | ||||
Pão de Açúcar Ind. e Comércio | 1,171 | 1,171 | 1,171 | 1,171 | ||||
Sendas S.A. | 17,824 | 17,824 | 217,824 | 217,824 | ||||
Sendas Distribuidora | 182,245 | 272,694 | - | - | ||||
Xantocarpa | 1,248 | 1,051 | - | - | ||||
Barcelona | 26,612 | 2,959 | - | - | ||||
Vedra | 20 | - | - | - | ||||
Globex | 5,227 | - | - | - | ||||
Banco Investcred Unibanco S.A. | - | - | 8,143 | - | ||||
Other intercompany balances Globex | - | - | 5,822 | - | ||||
Other | 20,081 | 23,928 | 27,048 | 34,155 | ||||
486,516 | 522,097 | 266,102 | 276,472 | |||||
Parent Company | Consolidated | |||||||
2009 | 2008 | 2009 | 2008 | |||||
Liabilities | ||||||||
Casino | - | 448 | - | 448 | ||||
Fundo Península | 13,704 | 10,324 | 14,160 | 10,640 | ||||
Assai Group | - | - | 189 | 1,345 | ||||
Galeazzi e Associados | 2,000 | - | 2,000 | - | ||||
Banco Investcred Unibanco S.A. | - | - | 12,788 | - | ||||
Other | 4,484 | 1,507 | 2,597 | - | ||||
20,188 | 12,279 | 31,734 | 12,433 | |||||
Parent Company | Consolidated | |||||||
2009 | 2008 | 2009 | 2008 | |||||
Income | ||||||||
Novasoc Comercial | 7,483 | 7,063 | - | - | ||||
Sé Supermercados | 18,173 | 14,110 | - | - | ||||
Sendas Distribuidora | 40,306 | 49,970 | - | - | ||||
Casino | (6,020) | (5,512) | (6,020) | (5,512) | ||||
Fundo Península | (130,482) | (119,368) | (134,978) | (123,578) | ||||
Diniz Group | (12,470) | (11,785) | (13,511) | (12,730) | ||||
Sendas S.A. | - | - | (9,753) | (31,703) | ||||
Assai Group | - | - | (3,947) | (3,563) | ||||
Galeazzi e Associados | (3,693) | (792) | (4,599) | (11,978) | ||||
Globex Adm de Consórcio Ltda | - | - | (3,434) | - | ||||
Other | (13,948) | (15,177) | (13,948) | (15,177) | ||||
(100,651) | (81,491) | (190,190) | (204,241) | |||||
Novasoc, Sé Supermercados and Sendas Distribuidora: comprise (i) the values resulting from the utilization of shared services center, such as treasury, accounting, legal departments and others; and (ii) values deriving from the leasing agreement entered into by the Company and Sendas Distribuidora related to 8 properties located in the State of Rio de Janeiro.
58
9. Balances and Transactions with Related Parties (Continued)
b) Other operations (Continued)
Casino: these include (i) R$5,429 of amounts payable pursuant to the Technical Assistance Agreement, signed between the Company and Casino Group at July 21, 2005 and ratified by the Extraordinary General Meeting held at August 16, 2005, which regulates the transfer of knowledge in the administrative and financial areas of Casino Group to the Company and its subsidiaries. The annual amount of this agreement is US$2.7 million and is effective for 7 years, with automatic renewal for an indeterminate term; and (ii) R$333 of the Companys amounts receivable are from French expatriate employees expenses.
Fundo Península: investment fund which has as beneficiaries members of the Diniz family and comprises the amounts paid by the leasing of Fundo Penínsulas properties, as per the Leasing Agreement entered into the Company, its subsidiaries and Fundo Península, under the market conditions, and this was approved at the Extraordinary General Meeting held on June 22, 2005.
Diniz Group: these include the amounts paid for the leasing of properties owned by members of the Diniz family, pursuant to the lease agreement executed between the Company, its subsidiaries and members of the Diniz family, under market conditions.
Sendas S.A.: these include the amounts paid by Sendas S.A. to Sendas Distribuidora for the leasing of 57 properties.
Assai Group: comprise (i) the purchase operations of goods between the Company and its subsidiaries and the following companies: Vitalac Ind. de Laticínios Ltda., Laticínios Vale do Pardo Ltda., Dica Deodapolis Ind. e Com. Alimentícios Ltda., Laticínios Corumbiara Ltda., Vencedor Ind. e Com. de Produtos Lácteos Ltda., Centro de Distribuição Hortmix Comércio Imp. Exp. Ltda. and Laticínios Flor de Rondônia Ltda.; and (ii) the amount paid for the leasing of five properties owned by Assais former shareholders to Barcelona.
Galeazzi e Associados: these include the amounts paid for consulting services related to the management of operations in the State of Rio de Janeiro (Sendas Distribuidora) and in the Northeast (CBD), and the process of merging operations between the Company and Globex.
Banco Investcred: these include the value related to (i) refund of expenses, including expenses related to payroll, commissions on the sale of financial products and other expenses pursuant to the infrastructure agreement (ii) financial expenses resulting from receivables discount (named financial rebate); and (iii) revenues from property rental.
59
10. Investments
a) Information on investments at December 31, 2009 and 2008
Fiscal year ended on 12.31.2008 | ||||||||||
Shareholders | ||||||||||
Shares/ | Interest in | Equity | Net income/ | |||||||
quotas | the capital | Capital | (capital | Loss for | ||||||
held | stock - % | stock | deficiency) | the year | ||||||
Novasoc | 1,000 | 10.00 | 10 | (8,941) | 19,688 | |||||
Sé | 1,444,656,368 | 100.00 | 1,444,656 | 1,540,800 | 65,642 | |||||
Sendas Distribuidora | 607,083,796 | 57.43 | 835,677 | (22,060) | (25,629) | |||||
Miravalles | 127,519 | 50.00 | 221,363 | 227,191 | 5,828 | |||||
Pa Publicidade | 99,999 | 99.99 | 100 | 1,670 | 514 | |||||
Barcelona | 9,006,000 | 60.00 | 15,010 | 127,211 | 25,865 | |||||
CBD Panamá | 1,500 | 100.00 | 3 | 263 | 27 | |||||
CBD Holland B.V. | 180 | 100.00 | - | 218 | - | |||||
Xantocarpa | 799 | 99.99 | 1 | (974) | (975) | |||||
Fiscal year ended in 2009 | ||||||||||
Shareholders | ||||||||||
Shares/ | Interest in | Equity | Net income/ | |||||||
quotas | the capital | Capital | (capital | Loss for | ||||||
held | stock - % | stock | deficiency) | the year | ||||||
Novasoc | 1,000 | 10.00 | 10 | (11,983) | 3,042 | |||||
Sé | 1,444,656,368 | 100.00 | 1,444,656 | 1,601,757 | (60,957) | |||||
Sendas Distribuidora | 607,083,796 | 57.43 | 835,677 | (5,139) | (22,191) | |||||
Pa Publicidade | 99,999 | 99.99 | 100 | 3,415 | (1,745) | |||||
Barcelona | 15,010,000 | 100.00 | 16,592 | 126,786 | (33,255) | |||||
CBD Panamá | 1,500 | 100.00 | 4 | 1,162 | (899) | |||||
CBD Holland B.V. | 180 | 100.00 | 0 | 348 | - | |||||
Xantocarpa | 28,671,514 | 99.99 | 28,672 | 10,394 | 17,303 | |||||
Vedra | 9,000 | 100.00 | 10 | (15) | 25 | |||||
Bellamar | 9,990 | 100.00 | 138,565 | 138,565 | (5,914) | |||||
Vancouver | 9,990 | 100.00 | 10 | 10 | 0 | |||||
Dallas | 9,000 | 100.00 | 1 | 1 | 0 | |||||
Bruxelas | 9,000 | 100.00 | 1 | 1 | 0 | |||||
Globex | 118,761,500 | 95.46 | 671,033 | 642,358 | 6,245 |
b) Breakdown of investments
Parent Company | Consolidated | |||||||||||||
Novasoc | Sé | P.A.Publ. | Sendas | Other | Total | Total | ||||||||
Balances as of December 31, 2007 | - | 1,363,647 | 1,156 | - | 347 | 1,365,150 | 110,987 | |||||||
Additions | - | 10,985 | - | - | - | 10,985 | - | |||||||
Acquisitions | - | - | - | 30,285 | - | 30,285 | - | |||||||
Exchange Variation | - | - | - | - | 81 | 81 | - | |||||||
Write-off | - | - | - | - | 125 | 125 | - | |||||||
Merger | (6) | - | - | (125) | 6 | (125) | - | |||||||
Equity Accounting | 19,688 | 59,852 | 514 | (3,718) | 19 | 76,355 | 2,922 | |||||||
Transfer to capital deficiency | (19,682) | - | - | - | - | (19,682) | - | |||||||
Law 11,638/07 | - | - | - | - | - | - | - | |||||||
Balances as of December 31, 2008 | - | 1,434,484 | 1,670 | 26,442 | 578 | 1,463,174 | 113,909 | |||||||
60
10. Investments (Continued)
b) Breakdown of investments (Continued)
Parent Company | Consolidated | |||||||||||||||||
Novasoc | Sé | P.A.Publ. | Sendas | Mandala | Globex | Other | Total | Total | ||||||||||
Balances as of December | ||||||||||||||||||
31, 2008 | - | 1,434,484 | 1,670 | 26,442 | - | - | 578 | 1,463,174 | 113,909 | |||||||||
Additions | - | - | - | - | - | - | 226 | 226 | 84,505 | |||||||||
Acquisitions | - | - | - | - | 1,125,156 | 573,151 | 22 | 1,698,329 | - | |||||||||
Exchange Variation | - | - | - | - | - | - | (206) | (206) | - | |||||||||
Write-off | - | - | - | - | - | - | (97) | (97) | - | |||||||||
Merger | - | - | - | - | (1,074,003) | - | - | (1,074,003) | (3,566) | |||||||||
Equity Accounting | 3,042 | 56,752 | 1,745 | 3,298 | (51,153) | 49,844 | 1,011 | 58,455 | 17,579 | |||||||||
Dividends receivable | - | - | - | (783) | - | - | - | (783) | ||||||||||
Transfer to capital | ||||||||||||||||||
deficiency | (3,042) | - | - | - | - | - | - | 3,042 | - | |||||||||
Law 11,638/07 | - | - | - | - | - | 1,915 | - | 1,915 | - | |||||||||
Balances as of December 31, 2009 | - | 1,491,236 | 3,415 | 28,957 | - | 624,910 | 1,534 | 2,150,052 | 212,427 | |||||||||
(i) Novasoc
A company holding the rights resulting from the Lease Agreement entered into with Paes Mendonça S.A. related to 16 stores currently operated by the Company. Said lease agreement will be effective until 2014. During the term of the agreement, Paes Mendonças shareholders wont be able to sell or in any way transfer their shares to third parties without prior and express consent from Novasoc. In the 2009 fiscal year, the lease payments amounted to R$16,616 (R$10,112 in 2008), including an additional contingent rental amount based on 0.5% to 2.5% of the revenues of the stores in the agreement.
The Company recorded R$11,983 (R$8,941 on 2008), under Provision for investment losses, to recognize Novasocs liabilities with creditors.
(ii) Sé
A subsidiary holding (i) shares representing 100% of the capital stock of Bellamar, a company that owns all shares issued by FIC; and (ii) shares representing 100% of the capital stock of Barcelona, a company that operates the Companys cash & carry segment (atacarejo) through the Assai brand.
(iii) Sendas Distribuidora
A subsidiary that concentrates the Companys retailing operations in the State of Rio de Janeiro, according to the Partnership Agreement entered into with Sendas S.A., as mentioned in Note 1. Sendas Distribuidora holds a direct interest in Xantocarpa, corresponding to 99.9% of its capital stock. Xantocarpa concentrates the Companys cash and carry operations in the State of Rio de Janeiro, through the Assai brand.
61
10. Investments (Continued)
b) Breakdown of investments (Continued)
(iii) Sendas Distribuidora (Continued)
Currently, the parties are negotiating the exercise of PUT option notified to the Company on January 5, 2007 by Sendas S.A. is under negotiation, expressing the exercise of the right to swap all paid-up shares it holds for preferred shares of the Companys capital stock, as provided for in Clause 6.9.1 of the Shareholders Agreement of Sendas Distribuidora.
(iv) Barcelona
An indirect subsidiary that operates through Sé, operating in the in the cash & carry segment through the Assai brand. On November 1, 2007, the Company acquired shares representing 60% of the total and voting capital of Barcelona, the recipient company of Assais spun-off assets, for the amount of R$208,504, originating R$206,068 in goodwill.
At July 8, 2009, the Company, through its indirect subsidiary Nerano Empreendimentos e Participações Ltda., acquired shares representing 40% of the remaining and voting capital stock of Barcelona for the amount of R$175,000, of which the total amount of R$50,000 and was the outstanding balance will be paid by the Company on January 15, 2011, out of which R$25,000 will be paid should former Assais shareholders ensure a smooth transition as well as the implementation of Barcelonas business and expansion plan, in accordance with the provisions in the definitive share purchase and sale agreement. Said amounts will be restated by the variation of CDI as of the date of execution of the definitive agreement for the purchase and sale of Barcelona shares until the date of actual payment of the installment. The goodwill amount verified in the operation was R$172,201, as outlined in Note 12.
In November 2009, the merger of Nerano into Barcelona was resolved, as filed with the Board of Trade of the State of São Paulo JUCESP. As a result, Sé now holds shares representing 100% of Barcelonas capital stock.
(v) Globex
According to the resolution of the Company Extraordinary General Meeting held on July 6, 2009, the Company, by means of its subsidiary Mandala, acquired 86,962,965 common shares, representing 70.2421% of total and voting capital stock of Globex at the price of R$9.4813 per share, in the total amount of R$824,521, R$373,436 paid in cash and R$451,085 paid by installments, as per the Share Purchase Agreement entered into on June 7, 2009, subject-matter of the Material Fact published on June 8, 2009.
Alternatively, Globexs controlling shareholders were granted the stock option for class B preferred shares (Class B Preferred Shares), without voting rights, with no par value and not tradeable, to be issued due to CBDs capital increase, and pay them up using the credit from the installments of the acquisition price, case in which Globexs controlling shareholders would be granted an additional credit, equivalent to 10% of the amount corresponding to the acquisition price, to be exclusively used for the payment of Class B Preferred Shares.
Pursuant to Article 254-A of Law 6,404/76 and CVM Ruling 361/0 2, Mandala held a public tender offer to acquire Globex shares owned by the minority shareholders for R$7.59 per share, corresponding to 80% of the price paid to controlling shareholders, of which R$3.44 per share paid in cash and R$4.15 per share paid by installments.
62
10. Investments (Continued)
b) Breakdown of investments (Continued)
(v) Globex (Continued)
Likewise and alternatively to the abovementioned public tender offer, other Globexs minority shareholders were offered to subscribe their Class B Preferred Shares and pay them up using the credit from the installments of the acquisition price of R$4.15 per share, case in which Globexs minority shareholders would be granted an additional credit, equivalent to 10% of the amount corresponding to the acquisition price installment, to be exclusively used to pay-up Class B Preferred Shares.
Class B Preferred Shares held by Globexs former shareholders will be converted into Class A Preferred Shares according to the following schedule:
a. 32% were converted as of the ratification date, at the Companys Extraordinary General Meeting held at July 6, 2009;
b. 28% were converted at January 7,2010;
c. 20% will be converted at July 7, 2010; and
d. 20% will be converted at January 7, 2011.
The Company has also guaranteed, in an agreement, that upon the conversion of Class B Preferred Shares into Class A Preferred Shares, pursuant to the terms and conditions established above, specifically related to shares being converted into Class A Preferred Shares at that moment, the Company would pay Globexs shareholders, whether or not controlling shareholders who decided to subscribe Class B Preferred Shares, the amount corresponding to the positive difference between R$40.00 per share, duly restated according to CDI variation, as of the signature of the Share Purchase Agreement mentioned above on June 7, 2009, until the date of each conversion, and the market value of Class A Preferred Shares at that time, calculated according to the weighted average price per volume on the fifteen (15) trading sessions of BOVESPA immediately prior to each conversion date.
The term for minority shareholders adhering to the Share Purchase Agreement expired at August 21, 2009, with the adherence of minority shareholders holding 31,221,666 Globex shares (R$236,816). Consequently, Mandala became the holder of shares representing 95.46% of the total and voting capital of Globex.
Once expired the term for minority shareholders express their adhesion to the tag along agreement, the price to acquire Globex shares totaled R$1,125,072, of which R$486,362 was paid in domestic currency and R$638,710 in Class B Preferred Shares issued by the Company, excluding eventual amounts to be disbursed by the Company in the public tender offer. The Company recorded a goodwill of R$758,866, calculated based on Globexs net assets as of June 30, 2009, as follows.
63
10. Investments (Continued)
b) Breakdown of investments (Continued)
(v) Globex (Continued)
12.31.2009 | 06.30.2009 | 12.31.2009 | 06.30.2009 | |||||||
Total Current assets | 1,664,493 | 1,462,130 | Total Current liabilities | 1,494,621 | 1,315,486 | |||||
Total Non-current assets | 772,977 | 532,637 | Total Non-current liabilities | 300,492 | 295,661 | |||||
Total Shareholders Equity | 642,357 | 383,620 | ||||||||
Total Liabilities + | ||||||||||
Total Assets | 2,437,470 | 1,994,767 | Shareholders Equity | 2,437,470 | 1,994,767 | |||||
At December 22, 2009, the incorporation of Mandala by Globex was resolved, according to the registration at JUCESP. Consequently, the Company now holds shares representing 95.46% of Globexs capital stock.
Globex holds 50% of Banco Investcreds capital stock, whose management was shared between Globex and Unibanco, pursuant to the Partnership Agreement dated October 26, 2001. Consequently, as set forth by CVM Ruling 247/96, the consolidated financial statements were prepared including the proportional consolidation of the investment until September 30, 2009. Banco Investcred started to be consolidated by Banco Itaú as of October 1, 2009, according to Note 3 (r).
At a Notice to the Market of February 9, 2010, the Company/CBD announced the results of the auction for the public tender offer of common shares issued by Globex Utilidades S.A. (Globex), due to the sale of Globexs control, and cumulatively, as a result of the Company/CBDs higher interest in Globex voting capital (the OPA). The Company announced that, due to the OPA auction held at February 3, 2010, it has acquired 4,102,220 common shares representing approximately 3.3% of Globex capital stock. In view of the shares acquired at the OPA, the Company/CBD now holds 98.32% of Globex capital stock.
Taking into account that all shareholders who adhered to the OPA opted for the Mixed Payment Option are entitled to be paid in domestic currency and in Class B preferred shares of the Company/CBD (Class B Preferred Shares), the Company/CBD paid the total amount of R$28,428,390.52 and 137,014 Class B Preferred Shares to shareholders who adhered to the OPA at February 10, 2010, OPAs settlement date.
Class B Preferred Shares shall be converted into Class A Preferred Shares of the Company/CBD (Class A Preferred Shares) according to the schedule of item 6.5 of the OPA Call Notice. Pursuant to item 1.6.1.3 of the Call Notice, considering that the first and second conversion dates have already occurred, 60% of the Class B Preferred Shares delivered as payment of the OPA, were converted into Class A Preferred Shares at February 17, 2010.
64
10. Investments (Continued)
b) Breakdown of investments (Continued)
(v) Globex (Continued)
As per item 1.6.1.4 of the OPA Call Notice and in compliance with item 2.4 of the Notice to Shareholders announced by the Company/CBD at July 6, 2009, a new Notice to the Market was disclosed at February 17, 2010, according to which a positive difference was not verified between the weighted average of price per volume of the Class A Preferred Shares at the 15 trading sessions of BM&FBovespa, immediately prior to the conversion date and the amount corresponding to R$40.00, duly adjusted by CDI rate variation, as provided for in item 2.4 of the Notice to Shareholders mentioned above, difference of which Globexs former shareholders who adhered to the public tender of common shares would be entitled to.
At December 22, 2009, the partial spin-off of Banco Investcred with the incorporation of the spun-off portion into FIC was resolved. Subsequently, Globex granted the totality of its stake at Banco Investcred to the capital stock of Lake Niassa Empreendimentos e Participações S.A.
(vi) Miravalles Partnership Agreement between the Company and Banco Itaú
Subsidiary which owns the exploitation rights of the Companys financial activities, whose shares representing its capital stock are held by the Company and Itaú Unibanco, at the ratio of 50% each. On the other hand, Miravalles owns the totality of shares issued by Financeira Itaú S.A. (FIC), a company which operates in the structure and commercialization of financial products exclusively to GPAs customers.
The agreement initially executed upon FIC organization was amended on December 22, 2005, to change the terms related to the achievement of performance targets, firstly established between the Company, Itaú Unibanco and FIC, fines were established for the failure to achieve said targets.
At August 28, 2009, the Company and Itaú Unibanco completed negotiation regarding FIC under the following conditions: (a) Itaú Unibancos exclusiveness is no longer required; and (b) extension of the exclusiveness term granted by the Company to FIC, for an additional 5-year period, maturing on August 28, 2029.
65
10. Investments (Continued)
b) Breakdown of investments (Continued)
(vi) Miravalles Partnership Agreement between the Company and Banco Itaú (Continued)
The partnership includes all brands and formats of stores operated or owned by CBD, direct or indirectly, including supermarkets, hypermarkets, convenience stores, home appliance stores, cash and carry stores, gas stations, drugstores and e-commerce (Internet). The inclusion of stores to be acquired or new businesses to be developed by the Company or its subsidiaries within the scope of the partnership will be subject to negotiation between the parties.
Itaú Unibanco is in charge of FICs operating management, by incorporating the structure and commercialization of financial products to Globexs customers, previously performed by Banco Investcred, due to the spin-off of Banco Investcred and the incorporation of the spun-off portion into FIC, as mentioned above.
At December 30, 2009, Sé transferred its interest in Miravalles capital stock to Bellamar Empreendimentos e Participações. On December 31, 2009 the reverse merger of Miravalles into FIC was resolved. Consequently, Bellamar now holds shares representing 35.75% of FICs capital stock. Additionally, Lake Niassa, Globex subsidiary, now holds 14.25% of FIC.
11. Property and Equipment
Parent Company | ||||||||||||
Annual depreciation rates% | 2009 | 2008 | ||||||||||
Weighted | Accumulated | |||||||||||
Nominal | average | Cost | depreciation | Net | Net | |||||||
Lands | - | - | 817,083 | - | 817,083 | 808,450 | ||||||
Buildings | 3.33 | 3.33 | 2,326,273 | (575,561) | 1,750,712 | 1,801,932 | ||||||
Improvements | 6.67 | 1,555,697 | (733,661) | 822,036 | 875,670 | |||||||
Equipment | 10.0 to 33.0 | 12.73 | 981,678 | (673,233) | 308,445 | 315,416 | ||||||
Installations | 20.0 to 25.0 | 20.0 | 208,153 | (156,708) | 51,445 | 84,436 | ||||||
Furniture and fixtures | 10.0 | 10.0 | 375,808 | (240,694) | 135,114 | 145,293 | ||||||
Vehicles | 20.0 | 20.0 | 26,114 | (9,409) | 16,705 | 12,894 | ||||||
Construction in | ||||||||||||
progress | - | - | 274,279 | - | 274,279 | 61,343 | ||||||
Other | 10.0 | 10.0 | 112,643 | (20,285) | 92,358 | 69,246 | ||||||
6,677,728 | (2,409,551) | 4,268,177 | 4,174,680 | |||||||||
Leasing | ||||||||||||
Hardware | 10.0 | 10.0 | 5,528 | (757) | 4,771 | 47,693 | ||||||
Buildings | 5.0 to 20.0 | 5.0 to 20.0 | 34,447 | (10,105) | 24,342 | 25,574 | ||||||
Total | 39,975 | (10,862) | 29,113 | 73,267 | ||||||||
Total | 6,717,703 | (2,420,413) | 4,297,290 | 4,247,947 | ||||||||
Average annual depreciation rate - % | 5.33 | 5.33 | ||||||||||
66
11. Property and Equipment (Continued)
Consolidated | ||||||||||||
Annual depreciation rates% | 2009 | 2008 | ||||||||||
Weighted | Accumulated | |||||||||||
Nominal | average | Cost | depreciation | Net | Net | |||||||
Lands | - | - | 873,862 | - | 873,862 | 850,126 | ||||||
Buildings | 3.33 | 3.33 | 2,469,811 | (630,964) | 1,838,847 | 1,874,136 | ||||||
Improvements | 6.7 | 2,373,938 | (1,200,397) | 1,173,541 | 1,203,309 | |||||||
Equipment | 10.0 to 33.0 | 12.7 | 1,383,466 | (926,883) | 456,583 | 435,203 | ||||||
Installations | 20.0 to 25.0 | 20.0 | 343,716 | (238,409) | 105,307 | 111,870 | ||||||
Furniture and fixtures | 10.0 | 10.0 | 572,495 | (352,717) | 219,778 | 209,522 | ||||||
Vehicles | 20.0 | 20.0 | 33,356 | (11,757) | 21,599 | 14,366 | ||||||
Construction in | ||||||||||||
progress | - | - | 360,738 | - | 360,738 | 67,818 | ||||||
Other | 10.0 | 10.0 | 137,099 | (27,977) | 109,122 | 2,271 | ||||||
8,548,481 | (3,389,104) | 5,159,377 | 4,768,621 | |||||||||
Leasing | ||||||||||||
Machinery and | ||||||||||||
equipment | 10.0 to 33.0 | 10.0 | 41,164 | (5,892) | 35,272 | 13,325 | ||||||
Hardware | 10.0 | 10.0 | 8,980 | (1,618) | 7,362 | 34,610 | ||||||
Installations | 20.0 to 25.0 | 10.0 | 1,448 | (216) | 1,232 | 5,210 | ||||||
Furniture and fixtures | 10.0 | 10.0 | 17,028 | (2,425) | 14,603 | 3,883 | ||||||
Vehicles | 20.0 | 20.0 | 1,375 | (718) | 657 | 1,776 | ||||||
Buildings | 5.0 to 20.0 | 5.0 to 20.0 | 43,402 | (12,964) | 30,438 | 32,056 | ||||||
Total | 113,397 | (23,833) | 89,564 | 90,860 | ||||||||
Total | 8,661,878 | (3,412,937) | 5,248,941 | 4,859,481 | ||||||||
Average annual depreciation rate - % | 5.72 | 5.76 | ||||||||||
a) Additions to property and equipment
Parent Company | Consolidated | |||||||
Year ended in | Year ended in | |||||||
2009 | 2008 | 2009 | 2008 | |||||
Additions | 482,291 | 374,076 | 656,302 | 471,361 | ||||
Financial leasing | 5,658 | 4,699 | 40,887 | 14,057 | ||||
Capitalized interest | 9,727 | 29,273 | 12,229 | 31,723 | ||||
Total at December 31 | 497,676 | 408,048 | 709,418 | 517,141 |
Additions comprise the amounts incurred with the acquisition of operating assets, land and buildings to expand activities, construction of new stores, modernization of existing warehouses and improvements of stores and investment in equipment and information technology.
According to CPC 01, the items of property and equipment showing signs that its costs registered are higher than its recovery values are reviewed in detail and periodically to determine the need of provision to reduce the book balance to its realization value. The Management neither identifies any changes in the circumstances or signs of technological obsolescence nor any evidence that its tangible assets used in its operations are not recoverable, concluding that no provision for assets losses is required.
67
12. Intangible Assets
Parent | ||||||||||||||||
Company | Consolidated | |||||||||||||||
Balance in | Balance in | Globex | Balance in | |||||||||||||
2009 | 2008 | acquisitions | Additions | Transfer | Write-off | Amortization | 2009 | |||||||||
Software (20% p.a.) | 136,905 | 81,953 | 34,222 | 45,341 | 55,962 | (1,181) | (40,892) | 175,405 | ||||||||
Goodwill | 808,196 | 577,757 | - | 937,388 | (316,550) | - | - | 1,198,595 | ||||||||
Total | 945,101 | 659,710 | 34,222 | 982,729 | (260,588) | (1,181) | (40,892) | 1,374,000 | ||||||||
For consolidation purposes, upon the merger of subsidiaries, the amounts originally recorded under investments, including goodwill based on expected future profitability, were recorded in the intangible assets. Goodwill balances verified in the acquisitions of equity interests are supported by technical reports on the expected future profitability of the companies and were amortized until December 31, 2008 according to the terms and extensions estimated in said reports, limited to 10 years.
Goodwill balances are no longer amortized on an accounting basis since January 1, 2009, only subject to the impairment test pursuant to CPC 01. According to the Companys assessments on December 31, 2009 and considering future results projections, the Management concluded that no provision for assets losses is required.
The increase of R$937,388 in the goodwill balance refers to the acquisition of Globex, in the amount of R$758,866 (Note 10.b.v), the acquisition of remaining shares from Barcelonas capital stock, in the amount of R$172,201 (Note 10.b.iv) and R$6,340 from other additions.
R$316,550 due to reverse mergers pursuant to CVM Ruling 319 were transferred to deferred income tax asset, of which R$58,542 refer to the tax benefit of Neranos goodwill, incorporated by Barcelona and R$258,014 refer to Globexs goodwill, incorporated by Mandala.
In the merger of subsidiaries and for consolidation purposes, the amounts originally recorded under investments, such as, goodwill, mainly, expectation of future profitability were transferred to the intangible assets and were amortized until December 31, 2008 within the terms and extensions of profitability projections which determine them, limited by a 10-year term.
The Company valued the recovery of goodwill book value based on its usage value, using the cash generating units discounted cash flow method, which represent the set of tangible and intangible assets employed in the operation. The process to estimate the usage value involves the utilization of assumptions, judgments and estimates on future cash flows, growth and discount rates. The future cash flow assumptions and growth projections are based on the Companys annual budget and long-term business plan, approved by the Board of Directors, as well as comparable market data and they represent the best Managements estimate on the economic conditions to prevail during the economic useful life of cash flow generating assets.
The key assumptions used when estimating the usage value to which the assets recovery value is more sensitive are as follows:
Revenues Revenues were projected based on the Companys annual budget for the following year and business plan comprising the period between 2009 and 2013;
Operating costs and expenses Costs and expenses were projected based on the
Companys historical performance and its growth was projected in line with sales growth, taking into account its relationship;
Capital Investments these were estimated taking into account the infrastructure necessary to support sales
growth.
68
12. Intangible Assets (Continued)
The key assumptions were estimated taking into account the Companys historical performance and based on reasonable macroeconomic assumptions and compatible with external sources of information based on the financial market projections, documented and approved by the Companys Management bodies.
Consistently with the economic valuation techniques, the usage value valuation is made for a 5-year period. Revenue growth rates used are compatible with long-term macroeconomic expectations, which are yearly reviewed based on the historical performance and prospects for the sector where the Company operates.
Future cash flows estimated were discounted at a single discount rate of 9.7% this year.
The Companys intangible assets impairment test did not require the recognition of losses since the estimated usage value exceeds its net book value on the valuation date.
13. Loans and financing
i) Breakdown of debt
Parent Company | Consolidated | |||||||||
Note | 2009 | 2008 | 2009 | 2008 | ||||||
Debentures | 13d | 22,843 | 35,681 | 22,843 | 35,681 | |||||
Swap agreements | 13a | 654 | 2,024 | 654 | 2,024 | |||||
Funding cost | (4,111) | (844) | (4,111) | (844) | ||||||
19,386 | 36,861 | 19,386 | 36,861 | |||||||
Domestic currency | ||||||||||
BNDES | 13b | 38,101 | 93,057 | 38,101 | 93,057 | |||||
Working capital | 13a | - | - | 27,593 | - | |||||
Financial leasing | 23b | 20,273 | 21,555 | 37,612 | 31,308 | |||||
Funding cost | (304) | (3,400) | (422) | (3,870) | ||||||
58,070 | 111,212 | 102,884 | 120,495 | |||||||
Foreign currency | ||||||||||
BNDES | 13e | 654 | 10,562 | 33,897 | 10,562 | |||||
Working capital | 13a | 1,970 | 184,526 | 175,244 | 182,355 | |||||
Swap agreement | 13a | (7,218) | (21,069) | 129,635 | (12,267) | |||||
Funding cost | (182) | (183) | (497) | (565) | ||||||
(4,776) | 173,836 | 338,279 | 180,085 | |||||||
Total current | 72,680 | 321,909 | 460,549 | 337,441 | ||||||
69
13. Loans and financing (Continued)
i) Breakdown of debt (Continued)
Parent Company | Consolidated | |||||||||
Note | 2009 | 2008 | 2009 | 2008 | ||||||
Debentures | ||||||||||
Swap agreements | 13d | 1,492,893 | 779,650 | 1,492,893 | 779,650 | |||||
Funding cost | (11,537) | (1,782) | (11,537) | (1,782) | ||||||
1,481,356 | 777,868 | 1,481,356 | 777,868 | |||||||
Domestic currency | ||||||||||
BNDES | 13b | 72,208 | 109,750 | 101,517 | 109,750 | |||||
Working capital | 13a | 345,310 | 381,089 | 409,063 | 430,189 | |||||
PAFIDC quotas | 8 | - | - | 1,077,727 | 930,849 | |||||
Financial leasing | 23b | 50,356 | 53,430 | 82,173 | 71,647 | |||||
Swap agreements | 13a | 984 | - | 1,100 | - | |||||
Funding cost | (106) | (410) | (106) | (513) | ||||||
468,752 | 543,859 | 1,671,474 | 1,541,922 | |||||||
Foreign currency | ||||||||||
BNDES | 13b | - | 877 | - | 877 | |||||
Working capital | 13a | 361,346 | 461,840 | 488,505 | 837,804 | |||||
Swap agreement | 13a | 19,047 | (107,618) | 23,449 | (79,561) | |||||
Funding cost | (76) | (256) | (307) | (807) | ||||||
380,317 | 354,843 | 511,647 | 758,313 | |||||||
Total non-current | 2,330,425 | 1,676,570 | 3,664,477 | 3,078,103 | ||||||
ii) Noncurrent maturity
Year | Parent Company | Consolidated | ||
from 13 to 24 months | 1,130,257 | 1,269,649 | ||
from 25 to 36 months | 517,912 | 1,696,184 | ||
from 37 to 48 months | 462,948 | 470,797 | ||
from 49 to 60 months | 200,601 | 200,904 | ||
over 60 months | 30,426 | 38,893 | ||
Subtotal | 2,342,144 | 3,676,427 | ||
Funding cost | (11,719) | (11,950) | ||
Total | 2,330,425 | 3,664,477 | ||
70
13. Loans and financing (Continued)
a) Working capital financing
The funds for working capital financing purposes are obtained from local financial institutions and are used to finance customer credit (remaining balance not granted to PAFIDC) or GPA growth. This funding is obtained without guarantees, except for Sendas Distribuidora, whose operations are endorsed by the Company.
Parent Company | Consolidated | |||||||||||||
Rate* | 2009 | 2008 | Rate* | 2009 | 2008 | |||||||||
Debt | ||||||||||||||
Domestic currency | ||||||||||||||
Unibanco | CDI | - | - | 100% | 4 | - | ||||||||
Banco do Brasil | CDI | 11% | 345,310 | 381,089 | 11% | 404,332 | 430,189 | |||||||
Itaú | CDI | - | - | 1.5% | 1,702 | - | ||||||||
Bradesco | CDI | - | - | 1.5% | - | - | ||||||||
IBM | - | - | 0.8% | 25,517 | - | |||||||||
Alfa | CDI | - | - | 1.5% | 5,101 | - | ||||||||
345,310 | 381,089 | 436,656 | 430,189 | |||||||||||
Foreign currency | ||||||||||||||
ABN AMRO | YEN | 1.69% | 118,271 | 156,269 | 5.51% | 381,524 | 480,736 | |||||||
Santander | USD | 5.94% | 245,045 | 490,097 | 6.26% | 282,225 | 539,423 | |||||||
363,316 | 646,366 | 663,749 | 1,020,159 | |||||||||||
Swap agreements | ||||||||||||||
ABN AMRO | CDI | 101.8% | (8,131) | (44,835) | 103.2% | 102,902 | (23,689) | |||||||
Santander | CDI | 101.6% | 19,047 | (92,775) | 103.2% | 49,269 | (92,775) | |||||||
Votorantim | CDI | 100.0% | 195 | 1,861 | 100.0% | 197 | 17,574 | |||||||
Pactual | 100.0% | 718 | 7,062 | 100.0% | 718 | 7,062 | ||||||||
BRASIL | CDI | 105.7% | 984 | - | 105.7% | 1,098 | - | |||||||
12,813 | (128,687) | 154,184 | (91,828) | |||||||||||
Overall total | 721,439 | 898,768 | 1,254,589 | 1,358,520 | ||||||||||
* Weighted average rate |
The Company uses swap operations to translate U.S. dollar-denominated, yen-denominated obligations and fixed interest rate to Brazilian reais liabilities pegged to CDI (floating) variation.
CDI annual benchmark rate at December 31, 2009 stood at 8.55% (12.38% in 2008).
b) BNDES
The line of credit obtained from the National Bank for Economic and Social Development (BNDES) is indexed based on TJLP rate (long-term interest rate), accrued of annual interest rates. In the event the TJLP exceeds 6% p.a., the surplus will be added to the principal outstanding balance. The Company also has agreements indexed based on a basket of foreign currencies, in addition to the respective charges, plus the outstanding balance and annual interest rates. Financing is paid in monthly installments after a grace period, as mentioned below.
In the year ended December 31, 2009, the Company had three agreements entered into with BNDES on November 14, 2003, May 22, 2007, and July 3, 2009, the first of which is indexed based on a basket of currencies and the other two by TJLP rate. In the year ended December 31, 2009, the amount of R$583 was added to the principal amount (R$611 in 2008).
71
13. Loans and financing (Continued)
b) BNDES (Continued)
In addition to BNDES Resolutions 665/87 (Provisions Applicable to BNDES Agreements) and 660/87 (Follow-up Rules and Instructions), the Company must observe certain debt covenants indexes calculated based on its consolidated information, in accordance with Brazilian GAAP, including: (i) maintenance of a capitalization ratio (shareholders' equity/total assets) equal to or in excess of 0.40 and (ii) maintenance of a current ratio (current assets/current liabilities) equal to or in excess of 1.05. The Management effectively controls and monitors debt covenants. At December 31, 2009, the ratio (i) mentioned above was 0.37% . The Company does not anticipate an early settlement of said agreement. The Companys parent company is the guarantor in operations with BNDES as a joint and several liable party for settlement of said agreements.
The funding obtained by subsidiary Globex with financial institutions (BNDES, Banco IBM and Unibanco) includes event of early maturity related to the change in the share control. Said financial institutions have already officially declared that they will not exercise this right referring to the declaration of early maturity.
Parent Company | Consolidated | |||||||||||||
Annual financial charges |
Grace period |
No. of Monthly installments |
Maturity | 2009 | 2008 | 2009 | 2008 | |||||||
Currency basket + | ||||||||||||||
4.125% | 14 | 60 | Jan/2010 | 654 | 11,439 | 654 | 11,439 | |||||||
TJLP + 4.125% | 12 | 60 | Nov/2009 | - | 51,730 | - | 51,730 | |||||||
TLJP+ 1.0% | 12 | 60 | Nov/2009 | - | 3,124 | - | 3,124 | |||||||
TLJP+ 3.2% | 6 | 60 | Nov/2009 | 96,385 | 129,277 | 96,385 | 129,277 | |||||||
TLJP+ 2.7% | 6 | 60 | Nov/2009 | 13,924 | 18,676 | 13,924 | 18,676 | |||||||
TLJP+ 4.5% | 4 | 24 | Feb/2010 | - | - | 7,336 | - | |||||||
TLJP+ 4.5% | 5 | 24 | Jan/2011 | - | - | 4,018 | - | |||||||
TLJP+ 2.3% | 5 | 48 | May/2012 | - | - | 2,538 | - | |||||||
TLJP+ 2.3% | 11 | 48 | Jun/2013 | - | - | 13,035 | - | |||||||
TLJP+ 2.8% | 7 | 48 | Nov/2011 | - | - | 25,910 | - | |||||||
TLJP+ 2.8% | 6 | 48 | May/2012 | - | - | 9,715 | - | |||||||
110,963 | 214,246 | 173,515 | 214,246 | |||||||||||
c) Redeemable PAFIDC quotas of interest
As per Official Memorandum CVM/SNC/SEP 01/2006, quotas issued by PAFIDC owned by the Company were reclassified into the item Loans and financing (Note 8).
72
13. Loans and financing (Continued)
d) Debentures
(i) Breakdown of outstanding debentures
Type | Outstanding securities |
Annual financial charges |
Unit price | 2009 | 2008 | |||||||
6th issue | ||||||||||||
1st series | No preference | 54,000 | CDI + 0.5% | 10,293 | 555,821 | 564,713 | ||||||
2nd series | No preference | 23,965 | CDI + 0.5% | 10,293 | 246,672 | 250,618 | ||||||
7th issue | ||||||||||||
1st series | No preference | 200 | 119% of CDI | 1,056,320 | 211,264 | - | ||||||
8th issue | ||||||||||||
1st series | No preference | 500 | 109.5% of CDI | 1,003,959 | 501,979 | - | ||||||
6th issue | ||||||||||||
1st and 2nd series | Interest swap | 104.96% of CDI | 655 | 2,024 | ||||||||
Funding Cost | (15,649) | (2,626) | ||||||||||
Parent Company/Consolidated short and long-term | 1,500,742 | 814,729 | ||||||||||
Non-current liabilities | 1,481,356 | 777,868 | ||||||||||
Current liabilities | 19,386 | 36,861 | ||||||||||
(ii) Debenture operation
Number of debentures | Value | |||
At December 31, 2007 | 77,965 | 806,789 | ||
Interest and swap | (90,118) | |||
Interest net of payment and swap | 98,058 | |||
At December 31, 2008 | 77,965 | 814,729 | ||
Paid interest and swap | (92,988) | |||
Interest net of payment and swap | 79,001 | |||
7th issue of debentures | 200,000 | 200,000 | ||
8th issue of debentures | 500,000 | 500,000 | ||
At December 31, 2009 | 777,965 | 1,500,742 | ||
(iii) Additional information
6th issue On March 27, 2007, the members of the Companys Board of Directors approved the issue of 77,965 debentures, corresponding to the total amount of R$779,650,000.00. The debentures issued within the scope of the 6th issue have the following characteristics:
Series: the issue took place in two series; in the first series 54,000 debentures were issued, and 23,965 debentures in the second series.
Class and Convertibility: book-entry and are not converted into shares issued by the Company.
Type: unsecured
Issue Date: March 1, 2007
Term and Maturity: seventy-two (72) months, thus maturing on March 1, 2013;
73
13. Loans and financing (Continued)
d) Debentures (Continued)
(i) Breakdown of outstanding debentures (Continued)
Remuneration: daily average rate of one-day DI Interbank Deposits, known as over extra group, expressed as annual percentage, based on a year of 252 days, calculated and disclosed by CETIP Clearing House for the Custody and Financial Settlement of Securities, plus annual spread of 0.5%, based on a year of 252 days, due half-yearly, as of the issue date, always on March and September 1 every year;
Amortization: to be amortized in three (3) annual installments: March 1, 2011, March 1, 2012, and March 1, 2013. On each amortization payment date, 25,988 debentures will be paid.
Guarantee: not guaranteed
Optional Early Redemption: as of the 18th month after the issue date, the Company may fully or partially redeem in advance the debentures by paying (i) the Unit Face Value plus Remuneration, calculated on a pro rata temporis basis, as of the issue date or the last date of payment of the Remuneration, where applicable, until the date of its effective payment; or (ii) reimbursement premium corresponding to, at most, one point five tenths per cent (1.5%), calculated on a pro rata temporis basis, downward count. The partial redemption, if applicable, may occur through a draw, pursuant to paragraph 1 of Article 55 of Law 6,404 of December 15, 1976 (Brazilian Corporation Law) and other applicable rules;
Financial Ratios: calculated based on the Companys financial statements: (i) net debt (debt less cash and cash equivalents and accounts receivable) not exceeding the shareholders equity; (ii) consolidated net debt/EBITDA ratio (Note 26), lower or equal to 3.25. On December 31, 2009 the Company complied with debt covenants (financial ratios) established in said deed of debentures.
Utilization of funds: the funds raised through the first series of the 6th issue of debentures will be used by the Company to strengthen working capital and the remainder to pay current debt.
7th issue at June 8, 2009, the members of the Companys Board of Directors approved the issue and the restricted offering of 200 non-convertible debentures, in the total amount of R$200,000. The debentures issued within the scope of the 7th issue have the following characteristics:
Series: single
Class and Convertibility: registered, book-entry and without issuing share certificates. The debentures are not converted into shares issued by the Company.
Type: unsecured
Issue date: June 15, 2009
74
13. Loans and financing (Continued)
d) Debentures (Continued)
(i) Breakdown of outstanding debentures (Continued)
Term and Maturity: seven hundred and twenty (720) days as of the issue date, thus maturing on June 5, 2011
Remuneration: 119% of average daily rates of one-day DI Interbank Deposits, known as over extra group, expressed as a percentage per annum, based on a year of 252 days, daily calculated and published by CETIP.
Amortization: amortization in a lump sum on the maturity date
Early Redemption: not applicable
Guarantee: no guarantee
Financial Ratios: calculated based on the Companys financial statements: (i) net debt (debt less cash and cash equivalents and accounts receivable) not exceeding the shareholders equity; (ii) consolidated net debt/EBITDA ratio (Note 26), lower or equal to 3.25. On December 31, 2009 the Company complied with the debt covenants (financial ratios) established in said deed of debentures.
Utilization of funds: funds raised by means of the 7th issue shall be exclusively used by the Company to acquire farming and ranching products with its suppliers who are agricultural producers and/or cooperatives listed in the respective Deed of Issue within a term not exceeding five (5) months as of the issue date to be sold at the Companys establishments.
8th issue at December 4, 2009, the members of the Companys Board of Directors approved the issue and the restricted offering of 500 non-convertible debentures, in the total amount of R$500,000. The debentures issued within the scope of the 8th issue have the following characteristics:
Tranches: single tranche
Class and Convertibility: registered, book-entry and without issuing share certificates. The debentures are not converted into shares issued by the Company.
Type: unsecured
Issue date: December 15, 2009
Term and Maturity: sixty (60) days as of the issue date, thus maturing on December 15, 2014.
75
13. Loans and financing (Continued)
d) Debentures (Continued)
(i) Breakdown of outstanding debentures (Continued)
Remuneration: 109.5% average daily rates of one-day DI Interbank Deposits, known as over extra group, expressed as annual percentage, based on a year of two hundred and fifty-two (252) days, calculated and published by CETIP. The Remuneration will be paid as of the thirty-sixth (36th) month after the issue date, on the following dates: (i) December 15, 2012; (ii) June 15, 2013; (iii) December 15, 2013; (iv) June 15, 2014; and (v) on the Maturity Date, December 15, 2014.
Amortization: the unit face value of the debentures will be amortized on the following dates: (i) December 15, 2012; (ii) June 15, 2013; (iii) December 15, 2013; (iv) June 15, 2014; and (v) on the Maturity Date, December 15, 2014. On each date, one fifth (1/5) of the unit face value of the debentures (R$1,000,000) will be paid.
Early Redemption: the Company is entitled to early redemption at any time, at its exclusive discretion, pursuant to the conditions established in the deed of issue.
Guarantee: no guarantee
Financial Ratios: calculated based on the Companys financial statements: (i) net debt (debt less cash and cash equivalents and accounts receivable) not exceeding the shareholders equity; (ii) consolidated net debt/EBITDA ratio (Note 26), lower or equal to 3.25. On December 31, 2009 the Company complied with debt covenants (financial indexes) established in said deed of debentures.
Utilization of funds: the funds raised through the 8th issue of debentures shall be used by the Company to maintain its cash strategy and to strengthen the working capital.
14. Financial instruments
GPA uses financial instruments operations with a view to increase its capacity of investments in order to sustain its growth strategy. Derivatives operations are exclusively used to reduce the exposure to risks resulting from the foreign currency fluctuation and interest rates, aiming at maintaining the balanced capital structure.
Parent companys financial instruments and consolidated are reported pursuant to CVM Deliberations 478/08 and 566/08, which approved the Technical Pronouncement CPC 14.
Main financial instruments and their amounts recorded in the financial statements by category are summarized as follows:
76
14. Financial instruments (Continued)
Parent Company | ||||||||
Book Value | Fair Value | |||||||
2009 | 2008 | 2009 | 2008 | |||||
Cash and cash equivalents | 1,928,437 | 1,253,727 | 1,928,437 | 1,253,727 | ||||
Accounts receivable and PAFIDC | 950,467 | 946,154 | 950,467 | 946,154 | ||||
Related parties | 466,328 | 509,818 | 466,328 | 509,818 | ||||
Suppliers | (2,327,444) | (1,834,286) | (2,327,444) | (1,834,286) | ||||
Loans and Financing (*) | (902,363) | (1,183,750) | (903,669) | (1,180,804) | ||||
Debentures | (1,500,742) | (814,729) | (1,481,880) | (775,764) | ||||
Net exposure | (1,385,317) | (1,123,066) | (1,367,761) | (1,081,155) | ||||
Consolidated | ||||||||
Book Value | Fair Value | |||||||
2009 | 2008 | 2009 | 2008 | |||||
Cash and cash equivalents | 2,344,200 | 1,625,612 | 2,344,200 | 1,625,612 | ||||
Accounts receivable and PAFIDC | 2,784,475 | 2,251,546 | 2,784,475 | 2,251,546 | ||||
Related parties | 234,368 | 264,039 | 234,368 | 264,039 | ||||
Suppliers | (4,004,397) | (2,409,501) | (4,004,397) | (2,409,501) | ||||
Loans and Financing (*) | (2,624,284) | (2,600,815) | (2,625,554) | (2,597,546) | ||||
Debentures | (1,500,742) | (814,729) | (1,481,880) | (775,764) | ||||
Net exposure | (2,766,380) | (1,683,848) | (2,748,788) | (1,641,614) | ||||
Loans and derivative financial instruments classified as fair value hedge are recorded by fair value. |
The Company adopts risk control policies and procedures, as outlined below:
a) Considerations on risk factors that may affect the business of the Company and its subsidiaries
(i) Credit risk
(ii) Interest rate risk
The Company and its subsidiaries obtain loans and financing from major financial institutions in order to meet its cash needs for investments and growth. As a result, the Company and its subsidiaries are exposed to material interest rate fluctuation risks, mainly due to the liabilities component of derivative operations (currency hedge) and CDI-related debts. The balance of marketable securities indexed to CDI, partially offsets this effect.
77
14. Financial instruments (Continued)
a) Considerations on risk factors that may affect the business of the Company and its subsidiaries (Continued)
(iii) Exchange rate risk
The Company and its subsidiaries are exposed to exchange rate fluctuations, which may result in the increase of liabilities balances of foreign currency-denominated loans. The Company and its subsidiaries use derivatives, such as swaps, which aim at annulling the exchange rate risk, turning the cost of debt into local currency and interest rates.
The swap agreements mentioned above are classified as fair value hedges; at December 31, 2009. These agreements amount to a reference value of R$1,000,753 (R$743,805 in 2008). Usually, these operations are contracted on a matched basis, in terms of value, term and rates, and preferably with the same financial institution, observing the limits established by the Management.
Other swap operations carried out by the Company and its subsidiaries are substantially related to debentures and BNDES loans, aiming at changing fixed and variable interest rates into variable interest rates (CDI). These instruments are classified as measured at fair value to income.
According to the Companys treasury policy, swaps with caps are not allowed, as well as margins, regret clauses, double index, flexible options or any other types of options different from traditional swaps for the hedge of debts, including for speculative purposes.
The Companys internal control environment was designed so as to ensure that transactions executed are in compliance with this treasury policy.
The Company calculates the effectiveness of these hedge operations upon their contracting and on a continued basis (at least, quarterly). Hedge operations contracted in the year ended December 31, 2009 showed effectiveness in relation to the debts, purpose of this hedge. For derivative operations qualified as hedge accounting, pursuant to CPC 14, the hedged debt is also adjusted at fair value as per fair value hedge rules.
78
14. Financial instruments (Continued)
a) Considerations on risk factors that may affect the business of the Company and its subsidiaries (Continued)
(iii) Exchange rate risk (Continued)
Consolidated | ||||||||||
Reference Value (notional) |
Fair value | |||||||||
Fair value hedge | 2009 | 2008 | 2009 | 2008 | ||||||
Purpose of hedge (debt) | (964,939) | (743,805) | (1,009,059) | (1,020,159) | ||||||
Long Position | ||||||||||
USD + Pre | 5.92% p.a. (5.93% p.a. at 12.31.2008) |
502,522 | 635,574 | 494,875 | 863,327 | |||||
YEN + Pre | 1.69% p.a. (1.69% p.a. at 12.31.2008) |
108,231 | 108,231 | 118,271 | 156,270 | |||||
390,000 | 391,722 | |||||||||
Pre-fixed rate | 1,000,753 | 743,805 | 1,004,868 | 1,019,597 | ||||||
Short Position | ||||||||||
% CDI | 102.35% p.a. | (1,000,753) | (743,805) | (1,208,705) | (918,848) | |||||
Consolidated | ||||||||||
Measured at fair value through income | Reference Value (notional) |
Fair value | ||||||||
2009 | 2008 | 2009 | 2008 | |||||||
Asset Position | ||||||||||
CDI + Pre | 100% of CDI + 0.5% p.a. | 779,650 | 779,650 | 815,445 | 776,366 | |||||
USD + Pre | 100% of CDI - 4.61% p.a. | 2,706 | 12,263 | 529 | 9,892 | |||||
782,356 | 791,913 | 815,974 | 786,258 | |||||||
Liability Position | ||||||||||
% CDI | (782,356) | (791,913) | (817,360) | (797,203) | ||||||
- | - | (1,386) | (10,945) | |||||||
Gains and losses, realized and unrealized, on these agreements, for the period ended December 31, 2009, are recorded in the net financial income and the balance receivable or payable in the fair value of R$154,839 (R$(89,804) in 2008) is recorded in item loans and financing.
The effects of fair value hedge to the net income for the year ended December 31, 20009 were R$15,999 (R$(38,737) in 2008).
Other instruments marked at fair value showed effects in the income for 2009 of R$552 (R$25,941 in 2008).
79
14. Financial instruments (Continued)
a) Considerations on risk factors that may affect the business of the Company and its subsidiaries (Continued)
(iv) Fair values of derivative financial instruments
Fair values are calculated by projecting the future flows of operations, based on the projected CDI curves of BM&F Bovespa and carrying them at present value, using DI market rates to swaps published by BM&F Bovespa.
The market values of swaps exchange coupon x CDI were obtained by using exchange rates prevailing on the market on the date the financial information is drawn up and on rates projected by the market calculated based on the currency coupon curves. In order to determine the coupon of foreign currency indexed-positions the straight line convention of 360 consecutive days was adopted and to determine the coupon of CDI indexed-position the exponential convention of 252 business days was adopted.
b) Analysis of sensitivity of derivative financial instruments
CVM Ruling sets forth that publicly-held companies, supplementing the provision of item 59 of CPC 14 Financial Instruments: Recognition, Measurement and Supporting Documentation should disclose a sensitivity analysis chart, for each type of market risk deemed as relevant by the Management, originated by financial instruments, to which the entity is exposed on each period closing date, including all derivative financial instruments.
Pursuant to the provision above, according to the Managements evaluation, the most probable scenario is to realize on the maturity dates of each operation what the market has been signaling through market curves (currency and interest rates) of BM&F Bovespa. Therefore, in the probable scenario, there is no impact over the fair value of financial instruments mentioned above. For scenarios II and III, for exclusive effect of sensitivity analysis, a deterioration of 25% and 50%, respectively, was considered on risk variables until the maturity date of financial instruments.
For derivative instruments (destined to hedge its financial debt), variations in scenarios are accompanied by respective purposes of hedge, thus, evidencing that effects are practically null.
For these operations, the Company disclosed the balance of purpose (debt) and hedged derivative financial instrument in separate items of a Sensitivity Analysis Chart, so that to inform about the net exposure of the Company, in each one of the three scenarios mentioned:
80
14. Financial instruments (Continued)
b) Analysis of sensitivity of derivative financial instruments (Continued)
(i) Fair value hedge (on maturity dates)
Operations | Risk | Scenario I | Scenario II | Scenario III | ||||
Debt - USD | USD increase | (561,693) | (702,116) | (842,539) | ||||
Swap (long position in USD) | USD increase | 563,601 | 704,501 | 845,401 | ||||
net effect | 1,908 | 2,385 | 2,862 | |||||
Debt - YEN | YEN increase | (135,997) | (169,996) | (203,995) | ||||
Swap (long position in YEN) | YEN increase | 135,997 | 169,996 | 203,995 | ||||
net effect | - | - | - | |||||
Debt at pre-fixed rate | Rate increase | (435,378) | (446,769) | (458,177) | ||||
Swap (long position in pre- | ||||||||
fixed rate) | Rate increase | 435,378 | 446,769 | 458,177 | ||||
net effect | - | - | - | |||||
Swap (short position in CDI) | CDI increase | (1,388,259) | (1,396,059) | (1,406,443) | ||||
Net effect | (7,323) | (17,230) | ||||||
The Companys net exposure corresponds to CDI-related debt and the total net effect represents the deterioration of scenario II and III in relation to scenario I, which the Company considers as the most probable scenario.
(ii) Measured at fair value through income
Operations | Risk | Scenario I | Scenario II | Scenario III | ||||
Swap (long position in USD) | USD decrease | 537 | 411 | 279 | ||||
Swap (short position in CDI) | CDI increase | (1,447) | (1,448) | (1,449) | ||||
net effect | (910) | (1,037) | (1,170) | |||||
Swap (long position in CDI) | CDI increase | 984,309 | 1,026,226 | 1,067,636 | ||||
Swap (short position in CDI) | CDI increase | (984,041) | (1,028,049) | (1,071,549) | ||||
net effect | 268 | (1,823) | (3,913) | |||||
Total net effect | (642) | (2,860) | (5,083) | |||||
The total net effect of scenarios mentioned above is basically due to the Companys exposure to CDI.
The subsidiary Globex has, on December 31, 2009, the amount of R$16,618 (US$9,548 thousand) related to Balance at Banks and R$1,456 (US$837 thousand) related to U.S. dollar-denominated foreign investment. As a result, the Companys Management does not deem as relevant the forex exposure risk.
81
14. Financial instruments (Continued)
c) Consolidated position of the derivative financial instruments
The consolidated position of outstanding derivative operations at December 31, 2009 and 2008 is shown below:
Oustanding | ||||||||||||||||
Amount payable or receivable |
Fair value | |||||||||||||||
Description | Counterparties | Notional | Contracting Date | Maturity | 2009 | 2008 | 2009 | 2008 | ||||||||
Exchange swaps | ||||||||||||||||
registered at CETIP | ABN AMRO | YEN 6,281,550 | 10/30/2007 | 10/31/2011 | 8,734 | 51,915 | 8,131 | 44,292 | ||||||||
(JPY x CDI) | ||||||||||||||||
SANTANDER | US$ 40,000 | 11/21/2007 | 4/29/2011 | (11,031) | 18,380 | (6,614) | 18,084 | |||||||||
US$ 40,000 | 11/21/2007 | 5/31/2011 | (11,028) | 18,383 | (6,351) | 18,045 | ||||||||||
US$ 40,000 | 11/21/2007 | 6/30/2011 | (11,011) | 18,397 | (6,081) | 18,037 | ||||||||||
Exchange swaps | VOTORANTIM | US$ 20,000 | 7/5/2005 | 6/10/2010 | (30,927) | (14,681) | (30,223) | (14,927) | ||||||||
registered at CETIP | US$ 5,304 | 9/23/2004 | 1/15/2010 | (195) | (1,888) | (195) | (1,861) | |||||||||
(USD x CDI) | ||||||||||||||||
ABN AMRO | US$ 25,000 | 5/10/2005 | 4/13/2010 | (54,667) | (28,469) | (53,954) | (28,899) | |||||||||
US$ 25,000 | 6/10/2005 | 5/13/2010 | (52,438) | (26,552) | (51,521) | (26,944) | ||||||||||
US$ 40,000 | 3/14/2008 | 3/2/2012 | (6,890) | 22,186 | (2,777) | 17,885 | ||||||||||
US$ 15,000 | 3/14/2008 | 12/20/2011 | (2,595) | 8,313 | (1,134) | 6,849 | ||||||||||
US$ 10,000 | 3/14/2008 | 12/20/2010 | (1,742) | 5,527 | (1,156) | 5,084 | ||||||||||
US$ 10,000 | 3/14/2008 | 12/20/2011 | (1,597) | 5,618 | (492) | 4,879 | ||||||||||
PACTUAL | US$ 14,474 | 12/11/2003 | 1/15/2010 | (522) | (5,287) | (521) | (5,123) | |||||||||
US$ 5,018 | 7/16/2004 | 1/15/2010 | (198) | (1,980) | (198) | (1,939) | ||||||||||
BANCO DO BRASIL | R$ 150,000 | 12/28/2009 | 1/3/2011 | 29 | - | (399) | - | |||||||||
Interest rates swap | R$ 160,000 | 12/28/2009 | 1/4/2011 | 33 | - | (495) | - | |||||||||
registered at CETIP | R$ 35,000 | 12/28/2009 | 3/11/2011 | 9 | - | (90) | - | |||||||||
(Pre-fixed rate x CDI) | R$ 45,000 | 12/28/2009 | 3/11/2011 | 11 | - | (116) | - | |||||||||
UNIBANCO | R$ 779,650 | 6/25/2007 | 3/1/2013 | 234 | (353) | (654) | (2,023) |
The net position of the aforementioned agreements is recorded in loans and financing according to Note 13 (b).
82
15. Taxes and social contribution payable
The amounts payable were as follows:
Parent Company | Consolidated | |||||||
2009 | 2008 | 2009 | 2008 | |||||
Current | ||||||||
PIS and COFINS payable and other | 109,775 | 24,349 | 172,131 | 31,142 | ||||
Provision for income and social contribution | ||||||||
taxes |
44,314 | - | 82,936 | 13,860 | ||||
154,089 | 24,349 | 255,067 | 45,002 | |||||
Taxes paid by installments | ||||||||
INSS (i) | 41,477 | 39,047 | 45,319 | 39,047 | ||||
CPMF (i) | 7,765 | 9,834 | 9,682 | 11,835 | ||||
Other (ii) | 3,398 | 14,164 | 3,604 | 14,350 | ||||
52,640 | 63,045 | 58,605 | 65,232 | |||||
Total Current | 206,729 | 87,394 | 313,672 | 110,234 | ||||
Non-current | ||||||||
Taxes paid by installments | ||||||||
Tax installment payment Law 11,941/09 (iii) | 996,738 | - | 1,043,046 | - | ||||
INSS (i) | 103,693 | 136,664 | 115,069 | 136,664 | ||||
CPMF (i) | 20,800 | 34,417 | 25,480 | 41,421 | ||||
Other (ii) | 20,801 | 21,504 | 21,984 | 22,742 | ||||
Total Non-Current | 1,140,644 | 192,585 | 1,205,579 | 200,827 | ||||
Total | 1,347,373 | 279,979 | 1,519,251 | 311,061 | ||||
Tax payments by installments includes the following amounts:
(i) INSS, CPMF The Company adhered to the Special Tax Payment Installments Program (PAES), pursuant to Law 10,680/2003, discontinuing few proceedings. The taxes included in this program is subject to the Long-Term Interest Rate TJLP and may be payable within 120 months.
(ii) Other The Company adhered to the State and Municipal Tax Payment Installments Program (PPI). Taxes included in this program are adjusted by SELIC, and may be payable within 120 months.
(iii) Tax Installments, Law 11,941/09 The Law 11,941 was enacted at May 27, 2009, which among others, amends the federal tax laws related to the tax debt payment by installments, granting remission over fine and interest rates in specific cases.
The Company was party in several lawsuits and through the aforementioned law, opted for reducing its tax exposure, with benefits of reducing fine and interest rates and a financing plan of up to 180 months. This law also allows that remaining tax losses and judicial deposits related to the lawsuits, to be included in the installment program and deducted from the outstanding balance to be paid by installments.
During the year ended December 31, 2009, the Management evaluated with its legal advisors all the administrative proceedings and lawsuits held by the Company with RFB Brazils Internal Revenue Service, including tax and social security debts evaluated for risks of possible and/or probable losses and opted for the partial inclusion of lawsuits in the installment program.
83
15. Taxes and social contribution payable (Continued)
Installment balance at 12.31.2009 | ||||
Parent Company | Consolidated | |||
Federal taxes | 937,793 | 987,040 | ||
Social security | 81,715 | 83,144 | ||
Lawsuits with probable risks | 1,019,508 | 1,070,184 | ||
Federal taxes | 203,942 | 254,170 | ||
Social security | 137,965 | 137,965 | ||
Lawsuits with possible risks | 341,907 | 392,135 | ||
Offsets due to judicial deposits and tax losses | (384,499) | (440,027) | ||
Adjustments of the period | 19,822 | 20,754 | ||
Installment balance | 996,738 | 1,043,046 | ||
Federal Taxes
Due to Supreme Federal Court (STF)s recent decision on the constitutionality of COFINS increase (Law 9,718/99) in a similar lawsuit to that discussed by the Company and the possibility of formalizing this case law against the taxpayers interests that uphold said discussion, the Company and its subsidiaries opted for including the amounts of the aforementioned discussion to the installment payment enacted by Law 11,941/09. In addition, after evaluation with legal advisors and in line with the rules of this new installment payment, they included the amounts discussed in other theses upheld concerning the credit over financial expenses and the taxation over other revenues by the non-cumulativeness system. The consolidated amount included in the installment plan, net of fine and interest remission is R$987,040.
Social Security
The Company filed a declaratory action of absence of legal relationship, in what concerns the contribution to SEBRAE, as enacted by Law 8,029/90, in order to obtain the acknowledgement of restated credit for offsetting with balances payable to SESC (Social Service for Trade) and SENAC (National Service for Commercial Training), excluding the 30% limit, as well as over the constitutionality of the FUNRURAL (Rural Workers Assistance Fund) for companies located in urban areas. The consolidated amount, net of fine and interest remission is R$83,144.
Other lawsuits with possible risks included in the installment payment
Tax claims The Company received deficiency notices referring to the controversy over the deductibility of certain expenses and provisions, extemporaneous credits not purpose of taxation when calculating income tax and social
contribution and administrative proceedings related to requests for PIS and COFINS credit offset. Discrepancies are added to this point in relation to the calculation bases of these contributions and those verified by tax authorities.
The consolidated amount involved in these lawsuits is R$254,170.
Social security The Company had deficiency notices related to social security debts offset deriving from legal process credits. The consolidated amount involved is R$137,965.
84
15. Taxes and social contribution payable (Continued)
The results deriving from additions of provisions, net of gains from fine and interest remission, accounted for a net expense of R$270,378 in the parent company and R$342,634 in the Consolidated (see Note 21).
16. Provision for litigations
Provision for litigations is estimated by Management, supported by its legal counsel. Such provision was set up in an amount considered sufficient to cover losses considered probable by the Companys legal counsel and is stated net of related judicial deposits, as shown below:
Parent Company |
||||||||||
COFINS and | Civil and | |||||||||
PIS | Other | Labor | other | Total | ||||||
Balance at December 31, 2008 | 1,030,560 | 29,482 | - | 109,713 | 1,169,755 | |||||
Installment payment Law 11,941/09 | (915,970) | (16,980) | - | (38,175) | (971,125) | |||||
Additions | 6,638 | 2,190 | 21,691 | 13,914 | 44,433 | |||||
Reversal/Payment | (132,122) | (26,436) | (27,745) | (5,043) | (191,346) | |||||
Transfer | - | 49,512 | - | (49,512) | - | |||||
Monetary restatement | 45,736 | 917 | 6,236 | 6,036 | 58,925 | |||||
Judicial Deposits | - | (2) | (182) | (3,961) | (4,145) | |||||
Balance at December 31, 2009 | 34,842 | 38,683 | - | 32,972 | 106,497 | |||||
Consolidated |
||||||||||
COFINS and | Civil and | |||||||||
PIS | Other | Labor | other | Total | ||||||
Balance at December 31, 2008 | 1,096,405 | 31,670 | - | 116,050 | 1,244,125 | |||||
Globex acquisition | 100,337 | 34,777 | 18,301 | 66,749 | 220,163 | |||||
Installment payment Law 11,941/09 | (965,300) | (19,364) | - | (38,190) | (1,022,854) | |||||
Additions | 13,253 | 2,335 | 36,089 | 29,649 | 81,326 | |||||
Reversal/Payment | (135,994) | (33,238) | (43,031) | (15,924) | (228,187) | |||||
Transfer | - | 49,857 | 7,159 | (57,016) | - | |||||
Monetary restatement | 52,690 | 2,413 | 8,502 | 13,245 | 76,850 | |||||
Judicial Deposits | - | (2) | (149) | (4,107) | (4,258) | |||||
Balance at December 31, 2009 | 161,391 | 68,447 | 26,871 | 110,456 | 367,165 | |||||
a) Taxes
Tax-related claims are indexed to the Central Bank Overnight Rate (SELIC), whose rate was 9.50% at December 31, 2009 (11.89% in 2008), and are subject, when applicable, to fines.
COFINS and PIS
The Company obtained a final and unappealable decision on the lawsuit arguing the constitutionality of increasing COFINS and PIS calculation basis (Law 9,718/99). Due to this fact and other decisions rendered by the Federal Supreme Court STF concerning this issue, the Company reversed the provision for litigations in the amount of R$107,532. The Company had no judicial deposits related to this lawsuit.
85
16. Provision for litigations (Continued)
a) Taxes (Continued)
As the non-cumulativeness system for the purposes of calculating PIS started (Law 10,637/02) and COFINS (Law 10,833/03), the Company and its subsidiaries started to argue the appropriation of credits, as well as the possibility of excluding the amount from ICMS in its calculation bases with the judiciary branch. Finally, the Company filed a lawsuit discussing the exclusion of default charges from the calculation of debt related to COFINS rate.
The claims amounts of PIS and COFINS at December 31, 2009 is R$161,391.
Other
The Company and its subsidiaries have other tax claims, which after analysis of its legal counsels, were deemed as probable losses or as issues likely to be booked. These are: tax deficiency notice concerning the difference of inflation indexes used when determining income tax, as well as notices related to purchase, manufacturing and sale transactions for export purposes of soybean and its byproducts (PIS, COFINS and IRPJ), 1% increase in ICMS rate enacted by the Rio de Janeiro State government Fundo Estadual de Combate à Pobreza (State Government Fund Against Poverty), as well as other ISS (services tax)-related claims. The amount recorded at December 31, 2009 for such issues is R$34,984.
In addition, the Company claims in court its right of not paying the contributions provided for by Complementary Law 110/2001 related to the FGTS (Government Severance Indemnity Fund for Employees) financing. The amount accrued on December 31, 2009 is R$33,463 and the Company made a R$9,564 judicial deposit.
b) Labor claims
The Company is party to numerous lawsuits involving disputes with its employees, primarily arising from layoffs in the ordinary course of business. At December 31, 2009, the Company recorded a provision of R$82,627 (R$53,585 in 2008) referring to lawsuits whose risk of loss was considered probable and R$39,788, referring to lawsuits whose risk of loss is deemed as possible. Management, assisted by its legal counsels, evaluates these contingencies and provides for losses where reasonably estimable, bearing in mind previous experiences in relation to the amounts sought. Labor claims are indexed to the Referential Interest Rate (TR) (0.70% accumulated in the year ended December 31, 2009) plus 1% monthly interest. The balance of the net provision for restricted judicial deposits is R$26,871.
c) Civil and other
The Company is a defendant, at several judicial levels, in lawsuits of civil nature, among others. The Companys Management sets up provisions in amounts considered sufficient to cover unfavorable court decisions when its internal and external legal counsels consider losses to be probable.
86
16. Provision for litigations (Continued)
c) Civil and other (Continued)
Among these lawsuits, we point out the following:
The Company files and answers various lawsuits in which it requests the review of lease amounts paid by the stores. In these lawsuits, the judge determines a provisional lease amount, which then is paid by the stores, until report and decision define the final lease amount. The set up provision of difference between the amount originally paid by the stores and that defined provisionally in these lawsuits. In other lawsuits, the Company recorded a provision for the difference between the amount paid as provisional rental and that one pleaded by adversary party, based on technical assistants report of the adversary party. At December 31, 2009 the accrual amount for these lawsuits is R$23,375, for which there are no judicial deposits.
The balance of Globexs civil actions at December 31, 2009 was mainly composed of: (i) consumer lawsuits in the amounts R$21,022, (ii) provisions referring to the risk revaluation of action for damages of R$7,402, deriving from contractual termination proposed by former service provider; (iii) recording of a provision of R$23,698 in view of the contractual assumption of mandatory payment of a fee on behalf of shopping centers management companies, as a result of change in share control; and (iv) recording of a provision of R$7,401 in order to deal with the indemnification risks deriving from the expectation of contractual termination with service providers.
Total civil actions and Other at December 31, 2009 is R$110,456, net of judicial deposits.
d) Contingent liabilities
The Company has other contingencies which have been analyzed by the legal counsels and deemed as possible but not probable; therefore, have not been accrued, at December 31, 2009, as follows:
INSS (Social Security Tax) The Company was served notice regarding the non-levy of payroll charges on benefits granted to its employees, and the loss, considered possible, corresponds to R$112,878 (R$108,473 in 2008). The proceedings are under administrative and court discussion. Out of this amount R$99,268 are guaranteed by real properties or bank guarantee.
IRPJ, IRRF and CSLL The Company has several assessment notices regarding offsetting proceedings, rules on the deductibility of provisions and tax payment discrepancies, all of them await final decision in the administrative level, the amount of which corresponds to R$244,668 (R$146,643 in 2008).
COFINS, PIS and CPMF The Company has been challenged through administrative proceedings regarding motion for offsetting, tax payment discrepancies, in addition to the aforementioned collection of taxes on soybean export operations. These proceedings await decision in the administrative level. The amount involved in these assessments is R$632,954 (R$498,402 in 2008).
87
16. Provision for court demands (Continued)
d) Contingent liabilities (Continued)
ICMS The Company was served notice by the state tax authorities regarding: (i) the appropriation of electricity credits, (ii) acquisitions from suppliers considered to be disreputable, (iii) return of goods to its stores and (iv) refund of tax replacement without due compliance of ancillary obligations brought by CAT Ordinance 17 of the State of São Paulo, among others, not relevant. The total amount of these assessments is R$1,328,274 (R$1,193,266 in 2008), which await a final decision in the administrative and court levels.
ISS, Municipal Real Estate Tax (IPTU), Property Transfer Tax (ITBI) and other These are related to assessments on third parties retention, tax payment discrepancies, fines due to non-compliance of ancillary obligations and sundry taxes, the amount of which is R$68,199 (R$34,628 in 2008) and await administrative and court decisions. The increased amount is due to new administrative and legal proceedings.
Other contingencies They are related to administrative lawsuits and lawsuits under the civil court scope, special civil court, Consumer Protection Agency (PROCON) (in many states), Weight and Measure Institute (IPEM), National Institute of Metrology, Standardization and Industrial Quality (INMETRO) and National Health Surveillance Agency (ANVISA), amounting to R$79,510 (R$69,097 in 2008).
At subsidiary Globex, possible labor, civil and tax proceedings amounted to R$127,335 on December 31, 2009.
Occasional adverse changes in the expectation of risk of the referred lawsuits may require that additional provision for contingencies be set up. The aforementioned lawsuits were not included in REFIS (Tax Recovery Program).
e) Appeal and judicial deposits
The Company is challenging the payment of certain taxes, contributions and labor-related obligations and has made court escrow deposits (restricted deposits), in addition to collateral deposits related to provisions for lawsuits.
The Company registered in its assets amounts related to judicial deposits not linked to the claims recorded in liabilities.
f) Guarantees
The Company has granted collaterals to some lawsuits of civil, labor and tax nature, as shown below:
Lawsuits | Real Properties | Equipment | Letter of Guarantee | Total | ||||
Tax | 638,714 | 1,032 | 505,978 | 1,145,724 | ||||
Labor | 6,435 | 3,374 | 76,898 | 86,707 | ||||
Civil and other | 11,451 | 1,445 | 33,335 | 46,231 | ||||
Total | 656,600 | 5,851 | 616,211 | 1,278,662 | ||||
The subsidiary Globex has banking letters of guarantee amounting to nearly R$88,012 on December 31, 2009.
88
17. Income and Social Contribution Taxes
a) Income and social contribution taxes expense reconciliation
Parent Company | Consolidated | |||||||
2009 | 2008 | 2009 | 2008 | |||||
Earnings before income tax | 706,979 | 349,071 | 644,232 | 392,951 | ||||
Profit sharing | (26,598) | (16,516) | (32,505) | (22,173) | ||||
Earnings before income tax | 680,381 | 332,555 | 611,727 | 370,778 | ||||
Income tax at nominal rate | (170,095) | (83,138) | (183,518) | (112,078) | ||||
Refis net result | 81,206 | - | 113,636 | - | ||||
Equity accounting and provision for | - | - | - | |||||
capital deficiency of subsidiary | 14,614 | 19,089 | 5,274 | 993 | ||||
Utilization of Globex extemporaneous credit | 71,760 | |||||||
Other permanent differences (undeductible) and social | ||||||||
contribution tax, net |
(14,526) | (8,079) | (13,531) | 79 | ||||
Effective income tax | (88,801) | (72,128) | (6,379) | (111,006) | ||||
Income tax for the year | ||||||||
Current | (44,319) | 179 | (59,802) | (36,345) | ||||
On amortized goodwill (b(ii)) | (103,099) | (103,097) | (108,706) | (107,959) | ||||
Deferred | 58,617 | 30,790 | 162,130 | 33,298 | ||||
Deferred income and social contribution taxes expenses | (88,801) | (72,128) | (6,378) | (111,006) | ||||
Effective rate | 11.3% | 21.7% | 0.9% | 29.9% |
(i) The effects on effective rate refer to gains from reducing fine and interest related to the installment payment which are not taxable (Note 15)
89
17. Income and Social Contribution Taxes (Continued)
a) Breakdown of deferred income and social contribution taxes (Continued)
(i) At December 31, 2009, in compliance with CVM Ruling 371, the Company and its subsidiaries recorded deferred IRPJ and CSLL arising from tax loss carryforwards and temporary differences in the amount of R$346,122 (R$573,559 in 2008) in the Parent Company and R$1,469,307 (R$1,130,074 in 2008) in Consolidated.
Parent Company | Consolidated | |||||||
2009 | 2008 | 2009 | 2008 | |||||
Deferred income tax asset | ||||||||
Tax losses (i) | 56,685 | 13,594 | 576,101 | 364,402 | ||||
Provision for litigations | 36,125 | 60,031 | 118,850 | 83,612 | ||||
Provision for hedge levied on a cash basis | (15,490) | 12,853 | 18,101 | 67,791 | ||||
Allowance for doubtful accounts | 2,136 | 1,939 | 9,114 | 3,762 | ||||
Goodwill | 39,445 | 31,234 | 50,701 | 74,095 | ||||
Tax benefit from the merger of Mandala | 258,014 | |||||||
Deferred income tax under the effects of Law | ||||||||
11,638/07 | 14,363 | 20,333 | 10,882 | 22,368 | ||||
Provision for deferred income tax on unamortized | ||||||||
goodwill | (21,903) | - | (36,323) | - | ||||
Income tax on goodwill Vieri - Casino (ii) | 208,001 | 414,196 | 208,001 | 414,196 | ||||
Income tax on goodwill Sevilha Assai (ii) | - | - | 58,709 | 64,317 | ||||
Income tax on goodwill Nerano | 58,542 | |||||||
Provision for goodwill reduction | - | - | 117,516 | 117,516 | ||||
Net deferred gains per dilution of interest | - | - | - | - | ||||
Other | 26,760 | 19,379 | 125,294 | 24,211 | ||||
Deferred income and social contribution tax assets | 346,122 | 573,559 | 1,575,502 | 1,236,270 | ||||
Provision for deferred income tax realization | - | (106,196) | (106,196) | |||||
Total deferred income tax assets | 346,122 | 573,559 | 1,469,306 | 1,130,074 | ||||
Current Assets | 56,685 | 46,421 | 227,716 | 94,358 | ||||
Long-term assets | 289,437 | 527,138 | 1,241,590 | 1,035,716 | ||||
Deferred income and social contribution tax assets | 346,122 | 573,559 | 1,469,306 | 1,130,074 | ||||
(i) Recognition of deferred IRPJ and CSLL assets refer basically to tax loss carryforwards, acquired from Sé, and those generated by the subsidiary Sendas Distribuidora, realization of which, following restructuring measures, was considered probable, except for the provision for realization of deferred IRPJ shown in the previous table. As allowed by Law 11,941/09, the Company utilized R$163,477 from tax losses to pay for tax proceedings included in the installments (Note 15 iii). This amount used in the consolidated is R$212,217.
At December 20, 2006, at Extraordinary General Meeting, the Companys shareholders approved the merger operation of its parent company Vieri. The special goodwill reserve, set up as a result of this merger, pursuant to paragraph 1 of article 6 of the CVM Ruling 319/99, which, at the end of each fiscal year and to the extent that the tax benefit to be earned by the Company, as a result of goodwill amortization, represents an effective decrease of taxes paid by the Company, purpose of capitalization at the Company, to the benefit of controlling shareholders, without prejudice to the preemptive right ensured to other shareholders in the subscription of capital increase resulting from said capitalization, all pursuant to Article 7, caput and paragraphs 1 and 2 of CVM Ruling 319/99. In order to enable a better presentation of the financial statements, the goodwill net amount of R$206,195, which substantially represents the tax credit balance plus the amount of R$1,806 were classified as deferred IRPJ. The net tax benefit at December 31, 2009 totaled R$208,001 (R$414,196 in 2008).
90
17. Income and Social Contribution Taxes (Continued)
a) Breakdown of deferred income and social contribution taxes (Continued)
(ii) At March 31, 2008 and July 8, 2009, the Extraordinary General Meeting, respectively, approved the reverse merger of Sevilha and Nerano by Barcelona. Also pursuant to CVM Ruling 319/99, the special goodwill reserve was created as a result of this merger. At December 31, 2009, the remaining net goodwill recorded by Barcelona amounted to R$58,709 and R$58,542, respectively.
The Company prepares annual studies of scenarios and generation of future taxable income, which are approved by the Management and by the Board of Directors, indicating the capacity of benefiting from the tax credit set up.
Based on these studies, the Company expects to recover these tax credits within a term of up to 10 years, as follows:
Parent Company | Consolidated | |||
2009 | 2009 | |||
Up to12 months | 56,685 | 227,716 | ||
From 13 to 24 months | 60,630 | 82,273 | ||
From 25 to 48 months | 60,630 | 84,541 | ||
From 49 to 60 months | 37,560 | 93,049 | ||
Over 60 months | 130,617 | 981,727 | ||
346,122 | 1,469,306 |
18. Shareholders equity
a) Capital stock
The subscribed and paid-up capital at December 31, 2009 is represented by 254,853 (235,249 in 2008) in thousands of registered shares with no par value, of which 99,680 (ditto in 2008) in thousands of common shares, 143,878 class A preferred shares and 11,294 in thousands of class B preferred shares (135,569 in 2008).
The Company is authorized to increase its capital stock up to 400,000 (in thousands of shares), regardless of amendment to the Bylaws, by resolution of the Board of Directors, which will establish the issue conditions.
91
18. Shareholders equity (Continued)
a) Capital stock (Continued)
In the year ended December 31, 2009, capital was increased in the amount of R$924,026, out of which: (i) R$684,995 correspond to 17,404 new shares, detailed as follows; and (ii) the R$239,031 increase corresponds to the capitalization of part of the reserve (Note 18 (c) and (e)).
92
18. Shareholders equity (Continued)
a) Capital stock (Continued)
Breakdown of capital stock and number of shares:
Number of shares - thousand | ||||||
Capital stock | Preferred | Common | ||||
At December 31, 2008 | 4,450,725 | 135,569 | 99,680 | |||
Capitalization of reserves | 135,226 | - | ||||
Goodwill special reserve | 17,756 | - | ||||
Profit | 15,025 | - | ||||
Share private subscription | 735,386 | 18,808 | - | |||
Stock option plan | ||||||
Series VII | - | |||||
Series VIII | 6,285 | 192 | - | |||
Series IX | 326 | 11 | - | |||
Series X | 8,582 | 223 | ||||
Series A1 Silver | 233 | 10 | - | |||
Series A1 Gold | - | - | ||||
Series A2 Silver | 5,206 | 193 | - | |||
Series A2 Gold | 1 | 168 | - | |||
At December 31, 2009 | 5,374,751 | 155,174 | 99,680 | |||
The table below shows the share transactions as a result of the exercise of stock options pursuant to the Companys Stock Option Plans:
Meeting | Series | Number (thousand) |
Unit price | Total | ||||
4/1/2009 | Series A1 Silver | 5 | 24.63 | 118 | ||||
4/1/2009 | Series A2 Silver | 45 | 26.93 | 1,218 | ||||
4/1/2009 | Series A2 Gold | 30 | 0.01 | - | ||||
80 | 51.57 | 1,336 | ||||||
8/5/2009 | Series VIII | 192 | 32.75 | 6,285 | ||||
8/5/2009 | Series A1 Silver | 3 | 24.63 | 78 | ||||
8/5/2009 | Series A2 Silver | 96 | 26.93 | 2,595 | ||||
8/5/2009 | Series A2 Gold | 91 | 0.01 | 1 | ||||
382 | 84.32 | 8,959 | ||||||
10/2/2009 | Series IX | 11 | 29.62 | 326 | ||||
10/2/2009 | Series X | 223 | 38.54 | 8,582 | ||||
10/2/2009 | Series A1 Silver | 2 | 24.63 | 37 | ||||
10/2/2009 | Series A2 Silver | 52 | 26.93 | 1,393 | ||||
10/2/2009 | Series A2 Gold | 47 | 0.01 | 0 | ||||
335 | 119.73 | 10,338 | ||||||
Total at December 31, 2009 | 797 | 255.62 | 20,633 | |||||
Treasury Shares
93
18. Shareholders equity (Continued)
a) Capital stock (Continued)
b) Share rights
Class A preferred shares (PNA) are non-voting and entitle the following rights and advantages to its holders: (i) priority in the reimbursement of capital should the Company be liquidated; (ii) priority in the receipt of a non-cumulative annual minimum dividend of R$0.08 per share; (iii) right to receive a dividend 10% greater than the dividend attributed to common shares, including the preferred dividend paid pursuant to item (ii) above for the purposes of calculating the respective amount.
Class B (PNB) preferred shares will entitle the following rights to its holders: (a) a fixed dividend of R$0.01 per share; and (b) priority in reimbursement should the Company be liquidated. PNB shares shall not have voting right. PNB shares will be converted into PNA shares, at the 1:1 ratio, observing the following terms: (i) 32% of PNB shares were converted at September 28, 2009; (ii) 28% of total PNB shares will be converted into PNA shares at January 7, 2010, which corresponds to the 6-month term as of the business day immediately subsequent to July 6, 2009 AGE; (iii) 20% of total PNB shares will be converted into PNA shares at July 7, 2010, which corresponds to the 12-month term as of the business day immediately subsequent to July 6, 2009 AGE; and (iv) 20% of total PNB shares will be converted into PNA shares at January 7, 2011, which corresponds to the 18-month term as of the business day immediately after July 6, 2009 AGE.
c) Capital reserve Special goodwill reserve
At the Annual and Extraordinary General Meeting held at April 30, 2009, the shareholders approved to increase the Companys capital stock by private subscription, by partially capitalizing the Companys goodwill special reserve, in the amount of R$88,780.
Out of total increase, R$17,756 were capitalized without issuing new shares, therefore to the benefit of all Companys shareholders and R$71,024 were capitalized to the benefit of the Companys controlling shareholder, i.e., Wilkes Participações S.A., pursuant to Article 7 of CVM Ruling 319/99, by issuing 2,197,528 Companys new class A preferred shares.
94
18. Shareholders equity (Continued)
c) Capital reserve Special goodwill reserve (Continued)
The share issue price was R$32.32 per Class A preferred share and it was defined according to the criterion provided for in Article 170, paragraph 1, III of Law 6,404/76, based on the weighted average of fifteen trading sessions prior to the publication of Call Notice for said General Meeting. The shares issued were paid up by partially capitalizing the amounts existing in the goodwill special reserve recorded in the Company, on behalf of the Companys controlling shareholder, Wilkes Participações S.A., as provided for in Article 7 of CVM Ruling 319/99. The Companys shareholders were entitled to preemptive right in the subscription of shares issued in the capital increase, taking into account that shareholders who exercised such right, paid the issue price of shares directly subscribed to the Companys parent company to Wilkes Participações S.A., in domestic currency, as authorized by Article 171, paragraph 2 of Law 6,404/76 and by Article 7, paragraph 1 of CVM Ruling 319/99.
d) Recognized granted options
With the enactment of Law 11,638/07 the account granted options was created to recognize payments made to managers as compensation pursuant to CPC 10.
e) Revenue reserve
(i) Legal reserve: is formed based on appropriations from retained earnings of 5% of net income of each year, limited to 20% of the capital.
(ii) Expansion reserve: is formed based on appropriations of the amount determined by the shareholders to reserve funds to finance additional capital investments and working and current capital through the appropriation of up to 100% of the net income remaining after the appropriations approved by law and supported by capital budget, approved at meeting.
Pursuant to the Annual and Extraordinary General Meeting held on April 30, 2009, the proposal of the Board of Executive Officers of February 26, 2009 was approved, for the capitalization of reserves established in previous years, which were used for expanding the Companys business, and accordingly, a capital stock increase in the amount of R$150,251, without the issue of new shares, as follows: (i) expansion reserve in the amount of R$135,225; and (ii) profit retention reserve in the amount of R$15,025.
f) Stock option plan for preferred shares
(i) Original stock option plan
The Company granted stock option plans for the purchase of preferred shares to the Management. Shares issued due to the exercise of stock option plans will grant its holders the same rights of existing PNA shares. The Stock Option Plans are managed by an internal committee designated by the Board of Directors.
The granting price for each lot of shares is, at least, 60% of the weighted average price of the preferred shares traded in the week the option is granted.
95
18. Shareholders equity (Continued)
f) Stock option plan for preferred shares (Continued)
(i) Original stock option plan (Continued)
The number of lot of shares may vary for each beneficiary or series. The vesting right to exercise the option may occur as follows and according to the following terms (i) 50% in the last month of third year subsequent to the granting date (1st tranche) and ii) until 50% in the last month of fifth year subsequent to the granting date (2nd tranche), and the remaining portion of the second tranche subject to restraint on alienation until the beneficiarys retirement, as per formula defined in the regulation.
Shares subject to restraint on alienation (Q), upon the exercise of outlined in the stock option plan are calculated using the following formula:
Q = Number of shares to be encumbered by restraint on alienation.
Q1 = 50% of the Company total shares on the granting date.
Pm = Company share market price on the exercise date.
Pe = Share original exercise price, determined on the granting date, observing the terms of the Plan.
The option price is updated by reference to the General Market Price Index - IGP-M variation to the date of its actual exercise, less dividends attributed for the period.
(ii) New preferred stock option plan
Pursuant to the resolutions at the Extraordinary General Meeting, held at December 20, 2006, it was approved the amendment to the Companys Stock Option Plan, originally approved by the Extraordinary General Meeting held at April 28, 1997.
As from 2007, the granting of preferred stock option plan to the Management and employees will take place as follows:
Shares will be classified as follows: Silver and Gold, and the quantity of Gold-type shares may be decreased and/or increased (reducer or accelerator), at discretion of the Plan management committee, in the course of 35 months following the granting date.
The price for the Silver-type share will correspond to the average of closing price of negotiations of the Companys preferred shares occurred over the last 20 trading sessions of BOVESPA, prior to the date on which the Committee resolves on the granting of option, with discount of 20%. The price for the Gold-type share will correspond to R$0.01 and the granting of these options are additional to the Silver options, and the granting or the exercise of Gold options is not possible separately. In both cases, the prices will not be restated.
96
18. Shareholders equity (Continued)
f) Stock option plan for preferred shares (Continued)
(ii) New preferred stock option plan (Continued)
The Silver and Gold options shall be effective as of the date of the respective agreement. The number of shares resulting from the Silver option is fixed (established in the agreement). The number of shares resulting from the Gold option is variable, establishing on the granting date a number of shares that may be increased or decreased, according to the ROIC verified at the end of the 36th month as of the granting date.
The series of previous plan continue in force until the respective maturity dates.
Information on the stock option plans is summarized below:
Price | Lot of shares | |||||||||||||||||||
Series granted | Granting date | 1st date of exercise |
2nd date of exercise and expiration |
On the granting date |
End of the period |
Number of shares granted |
Exercised | Not exercised by dismissal |
Expired | Total in effect |
||||||||||
Balance at December 31, 2008 | ||||||||||||||||||||
Series VII | 05/16/2003 | 05/16/2006 | 05/16/2008 | 20.00 | 25.09 | 1,000 | (459) | (298) | (243) | - | ||||||||||
Series VIII | 04/30/2004 | 04/30/2007 | 04/30/2009 | 26.00 | 33.44 | 862 | (216) | (436) | - | 210 | ||||||||||
Series IX | 05/15/2005 | 05/15/2008 | 05/15/2010 | 26.00 | 30.51 | 989 | (180) | (534) | - | 275 | ||||||||||
SeriesX | 06/7/2006 | 06/7/2009 | 06/7/2011 | 33.00 | 39.61 | 901 | - | (359) | - | 542 | ||||||||||
Series A1 - Gold | 04/13/2007 | 04/30/2010 | 04/29/2011 | 0.01 | 0.01 | 324 | (115) | (6) | - | 203 | ||||||||||
Series A1 - Silver | 04/13/2007 | 04/30/2011 | 04/29/2011 | 24.63 | 24.63 | 1,122 | (312) | (89) | - | 721 | ||||||||||
Series A2 - Gold | 03/03/2008 | 04/30/2008 | 03/30/2012 | 0.01 | 0.01 | 848 | (280) | (6) | - | 562 | ||||||||||
Series A2 - Silver | 03/03/2008 | 04/30/2008 | 03/30/2012 | 26.93 | 26.93 | 950 | (298) | (7) | - | 645 | ||||||||||
6,996 | (1,860) | (1,735) | (243) | 3,158 | ||||||||||||||||
Balance at December 31, 2009 | ||||||||||||||||||||
Series VIII | 4/30/2004 | 4/30/2007 | 4/30/2009 | 26.00 | 32.75 | 862 | (408) | (442) | - | 12 | ||||||||||
Series IX | 5/15/2005 | 5/15/2008 | 5/15/2010 | 26.00 | 29.86 | 989 | (191) | (546) | - | 252 | ||||||||||
Series X | 6/7/2006 | 6/7/2009 | 6/7/2010 | 33.00 | 38.85 | 901 | (223) | (378) | - | 300 | ||||||||||
Series A1 Gold | 4/13/2007 | 4/30/2010 | 4/29/2011 | 0.01 | 0.01 | 324 | (115) | (6) | - | 203 | ||||||||||
Series A1 Silver | 4/13/2007 | 4/30/2010 | 4/29/2011 | 24.63 | 24.63 | 1,122 | (322) | (99) | - | 701 | ||||||||||
Series A2 Gold | 3/3/2008 | 4/30/2008 | 3/30/2012 | 0.01 | 0.01 | 848 | (448) | (6) | - | 394 | ||||||||||
Series A2 Silver | 3/3/2008 | 4/30/2008 | 3/30/2012 | 26.93 | 26.93 | 950 | (491) | (7) | - | 452 | ||||||||||
Series A3 Silver | 5/13/2009 | 5/13/2012 | 5/31/2013 | 27.47 | 27.47 | 693 | - | - | - | 693 | ||||||||||
Series A3 Gold | 5/13/2009 | 5/13/2012 | 5/31/2013 | 0.01 | 0.01 | 668 | - | - | - | 668 | ||||||||||
7,357 | (2,198) | (1,484) | - | 3,675 | ||||||||||||||||
97
18. Shareholders equity (Continued)
f) Stock option plan for preferred shares (Continued)
(ii) New preferred stock option plan (Continued)
On December 31, 2009 | ||||||||||||
Series granted | Granting date | Date of exercise | Amount exercised | Exercise price | Total | Market price | ||||||
Series VII | 5/16/2003 | 12/13/2005 | 291 | 22.12 | 6,445 | 37.40 | ||||||
Series VII | 5/16/2003 | 6/9/2006 | 4 | 22.12 | 91 | 33.31 | ||||||
Series VII | 5/16/2003 | 7/10/2007 | 1 | 22.95 | 13 | 37.12 | ||||||
Series VII | 5/16/2003 | 11/28/2007 | 1 | 23.76 | 13 | 28.54 | ||||||
Series VII | 5/16/2003 | 6/10/2008 | 162 | 25.09 | 4,065 | 37.47 | ||||||
Series VIII | 4/30/2004 | 5/15/2007 | 195 | 28.89 | 5,631 | 31.58 | ||||||
Series VIII | 4/30/2004 | 7/10/2007 | 19 | 28.90 | 542 | 37.12 | ||||||
Series VIII | 4/30/2004 | 5/27/2008 | 0 | 31.16 | 9 | 37.43 | ||||||
Series VIII | 4/30/2004 | 6/10/2008 | 2 | 31.61 | 49 | 37.47 | ||||||
Series IX | 5/15/2005 | 6/10/2008 | 180 | 28.66 | 5,151 | 37.47 | ||||||
Series IX | 5/15/2005 | 9/11/2008 | 0 | 30.10 | 6 | 34.34 | ||||||
Series A1 Gold | 4/13/2007 | 7/10/2007 | 3 | 0.01 | 0 | 37.12 | ||||||
Series A1 Gold | 4/13/2007 | 11/28/2007 | 11 | 0.01 | 0 | 28.54 | ||||||
Series A1 Gold | 4/13/2007 | 12/17/2007 | 31 | 0.01 | 0 | 33.24 | ||||||
Series A1 Gold | 4/13/2007 | 3/10/2008 | 43 | 0.01 | 0 | 34.83 | ||||||
Series A1 Gold | 4/13/2007 | 5/27/2008 | 27 | 0.01 | 0 | 37.43 | ||||||
Series A1 Silver | 4/13/2007 | 7/10/2007 | 11 | 24.63 | 260 | 37.12 | ||||||
Series A1 Silver | 4/13/2007 | 11/28/2007 | 36 | 24.63 | 878 | 28.54 | ||||||
Series A1 Silver | 4/13/2007 | 12/17/2007 | 70 | 24.63 | 1,734 | 33.24 | ||||||
Series A1 Silver | 4/13/2007 | 3/10/2008 | 103 | 24.63 | 2,537 | 34.83 | ||||||
Series A1 Silver | 4/13/2007 | 5/27/2008 | 84 | 24.63 | 2,063 | 37.43 | ||||||
Series A1 Silver | 4/13/2007 | 6/10/2008 | 3 | 24.63 | 71 | 37.47 | ||||||
Series A1 Silver | 4/13/2007 | 7/22/2008 | 2 | 24.63 | 44 | 36.97 | ||||||
Series A1 Silver | 4/13/2007 | 9/11/2008 | 3 | 24.63 | 79 | 34.34 | ||||||
Series A1 Silver | 4/13/2007 | 4/1/2009 | 5 | 24.63 | 118 | 31.98 | ||||||
Series A2 Gold | 3/3/2008 | 3/10/2008 | 178 | 0.01 | 2 | 34.83 | ||||||
Series A2 Gold | 3/3/2008 | 5/27/2008 | 78 | 0.01 | 1 | 37.43 | ||||||
Series A2 Gold | 3/3/2008 | 6/10/2008 | 4 | 0.01 | 0 | 37.47 | ||||||
Series A2 Gold | 3/3/2008 | 7/22/2008 | 13 | 0.01 | 0 | 36.97 | ||||||
Series A2 Gold | 3/3/2008 | 9/11/2008 | 7 | 0.01 | 0 | 34.34 | ||||||
Series A2 Gold | 3/3/2008 | 4/1/2009 | 30 | 0.01 | 0 | 31.98 | ||||||
Series A2 Silver | 3/3/2008 | 3/10/2008 | 187 | 26.93 | 5,036 | 34.83 | ||||||
Series A2 Silver | 3/3/2008 | 5/27/2008 | 83 | 26.93 | 2,238 | 37.43 | ||||||
Series A2 Silver | 3/3/2008 | 6/10/2008 | 6 | 26.93 | 155 | 37.47 | ||||||
Series A2 Silver | 3/3/2008 | 7/22/2008 | 14 | 26.93 | 378 | 36.97 | ||||||
Series A2 Silver | 3/3/2008 | 9/11/2008 | 8 | 26.93 | 204 | 34.34 | ||||||
Series A2 Silver | 3/3/2008 | 4/1/2009 | 45 | 26.93 | 1,218 | 31.98 | ||||||
Series VIII | 4/30/2004 | 8/5/2009 | 192 | 32.75 | 6,285 | 46.35 | ||||||
Series A1 Silver | 4/13/2007 | 8/5/2009 | 3 | 24.63 | 78 | 46.35 | ||||||
Series A2 Silver | 3/3/2008 | 8/5/2009 | 96 | 26.93 | 2,595 | 46.35 | ||||||
Series A2 Gold | 3/3/2008 | 8/5/2009 | 91 | 0.01 | 1 | 46.35 | ||||||
Series IX | 4/15/2005 | 10/2/2009 | 11 | 29.62 | 326 | 29.48 | ||||||
Series X | 7/7/2008 | 10/2/2009 | 223 | 38.54 | 8,582 | 29.48 | ||||||
Series A1 Silver | 4/13/2007 | 10/2/2009 | 2 | 24.63 | 37 | 29.48 | ||||||
Series A2 Silver | 3/3/2008 | 10/2/2009 | 52 | 26.93 | 1,393 | 29.48 | ||||||
Series A2 Gold | 3/3/2008 | 10/2/2009 | 47 | 0.01 | 0 | 29.48 | ||||||
2,656 | 58,328 |
NB: Pursuant to assignments provided for in the Stock Option Plan regulation, the Plans management committee approved an advanced date of the year of first tranche of series VII options for December 13, 2005. At March 2007, series VI was terminated and series VII was terminated on June 10,2008.
98
18. Shareholders equity (Continued)
f) Stock option plan for preferred shares (Continued)
(ii) New preferred stock option plan (Continued)
At December 30, 2009, the Company preferred share price on BOVESPA was R$65.02 for each share.
At December 31, 2009, there are 369,600 treasury preferred shares which may be used as spread to the options granted of the Plan.
(iii) Consolidated information stock option plans - CBD
The chart below shows the maximum percentage of interest dilution to which current shareholders eventually will be subject to in the event of exercise up to 2011 of all options granted:
2009 | 2008 | |||
Number of shares | 254,852 | 235,249 | ||
Balance of granted series in effect | 3,675 | 3,158 | ||
Maximum percentage of dilution | 1.42% | 1.32% | ||
The market value of each option granted is estimated on the granting date, by using the options pricing model Black&Scholes taking into account the following assumptions: (a) expectation of dividends of 0.72%, (b) expectation of volatility of nearly 40.47% and (c) the non-risk weighted average interest rate of 9.66% . The expectation of average life of series IX and V is 5 years, whereas for series A1, A2 and A3 the expectation is 3 years.
Weighted average | ||||
Period ended at December 31, 2009 | Shares | of exercise price | ||
Outstanding at the beginning of the period | 3,235 | 24.03 | ||
Granted during the period | 1,798 | 14.23 | ||
Cancelled during the period | (445) | 27.07 | ||
Exercised during the period | (1,187) | 17.52 | ||
Expired during the period | (243) | 20.00 | ||
Outstanding at the end of the period | 3,158 | 20.79 | ||
Weighted average | ||||
Period ended at December 31, 2009 | Shares | of exercise price | ||
Outstanding at the beginning of the period | 3,158 | 20.78 | ||
Granted during the period | 1,361 | 13.99 | ||
Cancelled during the period | (48) | 28.64 | ||
Exercised during the period | (796) | 0.02 | ||
Outstanding at the end of the period | 3,675 | 17.76 | ||
Technical Pronouncement CPC 10 Share-based Payment determines that the effects of share-based payment transactions are recorded in income and in the Companys balance sheet. The amounts recorded in income of Parent Company and Consolidated at December 31, 2009 were R$26,577 (R$19,437 in 2008).
99
18. Shareholders equity (Continued)
f) Stock option plan for preferred shares (Continued)
(iv) Stock option plan - Globex
The subsidiary Globex granted a Stock Option Plan for the purchase of common shares to the Management, approved by the Extraordinary General Meeting held at January 4, 2008 and rectified at the Annual and Extraordinary General Meeting held on April 29, 2008.
Statutory officers and employees approved by Globexs Board of Directors are eligible to participate in the Plan (the Beneficiaries). Pursuant to Article 171, paragraph 3 of Law 6,404/76, they shall not have preemptive right in the granting or in the exercise of stock options derived from the Plan. The shares resulting from the option exercise will have the rights set forth according to the Plan and the respective Programs and Agreement. They always will be entitled to receive the dividends to be distributed from the subscription or acquisition, where applicable. Once exercised the option by Beneficiary, the corresponding shares will be purpose of issue by means of Globexs capital increase. Treasury stock options may also be tendered, by means of notice to the Brazilian Securities and Exchange Commission CVM. The options granted based on the Plan are individual and non-transferable. The Plan took effect with its approval at the General Meeting and may be extinguished, at any time, by decision of the Board of Directors. The option may be exercised fully or partially during the term and within the periods established in the respective program. According to the Plan, the options granted account for, at most 1,794,880 common shares issued by Globex and the exercise price of R$25.35 for Program 1 and R$17.02 for Program 2 (reverse split defined as 2008 Programs).
12.31.2009 | 9.30.2009 | |||
Number of shares | 124,381,409 | 124,381,409 | ||
Balance of granted series in effect | 1,794,880 | 1,794,880 | ||
Maximum dilution percentage(1) | 1.42% | 1.42% | ||
(1) Maximum dilution percentage of Globex shares |
The fair value of 2008 Programs was calculated based on the Black & Scholes valuation model, taking into account the following assumptions: (a) expected volatility of 47.6%; (b) duration of the program of 3.46 years; (c) risk-free rate from 11.18% to 13.65%; (d) dividend yield of 0%; and (e) option fair value on the granting date from R$17.57 to R$21.00.
The table below shows the amounts per lot recognized in the Companys results, under operating expense against an increase in shareholders equity, as well as the amounts to be recognized in subsequent years.
Stock Option Plan | Expenses to be apportioned in the Parent Company in the year ended December 31, 2009 |
2010 | ||
Share-based Payment | ||||
1st tranche | 2,995 | - | ||
2nd tranche | 3,126 | 2,118 | ||
3rd tranche | 2,514 | 2,514 | ||
8,635 | 4,632 | |||
100
18. Shareholders equity (Continued)
f) Stock option plan for preferred shares (Continued)
(iv) Stock option plan - Globex (Continued)
The first date of exercise of said options will be in September 2009. At December 31, 2009 the amount of R$4,881 was recorded in the Companys results.
Due to a reduction in the eligible staff, the share-based compensation was also decreased. Therefore, the amounts referring to unexpired expenses until the end of 2009 and 2010 were modified.
(v) Stock option plan - Ponto Frio.com
At August 1, 2008, the subsidiary Globex concluded the negotiations to implement a partnership with a view to restructuring and developing its e-commerce and telesales activities for end consumers. Pursuant to the agreements executed, these activities now are performed by an independent company called PontoFrio.com Comércio Eletrônico S.A. ("PontoFrio.com"). In order to align the parties long-term interests, executives of PontoFrio.com (and eventual new beneficiaries) were granted PontoFrio.coms stock options, whose exercise would result in executives maximum interest of 14% in the capital stock, in the event they are fully exercised.
According to the Options Plan executed, the stock options benchmark is the amount of R$15.71 per share, adjusted by CDI variation or IPCA accrued of six per cent (6%) p.a., whichever is the shortest, as of that date. The executives will be entitled to exercise the Stock Options divided into five (5) tranches, each one may be exercised as of the end of each twelve (12)-month period as of the date of the Agreement for the Granting of Stock Options.
As per clause 4.5 of the Operational Agreement, in the event of sale of Globexs control fact which occurred at July 7, 2009, the stock option right vest schedule changes as follows:
Ponto Frio.com | ||||
Term | Percentage | |||
1st tranche | 6/30/09 to 24th month | 30% | ||
2nd tranche | After 24th month | 20% | ||
3rd tranche | After 36th month | 20% | ||
4th tranche | After 48th month | 15% | ||
5th tranche | After 60th month | 15% |
The fair value of the Stock Option Plan of PontoFrio.com was calculated based on the Black & Scholes option valuation model, considering the following assumptions: (a) expected volatility of 52.98%; (b) duration of the program of 5 years; (c) risk-free rate of 12.92%; (d) dividend yield of 0%; and (e) option fair value on the granting date from R$4.12 to R$9.74.
101
18. Shareholders equity (Continued)
g) Dividends
At August 3, 2009, the Board of Directors approved the Companys adoption of a new policy for distribution of dividends, for the payment of interim dividends, on a quarterly basis, which shall be approved by the General Meeting, pursuant to paragraph 3 of Article 35 of the Companys Bylaws. The amount and dates of payment of quarterly advances will be proposed annually by the Company. The quarterly payments will be made debiting the earnings account. This present policy does not change the mandatory minimum dividend to be paid to shareholders pursuant to the law and the Companys Bylaws. Each quarterly payment will be resolved by the Board of Directors after the corresponding quarterly financial statements are approved. The payments may be suspended by the Board of Directors, according to the Companys economic-financial condition at that time.
For 2009, the Company advanced to its shareholders the amount of R$46,389 (R$15,463 on a quarterly basis), calculated based on dividends distributed by the Company in 2008, in the amount of R$61,851,424.24. The amount to be declared per share is: (i) common shares - R$0.35793; (ii) Class A preferred shares R$0.39372; and (iii) Class B preferred shares R$0.01.
A proposal of dividends to be paid will be submitted for resolution at the Annual General Meeting, calculated as follows:
Dividends proposed | ||||
2009 | 2008 | |||
Net income for the year | 591,580 | 260,427 | ||
Legal reserve | (29,579) | (13,021) | ||
Dividend calculation basis | 562,001 | 247,406 | ||
Mandatory minimum dividend - 25% | 140,500 | 61,851 | ||
(R$ 0.24859 per common share) | - | 24,780 | ||
(R$ 0.27345 per preferred share) | - | 37,071 | ||
(R$ 0.53448 per common share) | 53,277 | - | ||
(R$ 0.58793 per Class A preferred share) | 87,156 | - | ||
(R$ 0.01 per Class B preferred share) | 67 | - |
19. Management Compensation
The expenses related to the compensation of Managements key personnel (Officers appointed pursuant to Bylaws and Board of Directors), which were recorded in the earnings of subsidiary and in consolidated for the years ended at December 31, 2009 and 2008, are as follows:
Parent Company | Consolidated | |||||||
2009 | 2008 | 2009 | 2008 | |||||
Amounts recorded in income | 48,349 | 32,689 | 66,834 | 35,430 | ||||
Out of this total, it is worth mentioning that the portion equivalent to 24% of 2009 amount and the portion equivalent to 21.3% of 2008 amount in the parent company and 23.4% and 21.3% in the consolidated, respectively, refer to the stock option plan.
102
20. Net Financial Income
Period ended at | ||||||||
Parent Company | Consolidated | |||||||
2009 | 2008 | 2009 | 2008 | |||||
Financial Expenses | ||||||||
Financial Charges - BNDES | (14,793) | (27,483) | (18,288) | (27,483) | ||||
Financial Charges - Debentures | (91,202) | (97,649) | (91,202) | (97,649) | ||||
Interest on loan | (58,897) | (59,393) | (83,703) | (84,635) | ||||
Swap operations | (23,173) | (37,426) | (50,011) | (92,701) | ||||
Mark-to-market of financial instruments | 8,025 | (6,599) | 15,354 | (12,796) | ||||
Capitalized interest | 9,922 | 29,273 | 12,426 | 31,723 | ||||
Receivables securitization | (91,819) | (110,775) | (125,180) | (135,111) | ||||
Financial charges on contingencies and taxes | (96,326) | (109,318) | (146,051) | (132,031) | ||||
Interest on financial leasing | (7,955) | (9,030) | (13,902) | (15,129) | ||||
I.O.F. and bank services | (12,241) | (18,932) | (23,807) | (27,272) | ||||
Interest on loan | (387) | (10,764) | (295) | (577) | ||||
Present value adjustment | - | (458) | 122 | (458) | ||||
Other financial expenses | 1,055 | (6,729) | (11,770) | (14,755) | ||||
Total financial expenses | (377,791) | (465,283) | (536,307) | (608,874) | ||||
Financial revenues | ||||||||
Interest on cash and cash equivalents | 101,301 | 115,024 | 121,410 | 131,959 | ||||
Subordinated quotas - PAFIDC | 18,749 | 32,758 | 20,943 | 36,591 | ||||
Financial discounts obtained | 44,643 | 43,169 | 51,018 | 49,072 | ||||
Financial charges on taxes and judicial | ||||||||
deposits | 28,626 | 25,242 | 42,606 | 39,732 | ||||
Interest on installment sales | 3,066 | 14,865 | 5,362 | 20,724 | ||||
Interest on loan | 30,540 | 14,025 | 57 | 2,984 | ||||
Present value adjustment | (79) | (3,081) | 307 | (4,920) | ||||
Other financial revenues | 2,208 | 13,070 | 9,994 | 15,944 | ||||
Total financial revenues | 229,054 | 255,072 | 251,697 35 | 292,086 | ||||
Net financial income | (148,737) | (210,211) | (284,610) | (316,788) | ||||
21. Other Operating Revenues and Expenses
Parent Company | Consolidated | |||||||
2009 | 2008 | 2009 | 2008 | |||||
Net Revenues Itaú Agreement (Note 21a) | 461,951 | - | 600,000 | - | ||||
Provision for possible lawsuits, net of gains from fine and interest remission Law 11,941/09 (Note 15 iii) | (270,378) | - | (342,634) | - | ||||
Reversal of provision for contingencies - PIS/Cofins (Note 16 a) | 107,532 | - | 107,532 | - | ||||
Tax credits write-off | (256,034) | - | (358,973) | - | ||||
Business combination expense | (76,036) | - | (76,036) | - | ||||
Permanent Assets Result | 866 | (6,064) | (21,662) | (10,914) | ||||
Other | (32,195) | - | (44,008) | - | ||||
Total | (64,294) | (6,064) | (135,781) | (10,914) | ||||
(a) Unibanco paid R$550 million to the Company, which was recognized with a gain under Other Operating Revenues and Expenses; (ii) CBD and Itaú Unibanco extended the exclusiveness term granted by CBD to FIC, a for 5-year additional period, to explore the right granted pursuant to the terms of FIC partnership to be effective until August 28, 2029, for which Itaú Unibanco paid R$50 million to the Company, also recognized in other operating revenues and expenses; and (iii) the partnership includes the stores of all formats and brands directly or indirectly operated or owned by CBD, including supermarkets, hypermarkets, convenience stores, electric and electronic product stores, cash and carry stores, gas stations, drugstores and e-commerce (Internet).
103
22. Insurance coverage
Coverage at December 31, 2009 is considered sufficient by Management to meet possible losses and is summarized as follows:
Coverage amount | ||||||
Insured assets | Risks covered | Parent Company | Consolidated | |||
Property and equipment and inventories | Named risks | 4,515,843 | 7,936,712 | |||
Profit | Loss of profits | 1,618,808 | 2,395,508 |
The Company also holds specific policies covering civil and management liability risks in the amount of R$143,610 (R$422,410 in 2008). The information above was not audited by independent auditors.
23. Leasing operations
a) Operating lease liabilities
The installment payments of leasing (excluding costs of services, such as insurance and maintenance) classified as operating lease agreement are recognized as expenses, on a straight-line basis, during the term of the respective leasing. The Management considers operating lease (rental) of stores, in which there are no transfers of risks and benefits for the Company.
Parent Company | Consolidated | |||||||
2009 | 2008 | 2009 | 2008 | |||||
Gross liabilities from operating leasing minimum lease payment | ||||||||
Less than 1 year | 282,523 | 293,407 | 381,452 | 386,172 | ||||
Over 1 year and less than 5 years | 956,891 | 904,929 | 1,290,995 | 1,209,081 | ||||
Over 5 years | 1,596,329 | 1,625,137 | 2,058,567 | 2,057,367 | ||||
2,835,743 | 2,823,473 | 3,731,014 | 3,652,620 | |||||
(i) Contingent payments
The Management considers additional amounts paid as variable rental as contingent payments, defined by leasing agreement clause, corresponding to 0.5% and 2.5% over sales of the respective store.
Parent Company | Consolidated | |||||||
2009 | 2008 | 2009 | 2008 | |||||
Contingent payments recognized as expense during the year | 239,962 | 240,098 | 314,920 | 320,494 |
104
23. Leasing operations (Continued)
a) Operating lease liabilities (Continued)
(ii) Option conditions to renew or purchase and adjustment clauses
The terms of the Companys rental agreements for the year ended December 31, 2009 vary between 5 and 25 years and the agreement may be renewed according to the specific law. Agreements are periodically adjusted according to inflation indexes.
b) Financial lease liabilities
Leasing agreements classified as financial leasing amount to R$186,086 at December 31, 2009 (R$195,603 in 2008) for the Parent Company and for the Consolidated, R$253,342 in 2009 (R$243,950 in 2008), according to the chart below:
Parent Company | Consolidated | |||||||
2009 | 2008 | 2009 | 2008 | |||||
Gross liabilities from financial leasing minimum lease payments | ||||||||
Less than 1 year | 20,273 | 21,555 | 37,612 | 31,308 | ||||
Over than 1 year and less than 5 years | 19,931 | 22,642 | 43,279 | 32,087 | ||||
Over 5 years | 30,425 | 30,788 | 38,894 | 39,560 | ||||
Present value of financial lease agreements | 70,629 | 74,985 | 119,785 | 102,955 | ||||
Future financial charges on financial leasing | 115,458 | 120,618 | 134,204 | 140,995 | ||||
Gross value of financial lease agreements | 186,087 | 195,603 | 253,989 | 243,950 | ||||
(i) Contingent payments
The Management considers additional amounts paid as variable rental as contingent payments, defined in the clauses of the rental agreements, corresponding to 0.5% and 2.5% over sales.
Parent Company | Consolidated | |||||||
2009 | 2008 | 2009 | 2008 | |||||
Contingent payments recognized as expenses during the year | 3,259 | 3,104 | 5,043 | 3,824 |
105
23. Leasing operations (Continued)
b) Financial lease liabilities (Continued)
(ii) Option conditions to renew or purchase and adjustment clauses
The terms of the Companys rental agreements in the year ended at December 31, 2009 vary between 5 and 25 years and the agreement may be renewed according to the specific law.
For leasing operations which cannot be cancelled with purchase option clause by residual value, and option of which will be certainly exercised, the Company takes into account the amount necessary to exercise said option for the purpose of calculating the monthly amortization amount, considering depreciation rates varying between 5% and 20%. The measurement of values is in line with CPC 06.
24. Private Pension Plan of Defined Contribution
The Company maintains a supplementary private pension plan of defined contribution to meet the needs of its employees, by contracting the financial institution Brasilprev Seguros e Previdência S.A. for management purposes. When establishing the Plan, the Company provides monthly contributions on behalf of its employees on account of services rendered to the Company. Contributions made by the Company at December 31, 2009, amounted to R$1,960 (R$1,659 in 2008), employees contributions amounted to R$2,969 (R$2,231 in 2008) with 861 participants (781 in 2008).
27. Statement of EBITDA Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) (unaudited)
Parent Company | Consolidated | |||||||
2009 | 2008 | 2009 | 2008 | |||||
Operating income | 706,980 | 349,071 | 644,232 | 392,951 | ||||
(+) Net financial expenses | 148,736 | 210,212 | 284,610 | 316,789 | ||||
(+) Equity accounting | (58,455) | (76,355) | (17,580) | (2,922) | ||||
(+) Depreciation and amortization | 330,473 | 464,039 | 454,049 | 604,743 | ||||
(+) Other operating income | 64,294 | 6,064 | 135,781 | 10,914 | ||||
EBITDA | 1,192,028 | 953,031 | 1,501,093 | 1,322,475 | ||||
Net revenue from sales | 14,232,367 | 12,446,611 | 23,254,183 | 18,033,110 | ||||
% EBITDA | 8.4% | 7.7% | 6.5% | 7.3% |
106
CONTENTS
GROUP | TABLE | DESCRIPTION | PAGE |
01 | 01 | IDENTIFICATION | 1 |
01 | 02 | HEADQUARTERS | 1 |
01 | 03 | INVESTOR RELATIONS OFFICER (Company Mailing Address) | 1 |
01 | 04 | DFP REFERENCE AND AUDITOR INFORMATION | 1 |
01 | 05 | CAPITAL STOCK | 2 |
01 | 06 | COMPANY PROFILE | 2 |
01 | 07 | COMPANIES NOT INCLUDED IN THE CONSOLIDATED FINANCIAL STATEMENTS | 2 |
01 | 08 | CASH DIVIDENDS | 2 |
01 | 09 | INVESTOR RELATIONS OFFICER | 2 |
02 | 01 | BALANCE SHEET - ASSETS | 3 |
02 | 02 | BALANCE SHEET - LIABILITIES | 4 |
03 | 01 | STATEMENT OF INCOME | 6 |
04 | 01 | STATEMENT OF CASH FLOWS | 7 |
05 | 01 | STATEMENT OF CHANGES IN SHAREHOLDERS EQUITY FROM 1/1/2009 TO 12/31/2009 | 8 |
05 | 02 | STATEMENT OF CHANGES IN SHAREHOLDERS EQUITY FROM 1/1/2008 TO 12/31/2008 | 9 |
05 | 03 | STATEMENT OF CHANGES IN SHAREHOLDERS EQUITY FROM 1/1/2007 TO 12/31/2007 | 10 |
06 | 01 | STATEMENT OF ADDED VALUE | 11 |
07 | 01 | CONSOLIDATED BALANCE SHEET - ASSETS | 12 |
07 | 02 | CONSOLIDATED BALANCE SHEET - LIABILITIES | 13 |
08 | 01 | CONSOLIDATED STATEMENT OF INCOME | 15 |
09 | 01 | CONSOLIDATED STATEMENT OF CASH FLOWS | 16 |
10 | 01 | CONSOLIDATED STATEMENT OF CHANGES IN SHAREHOLDERS EQUITY FROM 1/1/2009 TO 12/31/2009 | 17 |
10 | 02 | CONSOLIDATED STATEMENT OF CHANGES IN SHAREHOLDERS EQUITY FROM 1/1/2008 TO 12/31/2008 | 18 |
10 | 03 | CONSOLIDATED STATEMENT OF CHANGES IN SHAREHOLDERS EQUITY FROM 1/1/2007 TO 12/31/2007 | 19 |
11 | 01 | CONSOLIDATED STATEMENT OF ADDED VALUE | 20 |
12 | 01 | REPORT OF INDEPENDENT AUDITORS | 22 |
13 | 01 | MANAGEMENT REPORT | 23 |
14 | 01 | NOTES TO THE FINANCIAL STATEMENTS | 37 |
107
Pursuant to the requirement of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO | ||
Date: March 04, 2010 | By: /s/ Enéas César Pestana Neto Name: Enéas César Pestana Neto Title: Chief Operating Officer |
|
By: /s/ Daniela Sabbag Name: Daniela Sabbag Title: Investor Relations Officer |
This press release may contain forward-looking statements. These statements are statements that are not historical facts, and are based on management's current view and estimates offuture economic circumstances, industry conditions, company performance and financial results. The words "anticipates", "believes", "estimates", "expects", "plans" and similar expressions, as they relate to the company, are intended to identify forward-looking statements. Statements regarding the declaration or payment of dividends, the implementation of principal operating and financing strategies and capital expenditure plans, the direction of future operations and the factors or trends affecting financial condition, liquidity or results of operations are examples of forward-looking statements. Such statements reflect the current views of management and are subject to a number of risks and uncertainties. There is no guarantee that the expected events, trends or results will actually occur. The statements are based on many assumptions and factors, including general economic and market conditions, industry conditions, and operating factors. Any changes in such assumptions or factors could cause actual results to differ materially from current expectations.