cbditr3q16_6k.htm - Generated by SEC Publisher for SEC Filing

FORM 6-K

SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549

Report of Foreign Private Issuer

Pursuant to Rule 13a-16 or 15d-16 of
the Securities Exchange Act of 1934

For the month of October, 2016

           Brazilian Distribution Company           
(Translation of Registrant’s Name Into English)

Av. Brigadeiro Luiz Antonio,
3142 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  


 
 

 

(FreeTranslation into English from the Original Previously Issued in Portuguese)

Companhia Brasileira
de Distribuição

Individual and Consolidated
Interim Financial Information for the
Quarter Ended September 30, 2016 and
Report on Review of Interim Financial Information

Deloitte Touche Tohmatsu Auditores Independentes

 

 


 
 

 

 


(Convenience Translation into English from the Original Previously Issued in Portuguese)

REPORT ON REVIEW OF INTERIM FINANCIAL INFORMATION

To the Shareholders, Directors and Officers of

Companhia Brasileira de Distribuição

São Paulo - SP

Introduction

We have reviewed the accompanying individual and consolidated interim financial information of Companhia Brasileira de Distribuição (the “Company”), included in the Interim Financial Information Form (ITR), for the quarter ended September 30, 2016, which comprises the balance sheet as of September 30, 2016 and the related statements of profit or loss and of comprehensive income for the three- and nine-month periods then ended, and the statements of changes in equity and of cash flows for the nine-month period then ended, including the explanatory notes.

Management is responsible for the preparation of the individual and consolidated interim financial information in accordance with technical pronouncement CPC 21 (R1) and international standard IAS 34 - Interim Financial Reporting, issued by the International Accounting Standards Board - IASB, as well as for the presentation of such information in accordance with the standards issued by the Brazilian Securities and Exchange Commission (CVM), applicable to the preparation of Interim Financial Information (ITR). Our responsibility is to express an opinion on this interim financial information based on our review.

Scope of review

We conducted our review in accordance with Brazilian and international standards on review of interim financial information (NBC TR 2410 and ISRE 2410 - Review of Interim Financial Information Performed by the Independent Auditor of the Entity, respectively). A review of interim financial information consists of making inquiries, primarily of persons responsible for financial and accounting matters, and applying analytical and other review procedures. A review is substantially less in scope than an audit conducted in accordance with the standards on auditing and, consequently, does not enable us to obtain assurance that we would become aware of all significant matters that might be identified in an audit. Accordingly, we do not express an audit opinion.

Conclusion on the interim financial information

Based on our review, nothing has come to our attention that causes us to believe that the accompanying individual and consolidated interim financial information included in the ITR referred to above is not prepared, in all material respects, in accordance with CPC 21 (R1) and IAS 34 applicable to the preparation of Interim Financial Information (ITR) and presented in accordance with the standards issued by the CVM.

 

© 2016 Deloitte Touche Tohmatsu. All rights reserved.


 
 

 

Other matters

Statements of value added

We have also reviewed the individual and consolidated interim statements of value added (“DVA”) for the nine-month period ended September 30, 2016, prepared under Management’s responsibility, the presentation of which is required by the standards issued by the CVM applicable to the preparation of Interim Financial Information (ITR), and is considered as supplemental information under International Financial Reporting Standards - IFRSs, which do not require the presentation of a DVA. These statements were subject to the same review procedures described above and, based on our review, nothing has come to our attention that causes us to believe that they are not prepared, in all material respects, consistently with the interim financial statements taken as a whole.

The accompanying interim financial information has been translated into English for the convenience of readers outside Brazil.

São Paulo, October 27, 2016

DELOITTE TOUCHE TOHMATSU

Eduardo Franco Tenório

Auditores Independentes

Engagement Partner

 

© 2016 Deloitte Touche Tohmatsu. All rights reserved.


 
 

(FREE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

ITR – Interim Financial Information – September 30, 2016 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO

 

 

Company Information

 

Capital Composition

2

Individual Interim Financial Information

 

Balance Sheet – Assets

3

Balance Sheet – Liabilities

4

Statement of Profit or Loss

5

Statement of Comprehensive Income

6

Statement of Cash Flows

7

Statement of Changes in Shareholders’ Equity

 

1/1/2016 to 9/30/2016

8

1/1/2015 to 9/30/2015

9

Statement of Value Added

10

Consolidated Interim Financial Information

 

Balance Sheet – Assets

11

Balance Sheet – Liabilities

12

Statement of Profit or Loss

13

Statement of Comprehensive Income

14

Statement of Cash Flows

15

Statement of Changes in Shareholders’ Equity

 

1/1/2016 to 9/30/2016

16

1/1/2015 to 9/30/2015

17

Statement of Value Added

18

Comments on the Company`s Performance

19

Notes to the Interim Financial Information

42

Other information deemed as relevant by the Company

100

 

 

1

 


 
 

(FREE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

ITR – Interim Financial Information – September 30, 2016 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO

 

 

Number of Shares

(thousand)

Current Quarter

9/30/2016

Share Capital

 

Common

99,680

Preferred

166,087

Total

265,767

Treasury Shares

 

Common

-

Preferred

233

Total

233

 

 

2

 


 
 

(FREE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

ITR – Interim Financial Information – September 30,2016 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO

 

                                                                                                                                                                                          

Companhia Brasileira de Distribuição

 

Individual Interim Financial Information / Balance Sheet - Assets

       

R$ (in thousands)

   

Code

Description

Current Quarter
9.30.2016

Previous Year
12.31.2015

1

Total Assets

21,215,000

21,399,000

1.01

Current Assets

5,726,000

6,176,000

1.01.01

Cash and Cash Equivalents

1,416,000

2,247,000

1.01.03

Accounts Receivable

626,000

520,000

1.01.03.01

Trade Receivables

519,000

387,000

1.01.03.02

Other Receivables

107,000

133,000

1.01.04

Inventories

3,038,000

2,828,000

1.01.06

Recoverable Taxes

493,000

357,000

1.01.07

Prepaid Expenses

113,000

74,000

1.01.08

Other Current Assets

40,000

150,000

1.02

Noncurrent Assets

15,489,000

15,223,000

1.02.01

Long-term Assets

1,664,000

2,205,000

1.02.01.03

Accounts Receivable

70,000

67,000

1.02.01.03.02

Other Receivables

70,000

67,000

1.02.01.06

Deferred Taxes

138,000

50,000

1.02.01.07

Prepaid Expenses

15,000

19,000

1.02.01.08

Receivables from Related Parties

399,000

1,076,000

1.02.01.09

Other Noncurrent Assets

1,042,000

993,000

1.02.01.09.04

Recoverable Taxes

493,000

534,000

1.02.01.09.05

Restricted Deposits for Legal Proceedings

549,000

459,000

1.02.02

Investments

5,292,000

5,173,000

1.02.02.01

Investments in Associates and Subsidiaries

5,267,000

5,149,000

1.02.02.01.02

Investments in Subsidiaries

5,267,000

5,149,000

1.02.02.02

Investment properties

25,000

24,000

1.02.03

Property and Equipment, Net

7,148,000

6,525,000

1.02.04

Intangible Assets

1,385,000

1,320,000

 

 

 

3

 


 
 

(FREE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

ITR – Interim Financial Information – September 30,2016 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO

 

                                                                                                                                                                                          

Companhia Brasileira de Distribuição

 

 

 

Individual Interim Financial Information / Balance Sheet - Liabilities

       

R$ (in thousands)

   

Code

Description

Current Quarter
9.30.2016

Previous Year
12.31.2015

2

Total Liabilities

21,215,000

21,399,000

2.01

Current Liabilities

7,548,000

6,375,000

2.01.01

Payroll and Related Taxes

494,000

390,000

2.01.02

Trade Payables

3,073,000

4,103,000

2.01.03

Taxes and Contributions Payable

137,000

135,000

2.01.04

Borrowings and Financing

2,984,000

828,000

2.01.05

Other Liabilities

852,000

915,000

2.01.05.01

Payables to Related Parties

491,000

268,000

2.01.05.02

Other

361,000

647,000

2.01.05.02.04

Utilities

10,000

3,000

2.01.05.02.05

Rent Payable

75,000

83,000

2.01.05.02.06

Advertisement Payable

40,000

45,000

2.01.05.02.07

Pass-through to Third Parties

10,000

43,000

2.01.05.02.08

Financing Related to Acquisition of Assets

46,000

100,000

2.01.05.02.09

Deferred Revenue

27,000

28,000

2.01.05.02.11

Other Payables

126,000

318,000

2.01.05.02.12

Loalty Programs

27,000

27,000

2.01.06

Provisions

2,000

4,000

2.01.07

Noncurrent Liabilities Held for Sales

6,000

-

2.02

Noncurrent Liabilities

3,648,000

4,670,000

2.02.01

Borrowings and Financing

1,881,000

3,277,000

2.02.02

Other Liabilities

1,025,000

871,000

2.02.02.02

Other

1,025,000

871,000

2.02.02.02.03

Taxes Payable in Installments

545,000

572,000

2.02.02.02.05

Financing Related to Acquisition of Assets

4,000

4,000

2.02.02.02.07

Other Accounts Payable

31,000

19,000

2.02.02.02.08

Provision for Negative Equity

445,000

276,000

2.02.04

Provision for risks

715,000

490,000

2.02.06

Deferred Revenue

27,000

32,000

2.03

Shareholders’ Equity

10,019,000

10,354,000

2.03.01

Share Capital

6,808,000

6,806,000

2.03.02

Capital Reserves

321,000

302,000

2.03.02.04

Options Granted

314,000

295,000

2.03.02.07

Capital Reserve

7,000

7,000

2.03.04

Earnings Reserve

3,342,000

3,333,000

2.03.04.01

Legal Reserve

426,000

426,000

2.03.04.05

Earnings Retention Reserve

274,000

400,000

2.03.04.10

Expansion Reserve

2,743,000

2,624,000

2.03.04.12

Transactions with non-controlling interests

49,000

33,000

2.03.04.14

Settlement of Equity Instrument

(150,000)

(150,000)

2.03.05

Retained Earnings/ Accumulated Losses

(446,000)

-

2.03.08

Other Comprehensive Income

(6,000)

(87,000)

 
 

4

 


 
 

(FREE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

ITR – Interim Financial Information – September 30,2016 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO

 

                                                                                                                                                                                          

 

Companhia Brasileira de Distribuição

 

 

 

Individual Interim Financial Information / Statement of Profit or Loss

           

R$ (in thousands)

       

Code

Description

Year To Date
Current Period
7/1/2016 to
9/30/2016

Year To Date
Current Period
1/01/2016 to
9/30/2016

Year To Date
Previous Period
7/01/2015 to
9/30/2015

Year To Date
Previous Period
1/01/2015 to
9/30/2015

3.01

Net Sales of Goods and/or Services

6,303,000

18,103,000

5,313,000

16,298,000

3.02

Cost of Goods Sold and/or Services Sold

(4,611,000)

(13,175,000)

(3,882,000)

(11,909,000)

3.03

Gross Profit

1,692,000

4,928,000

1,431,000

4,389,000

3.04

Operating Income/Expenses

(1,624,000)

(4,885,000)

(1,248,000)

(3,567,000)

3.04.01

Selling Expenses

(1,228,000)

(3,579,000)

(943,000)

(2,886,000)

3.04.02

General and Administrative Expenses

(173,000)

(466,000)

(121,000)

(355,000)

3.04.05

Other Operating Expenses

(185,000)

(712,000)

(187,000)

(517,000)

3.04.05.01

Depreciation/Amortization

(144,000)

(406,000)

(121,000)

(357,000)

3.04.05.02

Other Operating Expenses

(41,000)

(306,000)

(66,000)

(160,000)

3.04.06

Share of Profit of Subsidiaries and Associates

(38,000)

(128,000)

3,000

191,000

3.05

Profit before Financial Income (Expenses) and Taxes

68,000

43,000

183,000

822,000

3.06

Financial Income (Expenses)

(208,000)

(585,000)

(195,000)

(547,000)

3.07

Profit (loss) Before Income Tax and Social Contribution

(140,000)

(542,000)

(12,000)

275,000

3.08

Income Tax and Social Contribution

20,000

96,000

2,000

(27,000)

3.08.01

Current

2,000

9,000

3,000

2,000

3.08.02

Deferred

18,000

87,000

(1,000)

(29,000)

3.09

Net Income (loss) from Continued Operations

(120,000)

(446,000)

(10,000)

248,000

3.11

Net Income (loss) for the Period

(120,000)

(446,000)

(10,000)

248,000

3.99

Earnings per Share - (Reais/Share)

-

-

-

-

3.99.01

Basic Earnings per Share

-

-

-

-

3.99.01.01

Common

(0.45186)

(1.67917)

(0.03875)

0.88006

3.99.01.02

Preferred

(0.45186)

(1.67917)

(0.03875)

0.96807

3.99.02

Diluted Earnings per Share

-

-

-

-

3.99.02.01

Common

(0.45186)

(1.67917)

(0.03875)

0.88006

3.99.02.02

Preferred

(0.45186)

(1.67917)

(0.03875)

0.96588

 
 

5

 


 
 

(FREE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

ITR – Interim Financial Information – September 30,2016 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO

 

                                                                                                                                                                                          

Companhia Brasileira de Distribuição

 

 

 

Individual Interim Financial Information / Statement of Comprehensive Income

           

R$ (in thousands)

       

Code

Description

Year To Date
Current Period
7/1/2016 to
9/30/2016

Year To Date
Current Period
1/01/2016 to
9/30/2016

Year To Date
Previous Period
7/01/2015 to
9/30/2015

Year To Date
Previous Period
1/01/2015 to
9/30/2015

4.01

Net income (loss) for the Period

(120,000)

(446,000)

(10,000)

248,000

4.02

Other Comprehensive Income

9,000

81,000

(83,000)

(95,000)

4.02.01

Defined benefit contribution plan

-

-

-

(1,000)

4.02.02

Accumulative Translation Adjustment for the Period

9,000

81,000

(82,000)

(93,000)

4.02.03

Adjustments to financial instruments

-

-

(1,000)

(1,000)

4.03

Total Comprehensive Income for the Period

(111,000)

(365,000)

(93,000)

153,000

 
 

6

 


 
 

(FREE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

ITR – Interim Financial Information – September 30,2016 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO

 

                                                                                                                                                                                          

Companhia Brasileira de Distribuição

 

Individual Interim Financial Information / Statement of Cash Flows - Indirect Method

       

R$ (in thousands)

   

Code

Description

Year To Date
Current Period
1/01/2016 to
9/30/2016

Year To Date
Previous Period
1/01/2015 to
9/30/2015

6.01

Net Cash Provided by Operating Activities

(813,000)

776,000

6.01.01

Cash Provided by the Operations

940,000

1,077,000

6.01.01.01

Net Income for the Period

(446,000)

248,000

6.01.01.02

Deferred Income and Social Contribution Taxes (note 20)

(87,000)

29,000

6.01.01.03

Gain (Losses) on Disposal of Fixed Assets and Intangibles

45,000

22,000

6.01.01.04

Depreciation/Amortization

437,000

389,000

6.01.01.05

Interest and Inflation Adjustments

520,000

533,000

6.01.01.06

Adjustment to Present Value

-

2,000

6.01.01.07

Share of Profit (Loss) of Subsidiaries and Associates (note 13)

128,000

(191,000)

6.01.01.08

Provision for Risks (note 22)

191,000

(14,000)

6.01.01.10

Share-based Payment

19,000

18,000

6.01.01.13

Provision for Obsolescence/Breakage (note 10)

23,000

(1,000)

6.01.01.14

Other Operating Expenses

119,000

65,000

6.01.01.15

Deferred Revenue (note 24)

(9,000)

(23,000)

6.01.02

Changes in Assets and Liabilities

(1,753,000)

(301,000)

6.01.02.01

Accounts Receivable

20,000

112,000

6.01.02.02

Recoverable Taxes

(42,000)

(156,000)

6.01.02.03

Inventories

275,000

104,000

6.01.02.04

Other Assets

217,000

(76,000)

6.01.02.06

Trade Payables

(1,486,000)

(846,000)

6.01.02.07

Payroll and Related Taxes

69,000

24,000

6.01.02.08

Related Parties

(418,000)

79,000

6.01.02.09

Restricted Deposits for Legal Proceeding

(74,000)

(33,000)

6.01.02.10

Taxes and Social Contributions Payable

(88,000)

(109,000)

6.01.02.11

Legal claims

(21,000)

(22,000)

6.01.02.12

Deferred Revenue

32,000

605,000

6.01.02.13

Other Payables

(239,000)

26,000

6.01.02.14

Received Dividends

2,000

21,000

6.01.02.15

Income Tax and Social contribution

-

(30,000)

6.02

Net Cash Provided by (Used in) Investing Activities

(236,000)

(597,000)

6.02.02

Acquisition of Property and Equipment (note 14)

(343,000)

(536,000)

6.02.03

Increase in Intangible Assets (note 15)

(60,000)

(88,000)

6.02.04

Sales of Property and Equipment (note 14)

12,000

27,000

6.02.05

Net Cash Acquisition of Companies and Corporate Restructuring

155,000

-

6.03

Net Cash Provided by (Used in) Financing Activities

218,000

(1,358,000)

6.03.01

Capital Increase

2,000

14,000

6.03.02

Borrowings

1,398,000

740,000

6.03.03

Payments (note 17)

(1,179,000)

(1,837,000)

6.03.05

Payment of Dividends

(3,000)

(271,000)

6.03.06

Transactions with Non-controlling Interest

-

(4,000)

6.05

Net Increase (Decrease) in Cash and Cash Equivalents

(831,000)

(1,179,000)

6.05.01

Cash and Cash Equivalents at the Beginning of the Period

2,247,000

2,923,000

6.05.02

Cash and Cash Equivalents at the End of the Period

1,416,000

1,744,000

 

7

 


 
 

(FREE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

ITR – Interim Financial Information – September 30,2016 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO

 

                                                                                                                                                                                          

Companhia Brasileira de Distribuição

 

 

Individual Interim Financial Information / Statement of Changes in Shareholders' Equity 01/01/2016 to 9/30/2016

 

 

 

 

 

 

 

R$ (in thousands)

 

 

 

 

 

 

Code

Description

Share
Capital

Capital Reserves,
Options Granted and
Treasury Shares

Earnings
Reserve

Retained Earnings /Accumulated Losses

Other comprehensive income

Shareholders'
Equity

5.01

Opening Balance

6,806,000

302,000

3,333,000

-

(87,000)

10,354,000

5.03

Adjusted Opening Balance

6,806,000

302,000

3,333,000

-

(87,000)

10,354,000

5.04

Capital Transactions with Shareholders

2,000

19,000

(4,000)

-

-

17,000

5.04.01

Capital Increases

2,000

-

-

-

-

2,000

5.04.03

Options Granted

-

13,000

-

-

-

13,000

5.04.06

Dividends

-

-

(4,000)

-

-

(4,000)

5.04.08

Options Granted recognized in subsidiaries

-

6,000

-

-

-

6,000

5.05

Total Comprehensive Income

-

-

-

(446,000)

81,000

(365,000)

5.05.01

Net Income (loss) for the Period

-

-

-

(446,000)

-

(446,000)

5.05.02

Other Comprehensive Income

-

-

-

-

81,000

81,000

5.05.02.04

Cumulative Translation Adjustment

-

-

-

-

81,000

81,000

5.06

Internal Changes of Shareholders’ Equity

-

-

13,000

-

-

13,000

5.06.04

Put Option CD Colombia

-

-

11,000

-

-

11,000

5.06.05

Transactions with Non-controlling Interests

-

-

2,000

-

-

2,000

5.07

Closing Balance

6,808,000

321,000

3,342,000

(446,000)

(6,000)

10,019,000

 

8

 


 
 

(FREE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

ITR – Interim Financial Information – September 30,2016 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO

 

                                                                                                                                                                                          

 

Companhia Brasileira de Distribuição

 

 

 

Individual Interim Financial Information / Statement of Changes in Shareholders' Equity 01/01/2015 to 9/30/2015

 

 

 

 

 

 

 

R$ (in thousands)

 

 

 

 

 

 

Code

Description

Share
Capital

Capital Reserves,
Options Granted and
Treasury Shares

Earnings
Reserve

Retained Earnings /Accumulated Losses

Other comprehensive Income

Shareholders'
Equity

5.01

Opening Balance

6,792,000

282,000

3,402,000

-

1,000

10,477,000

5.03

Adjusted Opening Balance

6,792,000

282,000

3,402,000

-

1,000

10,477,000

5.04

Capital Transactions with Shareholders

14,000

18,000

-

(77,000)

-

(45,000)

5.04.01

Capital Increases

14,000

-

-

-

-

14,000

5.04.03

Options Granted

-

11,000

-

-

-

11,000

5.04.06

Dividends

-

-

-

(77,000)

-

(77,000)

5.04.08

Options Granted recognized in subsidiaries

-

7,000

-

-

-

7,000

5.05

Total Comprehensive Income

-

-

-

248,000

(95,000)

153,000

5.05.01

Net Income (loss) for the Period

-

-

-

248,000

-

248,000

5.05.02

Other Comprehensive Income

-

-

-

-

(95,000)

(95,000)

5.05.02.01

Adjusts to Financial Instruments

-

-

-

-

(1,000)

(1,000)

5.05.02.04

Cumulative Translation Adjustment

-

-

-

-

(93,000)

(93,000)

5.05.02.06

Defined benefit plan

-

-

-

-

(1,000)

(1,000)

5.06

Internal Changes of Shareholders’ Equity

-

-

(217,000)

-

-

(217,000)

5.06.04

Settlement of Equity Instrument

-

-

(212,000)

-

-

(212,000)

5.06.05

Transactions with Non-controlling Interests

-

-

(5,000)

-

-

(5,000)

5.07

Closing Balance

6,806,000

300,000

3,185,000

171,000

(94,000)

10,368,000

 

9

 


 
 

(FREE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

ITR – Interim Financial Information – September 30, 2016 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO

 

 

 

Companhia Brasileira de Distribuição

 

Individual Interim Financial Information / Statement of Value Added

 

 

 

R$ (in thousands)

   

Code

Description

Year To Date
Current Period
1/01/2016 to
9/30/2016

Year To Date
Previous Period
1/01/2015 to
9/30/2015

7.01

Revenues

19,664,000

17,640,000

7.01.01

Sales of Goods, Products and Services

19,647,000

17,640,000

7.01.02

Other Revenues

17,000

-

7.02

Products Acquired from Third Parties

(15,467,000)

(13,693,000)

7.02.01

Costs of Products, Goods and Services Sold

(13,186,000)

(12,101,000)

7.02.02

Materials, Energy, Outsourced Services and Other

(2,281,000)

(1,592,000)

7.03

Gross Value Added

4,197,000

3,947,000

7.04

Retention

(437,000)

(389,000)

7.04.01

Depreciation and Amortization

(437,000)

(389,000)

7.05

Net Value Added Produced

3,760,000

3,558,000

7.06

Value Added Received in Transfer

2,000

379,000

7.06.01

Share of Profit of Subsidiaries and Associates

(128,000)

191,000

7.06.02

Financial Revenue

130,000

188,000

7.07

Total Value Added to Distribute

3,762,000

3,937,000

7.08

Distribution of Value Added

3,762,000

3,937,000

7.08.01

Personnel

2,136,000

1,928,000

7.08.01.01

Direct Compensation

1,392,000

1,294,000

7.08.01.02

Benefits

472,000

426,000

7.08.01.03

Government Severance Indemnity Fund for Employees (FGTS)

129,000

125,000

7.08.01.04

Other

143,000

83,000

7.08.02

Taxes, Fees and Contributions

892,000

653,000

7.08.02.01

Federal

512,000

397,000

7.08.02.02

State

264,000

153,000

7.08.02.03

Municipal

116,000

103,000

7.08.03

Value Distributed to Providers of Capital

1,180,000

1,108,000

7.08.03.01

Interest

709,000

733,000

7.08.03.02

Rentals

471,000

375,000

7.08.04

Value Distributed to Shareholders

(446,000)

248,000

7.08.04.02

Dividends

3,000

77,000

7.08.04.03

Retained Earnings/ Accumulated Losses for the Period

(449,000)

171,000

 

10

 


 
 

(FREE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

ITR – Interim Financial Information – September 30, 2016 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO

 

 

 

Companhia Brasileira de Distribuição

 

 

Consolidated Interim Financial Information /Balance Sheet - Assets

 

 

 

R$ (in thousands)

   

Code

Description

Current Quarter
9.30.2016

Previous Year
12.31.2015

1

Total Assets

41,956,000

47,241,000

1.01

Current Assets

19,918,000

24,960,000

1.01.01

Cash and Cash Equivalents

3,385,000

11,015,000

1.01.03

Accounts Receivable

4,149,000

3,585,000

1.01.03.01

Trade Receivables

3,907,000

3,210,000

1.01.03.02

Other Receivables

242,000

375,000

1.01.04

Inventories

7,864,000

8,965,000

1.01.06

Recoverable Taxes

1,563,000

1,080,000

1.01.07

Prepaid Expenses

244,000

157,000

1.01.08

Other Current Assets

2,713,000

158,000

1.01.08.01

Noncurrent Assets Held for Sales

2,562,000

15,000

1.01.08.03

Other

151,000

143,000

1.02

Noncurrent Assets

22,038,000

22,281,000

1.02.01

Long-term Assets

4,908,000

4,954,000

1.02.01.03

Accounts Receivable

776,000

723,000

1.02.01.03.01

Trade Receivables

147,000

98,000

1.02.01.03.02

Other Receivables

629,000

625,000

1.02.01.06

Deferred Taxes

296,000

406,000

1.02.01.07

Prepaid Expenses

47,000

50,000

1.02.01.08

Receivables from Related Parties

345,000

309,000

1.02.01.09

Other Noncurrent Assets

3,444,000

3,466,000

1.02.01.09.04

Recoverable Taxes

2,247,000

2,467,000

1.02.01.09.05

Restricted Deposits for Legal Proceedings

1,197,000

999,000

1.02.02

Investments

488,000

407,000

1.02.02.01

Investments in Associates

463,000

382,000

1.02.02.02

Investments Property

25,000

25,000

1.02.03

Property and Equipment, Net

10,603,000

10,377,000

1.02.04

Intangible Assets

6,039,000

6,543,000

 

11

 


 
 

(FREE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

ITR – Interim Financial Information – September 30, 2016 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO

 

 

Companhia Brasileira de Distribuição

 

Consolidated Interim Financial Information / Balance Sheet - Liabilities

       

R$ (in thousands)

   

Code

Description

Current Quarter
9.30.2016

Previous Year
12.31.2015

2

Total Liabilities

41,956,000

47,241,000

2.01

Current Liabilities

22,328,000

25,273,000

2.01.01

Payroll and Related Taxes

1,111,000

1,023,000

2.01.02

Trade Payables

8,520,000

15,508,000

2.01.03

Taxes and Contributions Payable

696,000

830,000

2.01.04

Borrowings and Financing

6,993,000

3,814,000

2.01.05

Other Liabilities

1,879,000

4,092,000

2.01.05.01

Payables to Related Parties

171,000

563,000

2.01.05.02

Other

1,708,000

3,529,000

2.01.05.02.01

Dividends and Interest on Capital Payable

3,000

-

2.01.05.02.04

Utilities

15,000

16,000

2.01.05.02.05

Rent Payable

126,000

151,000

2.01.05.02.06

Advertisement Payable

66,000

121,000

2.01.05.02.07

Pass-through to Third Parties

250,000

398,000

2.01.05.02.08

Financing Related to Acquisition of Assets

136,000

114,000

2.01.05.02.09

Deferred revenue

327,000

420,000

2.01.05.02.11

Accounts Payable Related to Acquisition of Companies

7,000

76,000

2.01.05.02.12

Other Payables

410,000

1,148,000

2.01.05.02.13

Loalty Programs

27,000

30,000

2.01.05.02.14

Suppliers - structured program

341,000

1,055,000

2.01.06

Provisions

5,000

6,000

2.01.07

Noncurrent Liabilities Held for Sales

3,124,000

-

2.02

Noncurrent Liabilities

6,992,000

8,616,000

2.02.01

Borrowings and Financing

2,376,000

4,164,000

2.02.02

Other Liabilities

609,000

649,000

2.02.02.02

Other

609,000

649,000

2.02.02.02.03

Taxes Payable in Installments

545,000

572,000

2.02.02.02.04

Payables Related to Acquisition of Companies

-

28,000

2.02.02.02.05

Financing Related to Acquisition of Assets

4,000

4,000

2.02.02.02.06

Pension Plan

-

11,000

2.02.02.02.07

Other Payables

60,000

34,000

2.02.03

Deferred Taxes

1,039,000

1,184,000

2.02.04

Provision for risks

1,831,000

1,396,000

2.02.06

Deferred revenue

1,137,000

1,223,000

2.03

Consolidated Shareholders’ Equity

12,636,000

13,352,000

2.03.01

Share Capital

6,808,000

6,806,000

2.03.02

Capital Reserves

321,000

302,000

2.03.02.04

Options Granted

314,000

295,000

2.03.02.07

Capital Reserve

7,000

7,000

2.03.04

Earnings Reserve

3,342,000

3,333,000

2.03.04.01

Legal Reserve

426,000

426,000

2.03.04.05

Earnings Retention Reserve

274,000

400,000

2.03.04.10

Expansion Reserve

2,743,000

2,624,000

2.03.04.12

Transactions with Non-Controlling interests

49,000

33,000

2.03.04.14

Settlement of Equity Instrument

(150,000)

(150,000)

2.03.05

Retained Earnings/ Accumulated Losses

(446,000)

-

2.03.08

Other Comprehensive Income

(6,000)

(87,000)

2.03.09

Non-controlling Interests

2,617,000

2,998,000

 

12

 


 
 

(FREE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

ITR – Interim Financial Information – September 30, 2016 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO

 

 

 

Companhia Brasileira de Distribuição

 

Consolidated Interim Financial Information / Statement of Profit or Loss

 
           

R$ (in thousands)

       

Code

Description

Year To Date
Current Period
7/1/2016 to
9/30/2016

Year To Date
Current Period
1/01/2016 to
9/30/2016

Year To Date
Previous Period
7/01/2015 to
9/30/2015

Year To Date
Previous Period
1/01/2015 to
9/30/2015

3.01

Net Sales from Goods and/or Services

15,094,000

45,980,000

14,457,000

45,170,000

3.02

Cost of Goods Sold and/or Services Sold

(11,306,000)

(34,382,000)

(10,852,000)

(33,788,000)

3.03

Gross Profit

3,788,000

11,598,000

3,605,000

11,382,000

3.04

Operating Income/Expenses

(3,534,000)

(11,146,000)

(3,380,000)

(9,872,000)

3.04.01

Selling Expenses

(2,833,000)

(8,635,000)

(2,594,000)

(7,885,000)

3.04.02

General and Administrative Expenses

(382,000)

(1,230,000)

(379,000)

(1,122,000)

3.04.05

Other Operating Expenses

(339,000)

(1,362,000)

(429,000)

(949,000)

3.04.05.01

Depreciation/Amortization

(222,000)

(683,000)

(225,000)

(662,000)

3.04.05.02

Other Operating Expenses

(117,000)

(679,000)

(204,000)

(287,000)

3.04.06

Share of Profit of Subsidiaries and Associates

20,000

81,000

22,000

84,000

3.05

Profit before Financial Income (Expenses) and Taxes

254,000

452,000

225,000

1,510,000

3.06

Financial Income (Expenses), Net

(477,000)

(1,331,000)

(345,000)

(1,063,000)

3.07

Profit (loss) Before Income Tax and Social Contribution

(223,000)

(879,000)

(120,000)

447,000

3.08

Income tax and Social Contribution

13,000

18,000

65,000

(88,000)

3.08.01

Current

(13,000)

(74,000)

(28,000)

(84,000)

3.08.02

Deferred

26,000

92,000

93,000

(4,000)

3.09

Net Income (loss) from Continuing Operations

(210,000)

(861,000)

(55,000)

359,000

3.10

Net Income (loss) from Descontinued Operations

(99,000)

(187,000)

(74,000)

(250,000)

3.10.01

Net Income (loss) from Descontinued Operations

(99,000)

(187,000)

(74,000)

(250,000)

3.11

Consolidated Net Income (loss)for the Period

(309,000)

(1,048,000)

(129,000)

109,000

3.11.01

Attributable to Owners of the Company

(120,000)

(446,000)

(9,000)

248,000

3.11.02

Attributable to Non-controlling Interests

(189,000)

(602,000)

(120,000)

(139,000)

3.99

Earnings per Share - (Reais/Share)

-

-

-

-

3.99.01

Basic Earnings per Share

-

-

-

-

3.99.01.01

Common

(0.45186)

(1.67917)

(0.03875)

0.88006

3.99.01.02

Preferred

(0.45186)

(1.67917)

(0.03875)

0.96807

3.99.02

Diluted Earnings per Share

-

-

-

-

3.99.02.01

Common

(0.45186)

(1.67917)

(0.03875)

0.88006

3.99.02.02

Preferred

(0.45186)

(1.67917)

(0.03875)

0.96588

 
 

13

 


 
 

(FREE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

ITR – Interim Financial Information – September 30, 2016 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO

 

 

 

Companhia Brasileira de Distribuição

 

           

Consolidated Interim Financial Information / Statement of Comprehensive Income

 

 

 

 

 

R$ (in thousands)

       

Code

Description

Year To Date
Current Period
7/1/2016 to
9/30/2016

Year To Date
Current Period
1/01/2016 to
9/30/2016

Year To Date
Previous Period
7/01/2015 to
9/30/2015

Year To Date
Previous Period
1/01/2015 to
9/30/2015

4.01

Net Income (loss) for the Period

(309,000)

(1,048,000)

(129,000)

109,000

4.02

Other Comprehensive Income

21,000

281,000

(224,000)

(250,000)

4.02.01

Defined Benefit Plan

-

-

-

(2,000)

4.02.02

Cumulative Translation adjustment

21,000

281,000

(223,000)

(247,000)

4.02.03

Adjustments to financial instruments

-

-

(1,000)

(1,000)

4.03

Total Comprehensive Income for the Period

(288,000)

(767,000)

(353,000)

(141,000)

4.03.01

Attributable to Controlling Interests

(111,000)

(365,000)

(93,000)

153,000

4.03.02

Attributable to Non-Controlling Interests

(177,000)

(402,000)

(260,000)

(294,000)

 
 

14

 


 
 

(FREE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

ITR – Interim Financial Information – September 30, 2016 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO

 

 

Companhia Brasileira de Distribuição

Consolidated Interim Financial Information / Statement of Cash Flows - Indirect Method

       

R$ (in thousands)

   

Code

Description

Year To Date
Current Period
1/01/2016 to
9/30/2016

Year To Date
Previous Period
1/01/2015 to
9/30/2015

6.01

Net Cash Provided by Operating Activities

(7,081,000)

(3,279,000)

6.01.01

Cash from Operations

1,531,000

2,208,000

6.01.01.01

Net Income (loss) for the Period

(1,048,000)

109,000

6.01.01.02

Deferred Income Tax and Social Contribution (note 20)

(92,000)

12,000

6.01.01.03

Gain (Losses) on Disposal of Fixed Assets and Intangibles

146,000

65,000

6.01.01.04

Depreciation/Amortization

826,000

818,000

6.01.01.05

Interest and Inflation Adjustments

996,000

832,000

6.01.01.06

Adjustment to Present Value

-

(4,000)

6.01.01.07

Share of Profit (Loss) of Subsidiaries and Associates (note 13)

(81,000)

(84,000)

6.01.01.08

Provision for Risks (note 22)

638,000

151,000

6.01.01.10

Share-based Payment

19,000

22,000

6.01.01.11

Allowance for Doubtful Accounts (note 08)

438,000

429,000

6.01.01.13

Provision for Obsolescence/breakage (note 10)

19,000

(5,000)

6.01.01.14

Other Operating Expenses

-

2,000

6.01.01.15

Deferred revenue (note 24)

(236,000)

(139,000)

6.01.01.18

Gain in disposal of subsidiaries

(94,000)

-

6.01.02

Changes in Assets and Liabilities

(8,612,000)

(5,487,000)

6.01.02.01

Accounts Receivable

(1,638,000)

(835,000)

6.01.02.02

Inventories

90,000

184,000

6.01.02.03

Recoverable Taxes

(319,000)

(537,000)

6.01.02.04

Other Assets

(36,000)

(285,000)

6.01.02.05

Related Parties

3,000

(157,000)

6.01.02.06

Restricted Deposits for Legal Proceeding

(184,000)

(117,000)

6.01.02.07

Trade Payables

(5,055,000)

(3,199,000)

6.01.02.08

Payroll and Related Taxes

152,000

47,000

6.01.02.09

Taxes and Social Contributions Payable

(51,000)

(31,000)

6.01.02.10

Legal Claims

(271,000)

(217,000)

6.01.02.11

Other Payables

(574,000)

(190,000)

6.01.02.12

Deferred revenue

95,000

43,000

6.01.02.13

Income and Social contribution, paid

(110,000)

(193,000)

6.01.02.14

Suppliers - structured program

(714,000)

-

6.02

Net Cash Provided by (Used in) Investing Activities

(942,000)

(1,376,000)

6.02.02

Acquisition of Property and Equipment

(850,000)

(1,170,000)

6.02.03

Increase in Intangible Assets (note 15)

(221,000)

(314,000)

6.02.04

Sales of Property and Equipment (note 14)

38,000

57,000

6.02.06

Net Cash From Sale of Subsidiary

91,000

51,000

6.03

Net Cash Provided by Financing Activities

1,030,000

(1,253,000)

6.03.01

Capital Increase/Decrease

2,000

14,000

6.03.02

Borrowings

5,422,000

4,624,000

6.03.03

Payments (note 17)

(4,987,000)

(6,603,000)

6.03.05

Payments of Dividends

(4,000)

(397,000)

6.03.07

Acquisition of Subsidiary

(80,000)

(74,000)

6.03.08

Transactions with non-controlling interests

-

(4,000)

6.03.09

Borrowings with Related Parties

677,000

1,187,000

6.04

Effects of Exchange Rate Changes on Cash and Cash Equivalents

22,000

173,000

6.05

Increase (Decrease) in Cash and Cash Equivalents

(6,971,000)

(5,735,000)

6.05.01

Cash and Cash Equivalents at the Beginning of the Period

11,015,000

11,149,000

6.05.02

Cash and Cash Equivalents at the End of the Period

4,044,000

5,414,000

 

 

15

 


 
 

(FREE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

ITR – Interim Financial Information – September 30, 2016 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO

 

 

 

Companhia Brasileira de Distribuição

 

Consolidated Interim Financial Information / Statement of Changes in Shareholders' Equity 01/01/2016 to 9/30/2016

                   

R$ (in thousands)

               

Code

Description

Share
Capital

Capital Reserves,
Options Granted and
Treasury Shares

Earnings
Reserves

Retained Earnings/ Accumulated Losses

Other comprehensive Income

Shareholders'
Equity

Non-Controlling
Interest

Consolidated
Shareholders'
Equity

5.01

Opening Balance

6,806,000

302,000

3,333,000

-

(87,000)

10,354,000

2,998,000

13,352,000

5.03

Adjusted Opening Balance

6,806,000

302,000

3,333,000

-

(87,000)

10,354,000

2,998,000

13,352,000

5.04

Capital Transactions with Shareholders

2,000

19,000

(4,000)

-

-

17,000

4,000

21,000

5.04.01

Capital Increases

2,000

-

-

-

-

2,000

-

2,000

5.04.03

Options Granted

-

13,000

-

-

-

13,000

-

13,000

5.04.06

Dividends

-

-

(4,000)

-

-

(4,000)

-

(4,000)

5.04.08

Options Granted Recognized in Subsidiaries

-

6,000

-

-

-

6,000

4,000

10,000

5.05

Total Comprehensive Income

-

-

-

(446,000)

81,000

(365,000)

(402,000)

(767,000)

5.05.01

Net Income (loss) for the Period

-

-

-

(446,000)

-

(446,000)

(602,000)

(1,048,000)

5.05.02

Other Comprehensive Income

-

-

-

-

81,000

81,000

200,000

281,000

5.05.02.04

Cumulative Translation Adjustment

-

-

-

-

81,000

81,000

200,000

281,000

5.06

Internal Changes in Shareholders’ Equity

-

-

13,000

-

-

13,000

17,000

30,000

5.06.04

Transactions With Non-controlling interests

-

-

2,000

-

-

2,000

(1,000)

1,000

5.06.05

Put Option CD Colombia

-

-

11,000

-

-

11,000

18,000

29,000

5.07

Closing Balance

6,808,000

321,000

3,342,000

(446,000)

(6,000)

10,019,000

2,617,000

12,636,000

 
 

16

 


 
 

(FREE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

ITR – Interim Financial Information – September 30, 2016 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO

 

 

 

Companhia Brasileira de Distribuição

 

 

Consolidated Interim Financial Information / Statement of Changes in Shareholders' Equity 01/01/2015 to 9/30/2015

                   

R$ (in thousands)

               

Code

Description

Share
Capital

Capital Reserves,
Options Granted and
Treasury Shares

Earnings
Reserves

Retained Earnings/ Accumulated Losses

Other comprehensive Income

Shareholders'
Equity

Non-Controlling
Interest

Consolidated
Shareholders'
Equity

5.01

Opening Balance

6,792,000

282,000

3,402,000

-

1,000

10,477,000

3,717,000

14,194,000

5.03

Adjusted Opening Balance

6,792,000

282,000

3,402,000

-

1,000

10,477,000

3,717,000

14,194,000

5.04

Capital Transactions with Shareholders

14,000

18,000

-

(77,000)

-

(45,000)

4,000

(41,000)

5.04.01

Capital Increases

14,000

-

-

-

-

14,000

-

14,000

5.04.03

Options Granted

-

11,000

-

-

-

11,000

-

11,000

5.04.06

Dividends

-

-

-

(77,000)

-

(77,000)

-

(77,000)

5.04.08

Options Granted Recognized in Subsidiaries

-

7,000

-

-

-

7,000

4,000

11,000

5.05

Total Comprehensive Income

-

-

-

248,000

(95,000)

153,000

(294,000)

(141,000)

5.05.01

Net Income (loss) for the Period

-

-

-

248,000

-

248,000

(139,000)

109,000

5.05.02

Other Comprehensive Income

-

-

-

-

(95,000)

(95,000)

(155,000)

(250,000)

5.05.02.01

Adjusts to Financial Instruments

-

-

-

-

(1,000)

(1,000)

-

(1,000)

5.05.02.04

Cumulative Translation Adjustment

-

-

-

-

(93,000)

(93,000)

(154,000)

(247,000)

5.05.02.06

Defined Benefit Plan

-

-

-

-

(1,000)

(1,000)

(1,000)

(2,000)

5.06

Internal Changes in Shareholders’ Equity

-

-

(217,000)

-

-

(217,000)

(2,000)

(219,000)

5.06.04

Settlement of Equity Instrument

-

-

(212,000)

-

-

(212,000)

-

(212,000)

5.06.05

Transactions With Non-controlling interests

-

-

(5,000)

-

-

(5,000)

(2,000)

(7,000)

5.07

Closing Balance

6,806,000

300,000

3,185,000

171,000

(94,000)

10,368,000

3,425,000

13,793,000

 

17

 


 
 

 

 

Companhia Brasileira de Distribuição

Consolidated Interim Financial Information / Statement of Value Added

       

R$ (in thousands)

   

Code

Description

Year To Date
Current Period
1/01/2016 to
9/30/2016

Year To Date
Previous Period
1/01/2015 to
9/30/2015

7.01

Revenues

50,940,000

49,436,000

7.01.01

Sales of Goods, Products and Services

51,343,000

49,867,000

7.01.02

Other Revenues

48,000

(2,000)

7.01.04

Allowance for/Reversal of Doubtful Accounts

(451,000)

(429,000)

7.02

Products Acquired from Third Parties

(40,762,000)

(38,738,000)

7.02.01

Costs of Products, Goods and Services Sold

(35,004,000)

(34,030,000)

7.02.02

Materials, Energy, Outsourced Services and Other

(5,758,000)

(4,708,000)

7.03

Gross Value Added

10,178,000

10,698,000

7.04

Retention

(767,000)

(760,000)

7.04.01

Depreciation and Amortization

(767,000)

(760,000)

7.05

Net Value Added Produced

9,411,000

9,938,000

7.06

Value Added Received in Transfer

276,000

416,000

7.06.01

Share of Profit of Subsidiaries and Associates

81,000

84,000

7.06.02

Financial Income

382,000

582,000

7.06.03

Others

(187,000)

(250,000)

7.06.03.01

Net Income from Descontinued Operations

(187,000)

(250,000)

7.07

Total Value Added to Distribute

9,687,000

10,354,000

7.08

Distribution of Value Added

9,687,000

10,354,000

7.08.01

Personnel

4,778,000

4,927,000

7.08.01.01

Direct Compensation

3,385,000

3,505,000

7.08.01.02

Benefits

863,000

883,000

7.08.01.03

Government Severance Indemnity Fund for Employees (FGTS)

300,000

365,000

7.08.01.04

Other

230,000

174,000

7.08.01.04.01

Interest

230,000

174,000

7.08.02

Taxes, Fees and Contributions

3,063,000

2,481,000

7.08.02.01

Federal

1,887,000

1,263,000

7.08.02.02

State

975,000

1,023,000

7.08.02.03

Municipal

201,000

195,000

7.08.03

Value Distributed to Providers of Capital

2,894,000

2,837,000

7.08.03.01

Interest

1,705,000

1,645,000

7.08.03.02

Rentals

1,189,000

1,192,000

7.08.04

Value Distributed to Shareholders

(1,048,000)

109,000

7.08.04.02

Dividends

4,000

77,000

7.08.04.03

Retained Earnings/ Accumulated Losses for the Period

(450,000)

171,000

7.08.04.04

Noncontrolling Interest in Retained Earnings

(602,000)

(139,000)

 

 

18

 


 

 

 

Third-quarter 2016 Results

São Paulo, Brazil, October 27, 2016 - GPA [BM&FBOVESPA: PCAR4 (PN); NYSE: CBD] announces its results for the third quarter of 2016 (3Q16). The comments refer to the consolidated results of the Group or of its business units. All comparisons are with the same period in 2015, except where stated otherwise.

                      

Consolidated net sales reached R$15.1 billion, driven mainly by the following factors:

o  Assaí’s total sales growth accelerates to 45.7%, with double-digit SSS growth

o  Extra’s sales volume and market share begin to recover, primarily in the Hyper format

o  Via Varejo’s sales growth outperforms the market average

o  40 stores opened in the last 12 months

 

Consolidated adjusted EBITDA of R$619 million, with margin of 4.1%, an improvement compared to 2Q16(a):

o  Multivarejo’s adjusted EBITDA margin expands 140 bps, driven by the 230 bps recovery in EBITDA margin at Extra stores vs. 2Q16(a)

o  Assaí’s existing and new store base posts a solid performance, supporting Adjusted EBITDA growth of 62.2%

o  Via Varejo’s adjusted EBITDA margin(a) expands 140 bps to 3.6%, reflecting its capacity to adapt to market conditions

 

Solid cash position of R$5.2 billion(b) in highly liquid resources, besides R$1.3 billion in pre-approved/confirmed credit facilities. Reduction of net debt of brick-and-mortar stores compared to June 2016:

o  Improvement in Food segment of R$130 million(b), even with the organic expansion at Assaí

o  Via Varejo continues to strengthen its solid financial position, with improvement of R$180 million(b)(c)

 

Multivarejo:

o   Effectiveness of new commercial strategy confirmed by a stronger sales trend at Extra (Hyper and Super), with Extra Hiper's SSS growth accelerating 720 bps and its sales volume recovering 1210 bps vs. 1Q16, with market share volume gains in the Hyper format in the last 5 measurements (April to August);

o   Adjusted EBITDA of R$313 million with margin of 4.9%, up 140 bps from 2Q16(a), led by the strong decrease in SG&A. The highlight was the 230 bps EBITDA margin recovery at Extra stores (Hyper and Super)

o   Continued profitability at Pão de Açúcar and gradual improvement in the Proximity business

 

Assaí:

o   Strong growth of 45.7% in total sales: double-digit SSS growth, with solid double-digit growth in customer traffic and continued organic expansion

o   Focus on expansion: 8 stores under construction, including 2 conversions of Extra Hiper to Assaí

o   Adjusted EBITDA Margin of 4.4% (+40 bps vs. 3Q15), despite the opening of 12 stores in the last 12 months

o   Net income growth of 75.6% to R$65 million supported by the higher operational leverage

 

Via Varejo:

o   Consistent market share gains combined with growing profitability

o   Adjusted EBITDA margin expansion of 30 bps, demonstrating the better trend compared to 2Q16(a)

 

Cnova Brasil:

o   Expansion in marketplace share of GMV to 21.2% (up 930 bps vs. 3Q15), with significant acceleration when compared to previous quarters;

o   Focus on increasing traffic, capturing logistics efficiency gains and encouraging active clients to return.

 

 

 (a) Excluding non-recurring tax credits. (b) Includes credit card receivables available for sale, (c) Excludes CDCI.

 

 

  Consolidated (1)  Food Businesses  Via Varejo 
(R$ million)(2)  3Q16  3Q15  Δ  3Q16  3Q15  Δ  3Q16  3Q15  Δ 
 
GrossRevenue  16,816  15,933  5.5%  10,946  9,574  14.3%  4,667  4,615  1.1% 
Net Revenue  15,094  14,458  4.4%  10,090  8,852  14.0%  4,060  4,077  -0.4% 
Gross Profit  3,789  3,605  5.1%  2,238  2,126  5.2%  1,407  1,343  4.8% 
GrossMargin  25.1%  24.9%  20 bps  22.2%  24.0%  -180 bps  34.7%  32.9%  180 bps 
Selling, General and Adm. Expenses  (3,216)  (2,973)  8.2%  (1,787)  (1,619)  10.4%  (1,216)  (1,168)  4.2% 
% of Net Revenue  21.3%  20.6%  70 bps  17.7%  18.3%  -60 bps  30.0%  28.6%  140 bps 
Other Operating Revenue (Expenses)  (116)  (203)  -42.8%  (51)  (81)  -37.6%  (45)  (119)  -62.4% 
EBITDA (3)  503  483  4.2%  428  455  -6.0%  163  77  112.0% 
EBITDA Margin  3.3%  3.3%  0 bps  4.2%  5.1%  -90 bps  4.0%  1.9%  210 bps 
Adjusted EBITDA(4)  619  686  -9.7%  478  536  -10.8%  208  196  6.0% 
Adjusted EBITDA Margin  4.1%  4.7%  -60 bps  4.7%  6.1%  -140 bps  5.1%  4.8%  30 bps 
Net Financial Revenue (Expenses)  (477)  (345)  38.4%  (241)  (205)  17.7%  (160)  (69)  133.3% 
% of Net Revenue  3.2%  2.4%  80 bps  2.4%  2.3%  10 bps  3.9%  1.7%  220 bps 
Net Income (Loss) - Company - continuing operations  (210)  (56)  274.2%  (14)  44  n.a.  (32)  (12)  160.9% 
Net Margin  -1.4%  -0.4%  -100 bps  -0.1%  0.5%  -60 bps  -0.8%  -0.3%  -50 bps 
Net Income (Loss) - Controlling Shareholders - continuing operations  (85)  12  n.a.  (12)  51  n.a.  (14)  (5)  160.9% 
Net Margin  -0.6%  0.1%  -70 bps  -0.1%  0.6%  -70 bps  -0.3%  -0.1%  -20 bps 
Adjusted Net Income (Loss) - Controlling Shareholders - continuing operations (5)  (27)  108  n.a.  26  113  -77.2%  (1)  29  n.a. 
Adjusted Net Margin  -0.2%  0.7%  -90 bps  0.3%  1.3%  -100 bps  0.0%  0.7%  -70 bps 
                   

(1) Due to the ongoing ownership restructuring, GPA will no longer control of Cnova NV activities outside Brazil. As a result, in September 2016, the net result after taxes from these activities was reported as a single line of the income statement and the balances of assets and liabilities as held-for-sale assets and discontinued operations. The September 2015 income statement has been adjusted using the same concept, in accordance with IFRS 5/CPC31. (2) Sums and percentages may present discrepancies due to rounding. All margins were calculated as a ratio of net sales; (3) Earnings before interest, tax, depreciation and amortization; (4) EBITDA adjusted by the line “Other Operating Income and Expenses” to eliminate nonrecurring income and expenses. (5) Net Income Adjusted for the total of “Other Operating Income and Expenses,” which eliminates nonrecurring income and expenses, as well as the respective effects from associated income tax.

19

 


 

Sales Performance

 

 

 
    3Q16 x    1H16 x 
    3Q15    1H15 
(R$ million)  3Q16  Δ  1H16  Δ 
Consolidated(1) 15,094  4.4%  30,887  0.6% 
Food Businesses  10,090  14.0%  19,623  9.8% 
Multivarejo (2)  6,354  1.1%  13,129  0.1% 
Assaí  3,737  45.7%  6,495  36.6% 
Non-Food Businesses (3)  5,057  -10.1%  11,295  -12.3% 
Cnova (4)  944  -38.3%  2,253  -28.8% 
Via Varejo (3)  4,113  0.4%  9,042  -6.9% 

       

  3Q16  1H16 
Consolidated (1)  1.9%  -1.7% 
Multivarejo + Assaí  8.9%  5.3% 
Via Varejo (3)  1.8%  -5.4% 

(1) Excludes revenue from intercompany transactions; (2) Extra and Pão de Açúcar. Includes revenue from the leasing of commercial centers; (3) Includes revenue from intercompany transactions. (4) Due to the ongoing ownership restructuring, as announced on September 12, 2016, GPA will no longer control Cnova NV activities outside Brazil. As a result, at September 30, 2016, these activities are classified as discontinued operations, with a retrospective adjustment of sales through January 1, 2015, as required under IFRS 5/CPC31 – Non-current Assets Held for Sale and Discontinued Operations. 

 

Sales Performance – Consolidated

 

§  Consolidated net sales grew 4.4% to R$15.1 billion, supported by the recovery in sales at Multivarejo, the acceleration in sales growth at Assaí and the continued recovery at Via Varejo.

 

§  The Food segment (Multivarejo + Assaí) posted strong growth in total net sales of 14.0%, driven by the acceleration in sales growth at Assaí (+45.7%) and by the gradual recovery in sales at Multivarejo (+1.1%) due to the better performance of Extra. Same-store sales growth in Food categories was 11.4%.

 

§  Continued sales recovery at Via Varejo, with same-store sales growth of 1.8% and the marketplace share of GMV near the highest level ever, demonstrating the format’s capacity to adapt to current market conditions.

 

§  Four stores opened in the quarter (3 Assaí and 1 Casas Bahia), bringing total store openings in the last 12 months to 40. At present, 14 stores are under construction: 8 Assaí stores, including 2 conversions from Extra Hiper, 1 Pão de Açúcar and 5 Minuto Pão de Açúcar stores. Higher-return formats remain the priority of both expansions and format conversions.

 

Food Segment (Multivarejo + Assaí)

§  Net sales in the quarter were R$10.1 billion, advancing 14.0%, the strongest growth pace since 3Q14. Food categories posted total sales growth of 18.6%. This acceleration is explained by the continued strong growth of Assaí and by the sales recovery at Multivarejo, driven by the commercial actions implemented at Extra in 2Q16 . The opening of 36 stores in the last 12 months also helped drive sales growth in the period.

 

20

 


 

 

§  Same-store sales growth in the Food segment was 8.9%, the best performance in three years, driven by sales volume growth at Multivarejo and the strong sales performance by Assaí, whose double-digit growth significantly outpaced inflation. Meanwhile, Food categories posted same-store sales growth of 11.4%.

 

§  The better performance at Multivarejo reflects the initial results of the new commercial strategy implemented at Extra (Extra Super and Extra Hiper) during 2Q16 to reinforce the banner’s low-price reputation through the following actions:

-   “1,2,3 Savings Steps”: progressive discounts, starting with 20% on the purchase of the first unit and increasing to 33% on the third unit, to meet all the food, home care and personal care needs;

-   "Hyper Fair": competitive everyday prices in the Fresh Produce category; and

-   “The Lowest Price”: lowest price on a selection of staples.

 

§  These three initiatives supported recoveries in sales and volumes in the food category at Extra, which registered an acceleration in same-store sales growth of 500 bps (from around 1% in 1H16 to over 6% in 3Q16). The banner will continue to focus on initiatives to grow its sales volume. The non-food category at Extra showed signs of recovery, though sales performance was still negative, in line with the market, reflecting the adverse macroeconomic scenario.

 

§  The performance of Pão de Açúcar and Proximity stores (Minuto Pão de Açúcar and Minimercado Extra) was stable in the quarter compared to the first half of the year.

 

§  Assaí registered net sales growth in the quarter of 45.7% to R$3.7 billion. The result reflects the strong double-digit growth in same-store sales, significantly outpacing inflation, as well as the substantial double-digit increase in customer traffic and organic expansion (12 new stores in the last 12 months). Another highlight is the continued growth in the format’s share of the Food segment, which already accounts for 37% of sales (vs. 29% in 3Q15).     

 

Via Varejo

 

§  Same-store sales growth of 1.8% and total sales growth of 0.4%, despite the impact from store closures in 2H15 and 1Q16. This growth was driven by the performance of the Technology category, especially mobile phones, televisions and washing machines, and by the continuation of the effective and unique product assortment at stores, which gives sales teams the tools needed to boost conversion rates. Financial services also helped the format maintain its contribution to total sales in the quarter.

 

§  Via Varejo remains focused on improving its sales performance. This quarter, it found a better balance between sales growth, market share gain and profitability, despite the challenging macroeconomic scenario and the still weak market for electronics and home appliances.

 

§  According to the Monthly Retail Survey (PMC) published by the IBGE, the furniture and electronics/home appliances market contracted by 6.8% in July compared to the same period in 2015, which, given the positive growth in net sales in 3Q16, suggests that Via Varejo continues to capture structural market share gains in both the specialty and total markets, despite the strategy adopted in 3Q16 to boost margins.

 

§  Via Varejo will continue to focus on capturing operating efficiency gains at its stores by integrating the brick-and-mortar and e-commerce businesses, capturing the synergies already announced, continually improving the quality of customer service in both channels and monitoring the cost and expense structure to optimize its results and profitability in 2016 and the coming years.

 

21


 

 

Cnova

 

Due to the ongoing ownership restructuring, as announced through the material fact notice of September 12, 2016, GPA will no longer control Cnova NV activities outside Brazil. As a result, at September 30, 2016, these activities were classified as discontinued operations, with a retrospective adjustment of sales through January 1, 2015, as required under IFRS 5/CPC31 – Non-current Assets Held for Sale and Discontinued Operations.

 

§  GMV in 3Q16 amounted to R$1.5 billion, down 24.2% from 3Q15. In addition to the severe impact from Brazil’s current macroeconomic conditions on consumer spending, the contraction is explained by the commercial dynamics adopted by Cnova Brasil in the quarter. Compared to 2Q16, and consistent with Via Varejo’s strategy, Cnova Brasil pursued a better balance between its GMV, market share and profitability in the quarter.

§  The marketplace share of GMV reached 21.2% in 3Q16 (+930 bps vs. 3Q15).

§  Customer traffic was stable compared to the same period last year at 210.8 million visits in 3Q16, 45.7% of which originated from mobile devices, compared to 32.4% in 3Q15.

§  This quarter, Cnova Brasil focused exclusively on improving its customer service. This led to a reduction in cart abandonment rates to near zero and to a 39.6% drop in the customer contact rate (% of customers seeking assistance from the call center).

 

22


 

 

Operating Performance

 

 

Consolidated
 
(R$ million)  3Q16  3Q15  Δ  9M16  9M15  Δ 
               
Gross Revenue  16,816  15,933  5.5%  51,343  49,867  3.0% 
Net Revenue  15,094  14,458  4.4%  45,980  45,170  1.8% 
Gross Profit  3,789  3,605  5.1%  11,599  11,382  1.9% 
Gross Margin  25.1%  24.9%  20 bps  25.2%  25.2%  0 bps 
Selling Expenses  (2,833)  (2,594)  9.2%  (8,635)  (7,885)  9.5% 
General and Administrative Expenses  (383)  (379)  1.1%  (1,230)  (1,122)  9.7% 
Selling, General and Adm. Expenses  (3,216)  (2,973)  8.2%  (9,866)  (9,007)  9.5% 
% of Net Revenue  21.3%  20.6%  70 bps  21.5%  19.9%  160 bps 
Equity Income  20  22  -8.2%  81  84  -3.0% 
Other Operating Revenue (Expenses)  (116)  (203)  -42.8%  (679)  (286)  137.3% 
Depreciation (Logistic)  27  32  -16.8%  84  97  -13.5% 
EBITDA  503  483  4.2%  1,220  2,270  -46.3% 
EBITDA Margin  3.3%  3.3%  0 bps  2.7%  5.0%  -230 bps 
Adjusted EBITDA (1)  619  686  -9.7%  1,898  2,556  -25.7% 
Adjusted EBITDA Margin  4.1%  4.7%  -60 bps  4.1%  5.7%  -160 bps 

(1)      EBITDA adjusted for “Other Operating Income and Expenses,” thus eliminating nonrecurring income and expenses.

 

Due to the ongoing ownership restructuring, as announced through the material fact notice of September 12, 2016, GPA will no longer control of Cnova NV activities outside Brazil. As a result, in September 2016, the net result after taxes from these activities was reported as a single line of the income statement and the balances of assets and liabilities were reported as held-for-sale assets and discontinued operations. The September 2015 statements of income and cash flow have been adjusted using the same concept, in accordance with IFRS 5/CPC31.

 

Adjusted EBITDA reached R$619 million with margin of 4.1%, an evolution in compared to 2Q16 excluding tax credits mainly due to:

i)    Adjusted EBITDA margin expansion of 140 bps at Multivarejo to 4.9%, led by a 230 bps recovery in EBITDA margin at Extra stores compared to 2Q16. Assaí’s adjusted EBITDA margin expanded 40 bps, due to the solid performance of existing and new stores;

ii)   EBITDA margin expansion of 140 bps at Via Varejo to 3.6%, excluding non-recurring tax credits, demonstrating its capacity to adjust to market conditions.

Note that the end of tax relief under the law to benefit technology and IT products (Lei do Bem) generated a significant negative impact on Consolidated EBITDA margin in 3Q16 of 100 bps, which corresponds to approximately R$137 million. In 9M16, this impact corresponded to approximately R$430 million. Note that GPA is one of the segment’s only players to adopt this practice and continues to evaluate its position regarding the law, which should be concluded in 4Q16.

23


 

 

The main factors impacting EBITDA in the quarter were:

§  Gross profit of R$3,789 million, with margin expansion of 20 bps to 25.1%, led by the shift in gross margin mix at each business, as follows: 

(i)      Assaí: gross margin was practically stable compared to 3Q15 (14.5%), with margin gain of 10 bps;

(ii)     Multivarejo: margin contraction of 130 bps, due to the continued price competitiveness initiatives at Extra and to the change in consumer behavior arising from the current economic scenario;

(iii)    Via Varejo: margin expansion of 180 bps explained by the better balance among sales growth, market share gains and profitability, despite the challenging scenario and weak market;

 

§  Selling, general and administrative expenses were R$3,216 million, increasing 8.2% in the quarter, in line with period inflation. The streamlining initiatives at Multivarejo and Via Varejo led expenses to increase significantly slower than inflation, by 4.4% and 4.2%, respectively. Assaí’s expenses increased 40.8%, still lagging sales growth, reflecting the strong organic expansion with 12 store openings in the last 12 months. 

In the quarter, Other Operating Income and Expenses came to R$116 million, most of which involved expenses with integration and restructuring (R$ 77 million) and the result from property and equipment (R$20 million).

 

 

24

 


 

 

 

  

Multivarejo
 
(R$ million)  3Q16  3Q15  Δ  9M16  9M15  Δ 
               
Gross Revenue  6,888  6,794  1.4%  21,124  20,991  0.6% 
Net Revenue  6,354  6,287  1.1%  19,482  19,400  0.4% 
Gross Profit  1,697  1,758  -3.5%  5,314  5,385  -1.3% 
Gross Margin  26.7%  28.0%  -130 bps  27.3%  27.8%  -50 bps 
Selling Expenses  (1,235)  (1,190)  3.8%  (3,889)  (3,635)  7.0% 
General and Administrative Expenses  (175)  (161)  8.5%  (516)  (469)  10.0% 
Selling, General and Adm. Expenses  (1,411)  (1,351)  4.4%  (4,405)  (4,105)  7.3% 
% of Net Revenue  22.2%  21.5%  70 bps  22.6%  21.2%  140 bps 
Equity Income  14  16  -11.3%  58  61  -5.3% 
Other Operating Revenue (Expenses)  (42)  (80)  -48.2%  (308)  (184)  67.7% 
Depreciation (Logistic)  13  12  7.7%  38  38  -0.4% 
EBITDA  272  354  -23.3%  697  1,196  -41.7% 
EBITDA Margin  4.3%  5.6%  -130 bps  3.6%  6.2%  -260 bps 
Adjusted EBITDA (1)  313  434  -27.9%  1,005  1,380  -27.2% 
Adjusted EBITDA Margin  4.9%  6.9%  -200 bps  5.2%  7.1%  -190 bps 

 (1) EBITDA adjusted for “Other Operating Income and Expenses,” thus eliminating nonrecurring income and expenses

 

The effectiveness of the new commercial strategy was confirmed by the stronger sales trend at Extra (Hyper and Super), with Extra Hiper's same-store sales growth accelerating 720 bps and its sales volume recovering 1210 bps compared to 1Q16, with market share gains in volume in the Hyper format in the last 5 measurements (April to August).

 

On a total-store basis, net sales grew 1.1%, reflecting the closure of 41 stores, net of openings, in the last 12 months, which consisted of 25 convenience stores, 5 Extra Super and 3 Extra Hiper (2 stores to be converted into Assaí), in addition to 6 service stations and 2 drugstores.

 

Adjusted EBITDA came to R$313 million, with margin of 4.9%, expanding 140 bps from 2Q16 (excluding tax credits), due to the strong decrease in SG&A. The highlight was the 230 bps recovery in EBITDA margin at Extra stores (Hyper and Super).

 

The main factors influencing EBITDA in the period were:

§  Gross profit of R$1,697 million, with margin of 26.7%, remains stable compared to 2Q16 (excluding tax credits). The decrease compared to 3Q15 reflects the price competitiveness initiatives implemented at Extra since 2Q16 and the changes in consumer habits due to the current economic scenario.

 

§  Selling, general and administrative expenses fell 6.7% compared to 2Q16, to R$ 1,411 million, with the highlight the 7.9% decrease in selling expenses, which was mainly due to:

 

i)    5.4% reduction in personnel expenses due to the reviews of processes conducted at stores, which led to the streamlining of approximately 7,000 employees (FTE criteria) since the beginning of the year; 

ii)   Streamlining of marketing efforts, leading to a decrease of 8.8%;

25

 


 

 

iii)  Energy efficiency projects led to a sharp drop in consumption that supported to a 19.1% decrease in electricity expenses.

    

Compared to 3Q15, SG&A expenses rose 4.4%, or by half the rate of inflation, reflecting the expense-streamlining projects.

 

Other Operating Income and Expenses came to R$42 million in the quarter and are mainly related to restructuring expenses and the result of property and equipment.

 

26

 


 

 

 

Assaí
 
(R$ million)  3Q16  3Q15  Δ  9M16  9M15  Δ 
               
Gross Revenue  4,059  2,779  46.0%  11,104  7,922  40.2% 
Net Revenue  3,737  2,564  45.7%  10,232  7,321  39.8% 
Gross Profit  541  368  46.8%  1,484  1,019  45.6% 
Gross Margin  14.5%  14.4%  10 bps  14.5%  13.9%  60 bps 
Selling Expenses  (327)  (235)  39.3%  (917)  (686)  33.7% 
General and Administrative Expenses  (49)  (32)  51.6%  (137)  (88)  55.6% 
Selling, General and Adm. Expenses  (377)  (267)  40.8%  (1,054)  (774)  36.2% 
% of Net Revenue  10.1%  10.4%  -30 bps  10.3%  10.6%  -30 bps 
Other Operating Revenue (Expenses)  (9)  (1)  598.5%  (49)  2  n.a. 
Depreciation (Logistic)  1  1  11.2%  3  3  0.3% 
EBITDA  156  101  55.1%  385  251  53.2% 
EBITDA Margin  4.2%  3.9%  30 bps  3.8%  3.4%  40 bps 
Adjusted EBITDA (1)  165  102  62.2%  434  249  74.1% 
Adjusted EBITDA Margin  4.4%  4.0%  40 bps  4.2%  3.4%  80 bps 
 

 

(1) EBITDA adjusted for “Other Operating Income and Expenses,” thus eliminating nonrecurring income and expenses

 

For yet another quarter, Assaí posted strong net sales growth, of 45.7%, driven by double-digit same-store sales growth, significantly outpacing inflation, solid double-digit growth in customer traffic and the ongoing organic expansion. The banner already accounts for the largest share of sales in the Food segment, of 37% (vs. 29% in 3Q15), and will continue to focus its efforts on organic expansion, with 8 stores currently under construction, including 2 conversions from Extra Hyper to Assaí stores.

Assaí registered a significant improvement in profitability in the quarter, given the stability in gross margin and dilution of selling, general and administrative expenses by 30 bps supported by sales growth and the more disciplined control of expenses.

Consequently, Adjusted EBITDA was R$165 million, representing robust growth of 62.2% and outpacing sales growth in the period. Meanwhile, Adjusted EBITDA margin expanded 40 bps to 4.4%.

The improvement in profitability was achieved despite the opening of 12 stores in the last 12 months.

As a result of the increased operational leverage, Assaí posted net income of R$65 million, an increase of 75.6% on the prior-year period.

 

27

 


 

 

 

 

Via Varejo (1)
 
(R$ million)  3Q16  3Q15  Δ  9M16  9M15  Δ 
               
Gross Revenue  4,667  4,615  1.1%  15,046  15,563  -3.3% 
Net Revenue  4,060  4,077  -0.4%  13,070  13,755  -5.0% 
Gross Profit  1,407  1,343  4.8%  4,501  4,528  -0.6% 
Gross Margin  34.7%  32.9%  180 bps  34.4%  32.9%  150 bps 
Selling Expenses  (1,130)  (1,050)  7.6%  (3,409)  (3,238)  5.3% 
General and Administrative Expenses  (86)  (117)  -26.4%  (365)  (370)  -1.2% 
Selling, General and Adm. Expenses  (1,216)  (1,168)  4.2%  (3,774)  (3,608)  4.6% 
% of Net Revenue  30.0%  28.6%  140 bps  28.9%  26.2%  270 bps 
Equity Income  6  6  0.0%  23  23  3.1% 
Other Operating Revenue (Expenses)  (45)  (119)  -62.4%  (124)  (87)  43.2% 
Depreciation (Logistic)  10  15  -29.3%  30  42  -28.4% 
EBITDA  163  77  112.0%  656  898  -27.0% 
EBITDA Margin  4.0%  1.9%  210 bps  5.0%  6.5%  -150 bps 
Adjusted EBITDA (2)  208  196  6.0%  780  985  -20.8% 
Adjusted EBITDA Margin  5.1%  4.8%  30 bps  6.0%  7.2%  -120 bps 

(1) Some figures in this earnings release differ from those presented in the Via Varejo release due to the effects of intercompany transactions; (2) EBITDA adjusted for “Other Operating Income and Expenses,” thus eliminating nonrecurring income and expenses.

 

In the quarter, Via Varejo registered consistent market share gains accompanied by higher profitability, reflecting the better adjustment to the assortment at stores, the solid performance of the technology and services categories and the better balance between sales and results.

Adjusted EBITDA amounted to R$208 million, with margin of 5.1%, expanding 30 bps from 3Q15. The main factors contributing to this result were:

§  Gross profit of R$1,407 million, growing by 4.8% or R$ 64 million from 3Q15, impacted by:

o    positive effect of R$39 million from the recognition of tax credits;

o    negative effect of R$ 43 million related to the impact from the end of tax relief on payroll charges;

o    on a comparable basis, i.e., adjusted for the aforementioned impacts, gross margin in 3Q16 was stable compared to 3Q15 (33.5%), an improvement from gross margin adjusted for tax credits in 1H16, reflecting the better balancing of sales and profitability, as well as the higher penetration of the technology category.

 

§  Selling, general and administrative expenses increased 4.2% compared to 3Q15 to R$ 1,216 million:

o    on a comparable basis, i.e., adjusted for the impact of R$61 million in 3Q15, and partially offset by the reversal of the provision of R$16 million in 3Q16, expenses were virtually stable as a ratio of net sales, reflecting Via Varejo’s capacity to adapt to current market conditions.  

 

A highlight was the better trend in adjusted EBITDA margin excluding non-recurring tax credits of 140 bps compared to 2Q16, to 3.6%, reflecting the capacity to adapt to market conditions.

 

Via Varejo will continue to focus on capturing operating efficiency gains at its stores, implementing strategic projects and monitoring its cost and expense structure to continue delivering better results and higher profitability in the coming periods.

28

 


 

 

Financial Result

 

Consolidated
 
(R$ million)  3Q16  3Q15  Δ  9M16  9M15  Δ 
 
Financial Revenue  101  168  -39.6%  382  581  -34.3% 
Financial Expenses  (579)  (513)  12.8%  (1,713)  (1,645)  4.2% 
Net Financial Revenue (Expenses)  (477)  (345)  38.4%  (1,332)  (1,064)  25.2% 
% of Net Revenue  3.2%  2.4%  80 bps  2.9%  2.4%  50 bps 
             
Charges on Net Bank Debt  (196)  (153)  28.6%  (511)  (388)  31.6% 
Cost of Discount of Receivables of Payment Book  (91)  (78)  16.6%  (263)  (246)  6.9% 
Cost of Sale of Receivables of Credit Card  (139)  (114)  22.0%  (463)  (432)  7.0% 
Restatement of Other Assets and Liabilities  (51)  (0)  n.a.  (95)  3  n.a. 
Net Financial Revenue (Expenses)  (477)  (345)  38.4%  (1,332)  (1,064)  25.2% 

 

In 3Q16, the net financial result was an expense of R$477 million, increasing 38.4% on the same period last year. For a better understanding of the financial result and to eliminate potential distortions between quarters, the following explanations refer to the main variations in the year to date (9M16).

In 9M16, the net financial result was an expense of R$1,332 million, increasing 25.2%, or faster than the variation in the basic interest rate (average CDI rate in period), which is basically explained by the deterioration in net debt at Cnova and by the effects on the comparison base in the line Restatement of Other Assets and Liabilities. The main variations in the net financial result were:

§  increase of R$123 million, or 31.6%, in charges on net debt, reflecting the lower average cash balance held in the period, which is basically explained by the deterioration in Cnova’s net debt, among other factors;

 

§  increase of R$48 million, or 6.9%, in the cost of sale of receivables from cards and payment books, or slower than the variation in the CDI rate in the period. The Company held approximately R$1.8 billion in credit card receivables available for sale, consistent with its cash management strategy;

 

§  increase of R$98 million in the line Restatement of Other Assets and Liabilities, which is mainly related to the positive impacts in 2015 from the inflation adjustment of recoverable taxes and real estate projects (INCC inflation).

 

In the current scenario marked by expectations of lower interest rates (based on target SELIC rate), the net financial result at the end of the year is expected to correspond to approximately 3% of net revenue. From an annualized perspective, a reduction of 50 bps in the interest rate would generate savings of R$40 to R$60 million in the financial result.

 

 

 

 

 

29

 


 

 

Net Income

 

 

  Consolidated Food Businesses Via Varejo
 
(R$ million)  3Q16  3Q15  Δ  3Q16  3Q15  Δ%  3Q16  3Q15  Δ% 
 
EBITDA  503  483  4.2%  428  455  -6.0%  163  77  112.0% 
Depreciation (Logistic)  (27)  (32)  -16.8%  (14)  (13)  8.0%  (10)  (15)  -29.3% 
Depreciation and Amortization  (222)  (225)  -1.5%  (182)  (172)  5.9%  (42)  (45)  -6.2% 
Net Financial Revenue (Expenses)  (477)  (345)  38.4%  (241)  (205)  17.7%  (160)  (69)  133.3% 
Income (Loss)before Income Tax  (223)  (119)  86.6%  (9)  65  n.a.  (49)  (51)  -3.6% 
Income Tax  13  63  -80.2%  (5)  (21)  -76.3%  17  39  -55.2% 
Net Income (Loss)Company - continuing operations  (210)  (56)  274.2%  (14)  44  n.a.  (32)  (12)  160.9% 
Net Margin  -1.4%  -0.4%  -100 bps  -0.1%  0.5%  -60 bps  -0.8%  -0.3%  -50 bps 
Net Income (Loss) - Controlling Shareholders - continuing operations  (85)  12  n.a.  (12)  51  n.a.  (14)  (5)  160.9% 
Net Margin - Controllings Shareholders  -0.6%  0.1%  -70 bps  -0.1%  0.6%  -70 bps  -0.3%  -0.1%  -20 bps 
                   
Other Operating Revenue (Expenses)  (116)  (203)  -42.8%  (51)  (81)  -37.6%  (45)  (119)  -62.4% 
Income Tax from Other Operating Revenues (Expenses) and Income Tax from Nonrecurring  28  61  -54.0%  13  20  -35.1%  15  40  n.a. 
Adjusted Net Income (Loss)Company - continuing operations (1)  (122)  85  n.a.  23  106  -77.8%  (2)  66  n.a. 
Adjusted Net Margin - Company  -0.8%  0.6%  -140 bps  0.2%  1.2%  -100 bps  -0.1%  1.6%  -170 bps 
Adjusted Net Income (Loss)- Controlling Shareholders - continuing operations (1)  (27)  108  n.a.  26  113  -77.2%  (1)  29  n.a. 
Adjusted Net Margin - Controlling Shareholders  -0.2%  0.7%  -90 bps  0.3%  1.3%  -100 bps  0.0%  0.7%  -70 bps 

(1) Net Income adjusted for “Other Operating Income and Expenses,” thus eliminating nonrecurring income and expenses, excluding the effects of Income and social contribution taxes.

 

           

 

The consolidated net loss attributable to controlling shareholders of continuing operations was R$85 million in the quarter, which was affected primarily by Cnova Brasil. However, the improvement compared to 2Q16 demonstrates the Company’s gradual recovery despite the adverse economic scenario.

A highlight was the net income growth of 75.6% to R$65 million at Assaí, driven by the banner’s increased operational leverage.

In the Food segment, net income attributable to controlling shareholders and adjusted by other operating income and expenses was R$26 million, while Via Varejo’s result was virtually breakeven. 

 

30


 

 

Indebtedness

 

Consolidated
 
(R$ million)  09.30.2016  09.30.2015  09.30.2015 
      Comparable 
 
Short Term Debt  (4,532)  (2,093)  (2,093) 
Loans and Financing  (4,014)  (817)  (817) 
Debentures and Promissory Notes  (518)  (1,276)  (1,276) 
Long Term Debt  (2,149)  (4,267)  (4,267) 
Loans and Financing  (1,250)  (3,370)  (3,370) 
Debentures  (898)  (897)  (897) 
Total Gross Debt  (6,680)  (6,360)  (6,360) 
Cash and Financial investments  3,385  5,414  4,489 
Net Debt  (3,296)  (946)  (1,871) 
EBITDA(1)  2,032  3,865  3,865 
Net Debt / EBITDA(1)  -1.62x  -0.24x  -0.48x 
Payment Book - Short Term  (2,461)  (2,153)  (2,153) 
Payment Book - Long Term  (228)  (122)  (122) 
Net Debt with Payment Book  (5,984)  (3,221)  (4,146) 
Net Debt with Payment Book / EBITDA(1)  -2.95x  -0.83x  -1.07x 
On balance Credit Card Receivables  1,824  1,223  1,069 
Net Debt with Payment Book and Credit Card Receivables not sold(2)  (4,160)  (1,998)  (3,077) 
Net Debt with Payment Book and Credit Card Receivables not sold(2) / EBITDA(1)  -2.05x