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  -0.52x  -0.80x 

 

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 on 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 were adjusted using the same concept, in accordance with IFRS 5/CPC31. However, said technical rule does not require restatement of the balance sheet in such cases. To improve comparisons between periods, a column presenting comparable results for September 2015 was added to the above indebtedness table.

 

The Company ended September 2016 with a cash balance of R$3.4 billion and a balance of R$1.8 billion in receivables available for sale, bringing the aggregate amount of funds with immediately liquidity (if needed) to R$5.2 billion. In the same period of 2015, the cash position was R$5.6 billion. The Company also has approximately R$1.3 billion in pre-approved/confirmed credit facilities.

                                                          

Gross debt ended the period at R$6.7 billion, increasing R$320 million, or 5%, from September 2015, although with an average cost below the interest rate in the period (9%). The payment book operation (CDCI) increased R$414 million, surpassing the growth in gross debt.

 

Consequently, net debt, including the payment book operation and receivables available for sale, stood at R$4.2 billion at end-September. The increase of R$ 1.1 billion in net debt(2) compared to September 2015 is mainly due to the higher debt at Cnova in 2016 (increase of around R$1.1 billion).

  

(1) EBITDA in the last 12 months.

(2) Includes unsold credit card receivables of R$1,824 million in 3Q16 and R$1,069 million in 3Q15.

31

 


 

 

Simplified Cash Flow Statement

 

  

Consolidated
 
(R$ million)  3Q16  3Q15  9M16  9M15 
 
Cash Balance at Beginning of Period  3,716  6,811  11,015  11,149 
         
Cash Flow from Operating Activities  804  (820)  (7,081)  (3,279) 
EBITDA  503  483  1,220  2,270 
Cost of Sale of Receivables  (230)  (192)  (725)  (678) 
Working Capital  (148)  (1,371)  (7,317)  (3,850) 
Assets and Liabilities Variation  679  260  (258)  (1,021) 
Cash Flow from Investment Activities  (480)  (431)  (942)  (1,376) 
Net Investment  (480)  (475)  (1,033)  (1,427) 
Acquisition / Sale of Interest and Others  -  44  91  51 
         
Change on net cash after investments  324  (1,251)  (8,023)  (4,655) 
         
Cash Flow from Financing Activities  (24)  (317)  1,030  (1,253) 
Dividends Payments and Others  -  (39)  (4)  (397) 
Net Payments  (24)  (278)  1,034  (856) 
         
Change on Net Cash  300  (1,568)  (6,993)  (5,908) 
         
Exchange Rate  28  171  22  173 
         
Cash Balance at End of Period  4,044  5,414  4,044  5,414 
 
Net Debt  (2,636)  (946)  (2,636)  (946) 

 

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. The above cash flow includes Cnova NV activities outside Brazil in all periods

The Company’s cash position ended September 2016 at R$4 billion, down some R$1.4 billion from a year earlier. In the last nine months, the main variations were as follows:

§  Deterioration in working capital, which is mainly explained by (i) the comparison-base effect from the increased gap between inventories and suppliers in 2015; (ii) weaker growth in Non-Food segments; and (iii) higher volume of receivables not sold in 2016;

 

§  EBITDA suffered an impact of R$1 billion, which is mainly explained by the reduction of approximately R$500 million in Cnova’s operating result and by extraordinary payments at Multivarejo;

 

§  These effects were partially mitigated by (i) higher net financing (comparison-base effect due to the higher volume of maturities in 2015); (ii) lower investments, given the focus on profitability; and (iii) lower cash out of dividends and taxes.

 

                                                                                     

32

 


 

 

Capital Expenditure

 

 

      Consolidated          Food Businesses     
(R$ million)  3Q16  3Q15  Δ  9M16  9M15  Δ  3Q16  3Q15  Δ  9M16  9M15  Δ 
 
New stores and land acquisition  108  158  -31.3%  309  416  -25.9%  107  140  -23.8%  303  366  -17.2% 
Store renovations and conversions  177  155  14.1%  509  448  13.6%  154  137  12.8%  460  375  22.6% 
Infrastructure and Others  133  187  -28.8%  472  626  -24.6%  87  89  -2.3%  286  271  5.2% 
Non-cash Effect                         
Financing Assets  (8)  10  n.a.  (218)  6  n.a.  (9)  10  n.a.  (187)  26  n.a. 
Total  410  510  -19.6%  1,071  1,496  -28.4%  339  376  -10.0%  862  1,039  -17.1% 

 

The Group’s investment amounted R$410 million in 3Q16, of which 83% was allocated to the Food segment. In the first nine months of the year, investment came to R$1.1 billion, 80% of which was allocated to the Food segment.

Three Assaí stores and 1 Casas Bahia were opened in the quarter.

New stores accounted for 26% of total investment, or R$108 million, which was almost entirely allocated to the Food segment, given the current macroeconomic scenario, which is not as favorable for the Non-Food segment. There are currently 14 stores under construction, with priority given to higher-return formats.

Renovations and store conversions accounted for 43%, or R$177 million, of investment. The 14.1% increase reflects the need to renovate older stores and the energy efficiency project in partnership with Green Yellow, especially at Extra.

Infrastructure and other investments consumed R$133 million, or 32% of total investment, and were chiefly allocated to IT modernization projects and to improving logistics infrastructure.

 

33

 


 

 

 

 

Appendix II – Definitions used in this document

 

Company’s Business Units: The Company’s business is divided into four units - Retail, Cash & Carry, Bricks and mortar (sale of home appliances and furniture) and E-commerce – grouped as follows:

 

 

 

Same-Store Sales: The basis for calculating same-store sales is defined by the sales registered in stores open for at least 12 consecutive months. Acquisitions in their first 12 months of operation are not included in the same-store calculation base.

Growth and changes: The growth and changes presented in this document refer to variations from the same period of the previous year, except where stated otherwise.

EBITDA: EBITDA is calculated in accordance with Instruction 527 issued by the Securities and Exchange Commission of Brazil (CVM) on October 4, 2012. 

Adjusted EBITDA: Measure of profitability calculated by excluding Other Operating Income and Expenses from EBITDA. Management uses this measure because it believes it eliminates nonrecurring expenses and revenues and other nonrecurring items that could compromise the comparability and analysis of results. 

Adjusted net income: Measure of profitability calculated as Net Income excluding Other Operating Income and Expenses and excluding the effects of Income and Social Contribution Taxes. Also excluded are the effects of nonrecurring direct income tax. Management uses this metric in its analyses given its belief that it eliminates any nonrecurring expenses and revenues and other nonrecurring items that could compromise the comparability and analysis of results.

34

 


 

 

 

BALANCE SHEET
 
ASSETS
 
    Consolidated      Food Businesses   
(R$ million)  09.30.2016  06.30.2016  09.30.2015  09.30.2016  06.30.2016  09.30.2015 
             
Current Assets  19,918  19,448  19,622  7,988  7,956  7,497 
Cash and Marketable Securities  3,385  3,716  5,414  1,937  1,426  2,667 
Accounts Receivable  3,907  4,310  3,755  639  999  164 
Credit Cards  1,802  1,982  1,223  402  820  57 
Payment book  1,813  1,806  1,834  -  -  - 
Sales Vouchers and Others  523  792  874  161  180  108 
Allowance for Doubtful Accounts  (310)  (357)  (384)  (3)  (2)  (1) 
Resulting from Commercial Agreements  79  87  208  79  74  15 
Inventories  7,864  8,943  8,617  4,477  4,425  4,032 
Recoverable Taxes  1,563  1,547  1,100  620  616  244 
Noncurrent Assets for Sale  2,562  9  15  (0)  8  8 
Expenses in Advance and Other Accounts Receivables  638  922  720  315  408  367 
             
Noncurrent Assets  22,038  22,586  22,645  16,257  16,113  15,877 
Long-Term Assets  4,907  5,113  5,368  1,964  1,960  2,146 
Accounts Receivables  147  119  89  -  -  - 
Credit Cards  22  15  -  -  -  - 
Payment Book  143  119  99  -  -  - 
Allowance for Doubtful Accounts  (18)  (15)  (10)  -  -  - 
Recoverable Taxes  2,247  2,473  2,664  554  569  608 
Deferred Income Tax and Social Contribution  296  330  568  15  16  79 
Amounts Receivable from Related Parties  345  342  358  66  77  218 
Judicial Deposits  1,197  1,151  1,023  673  629  593 
Expenses in Advance and Others  675  699  667  656  669  648 
Investments  488  469  504  317  303  329 
Property and Equipment  10,603  10,532  10,192  9,155  9,032  8,634 
Intangible Assets  6,039  6,472  6,581  4,821  4,819  4,768 
TOTAL ASSETS  41,956  42,034  42,267  24,245  24,070  23,374 
 
LIABILITIES
 
    Consolidated      Food Businesses   
  09.30.2016  06.30.2016  09.30.2015  09.30.2016  06.30.2016  09.30.2015 
             
Current Liabilities  22,328  21,666  20,200  9,737  9,087  7,282 
Suppliers  8,520  10,268  10,792  4,537  4,470  3,822 
Suppliers ('Forfait')  341  430  -  -  -  - 
Loans and Financing  4,014  3,184  817  2,943  2,390  424 
Payment Book (CDCI)  2,461  2,355  2,153  -  -  - 
Debentures  518  575  1,276  518  575  1,276 
Payroll and Related Charges  1,111  1,052  914  662  556  505 
Taxes and Social Contribution Payable  696  729  768  172  179  198 
Dividends Proposed  3  2  1  0  0  1 
Financing for Purchase of Fixed Assets  136  113  64  136  86  64 
Rents  126  119  103  83  77  69 
Acquisition of minority interest  7  82  71  7  82  70 
Debt with Related Parties  171  1,247  1,647  374  363  277 
Advertisement  66  67  62  44  50  32 
Provision for Restructuring  5  8  8  3  4  7 
Advanced Revenue  327  350  306  39  56  104 
Non-current Assets Held for Sale  3,124  -  -  -  -  - 
Others  702  1,086  1,217  218  200  432 
             
Long-Term Liabilities  6,992  7,484  8,274  4,724  5,193  6,442 
Loans and Financing  1,250  1,803  3,370  1,116  1,653  2,961 
Payment Book (CDCI)  228  193  122  -  -  - 
Debentures  898  898  897  898  898  897 
Financing for Purchase of Assets  4  4  4  4  4  4 
Acquisition of minority interest  -  23  -  -  -  - 
Deferred Income Tax and Social Contribution  1,039  1,058  1,195  1,016  1,031  1,166 
Tax Installments  545  555  580  544  554  580 
Provision for Contingencies  1,831  1,784  1,395  1,064  992  769 
Advanced Revenue  1,137  1,117  653  27  29  29 
Others  59  49  59  54  33  36 
             
Shareholders' Equity  12,637  12,883  13,793  9,784  9,789  9,650 
Capital  6,808  6,807  6,806  5,436  5,375  4,842 
Capital Reserves  321  313  300  321  313  300 
Profit Reserves  2,891  3,005  3,355  2,891  2,978  3,456 
Adjustment of Equity Valuation  -  (15)  (94)  -  (14)  (94) 
Minority Interest  2,617  2,773  3,425  1,136  1,138  1,146 
TOTAL LIABILITIES  41,956  42,034  42,267  24,245  24,070  23,374 

 

35

 


 

 

 

 

INCOME STATEMENT
 
 
 
  Consolidated Food Businesses Multivarejo Assaí Via Varejo
 
R$ - Million  3Q16  3Q15  Δ  3Q16  3Q15  Δ  3Q16  3Q15  Δ  3Q16  3Q15  Δ  3Q16  3Q15  Δ 
                               
Gross Revenue  16,816  15,933  5.5%  10,946  9,574  14.3%  6,888  6,794  1.4%  4,059  2,779  46.0%  4,667  4,615  1.1% 
Net Revenue  15,094  14,458  4.4%  10,090  8,852  14.0%  6,354  6,287  1.1%  3,737  2,564  45.7%  4,060  4,077  -0.4% 
Cost of Goods Sold  (11,279)  (10,821)  4.2%  (7,839)  (6,713)  16.8%  (4,644)  (4,518)  2.8%  (3,195)  (2,195)  45.5%  (2,642)  (2,720)  -2.8% 
Depreciation (Logistic)  (27)  (32)  -16.8%  (14)  (13)  8.0%  (13)  (12)  7.7%  (1)  (1)  11.2%  (10)  (15)  -29.3% 
Gross Profit  3,789  3,605  5.1%  2,238  2,126  5.2%  1,697  1,758  -3.5%  541  368  46.8%  1,407  1,343  4.8% 
Selling Expenses  (2,833)  (2,594)  9.2%  (1,563)  (1,425)  9.7%  (1,235)  (1,190)  3.8%  (327)  (235)  39.3%  (1,130)  (1,050)  7.6% 
General and Administrative Expenses  (383)  (379)  1.1%  (224)  (194)  15.7%  (175)  (161)  8.5%  (49)  (32)  51.6%  (86)  (117)  -26.4% 
Selling, General and Adm. Expenses  (3,216)  (2,973)  8.2%  (1,787)  (1,619)  10.4%  (1,411)  (1,351)  4.4%  (377)  (267)  40.8%  (1,216)  (1,168)  4.2% 
Equity Income  20  22  -8.2%  14  16  -11.3%  14  16  -11.3%  -  -  n.a.  6  6  0.0% 
Other Operating Revenue (Expenses)  (116)  (203)  -42.8%  (51)  (81)  -37.6%  (42)  (80)  -48.2%  (9)  (1)  598.5%  (45)  (119)  -62.4% 
Depreciation and Amortization  (222)  (225)  -1.5%  (182)  (172)  5.9%  (149)  (147)  1.1%  (33)  (24)  34.6%  (42)  (45)  -6.2% 
Earnings before interest and Taxes - EBIT  254  226  12.8%  232  270  -14.2%  110  195  -43.6%  122  75  62.4%  110  17  541.2% 
Financial Revenue  101  168  -39.6%  56  81  -30.9%  47  71  -33.2%  9  10  -14.5%  33  90  -63.0% 
Financial Expenses  (579)  (513)  12.8%  (297)  (286)  4.0%  (264)  (257)  2.5%  (34)  (29)  17.2%  (193)  (158)  22.0% 
Net Financial Result  (477)  (345)  38.4%  (241)  (205)  17.7%  (216)  (186)  16.1%  (25)  (19)  34.1%  (160)  (69)  133.3% 
Income (Loss) Before Income Tax  (223)  (119)  86.6%  (9)  65  n.a.  (106)  9  n.a.  97  56  71.8%  (49)  (51)  -3.6% 
Income Tax  13  63  -80.2%  (5)  (21)  -76.3%  27  (2)  n.a.  (31)  (19)  64.6%  17  39  -55.2% 
Net Income (Loss) Company - continuing operations  (210)  (56)  274.2%  (14)  44  n.a.  (80)  7  n.a.  65  37  75.6%  (32)  (12)  160.9% 
Net Result from discontinued operations  (98)  (74)  32.5%  -  -  n.a.  -  -  n.a.  -  -  n.a.  -  -  n.a. 
Net Income (Loss) - Company  (308)  (130)  136.8%  (14)  44  n.a.  (80)  7  n.a.  65  37  75.6%  (32)  (12)  160.9% 
Minority Interest - Noncontrolling - continuing operations  (125)  (68)  83.3%  (2)  (7)  -68.4%  (2)  (7)  -68.4%  -  -  n.a.  (18)  (7)  160.9% 
Net Income (Loss) - Controlling Shareholders - continuing operations(1)  (85)  12  n.a.  (12)  51  n.a.  (77)  14  n.a.  65  37  75.6%  (14)  (5)  160.9% 
Minority Interest - Noncontrolling - discontinued operations  (64)  (52)  24.1%  -  -  n.a.  -  -  n.a.  -  -  n.a.  -  -  n.a. 
Net Income (Loss) - Controlling Shareholders - discontinued operations(1)  (34)  (22)  52.0%  -  -  n.a.  -  -  n.a.  -  -  n.a.  -  -  n.a. 
                               
Earnings before Interest, Taxes, Depreciation, Amortization - EBITDA  503  483  4.2%  428  455  -6.0%  272  354  -23.3%  156  101  55.1%  163  77  112.0% 
Adjusted EBITDA (2)  619  686  -9.7%  478  536  -10.8%  313  434  -27.9%  165  102  62.2%  208  196  6.0% 
 
 
  Consolidated    Food Businesses    Multivarejo    Assaí    Via Varejo   
% of Net Revenue                               
  3Q16  3Q15    3Q16  3Q15    3Q16  3Q15    3Q16  3Q15    3Q16  3Q15   
                                       
Gross Profit  25.1%  24.9%    22.2%  24.0%    26.7%  28.0%    14.5%  14.4%    34.7%  32.9%   
Selling Expenses  18.8%  17.9%    15.5%  16.1%    19.4%  18.9%    8.8%  9.2%    27.8%  25.8%   
General and Administrative Expenses  2.5%  2.6%    2.2%  2.2%    2.8%  2.6%    1.3%  1.3%    2.1%  2.9%   
Selling, General and Adm. Expenses  21.3%  20.6%    17.7%  18.3%    22.2%  21.5%    10.1%  10.4%    30.0%  28.6%   
Equity Income  0.1%  0.2%    0.1%  0.2%    0.2%  0.3%    0.0%  0.0%    0.1%  0.1%   
Other Operating Revenue (Expenses)  0.8%  1.4%    0.5%  0.9%    0.7%  1.3%    0.3%  0.1%    1.1%  2.9%   
Depreciation and Amortization  1.5%  1.6%    1.8%  1.9%    2.3%  2.3%    0.9%  1.0%    1.0%  1.1%   
EBIT  1.7%  1.6%    2.3%  3.1%    1.7%  3.1%    3.3%  2.9%    2.7%  0.4%   
Net Financial Revenue (Expenses)  3.2%  2.4%    2.4%  2.3%    3.4%  3.0%    0.7%  0.7%    3.9%  1.7%   
Income (Loss) Before Income Tax  -1.5%  -0.8%    -0.1%  0.7%    -1.7%  0.1%    2.6%  2.2%    -1.2%  -1.3%   
Income Tax  0.1%  0.4%    0.0%  -0.2%    0.4%  0.0%    -0.8%  -0.7%    0.4%  1.0%   
Net Income (Loss) - Company  -2.0%  -0.9%    -0.1%  0.5%    -1.3%  0.1%    1.7%  1.5%    -0.8%  -0.3%   
Minority Interest - Noncontrolling - continuing operations  -0.8%  -0.5%    0.0%  -0.1%    0.0%  -0.1%    0.0%  0.0%    -0.4%  -0.2%   
Net Income (Loss) - Controlling Shareholders - continuing operations(1)  -0.6%  0.1%    -0.1%  0.6%    -1.2%  0.2%    1.7%  1.5%    -0.3%  -0.1%   
EBITDA  3.3%  3.3%    4.2%  5.1%    4.3%  5.6%    4.2%  3.9%    4.0%  1.9%   
Adjusted EBITDA (2)  4.1%  4.7%    4.7%  6.1%    4.9%  6.9%    4.4%  4.0%    5.1%  4.8%   

(1) Net Income after noncontrolling shareholders

(2) Adjusted EBITDA by excluding the Other Operating Revenue (Expenses), thereby eliminating nonrecurring income, expenses and other nonrecurring items.

36


 

 

 

 

 

INCOME STATEMENT
 
 
 
  Consolidated Food Businesses Multivarejo Assaí Via Varejo
 
R$ - Million  9M16  9M15  Δ  9M16  9M15  Δ  9M16  9M15  Δ  9M16  9M15  Δ  9M16  9M15  Δ 
                               
Gross Revenue  51,343  49,867  3.0%  32,228  28,913  11.5%  21,124  20,991  0.6%  11,104  7,922  40.2%  15,046  15,563  -3.3% 
Net Revenue  45,980  45,170  1.8%  29,714  26,721  11.2%  19,482  19,400  0.4%  10,232  7,321  39.8%  13,070  13,755  -5.0% 
Cost of Goods Sold  (34,298)  (33,691)  1.8%  (22,874)  (20,275)  12.8%  (14,130)  (13,977)  1.1%  (8,744)  (6,298)  38.8%  (8,539)  (9,184)  -7.0% 
Depreciation (Logistic)  (84)  (97)  -13.5%  (41)  (42)  -0.4%  (38)  (38)  -0.4%  (3)  (3)  0.3%  (30)  (42)  -28.4% 
Gross Profit  11,599  11,382  1.9%  6,798  6,404  6.1%  5,314  5,385  -1.3%  1,484  1,019  45.6%  4,501  4,528  -0.6% 
Selling Expenses  (8,635)  (7,885)  9.5%  (4,806)  (4,321)  11.2%  (3,889)  (3,635)  7.0%  (917)  (686)  33.7%  (3,409)  (3,238)  5.3% 
General and Administrative Expenses  (1,230)  (1,122)  9.7%  (653)  (557)  17.2%  (516)  (469)  10.0%  (137)  (88)  55.6%  (365)  (370)  -1.2% 
Selling, General and Adm. Expenses  (9,866)  (9,007)  9.5%  (5,459)  (4,878)  11.9%  (4,405)  (4,105)  7.3%  (1,054)  (774)  36.2%  (3,774)  (3,608)  4.6% 
Equity Income  81  84  -3.0%  58  61  -5.3%  58  61  -5.3%  -  -  n.a.  23  23  3.1% 
Other Operating Revenue (Expenses)  (679)  (286)  137.3%  (357)  (182)  96.5%  (308)  (184)  67.7%  (49)  2  n.a.  (124)  (87)  43.2% 
Depreciation and Amortization  (683)  (662)  3.2%  (535)  (506)  5.8%  (441)  (435)  1.2%  (95)  (71)  34.0%  (129)  (132)  -2.1% 
Earnings before interest and Taxes - EBIT  453  1,511  -70.0%  505  900  -43.8%  219  723  -69.7%  286  177  62.0%  497  724  -31.4% 
Financial Revenue  382  581  -34.3%  173  297  -41.9%  145  280  -48.3%  28  18  56.6%  205  267  -23.3% 
Financial Expenses  (1,713)  (1,645)  4.2%  (836)  (844)  -1.0%  (736)  (768)  -4.1%  (101)  (77)  30.6%  (662)  (611)  8.3% 
Net Financial Revenue (Expenses)  (1,332)  (1,064)  25.2%  (664)  (547)  21.3%  (591)  (488)  21.2%  (72)  (59)  22.7%  (457)  (344)  32.8% 
Income Before Income Tax  (879)  447  n.a.  (159)  353  n.a.  (373)  235  n.a.  214  118  81.6%  40  380  -89.6% 
Income Tax  17  (89)  n.a.  25  (88)  n.a.  103  (48)  n.a.  (78)  (40)  93.2%  (6)  (102)  -94.2% 
Net Income (Loss) Company - continuing operations  (861)  358  n.a.  (133)  264  n.a.  (270)  187  n.a.  136  78  75.5%  34  278  -87.9% 
Net Result from discontinued operations  (186)  (250)  -25.5%  -  -  n.a.  -  -  n.a.  -  -  n.a.  -  -  n.a. 
Net Income - Company  (1,048)  108  n.a.  (133)  264  n.a.  (270)  187  n.a.  136  78  75.5%  34  278  -87.9% 
Minority Interest - Noncontrolling - continuing operations  (475)  33  n.a.  (7)  (14)  -52.4%  (7)  (14)  -52.4%  -  -  n.a.  19  157  -87.9% 
Net Income (Loss) - Controlling Shareholders - continuing operations(1)  (387)  325  n.a.  (127)  278  n.a.  (263)  201  n.a.  136  78  75.5%  15  120  -87.9% 
Minority Interest - Noncontrolling - discontinued operations  (128)  (173)  -26.0%  -  -  n.a.  -  -  n.a.  -  -  n.a.  -  -  n.a. 
Net Income (Loss) - Controlling Shareholders - discontinued operations(1)  (58)  (77)  -24.5%  -  -  n.a.  -  -  n.a.  -  -  n.a.  -  -  n.a. 
                             
Earnings before Interest, Taxes, Depreciation, Amortization - EBITDA  1,220  2,270  -46.3%  1,082  1,447  -25.2%  697  1,196  -41.7%  385  251   53.2%  656  898  -27.0% 
Adjusted EBITDA (2)  1,898  2,556  -25.7%  1,439  1,629  -11.7%  1,005  1,380  -27.2%  434  249  74.1%  780  985  -20.8% 
 
 
  Consolidated    Food Businesses    Multivarejo    Assaí    Via Varejo   
% Net Sales Revenue                               
  9M16  9M15    9M16  9M15    9M16  9M15    9M16  9M15    9M16  9M15   
                                       
Gross Profit  25.2%  25.2%    22.9%  24.0%    27.3%  27.8%    14.5%  13.9%    34.4%  32.9%   
Selling Expenses  18.8%  17.5%    16.2%  16.2%    20.0%  18.7%    9.0%  9.4%    26.1%  23.5%   
General and Administrative Expenses  2.7%  2.5%    2.2%  2.1%    2.6%  2.4%    1.3%  1.2%    2.8%  2.7%   
Selling, General and Adm. Expenses  21.5%  19.9%    18.4%  18.3%    22.6%  21.2%    10.3%  10.6%    28.9%  26.2%   
Equity Income  0.2%  0.2%    0.2%  0.2%    0.3%  0.3%    0.0%  0.0%    0.2%  0.2%   
Other Operating Revenue (Expenses)  1.5%  0.6%    1.2%  0.7%    1.6%  0.9%    0.5%  0.0%    1.0%  0.6%   
Depreciation and Amortization  1.5%  1.5%    1.8%  1.9%    2.3%  2.2%    0.9%  1.0%    1.0%  1.0%   
EBIT  1.0%  3.3%    1.7%  3.4%    1.1%  3.7%    2.8%  2.4%    3.8%  5.3%   
Net Financial Revenue (Expenses)  2.9%  2.4%    2.2%  2.0%    3.0%  2.5%    0.7%  0.8%    3.5%  2.5%   
Income Before Income Tax  -1.9%  1.0%    -0.5%  1.3%    -1.9%  1.2%    2.1%  1.6%    0.3%  2.8%   
Income Tax  0.0%  0.2%    -0.1%  0.3%    -0.5%  0.2%    0.8%  0.5%    0.0%  0.7%   
Net Income - Company  -2.3%  0.2%    -0.4%  1.0%    -1.4%  1.0%    1.3%  1.1%    0.3%  2.0%   
Minority Interest - Noncontrolling - continuing operations  -1.0%  0.1%    0.0%  -0.1%    0.0%  -0.1%    0.0%  0.0%    0.1%  1.1%   
Net Income (Loss) - Controlling Shareholders - continuing operations(1)  -0.8%  0.7%    -0.4%  1.0%    -1.3%  1.0%    1.3%  1.1%    0.1%  0.9%   
EBITDA  2.7%  5.0%    3.6%  5.4%    3.6%  6.2%    3.8%  3.4%    5.0%  6.5%   
Adjusted EBITDA (2)  4.1%  5.7%    4.8%  6.1%    5.2%  7.1%    4.2%  3.4%    6.0%  7.2%   

 

(1) Net Income after noncontrolling shareholders

(2) Adjusted EBITDA by excluding the Other Operating Revenue (Expenses), thereby eliminating nonrecurring income, expenses and other nonrecurring items.

37

 


 

 

 

STATEMENT OF CASH FLOW
     
(R$ million)  Consolidated 
  09.30.2016  09.30.2015 
Net Income (Loss) for the period  (1,048)  109 
Adjustment for reconciliation of net income     
Deferred income tax  (92)  12 
Loss (gain) on disposal of fixed and intangible assets  146  65 
Depreciation and amortization  826  818 
Interests and exchange variation  996  832 
Adjustment to present value  -  (4) 
Equity Income  (81)  (84) 
Provision for contingencies  638  151 
Share-Based Compensation  19  22 
Allowance for doubtful accounts  438  429 
Provision for obsolescence/breakage  19  (5) 
Gains resulting from sale of subisidiaries  (94)  - 
Deferred revenue  (236)  (139) 
Other Operating Expenses  -  2 
  1,531  2,208 
Asset (Increase) decreases     
Accounts receivable  (1,638)  (835) 
Inventories  90  184 
Taxes recoverable  (319)  (537) 
Other Assets  (36)  (285) 
Related parties  3  (157) 
Restricted deposits for legal proceeding  (184)  (117) 
  (2,084)  (1,747) 
Liability (Increase) decrease     
Suppliers  (5,055)  (3,199) 
Suppliers ('Forfait')  (714)  - 
Payroll and charges  152  47 
Taxes and Social contributions payable  (51)  (31) 
Other Accounts Payable  (574)  (190) 
Contingencies  (271)  (217) 
Deferred revenue  95  43 
Taxes and Social contributions paid  (110)  (193) 
  (6,528)  (3,740) 
     
Net cash generated from (used in) operating activities  (7,081)  (3,279) 
 
CASH FLOW FROM INVESTMENT AND FINANCING ACTIVITIES
 
  Consolidated 
(R$ million)  09.30.2016  09.30.2015 
Acquisition of property and equipment  (850)  (1,170) 
Increase Intangible assets  (221)  (314) 
Sales of property and equipment  38  57 
Cash provided on sale of subisidiary  91  51 
Net cash flow investment activities  (942)  (1,376) 
 
Cash flow from financing activities     
Increase of capital  2  14 
Funding and refinancing  5,422  4,624 
Payments of loans and financing  (4,987)  (6,603) 
Dividend Payment  (4)  (397) 
Acquisition of society  (80)  (74) 
Transactions with minorities  -  (4) 
Intercompany loans  677  1,187 
Net cash generated from (used in) financing activities  1,030  (1,253) 
 
Monetary variation over cash and cash equivalents  22  173 
Increase (decrease) in cash and cash equivalents  (6,971)  (5,735) 
 
Cash and cash equivalents at the beginning of the year  11,015  11,149 
Cash and cash equivalents at the end of the year  4,044  5,414 
Change in cash and cash equivalents  (6,971)  (5,735) 

 

38

 


 

 

 

 

      BREAKDOWN OF GROSS SALES BY BUSINESS       
(R$ million)  3Q16  %  3Q15  %  Δ  9M16  %  9M15  %  Δ 
 
Pão de Açúcar  1,777  10.6%  1,728  10.8%  2.8%  5,359  10.4%  5,160  10.3%  3.9% 
Extra (1)  4,251  25.3%  4,238  26.6%  0.3%  13,109  25.5%  13,455  27.0%  -2.6% 
Convenience Stores (2)  298  1.8%  262  1.6%  13.8%  903  1.8%  721  1.4%  25.1% 
Assaí  4,059  24.1%  2,779  17.4%  46.0%  11,104  21.6%  7,922  15.9%  40.2% 
Other Businesses (3)  562  3.3%  566  3.6%  -0.7%  1,753  3.4%  1,655  3.3%  5.9% 
Food Businesses  10,946  65.1%  9,574  60.1%  14.3%  32,228  62.8%  28,913  58.0%  11.5% 
                     
Pontofrio  739  4.4%  942  5.9%  -21.5%  2,542  5.0%  3,353  6.7%  -24.2% 
Casas Bahia  3,929  23.4%  3,673  23.1%  6.9%  12,505  24.4%  12,210  24.5%  2.4% 
Cnova  1,203  7.2%  1,744  10.9%  -31.0%  4,069  7.9%  5,390  10.8%  -24.5% 
Non-Food Businesses  5,870  34.9%  6,359  39.9%  -7.7%  19,115  37.2%  20,954  42.0%  -8.8% 
                     
Consolidated  16,816  100.0%  15,933  100.0%  5.5%  51,343  100.0%  49,867  100.0%  3.0% 

 

 

(1) Includes Extra Supermercado and Extra Hiper,

(2) Includes Minimercado Extra and Minuto Pão de Açúcar sales.

(3) Includes Gas Station, Drugstores, Deluvery sales and revenues from the leasing of commercial galleries.
 
      BREAKDOWN OF NET SALES BY BUSINESS       
(R$ million)  3Q16  %  3Q15  %  Δ  9M16  %  9M15  %  Δ 
 
Pão de Açúcar  1,634  10.8%  1,592  11.0%  2.6%  4,928  10.7%  4,749  10.5%  3.8% 
Extra (1)  3,890  25.8%  3,896  26.9%  -0.1%  11,991  26.1%  12,353  27.3%  -2.9% 
Convenience Stores (2)  277  1.8%  245  1.7%  13.4%  841  1.8%  676  1.5%  24.3% 
Assaí  3,737  24.8%  2,564  17.7%  45.7%  10,232  22.3%  7,321  16.2%  39.8% 
Other Businesses (3)  552  3.7%  555  3.8%  -0.4%  1,723  3.7%  1,622  3.6%  6.2% 
Food Businesses  10,090  66.8%  8,852  61.2%  14.0%  29,714  64.6%  26,721  59.2%  11.2% 
                   
Pontofrio  672  4.4%  828  5.7%  -18.9%  2,240  4.9%  2,978  6.6%  -24.8% 
Casas Bahia  3,389  22.4%  3,250  22.5%  4.3%  10,831  23.6%  10,777  23.9%  0.5% 
Cnova  944  6.3%  1,530  10.6%  -38.3%  3,196  7.0%  4,694  10.4%  -31.9% 
Non-Food Businesses  5,004  33.2%  5,607  38.8%  -10.8%  16,267  35.4%  18,449  40.8%  -11.8% 
                     
Consolidated  15,094  100.0%  14,458  100.0%  4.4%  45,980  100.0%  45,170  100.0%  1.8% 
(1) Includes Extra Supermercado and Extra Hiper.                     

(1) Includes Extra Supermercado and Extra Hiper,

(2) Includes Minimercado Extra and Minuto Pão de Açúcar sales.

(3) Includes Gas Station, Drugstores, Deluvery sales and revenues from the leasing of commercial galleries.

 

 

  

SALES BREAKDOWN (% OF NET SALES)
   
CONSOLIDATED(1) FOOD BUSINESSES
3Q16 3Q15 9M16 9M15 3Q16 3Q15 9M16 9M15
Cash  44.6%  43.6%  44.1%  43.8%  51.6%  51.4%  51.8%  51.8% 
Credit Card  44.8%  46.4%  45.9%  46.5%  38.3%  38.7%  38.3%  38.5% 
Food Voucher  6.8%  6.2%  6.4%  5.8%  10.1%  9.9%  9.9%  9.7% 
Payment Book  3.8%  3.9%  3.6%  3.9%  0.0%  0.0%  0.0%  0.0% 

 

(1) Does not include Cdiscount.

 

 

 

39

 


 

 

 

    

  STORE OPENINGS/CLOSINGS BY BANNER
  09/30/2015  06/30/2016  Opened  Closed  Converted  09/30/2016 
 
Pão de Açúcar  184  184  -  -  -  184 
Extra Hiper  137  135  -  (1)  -  134 
Extra Supermercado  199  194  -  -  -  194 
Minimercado Extra  262  230  -  (21)  (1)  208 
Minuto Pão de Açucar  39  67  -  -  1  68 
Assaí  88  97  3  - 

- 

100 
Other Business  239  231  -  -  -  231 
Gas Station  82  76  -  -  -  76 
Drugstores  157  155  -  -  -  155 
Food Businesses  1,148  1,138  3  (22)  -  1,119 
Pontofrio  301  225  -  (5)  -  220 
Casas Bahia  715  750  1  (1)  -  750 
Consolidated  2,164  2,113  4  (28)  -  2,089 
 
Sales Area ('000 m2 )             
Food Businesses  1,780  1,782        1,787 
Consolidated  2,880  2,854        2,853 
             
# of employees ('000) (1)  142  137        135 

 

                          (1) Does not include Cdiscount employees.

 

 

 

 

40

 


 

 

 

 

3Q16 Results Conference Call and Webcast
Friday, October 28, 2016
11:00 a.m. (Brasília) | 9:00 a.m. (New York) | 14:00 p.m. (London)

Conference call in Portuguese (original language)
+55 (11) 3193-1001 or 2820-4001

Conference call in English (simultaneous translation)
+1 (786) 924-6977

Webcast: http://www.gpari.com.br

Replay
+55 (11) 3193-1012
Access code for Portuguese audio:
2291494#
Access code for English audio:
7887044#

http://www.gpari.com.br

 

 

Investor Relations Contacts

 

 

GPA

Tel.: 55 (11) 3886-0421

Fax: 55 (11) 3884-2677

gpa.ri@gpabr.com

www.gpari.com.br

 

Via Varejo

Tel.: 55 (11) 4225-8668

Fax: 55 (11) 4225-9596

ri@viavarejo.com.br

www.viavarejo.com.br/ri

 

Cnova

Tel.: 33 (1) 5370-5590

investor@cnova.com

www.cnova.com/investor-relations


The individual and parent company financial statements are presented in accordance with IFRS and the accounting practices adopted in Brazil and refer to the third quarter of 2016 (3Q16), except where stated otherwise, with comparisons in relation to the prior-year period.

Any and all non-accounting information or derived from non-accounting figures has not been reviewed by independent auditors.

To calculate EBITDA, we use earnings before interest, taxes, depreciation and amortization. The base used to calculate "same-store" gross sales revenue is determined by the sales made in stores open for at least 12 consecutive months and which did not remain closed for seven or more consecutive days in the period. Acquisitions in their first 12 months of operation are not included in the same-store calculation base.

GPA adopts the IPCA consumer price index as its benchmark inflation index, which is also used by the Brazilian Supermarkets Association (ABRAS), since it more accurately reflects the mix of products and brands sold by the Company. The IPCA in the 12 months ended September 2016 was 8.48%.

About GPA: GPA is Brazil’s largest retailer, with a distribution network comprising over 2,000 points of sale as well as electronic channels. Established in 1948 in São Paulo, it has its head office in the city and operations in 20 Brazilian states and the Federal District. With a strategy of focusing its decisions on customers and better serving them based on their consumer profile in the wide variety of shopping experiences it offers, GPA adopts a multi-business and multi-channel platform with brick-and-mortar stores and e-commerce operations divided into five business units: Multivarejo, which operates the supermarket, hypermarket and Minimercado store formats, as well as fuel stations and drugstores under the Pão de Açúcar and Extra banners; Assaí, which operates in the cash-and-carry wholesale segment; Via Varejo, with its bricks and mortar electronics and home appliances stores under the Casas Bahia and Pontofrio banners; GPA Malls, which is responsible for managing the real estate assets, expansion projects and new store openings; and the e-commerce segment.

Disclaimer: Statements contained in this release relating to the business outlook of the Company, projections of operating/financial results, the growth potential of the Company and the market and macroeconomic estimates are mere forecasts and were based on the expectations of Management in relation to the Company’s future. These expectations are highly dependent on changes in the market, Brazil’s general economic performance, the industry and international markets, and are thus subject to change.

         

 

 

 

41

 

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

 

Companhia Brasileira de Distribuição

 

Notes to the interim financial information

September 30, 2016

(In millions of Brazilian reais, unless otherwise stated)

1.      Corporate information

Companhia Brasileira de Distribuição ("Company" or “CBD”), directly or through its subsidiaries (“Group” or “GPA”) engages in the retail of food, clothing, home appliances, electronics and other products through its chain of hypermarkets, supermarkets, specialized stores and department stores principally under the trade names "Pão de Açúcar, “Minuto Pão de Açúcar”, "Extra Hiper", “Extra Super”, “Minimercado Extra”, “Assai”, “Ponto Frio” and “Casas Bahia", as well as the e-commerce platforms “CasasBahia.com,” “Extra.com”, “Pontofrio.com”, “Barateiro.com”, “Partiuviagens.com” and “Cdiscount.com” and the neighborhood shopping mall brand “Conviva”. Its headquarter is located in the city of São Paulo, State of São Paulo, Brazil.

The Company’s shares are listed on the São Paulo Stock Exchange (“BM&FBovespa”) Level 1 of Corporate Governance under the ticker symbol “PCAR4” and on the New York Stock Exchange (ADR level III), under the ticker symbol “CBD”. Subsidiaries that are public companies are Via Varejo S.A (“Via Varejo”) which has its shares listed on BM&FBovespa, under ticker symbols “VVAR11” and “VVAR3” and Cnova N.V (“Cnova Holanda”) which has its shares listed in Nasdaq Global Select Market under ticker symbol “CNV” and in Euronext Paris under ticker symbol “CNV”.

The Company is indirectly controlled by Almacenes Exito S.A., through Wilkes Participações S.A. (“Wilkes”), through the holding companies of Casino Guichard Perrachon (“Casino”), which continued to be the final controller.

1.1.   Morzan arbitration request

On August 14, 2015, CBD and its controlling shareholder Wilkes were jointly convicted by International Court of Arbitration - ICA, to indemnify Morzan Empreendimentos e Participações Ltda. (“Morzan”). Such decision was amended on January 27, 2016 with no significant changes.

The account payable in the amount of R$233, including legal fees, was fully settled in April 1, 2016 (see note 34.2).

1.2    Investigation Cnova and restatement of corresponding amounts

As disclosed in the note 1.5 of the restated consolidated financial statements as of December 31, 2015, the investigation conducted by Cnova N.V (“Cnova”) was concluded and resulting adjustments were recorded in corresponding financial statements, which were restated on July 27, 2016, as well as in all interim financial information of 2015, restated on October 27, 2016, and other impacted prior periods.

There are no impacts related to the investigation in the nine-month period ended September 30, 2016.

42

 


 
 

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

 

Companhia Brasileira de Distribuição

 

Notes to the interim financial information

September 30, 2016

(In millions of Brazilian reais, unless otherwise stated)

1.       Corporate information – Continued

1.3.   Corporate restructuring

1.3.1.  Corporate reestructuring – Barcelona, Sendas and Xantocarpa

On April 27, 2016, was approved in Ordinary and Extraordinary Shareholders´ Meeting of CBD, the part of incorporation of the net assets of Sendas Distribuidora. With the objective to consolidate the cash and carry segment in a single entity and to improve operational and financial efficiency, the following corporate actions were taken:

(i)   Redemption of Barcelona´s stock

On February 22, 2016, it was approved at the Extraordinary General Meeting the redemption of all preferred shares issued by Barcelona, that corresponding to 3,722,470 shares held by Novasoc at book value of R$160. The transaction did not generate impacts on the consolidated balances of the Company.

(ii)  Total merger of Barcelona

At the Ordinary and Extraordinary General Meeting of April 27, 2016 was approved the merger of Barcelona by Sendas.

On April 30, 2016 Barcelona´s assets and liabilities were fully incorporated by Sendas, consequently Barcelona was extinguished.

(iii)  Partial spin-off of Sendas

Still at the Annual and Extraordinary General Meeting of April 27, 2016 it was approved the spin off of Sendas. On April 30, 2016, after the total merger and extinction of Barcelona, Sendas was partially spun off and incorporated into the CBD. The value of the split assets was R$2.

In August, 2016 Xantocarpa was merged and consequently extincted, by Sendas Distribuidora.

As a result of this reorganization, there was no effect on the consolidated interim financial information of the Company, since the subsidiaries are fully held by Company.

1.3.2. Rede Duque disposal

On January 31, 2016, the Company concluded the disposal of subsidiaries Auto Posto Império Ltda., Auto Posto Duque Salim Maluf Ltda., Auto Posto Duque Santo André Ltda., Auto Posto Duque Lapa Ltda and Auto Posto Ciara Ltda., to Rede Duque, referring to the agreement previously signed on December 1, 2015. The agreement amount was R$8.

Company had no gain or loss over this transaction. Gas stations assets and liabilities amounts are not consolidated in interim financial information on September 30, 2016.

1.3.3. Sale of Cdiscount subsidiaries

During the first quarter of 2016, subsidiaries CD Vietnam, CD Thailand, CD Asia and E-cavi were sold, no longer being consolidated in the Company, however CD Vietnam and E-Cavi still remain in Casino Group.

(i)      Sale of interest - CDiscount Thailand

On March 21, 2016, subsidiary CDiscount sold its interest over CDiscount Thailand to TCC Group, by the amount of R$94. This transaction resulted in a cash inflow of R$ 91, net of borrowings payment, and a gain of R$94 recorded in the first quarter of 2016 within other operating income (expenses), the amount was transferred to profit or loss on discontinued operations on September 30, 2016 (see note 1.5).

 

43

 


 
 

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

 

Companhia Brasileira de Distribuição

 

Notes to the interim financial information

September 30, 2016

(In millions of Brazilian reais, unless otherwise stated)

1.   Corporate information – Continued

1.3.   Corporate restructuring - Continued

1.3.3. Sale of Cdiscount subsidiaries - continued

(ii)     Cdiscount corporate restructuring

On March 1, 2016 subsidiary CDiscount sold its interest over CDiscount Vietnam to E-Cavi, a Casino’s subsidiary. This transaction did not impact Company’s result.

These transactions did not impact segments information.

1.3.4. Spin-off of Marneylectro S.A.R.L (“Luxco”) and Marneylectro  B.V (“Dutchco”)

As part of Company’s e-commerce operations restructuring process (see note 1.5) on July 24, 2016 the Holdings Marneylectro S.A.R.L. (“Luxco”) and Marneylectro B.V. (“Dutchco”), were spun-off among Companhia Brasileira de Distribuição Luxembourg Holding S.A.R.L. (“CBD Luxco”), Via Varejo Luxembourg Holding S.A.R.L. (“VV Luxco”) and Companhia Brasileira de Distribuição Netherlands Holding B.V. (“CBD Dutchco”) and Via Varejo Netherlands Holding B.V. (“VV Dutchco”) respectively, keeping the same former interest held by CBD and Via Varejo. As a result of this reorganization, there was no effect on the consolidated interim financial information of the Company, since the subsidiaries are fully held by Company.

1.4.   Notices from CVM to GPA and subsidiary Via Varejo

On February 18, 2016, the subsidiary Via Varejo received a notice from CVM, the notice number 18/2016-CVM/SEP/GEA-5 showing the understanding of the Department of Relationship with Companies – SEP in relation to certain accounting entries related to corporate transactions at the level of Via Varejo in 2013. Due to the disclosed effects in its financial statementes the Company received the notice number 19/2016-CVM /SEP/GEA-5.

 

CVM notified its understanding which is different from the applied by Via Varejo in financial statements of that year, in relation to (a) revaluation revaluation gain on investment held in Nova Pontocom resulting from partial sale of interest to the Company (This transaction has no effect in the consolidated financial statements); and (b) accounting treatment on control acquisition of Movéis Bartira, by the acquisition of additional 75% interest. In the case of the Company, CVM noticed its understanding related to item (b) above mentioned.

 

Via Varejo presented an appeal to CVM collegiate requesting suspensive effect in the terms of Deliberation 463, however decided for a restatement of item (i) from CVM notice in its subsidiary Via Varejo, which has no effects in the Company’s consolidated financial statements or interim financial information.  Via Varejo and the Company awaits for a collegiate decision about the presented arguments for the item (ii), related to effects in acquisition of Indústria de Móveis Bartira.

Until this date, there are no effects recorded in the financial statements neither in the interim financial information of the Company or its Subsidiaries related to the requested by CVM notice about acquisition of Bartira.

 

44

 


 
 

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

 

Companhia Brasileira de Distribuição

 

Notes to the interim financial information

September 30, 2016

(In millions of Brazilian reais, unless otherwise stated)

1.   Corporate information – Continued

1.5.   Assets held for sale and discontinued activities

On May 12th, 2016, the subsidiary Via Varejo signed a non-binding memo of understanding (“MoU”) with its subsidiary Cnova N.V., over the corporate reorganization involving Cnova Brasil and Via Varejo itself. The Board of directors of Via Varejo established a Special committee, composed of three members of the Board of directors, to overview the process and determine the terms and conditions of the proposal.

At the Shareholders´ Meeting held on September 12, 2016, Via Varejo’s non-controlling shareholders, holders of preferred and common shares, approved the reorganization proposal for the integration of the businesses of electronic commerce operated by Cnova Brasil into Via Varejo´s business, as recommended by the Special committee of Via Varejo´s board of directors.

After the approval by the parties, Cnova Brasil shall incorporate VV Dutchco. To eliminate the reciprocal interest resulting from the exchange of shares between Cnova Brasil and Cnova NV., Cnova Brasil will receive part of the its shares held by Cnova NV, through the return of capital. The remaining shares will be purchased by Cnova Brasil, resulting in Cnova Brasil to be whole subsidiary of Via Varejo. According to the loan terms and conditions between Cnova Brasil and Cnova NV (valued at approximately R$160 million at the end of September 2016), such event will result in prepayment obligation of such loans, which should be paid to Cnova N.V. by Via Varejo.

The reorganization was approved by the boards of CBD, Casino, Via Varejo and Cnova N.V and is awaiting legal procedures. With the conclusion of the transaction Cnova Brasil will be a whole subsidiary of Via Varejo, which will no longer have interest in Cnova N.V. Consequently, GPA will also no longer have majority voting on Cnova N.V., and will no longer consolidate subsidiaries which represents the e-commerce segment abroad.

According to CPC 31 – Noncurrent assets held for sale and discontinued operation (IFRS 5), on September 30, 2016, the Company disclosed the net income of subsidiaries which represents e-commerce segment abroad in a single line in the income statement, and the assets and liabilities balances as assets held for sale and discontinued operation, impacting the “E-commerce” segment. The income statement and Value added of Setember 30, 2015 were restated utilizing the same concept.

See below the condensed income statement, condensed balance sheet and condensed cash flow statement of Cdiscount before the eliminations:

 

45

 


 
 

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

 

Companhia Brasileira de Distribuição

 

Notes to the interim financial information

September 30, 2016

(In millions of Brazilian reais, unless otherwise stated)

1.   Corporate information – Continued

1.5.   Assets held for sale and discontinued activities -  continued

Balance Sheet (*):

 

   

9.30.2016

Assets

   

Cash and cash equivalents (**)

 

659

Accounts receivable

 

420

Inventories

 

819

Other receivables

 

133

Total current assets

 

2,031

     
     

Deferred income tax and social contribution

 

39

Related parties

 

546

Other accounts receivable

 

16

Property and equipment,net

 

42

Intangible

 

434

Total non current assets

 

1,077

     

Total assets

 

3,108

     

Liabilities

   

Trade payables

 

1,558

Related parties

 

1,099

Other accounts payable

 

398

Total current liabilities

 

3,055

     

Provision for risks

 

53

Other accounts payable

 

16

Total non current liabilities

 

69

     

Total liabiliities

 

3,124

Net liabilities directly attributable to held for sale

 

(16)

Total liabiliities and shareholders equity

 

3,108

(*) Balance sheet of Cdiscount, before related parties eliminations with Cnova Brasil in the amount R$546.

 

(**) Reconciliation of Cash and Cash Equivalents:

 

Cash and Cash Equivalents as presented in Statement of Cash Flows on 9.30.2016

4,044

Cash and Cash Equivalents as presented in Balance Sheet on 9.30.2016

3,385

Cash and Cash Equivalents classified as held for sale on 9.30.2016

659

 

 



 

46

 


 
 

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

 

Companhia Brasileira de Distribuição

 

Notes to the interim financial information

September 30, 2016

(In millions of Brazilian reais, unless otherwise stated)

1.   Corporate information – Continued

1.5.   Assets held for sale and discontinued activities - continued

Statement of Loss (*):

 

9.30.2016

9.30.2015

Net sales of goods and services

5,062

4,231

Cost of goods sold and services sold

(4,567)

(3,853)

Gross profit

495

378

Operating income (expenses)

   

Selling, General and Administrative expenses

(483)

(480)

Depreciation and amortization

(57)

(52)

Others operating income (expenses), net

(44)

(98)

 

(584)

(630)

Loss before financial income (expenses)

(89)

(252)

     

Net financial income (expenses)

(52)

41

     

Loss before income tax and social contribution

(141)

(211)

     

Income tax and social contribution

(10)

(12)

     

Net loss for the period

(151)

(223)

Atributtable to:

   

Controlling shareholders

(46)

(66)

Noncontrolling shareholders

(105)

(157)

(*) Before related parties eliminations with Cnova Brasil in the amount R$41 in financial income and R$(6) in administrative expenses during nine-month period ended September 30, 2016 and R$21 in financial income and R$6 in administrative expenses during nine-month period ended September 30, 2015.

Statement of Cash Flows

 

9.30.2016

9.30.2015

Net cash flow (used in)/provided by operating activities

(724)

(1,341)

Net cash flow (used in)/provided by investing activities

45

(79)

Net cash flow (used in)/provided by financing activities

677

1,187

Effects of Exchange Rate Changes on Cash and Cash Equivalents

22

173

Net cash flow for the period

20

(60)

 
 

47

 


 
 

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

 

Companhia Brasileira de Distribuição

 

Notes to the interim financial information

September 30, 2016

(In millions of Brazilian reais, unless otherwise stated)

1.   Corporate information – Continued

1.5.   Assets held for sale and discontinued activities - continued

 

Below the consolidated statement of profit or loss of the Company on September 30, 2015, before and after considering subsidiaries which represent e-commerce segment abroad, as discontinued activity.

 

Statement of profit

9/30/2015 (including effects of Cnova investigation)

Discontinued operations (*)

9/30/2015 (without Cdiscount)

 

 

 

 

Net sales of goods and services

49,401

4,231

45,170

Cost of goods sold and services sold

(37,641)

(3,853)

(33,788)

Gross profit

11,760

378

11,382

Operating income (expenses)

     

Selling expenses

(8,191)

(306)

(7,885)

General and Administrative expenses

(1,302)

(180)

(1,122)

Depreciation and amortization

(714)

(52)

(662)

Others operating income (expenses)

(385)

(98)

(287)

Share of profit of associates

84

-

84

 

(10,508)

(636)

(9,872)

Income (Loss) before financial income

1,252

(258)

1,510

     

Financial income (expenses), net

(1,043)

20

(1,063)

 

 

 

 

Income (Loss) before income tax and social contribution

209

(238)

447

 

 

 

 

Income tax and social contribution

(100)

(12)

(88)

 

 

 

 

Net Income (Loss) from continued operations in the period

109

(250)

359

Atributtable to:

     

Controlling shareholders

248

(76)

324

Noncontrolling shareholders

(139)

(174)

35

     

(*) Statement of loss of e-commerce segment abroad after related parties eliminations with Cnova Brasil.

 

48

 


 

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

 

Companhia Brasileira de Distribuição

 

Notes to the interim financial information

September 30, 2016

(In millions of Brazilian reais, unless otherwise stated)

2.       Basis of preparation

The individual and consolidated interim financial information has been prepared in accordance with IAS 34 - Interim Financial Reporting issued by the International Accounting Standard Board (“IASB”) and CPC 21 - Interim Financial Reporting and presented consistently with the standards approved and issued by the Brazilian Securities and Exchange Commission (“CVM”) applicable to the preparation of interim financial information – ITR.

The individual and consolidated interim financial information is being presented in millions of Brazilian Reais.The reporting currency of the Company is Real and for subsidiaries located abroad is the local currency of each jurisdiction.

Significant accounting policies adopted in the preparation of the individual and consolidated interim  financial information are consistent with those adopted and disclosed in note 4 of the annual financial statements for the year ended December 31, 2015 disclosed on July 27, 2016 and, therefore, should be read in conjunction with those annual financial statements.

The interim financial information for the nine-month period ended September 30, 2016 was approved by the Board of Directors on October 27, 2016.

 

 

 

49

 


 
 

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

 

Companhia Brasileira de Distribuição

 

Notes to the interim financial information

September 30, 2016

(In millions of Brazilian reais, unless otherwise stated)

3.     Basis of consolidation

The information on the basis of consolidation did not have significant modification and was presented in the annual financial statements for 2015, in note 3.

3.1.   Interest in subsidiaries and associates:

 

Direct and indirect equity interests - %

 

 

9.30.2016

 

12.31.2015

 

Companies

Company

 

Indirect interest

 

Company

 

Indirect interest

Subsidiaries

             

Novasoc Comercial Ltda. (“Novasoc”)

10.00

 

-

 

10.00

 

-

Sendas Distribuidora S.A. (“Sendas)

100.00

 

-

 

100.00

 

-

Bellamar Empreend. e Participações Ltda. (“Bellamar”)

100.00

 

-

 

100.00

 

-

GPA Malls & Properties Gestão de Ativos e Serviços Imobiliários Ltda. (“GPA M&P”)

100.00

 

-

 

100.00

 

-

CBD Holland B.V. (“CBD Holland”)

100.00

 

-

 

100.00

 

-

CBD Panamá Trading Corp. (“CBD Panamá”)

-

 

100.00

 

-

 

100.00

Barcelona Comércio Varejista e Atacadista S.A. (“Barcelona”) (*)

-

 

-

 

68.86

 

31.14

Xantocarpa Participações Ltda. (“Xantocarpa”) (*)

-

 

-

 

-

 

100.00

GPA 2 Empreed. e Participações Ltda. (“GPA 2”)

100.00

 

-

 

99.99

 

0.01

GPA Logística e Transporte Ltda. (“GPA Logística”)

100.00

 

-

 

100.00

 

-

Posto Ciara Ltda. (“Posto Ciara”) (**)

-

 

-

 

100.00

 

-

Auto Posto Império Ltda. (“Posto Império”) (**)

-

 

-

 

100.00

 

-

Auto Posto Duque Salim Maluf Ltda. (“Posto Duque Salim Maluf”) (**)

-

 

-

 

100.00

 

-

Auto Posto Duque Santo André Ltda. (“Ponto Duque Santo André”) (**)

-

 

-

 

100.00

 

-

Auto Posto Duque Lapa Ltda. (“Posto Duque Lapa”) (**)

-

 

-

 

100.00

 

-

Marneylectro S.A.R.L (“Luxco”) (***)

-

 

-

 

53.20

 

19.03

Marneylectro B.V (“Dutchco”) (***)

-

 

-

 

-

 

72.23

Companhia Brasileira de Distribuição Luxembourg Holding S.à.r.l. ("CBDLuxco”) (***)

100.00

 

-

 

-

 

-

Companhia Brasileira de Distribuição Netherlands Holding B.V. (“CBDDutchco”) (***)

-

 

100.00

 

-

 

-

Via Varejo Luxembourg Holding S.à.r.l. (“VVLuxco”) (***)

-

 

43.35

 

-

 

-

Via Varejo Netherlands Holding B.V. (“VVDutchco”) (***)

-

 

43.35

 

-

 

-

Cnova N.V (“Cnova Holanda”) (****)

-

 

36.09

 

-

 

36.09

Cnova Comércio Eletrônico S.A. (”Cnova Comércio Eletrônico”)

-

 

36.09

 

-

 

36.09

E-Hub Consult. Particip. e Com. S.A. (“E – Hub”)

-

 

36.09

 

-

 

36.09

Nova Experiência PontoCom S.A (“Nova Experiência”)

-

 

36.09

 

-

 

36.09

Cdiscount Group S.A.S. (“Cdiscount Group”) (****)

-

 

36.05

 

-

 

36.09

Cnova Finança B.V (“Cnova Finança”) (****)

-

 

36.09

 

-

 

36.09

Cdiscount S.A. (“Cdiscount”) (****)

-

 

35.92

 

-

 

35.87

Financière MSR S.A.S (“Financière”) (****)

-

 

36.05

 

-

 

36.02

Cdiscount Afrique S.A.S (“Cdiscount Afrique”) (****)

-

 

36.05

 

-

 

36.02

CD Africa S.A.S. (“CD Africa”) (****)

-

 

30.64

 

-

 

30.62

Cdiscount International BV The Netherlands (“Cdiscount Internacional”) (****)

-

 

36.05

 

-

 

36.02

C-Distribution Asia Pte. Ltd. Singapore (“C-Distribution Asia”) (**)

-

 

-

 

-

 

21.61

CLatam A.S. Uruguay (“CLatam”) (****)

-

 

25.23

 

-

 

25.21

Cdiscount Colombia S.A.S. (“Cdiscount Colombia”) (****)

-

 

18.39

 

-

 

18.38

C Distribution Thailand Ltd. (“C Distribution Thailand”) (**)

-

 

-

 

-

 

15.13

E-Cavi Ltd Hong Kong (“E-Cavi”) (**)

-

 

-

 

-

 

17.29

Cdiscount Vietnam Co Ltd. (“Cdiscount Vietnam”) (**)

-

 

-

 

-

 

17.29

Cnova France S.A.S. (“CNova France”) (****)

-

 

36.09

 

-

 

36.09

Cdiscount Côte d'Ivoire S.A.S. Ivory Coast (“Cdiscount Côte”) (****)

-

 

30.64

 

-

 

30.62

Cdiscount Sénégal S.A.S. (“Cdiscount Sénégal”) (****)

-

 

30.64

 

-

 

30.62

Cdiscount Panama S.A. (“CDiscount Panama”) (****)

-

 

25.23

 

-

 

25.21

Cdiscount Cameroun S.A.S. (“Cdiscount Cameroun”) (****)

-

 

30.64

 

-

 

30.62

Ecdiscoc Comercializadora S.A.(Cdiscount Ecuador)(****)

-

 

25.23

 

-

 

25.21

Cdiscount Uruguay S.A. (“Cdiscount Uruguay”) (****)

-

 

25.23

 

-

 

25.21

Monconerdeco.com (Cdiscount Moncorner Deco) (“Monconerdeco.com”) (****)

-

 

27.22

 

-

 

27.18

Cdiscount Moncorner (“Cdiscount Moncorner”) (****)

-

 

35.88

 

-

 

35.80

3W S.A.S. (“3W”) (**)

-

 

35.92

 

-

 

35.87

3W Santé S.A.S. (“3W Santé”) (****)

-

 

35.92

 

-

 

33.18

Via Varejo S.A. (“Via Varejo”)

43.35

 

-

 

43.35

 

-

                       

    (*)    See note 1.3.1

     (**)   Subsidiaries sold in 2016 (note 1.3.2 and 1.3.3).

     (***)  Subsidiaries in which balances are recorded as held for sale and discontinued operations (note 1.3.4 and 1.5).

 

50

 


 
 

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

 

Companhia Brasileira de Distribuição

 

Notes to the interim financial information

September 30, 2016

(In millions of Brazilian reais, unless otherwise stated)

3.     Basis of consolidation Continued       

3.1.   Interest in subsidiaries and associates – Continued

 

Direct and indirect equity interests - %

 

9.30.2016

 

12.31.2015

Companies

Company

 

Indirect interest

 

Company

 

Indirect interest

Subsidiaries - continued

             

Indústria de Móveis Bartira Ltda. (“Bartira”)

-

 

43.35

 

-

 

43.35

VVLOG Logistica Ltda. (PontoCred Negócio de Varejo Ltda.) (“VVLOG Logística”)

 

-

 

 

43.35

 

 

-

 

 

43.35

VVPART Participações S.A. (“VVPART”)

-

 

43.35

 

-

 

-

Globex Adm e Serviços Ltda. (“Globex Adm”)

-

 

43.35

 

-

 

43.35

Lake Niassa Empreend. e Participações Ltda. (“Lake Niassa”)

-

 

43.35

 

-

 

43.35

Globex Adm. Consórcio Ltda. (“Globex Adm. Consórcio”)

-

 

43.35

 

-

 

43.35

 

 

 

 

 

 

 

 

Associates

 

 

 

 

 

 

 

Financeira Itaú CBD S.A. Crédito, Financiamento e Investimento (“FIC”)

-

 

41.93

 

-

 

41.93

Banco Investcred Unibanco S.A. (“BINV”)

-

 

21.67

 

-

 

21.67

FIC Promotora de Vendas Ltda. (“FIC Promotora”)

-

 

41.93

 

-

 

41.93

                 

In the individual interim financial information, equity interests are calculated considering the percentage held by CBD or by its subsidiaries. In the consolidated interim financial information, the Company fully consolidates all its subsidiaries, keeping noncontrolling interests in a specific line item in shareholders’ equity.

3.2.   Associates

Investments are accounted under the equity method because these associates are entities over which the Company exercises significant influence, but not control, since (a) it is a part of the shareholders’ agreement, appointing certain officers and having veto rights in certain relevant decisions, (b) the power over the operating and financial decisions of BINV and FIC is held by Banco Itaú Unibanco S.A (“Itaú Unibanco”).

FIC’s summarized financial statements are as follows:

 

FIC

 

9.30.2016

 

12.31.2015

Current assets

3,644

 

3,894

Noncurrent assets

48

 

38

Total assets

3,692

 

3,932

 

   

Current liabilities

2,668

 

3,070

Noncurrent liabilities

15

 

15

Shareholders’ equity

1,009

 

847

Total liabilities and shareholders’ equity

3,692

 

3,932

     

Statement of Profit:

9.30.2016

 

9.30.2015

 

 

 

 

Revenues

826

 

823

Operating income

300

 

291

Net income for the period

162

 

186

 

For FIC investment calculation, the special goodwill reserve is deducted from its shareholders’ equity, since it is Itaú Unibanco’s (controlling shareholder) exclusive right.

 

51

 


 
 

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

 

Companhia Brasileira de Distribuição

 

Notes to the interim financial information

September 30, 2016

(In millions of Brazilian reais, unless otherwise stated)

4.     Significant accounting policies

 

The significant accounting policies adopted by the Company in the preparation of the individual and consolidated interim financial information are consistent with those adopted and disclosed on Note 4 of the financial statements for the year ended December 31, 2015 disclosed on July 27, 2016 and therefore should be read in conjunction with those annual financial statements.

 

5.      Adoption of new standards, amendments to and interpretations of existing standards issued by the IASB and CPC and standards issued but not yet effective

The adoption of new standards, amendments to and interpretations of existing standards issued by the IASB and CPC and standards issued but not yet effective are consistent with those adopted and disclosed in note 5 to the financial statements for the year ended December 31, 2015 disclosed on July 27, 2016, and had no significant effect to the Company.

Except for standards “IFRS 15 – Revenue from contracts with customers” and “IFRS 16 – Leases” which impacts are under analisys by Company. There are expected relevant impacts in the financial statements in relation to IFRS 16.

 

6.      Significant accounting judgments, estimates and assumptions

Judgments, estimates and assumptions

 

The preparation of the Company’s individual and consolidated interim financial information requires Management to make judgments, estimates and assumptions that affect the reported amounts of revenues, expenses, assets and liabilities, and the disclosure of contingent liabilities at the end of the reporting period; however, uncertainties about these assumptions and estimates may result in outcomes that require adjustments to the carrying amount of the affected asset or liability in future periods.

 

The significant assumptions and estimates for interim financial information for the nine-month period ended September 30, 2016 were the same as those adopted in the individual and consolidated financial statements for the year ended December 31, 2015 dated July 27, 2016 and therefore should be read in conjunction.

7.      Cash and cash equivalents

The detailed information on cash and cash equivalents was presented in the annual financial statements for 2015, in note 7.

 

 

Parent Company

 

Consolidated

 

Rate

9.30.2016

12.31.2015

 

9.30.2016

12.31.2015

 

 

 

 

 

 

 

Cash and banks - Brazil

 

88

171

 

178

409

Cash and banks - Abroad

(*)

42

-

 

66

131

Financial investments - Brazil

(**)

1,286

2,076

 

3,141

10,446

Financial investments - Abroad

1%p.a

-

-

 

-

29

   

1,416

2,247

 

3,385

11,015

 

(*) Refers to cash and banks  deposited in american dollars in United States of America

 

(**) Financial investments as at September 30, 2016 refer substantially to repurchase agreements, paid a weighted average rate equivalent to 100.38% of the Interbank Deposit Certificate (“CDI”) and redeemable in terms of less than 90 days as of investment date.

 

 

52

 


 
 

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

 

Companhia Brasileira de Distribuição

 

Notes to the interim financial information

September 30, 2016

(In millions of Brazilian reais, unless otherwise stated)

8.      Trade receivables

The detailed information on trade receivables was presented in the annual financial statements for 2015, in note 8.

 

Parent Company

 

Consolidated

 

9.30.2016

12.31.2015

 

9.30.2016

12.31.2015

 

 

 

     

Credit card companies

335

94

 

1,802

664

Sales vouchers

67

80

 

193

189

Consumer finance - CDCI

-

-

 

1,813

1,877

Private label credit card

-

-

 

94

355

Receivables from related parties (note 12.2)

25

35

 

25

35

Present value adjustment

37

59

 

-

66

Estimated loss on doubtful accounts (note 8.1)

(1)

-

 

(310)

(379)

Receivables from suppliers

56

119

 

79

164

Extended warranties

-

-

 

157

211

Other trade receivables

-

-

 

54

28

Current

519

387

 

3,907

3,210

           

Credit card companies

-

-

 

22

-

Consumer finance – CDCI

-

-

 

143

111

Estimated losses on doubtful accounts (note 8.1)

-

-

 

(18)

(13)

Noncurrent

-

-

 

147

98

 

519

387

 

4,054

3,308

 

8.1.   Estimated losses on doubtful accounts

 

Parent Company

 

Consolidated

 

9.30.2016

9.30.2015

 

9.30.2016

9.30.2015

 

 

 

 

 

At the beginning of the period

(1)

-

 

(392)

(354)

Loss/reversal in the period

-

-

 

(438)

(429)

Write-off of receivables

-

-

 

421

423

Reclassification to held for sales (note 1.5)

-

-

 

67

-

Exchange rate changes

-

-

 

14

(34)

At the end of the period

(1)

-

 

(328)

(394)

           

Current

(1)

-

 

(310)

(384)

Noncurrent

-

-

 

(18)

(10)

Below is the aging list of consolidated gross receivables, by maturity period:

     

Past-due receivables - Consolidated

 

Total

Due

<30 days

30-60 days

61-90 days

>90 days

             

9.30.2016

4,382

4,081

139

62

35

65

12.31.2015

3,700

3,252

133

82

52

181

 
 

53

 


 
 

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

 

Companhia Brasileira de Distribuição

 

Notes to the interim financial information

September 30, 2016

(In millions of Brazilian reais, unless otherwise stated)

9.       Other receivables

The detailed information on other receivables was presented in the annual financial statements for 2015, in note 9.

 

Parent Company

 

Consolidated

 

9.30.2016

12.31.2015

 

9.30.2016

12.31.2015

         

Receivables from sale of fixed assets

14

20

 

30

38

Supplier receivables

-

-

 

51

21

Rental advances

7

11

 

7

11

Amounts to be reimbursed

14

20

 

42

54

Accounts receivable insurance

12

17

 

12

17

Freight Reimbursement

-

-

 

26

44

Rental receivable

65

68

 

66

86

Receivable from Paes Mendonça

-

-

 

532

532

Receivable from sale of companies

62

52

 

62

105

Other

3

12

 

43

92

 

177

200

 

871

1,000

         

Current

107

133

 

242

375

Noncurrent

70

67

 

629

625

 

Accounts receivable from Paes Mendonça are related to amounts deriving from the payment of third-party liabilities by the subsidiaries, Novasoc and Sendas. Pursuant to contractual provisions, these accounts receivable are guaranteed by commercial lease rights (“Commercial rights”) of certain stores currently operated by the Company, Novasoc, Sendas and Xantocarpa. The maturity of the accounts receivable is linked to the lease agreements, which is currently under the tacit renewal under the same conditions previously agreed and were maintained in noncurrent assets due to the possibility of converting them into commercial rights of leased stores.

10.    Inventories

The detailed information on inventories was presented in the annual financial statements for 2015, in note 10.

 

Parent Company

 

Consolidated

 

9.30.2016

12.31.2015

 

9.30.2016

12.31.2015

 

         

Stores

1,893

1,703

 

4,420

4,323

Distribution centers

1,182

1,139

 

3,515

4,627

Real estate inventories under construction (a)

-

-

 

77

165

Estimated losses on obsolescence and breakage (note 10.1)

(37)

(14)

 

(148)

(150)

 

3,038

2,828

 

7,864

8,965

(a)   The Company delivered apartment units of projects Carpe Diem and Thera with net income of R$3.

10.1. Estimated losses on obsolescence and breakage

 

Parent Company

 

Consolidated

 

9.30.2016

9.30.2015

 

9.30.2016

9.30.2015

         

At the beginning of the period

(14)

(10)

 

(150)

(91)

Additions

(36)

(5)

 

(130)

(48)

Write-offs / reversal

13

6

 

111

53

Exchange rate changes

-

-

 

2

(2)

Reclassification to held for sales (note 1.5)

-

-

 

19

-

At the end of the period

(37)

(9)

 

(148)

(88)

 
 

54

 


 
 

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

 

Companhia Brasileira de Distribuição

 

Notes to the interim financial information

September 30, 2016

(In millions of Brazilian reais, unless otherwise stated)

11.    Recoverable taxes

The detailed information on recoverable taxes was presented in the annual financial statements for 2015, in note 11.

 

 

Parent Company

 

Consolidated

 

9.30.2016

12.31.2015

 

9.30.2016

12.31.2015

Current

 

 

     

State value-added tax on sales and services – ICMS (note 11.1)

104

78

 

630

481

Social Integration Program/Contribution for Social Security Financing-PIS/COFINS

296

224

 

680

372

Income tax on Financial investments

18

22

 

24

32

Income tax and Social Contribution

51

15

 

75

34

Social Security Contribution - INSS

21

17

 

37

21

Value-Added Tax - France

-

-

 

-

65

Other

3

1

 

117

75

Total current

493

357

 

1,563

1,080

           

Noncurrent

         

ICMS (note 11.1)

321

412

 

2,046

2,256

PIS/COFINS

-

-

 

4

5

Social Security Contribution- INSS

172

122

 

197

206

Total noncurrent

493

534

 

2,247

2,467

Total

986

891

 

3,810

3,547

The Company takes extemporaneous credits of taxes, every time legal documentary and factual understanding of such credits are group to allow their recognition, including the estimation of realization. Such credits are recognized as a reduction of cost of goods sold. In 2016, there was an amount related to the extemporaneous PIS/COFINS credits related to inputs and costs inherent to the activity of the Company in the amount of R$741, recorded in the Company and in the subsidiaries Via Varejo and Sendas. The elements supporting the record and utilization of such credits were obtained during the nine-month period of 2016.

11.1.      ICMS is expected to be realized as follows:

In

Parent Company

Consolidated

2016

36

144

2017

120

626

2018

82

398

2019

49

400

2020

35

388

After 2021

103

720

 

 

 

 

425

2,676

 

For the ICMS tax credits, management, based on technical feasibility studies, based on growth projections and related tax payments in the normal course of the operations, understand be viable the future compensation. The studies mentioned are prepared periodically based on information extracted from Strategic Planning report, previously approved by the Board of Directors of the Company. For the accounting information as of September 30, 2016, management has monitoring controls over the progress of the plan annually established, revaluating and including eventual new elements that contribute to the realization of the balance.

 

 

 

 

 

55

 


 
 

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

 

Companhia Brasileira de Distribuição

 

Notes to the interim financial information

September 30, 2016

(In millions of Brazilian reais, unless otherwise stated)

12.  Related parties

12.1.Management and Board of Directors compensation

The expenses related to management compensation (officers appointed pursuant to the Bylaws including members of the Board of Directors and the related support committees) and Fiscal Council recorded in the Company’s Statement of Profit and Loss for the period ended September 30, were as follows:

 

Base salary

 

Variable compensation

Stock option plan

Total

 

2016

2015

 

2016

2015

 

2016

2015

 

2016

2015

Board of directors (*)

4

3

 

-

-

 

-

-

 

4

3

Executive officers

17

18

 

24

18

 

7

4

 

48

40

 

21

21

 

24

18

 

7

4

 

52

43

 

(*) The compensation of the Board of Directors advisory committees (Human Resources and Compensation, Audit, Finance, Sustainable Development and Corporate Governance) is included in this line.

 

 

 

56

 


 
 

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

 

Companhia Brasileira de Distribuição

 

Notes to the interim financial information

September 30, 2016

(In millions of Brazilian reais, unless otherwise stated)

12.    Related parties – Continued

12.2.   Balances and transactions with related parties.

The detailed information on related parties was presented in the annual financial statements for 2015, in note 12.

                        

 

Parent company

 

Balances

 

Transactions

 

Trade receivables

 

Other assets

 

Trade payables

 

Other liabilities

 

Sales

 

Purchases

 

Revenues
(expenses)

 

2016

2015

 

2016

2015

 

2016

2015

 

2016

2015

 

2016

2015

 

2016

2015

 

2016

2015

Controlling shareholders

                                       

Casino

-

-

 

-

-

 

2

3

 

32

5

 

-

-

 

-

-

 

(61)

(68)

Wilkes Participações

-

-

 

-

-

 

-

-

 

-

-

 

-

-

 

-

-

 

-

(1)

Euris

-

-

 

-

-

 

-

-

 

2

3

 

-

-

 

-

-

 

(4)

(5)

Helicco Participações Ltda.

-

-

 

-

-

 

-

-

 

2

-

 

-

-

 

-

-

 

(1)

-

Subsidiaries

                                       

Novasoc Comercial

-

-

 

194

382

 

-

-

 

-

-

 

-

-

 

-

-

 

1

1

Sé Supermecados

-

-

 

-

-

 

-

-

 

-

-

 

-

348

 

-

4

 

-

18

Sendas Distribuidora (a)

2

56

 

120

612

 

-

46

 

3

-

 

104

259

 

89

176

 

38

84

Via Varejo

35

3

 

-

-

 

1

2

 

197

146

 

-

-

 

-

-

 

(39)

(76)

VVLOG Logística Ltda.

-

-

 

-

-

 

-

-

 

2

1

 

-

-

 

-

-

 

(1)

-

Cnova Comércio Eletrônico

-

-

 

54

22

 

-

-

 

-

-

 

-

-

 

-

-

 

64

-

Nova Pontocom

-

-

 

-

-

 

-

-

 

-

-

 

-

-

 

-

-

 

-

33

Xantocarpa

-

-

 

-

15

 

-

1

 

-

-

 

-

-

 

-

-

 

-

-

GPA M&P

-

-

 

-

-

 

-

-

 

2

1

 

-

-

 

-

-

 

-

-

GPA Logistica

-

-

 

22

23

 

14

20

 

3

-

 

-

-

 

-

-

 

-

-

Posto Duque - Salim Maluf

-

-

 

-

6

 

-

-

 

-

-

 

-

-

 

-

-

 

-

-

Posto GPA - Santo André

-

-

 

-

2

 

-

-

 

-

-

 

-

-

 

-

-

 

-

-

Posto GPA – Império

-

-

 

-

4

 

-

-

 

-

-

 

-

-

 

-

-

 

-

-

Posto Duque – Lapa

-

-

 

-

2

 

-

-

 

-

-

 

-

-

 

-

-

 

-

-

Posto GPA – Ciara

-

-

 

-

2

 

-

-

 

-

-

 

-

-

 

-

-

 

-

-

Bellamar

-

-

 

-

-

 

-

-

 

108

108

 

-

-

 

-

-

 

-

-

Others

-

-

 

2

-

 

-

-

 

4

2

 

-

-

 

-

-

 

-

-

Subtotal

37

59

 

392

1,070

 

17

72

 

355

266

 

104

607

 

89

180

 

(3)

(14)

 

(a)   The part of Sendas was incorporated in the CBD, eliminating the balance, according to note 1.3.1.

57

 


 
 

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

 

Companhia Brasileira de Distribuição

 

Notes to the interim financial information

September 30, 2016

(In millions of Brazilian reais, unless otherwise stated)

12.    Related parties – Continued

12.2.   Balances and transactions with related parties - Continued

 

 

Parent company

 

Balances

 

Transactions

 

Trade receivables

 

Other assets

 

Trade payables

 

Other liabilities

 

Sales

 

Purchases

 

Revenues
(expenses)

 

2016

2015

 

2016

2015

 

2016

2015

 

2016

2015

 

2016

2015

 

2016

2015

 

2016

2015

Associates

                                       

FIC

-

-

 

6

-

 

6

7

 

-

1

 

-

-

 

-

-

 

34

28

Other related parties

                                     

-

Administradores da Nova Pontocom

-

-

 

-

-

 

-

-

 

-

-

 

-

-

 

-

-

 

-

3

Instituto Grupo Pão de Açúcar

-

-

 

-

-

 

-

-

 

-

-

 

-

-

 

-

-

 

-

(5)

Greenyellow do Brasil Energia e Serviços Ltda ("Greenyellow") (i)

-

-

 

-

-

 

-

-

 

136

-

 

-

-

 

-

-

 

(16)

2

Others

-

-

 

1

6

 

-

1

 

-

1

 

-

-

 

-

-

 

(1)

(3)

Subtotal

-

-

 

7

6

 

6

8

 

136

2

 

-

-

 

-

-

 

17

25

Total

37

59

 

399

1,076

 

23

80

 

491

268

 

104

607

 

89

180

 

14

11

 

(i)   Refers to acquisition of products and services to provide energy efficiency to the Company.

58

 


 
 

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

 

Companhia Brasileira de Distribuição

 

Notes to the interim financial information

September 30, 2016

(In millions of Brazilian reais, unless otherwise stated)

12.    Related parties – Continued

12.2.   Balances and transactions with related parties – Continued

 

Consolidated

     
 

Balances

 

Transactions

 

Trade receivables

 

Other assets

 

Trade payables

 

Other liabilities

 

 

Revenues

(Expenses)

 

2016

2015

 

2016

2015

 

2016

2015

 

2016

2015

   

2016

2015

Controlling shareholder

                             

Casino

-

8

 

-

-

 

-

23

 

32

86

   

(61)

(69)

Distribution Casino France

-

32

 

-

-

 

-

28

 

-

-

   

-

(1)

Euris

-

-

 

-

-

 

-

-

 

2

2

   

(4)

(5)

Hellico

-

-

 

-

-

 

-

-

 

1

-

   

(1)

-

Exito

-

2

 

-

-

 

-

24

 

-

-

   

-

-

Casino subsidiaries (i))

       

-

                   

Casino France - Cash Pool

-

-

 

-

-

 

-

-

 

-

-

   

-

-

Casino Finance International S.A. ("Polca Emprestimos") (ii)

-

-

 

-

-

 

-

-

 

-

364

   

-

-

C´est chez vous Societé em Nom Collectif

-

7

 

-

-

 

-

37

 

-

-

   

-

-

EMC Distribuition Societé par Actions Simplifiée

-

-

 

-

-

 

-

43

 

-

-

   

-

-

Big C Supercenter S.A

-

2

 

-

-

 

-

2

 

-

39

   

-

-

Easydis Societé par Actions Simplifiée

-

-

 

-

-

 

-

58

 

-

-

   

-

-

Franprix-Leader Price Holding S.A

-

12

 

-

-

 

-

6

 

-

-

   

-

-

Outros

-

3

 

-

-

 

-

4

 

-

69

   

-

-

Associates

                             

FIC

-

-

 

15

10

 

6

9

 

-

3

   

22

19

Other related parties

                             

Casas Bahia Comercial Ltda

-

-

 

329

291

 

-

-

 

-

-

   

(202)

(198)

Management Nova Pontocom

-

-

 

-

-

 

-

-

 

-

-

   

-

3

Instituto Grupo Pão de Açúcar

-

-

 

-

-

 

-

-

 

-

-

   

-

(5)

Viaw Consultoria Ltda

-

-

 

-

-

 

-

-

 

-

-

   

(1)

(2)

Greenyellow do Brasil Energia e Serviços Ltda.

-

-

 

-

-

 

-

-

 

136

-

   

(16)

3

Others

-

-

 

1

8

 

-

1

 

-

-

   

(1)

(14)

Total

-

66

 

345

309

 

6

235

 

171

563

   

(264)

(269)

(i)   Subsidiaries of Casino group

(ii)  Polca: Casino Group entity that has a cash centralization agreement, in Euro, with Cdiscount Group entities. This balance yields EONIA (Euro Overnight Index Average), plus 0.5% per annum.

(iii) Refers to acquisition of products and services to provide energy efficiency to the Company.

59

 


 
 

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

 

Companhia Brasileira de Distribuição

 

Notes to the interim financial information

September 30, 2016

(In millions of Brazilian reais, unless otherwise stated)

 

13.    Investments

The detailed information on investments was presented in the annual financial statements for 2015, in note 13.

13.1.   Breakdown of investments

 

Parent Company

 

Sendas

Novasoc

Via Varejo

NCB (*)

CBD Luxco (****)

Barcelona

Bellamar

GPA M&P

Others

Total (***)

Balances at 12.31.2015

1,349

174

1,844

501

(276)

770

367

120

24

4,873

Share of profit(loss) of subsidiaries and associates

113

(7)

(74)

(5)

(245)

29

58

5

(2)

(128)

Dividends

-

-

-

-

-

-

-

(33)

-

(33)

Stock option

2

-

3

-

-

1

-

-

-

6

Merger (note 1.3.1 (ii))

800

-

-

-

-

(800)

-

-

-

-

Spin-off (note 1.3.1 (ii))

(2)

-

-

-

-

-

-

-

-

(2)

Write-off (note 1.3.3)

-

-

-

-

-

-

-

-

6

6

Other transactions (**)

-

-

24

-

70

-

-

-

-

94

Reclassification Held for Sale (see note 1.5)

-

-

-

-

6

-

-

-

-

6

Balances at 9.30.2016

2,262

167

1,797

496

(445)

-

425

92

28

4,822

 

(*) In NCB case, the investment amount refers to the effects of the fair value measurements of the business combination. For Via Varejo, the fair value effects were considered together with the accounting investment held in this subsidiary.

(**) Includes the effects of the exchange rate changes on translation of the foreign subsidiaries’ financial information and other comprehensive income in the case of Luxco.

(***) Includes the effect of loss on equity in Luxco, in the amount of R$445 (R$276 on December 31, 2015). The negative shareholders equity balance of the subsidiary is recorded as liabilities in the balance sheet.

(****) CBD Luxco was originated from Luxco spin-off (note 1.3.4)

 

 

Parent Company

 

Sendas

Novasoc

Via Varejo

Nova Pontocom (**)

NCB (*)

Luxco

Barcelona

Bellamar

GPA M&P

Others

Total

Balances at 12.31.2014

2,806

1,709

144

1,862

83

507

6

690

286

178

17

8,288

Share of profit(loss) of subsidiaries and associates

17

92

(5)

81

(105)

(9)

-

44

61

10

5

191

Dividends

-

(503)

-

-

-

-

-

-

-

(76)

-

(579)

Stock option

-

-

-

3

-

-

-

3

-

1

-

7

Other transactions (**)

-

-

-

(24)

(60)

-

-

-

-

-

(3)

(87)

Balances at 9.30.2015

2,823

1,298

139

1,922

(82)

498

6

737

347

113

19

7,820

 

(*) In NCB case, the investment amount refers to the effects of the fair value measurements of the business combination. For Via Varejo, the fair value effects were considered together with the accounting investment held in this subsidiary.

(**) Includes the effects of the exchange rate changes on translation of the foreign subsidiaries’ financial information and other comprehensive income in the case of Luxco.

 

60

 


 
 

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

 

Companhia Brasileira de Distribuição

 

Notes to the interim financial information

September 30, 2016

(In millions of Brazilian reais, unless otherwise stated)

13.    Investments – Continued

13.1.   Breakdown of investments – Continued

 

Consolidated

 

FIC

BINV

Outros

Total

Balances at 12.31.2015

361

20

1

382

Share of profit (loss) of subsidiaries and associates

82

(1)

-

81

Balances at 9.30.2016

443

19

1

463

         
 

FIC

BINV

Outros

Total

Balances at 12.31.2014

373

21

7

401

Share of profit (loss) of subsidiaries and associates

85

(1)

-

84

Write-off

-

-

(7)

(7)

Exchange rate changes

-

-

1

1

Balances at 9.30.2015

458

20

1

479

 

14.    Property and equipment

 

Parent Company

 

Balance at 12.31.2015

Additions

Depreciation

Write-offs

Merger (*)

Transfers

Balance at 9.30.2016

Land

1,272

-

-

(1)

-

15

1,286

Buildings

1,799

3

(42)

(4)

18

(104)

1,670

Leasehold improvements

1,858

13

(125)

(19)

301

208

2,236

Machinery and equipment

892

110

(119)

(17)

150

3

1,019

Facilities

179

15

(16)

(2)

37

3

216

Furniture and fixtures

375

22

(42)

(3)

52

2

406

Vehicles

3

-

(1)

(1)

1

-

2

Construction in progress

73

291

2

(7)

9

(123)

245

Other

50

8

(10)

(3)

6

(4)

47

Total

6,501

462

(353)

(57)

574

-

7,127

               

Finance lease

             

IT equipment

7

-

(3)

-

-

-

4

Buildings

17

-

-

-

-

-

17

 

24

-

(3)

-

-

-

21

Total

6,525

462

(356)

(57)

574

-

7,148

(*) See note 1.3.3 (iii)

 

 

61

 


 
 

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

 

Companhia Brasileira de Distribuição

 

Notes to the interim financial information

September 30, 2016

(In millions of Brazilian reais, unless otherwise stated)

14.    Property and equipment – Continued

 

 

 

Parent Company

 

Balance at 12.31.2014

Additions

Depreciation

Write-offs

Transfers

Balance at 9.30.2015

Land

1,213

9

-

(7)

5

1,220

Buildings

1,853

3

(45)

(1)

-

1,810

Leasehold improvements

1,635

7

(97)

(14)

207

1,738

Machinery and equipment

806

158

(108)

(8)

-

848

Facilities

161

10

(13)

(1)

7

164

Furniture and fixtures

312

71

(35)

(2)

1

347

Vehicles

17

4

(2)

(16)

-

3

Construction in progress

65

232

-

-

(224)

73

Other

38

19

(11)

-

-

46

Total

6,100

513

(311)

(49)

(4)

6,249

             

Finance lease

           

IT equipment

7

5

(3)

-

-

9

Buildings

18

-

(1)

-

-

17

 

25

5

(4)

-

-

26

Total

6,125

518

(315)

(49)

(4)

6,275

 

 

Parent Company

 

Balance at 9.30.2016

 

Balance at 12.31.2015

 

Cost

Accumulated depreciation

Net

 

Cost

Accumulated depreciation

Net

Land

1,286

-

1,286

 

1,272

-

1,272

Buildings

2,619

(949)

1,670

 

2,759

(960)

1,799

Leasehold improvements

3,667

(1,431)

2,236

 

3,208

(1,350)

1,858

Machinery and equipment

2,285

(1,266)

1,019

 

2,005

(1,113)

892

Facilities

482

(266)

216

 

410

(231)

179

Furniture and fixtures

956

(550)

406

 

823

(448)

375

Vehicles

7

(5)

2

 

10

(7)

3

Construction in progress

245

-

245

 

73

-

73

Other

125

(78)

47

 

131

(81)

50

 

11,672

(4,545)

7,127

 

10,691

(4,190)

6,501

               

Finance lease

             

IT equipment

37

(33)

4

 

38

(31)

7

Buildings

41

(24)

17

 

34

(17)

17

 

78

(57)

21

 

72

(48)

24

Total

11,750

(4,602)

7,148

 

10,763

(4,238)

6,525

 

 

 

 

 

 

 

62

 


 
 

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

 

Companhia Brasileira de Distribuição

 

Notes to the interim financial information

September 30, 2016

(In millions of Brazilian reais, unless otherwise stated)

14.    Property and equipment - Continued

 

Consolidated

 

Balance at 12.31.2015

Additions

Deprecia-tion

Deconsoli-dation (*)

Write-offs

Transfers

Reclassifi-cation to Held For Sale (**)

Exchange variation

Balance at 9.30.2016

Land

1,464

-

-

-

(1)

28

-

-

1,491

Buildings

2,023

27

(46)

-

(6)

(128)

-

-

1,870

Leasehold improvements

3,675

133

(205)

(2)

(43)

355

-

-

3,913

Machinery and equipment

1,676

203

(214)

(1)

(21)

21

(4)

-

1,660

Facilities

422

43

(34)

(1)

(5)

12

(22)

(4)

411

Furniture and fixtures

701

53

(69)

-

(4)

11

(15)

(2)

675

Vehicles

75

-

(4)

-

(9)

-

-

-

62

Construction in progress

172

508

(2)

-

(11)

(287)

(1)

(1)

378

Other

97

23

(23)

-

(5)

(6)

-

-

86

Total

10,305

990

(597)

(4)

(105)

6

(42)

(7)

10,546

                   

Finance lease

                 

Equipment

13

-

(1)

-

(2)

-

-

-

10

IT equipment

31

1

(12)

-

-

-

-

-

20

Facilities

1

-

-

-

-

-

-

-

1

Furniture and fixtures

6

-

-

-

-

-

-

-

6

Buildings

21

-

(1)

-

-

-

-

-

20

 

72

1

(14)

-

(2)

-

-

-

57

Total

10,377

991

(611)

(4)

(107)

6

(42)

(7)

10,603

 

(*) See note 1.3.

(**) See note 1.5.

 

63

 


 
 

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

 

Companhia Brasileira de Distribuição

 

Notes to the interim financial information

September 30, 2016

(In millions of Brazilian reais, unless otherwise stated)

 

14.    Property and equipment

 

Consolidated

 

Balance at 12.31.2014

Additions

Depreciation

Write-offs

Transfers

Exchange rate changes

Balance at 09.30.2015

Land

1,449

9

-

(7)

6

-

1,457

Buildings

2,047

27

(50)

(1)

-

-

2,023

Leasehold improvements

3,182

212

(176)

(27)

356

-

3,547

Machinery and equipment

1,605

276

(227)

(10)

20

2

1,666

Facilities

381

43

(32)

(1)

16

6

413

Furniture and fixtures

601

130

(66)

(5)

9

5

674

Vehicles

121

7

(9)

(33)

-

-

86

Construction in progress

166

403

-

(2)

(409)

1

159

Other

73

41

(22)

(2)

(1)

(1)

88

Total

9,625

1,148

(582)

(88)

(3)

13

10,113

               

Finance lease

             

Equipment

16

-

(2)

-

-

-

14

IT equipment

26

24

(15)

-

1

-

36

Facilities

1

-

-

-

-

-

1

Furniture and fixtures

7

-

(1)

-

-

-

6

Vehicles

1

-

-

(1)

-

-

-

Buildings

23

-

(1)

-

-

-

22

 

74

24

(19)

(1)

1

-

79

Total

9,699

1,172

(601)

(89)

(2)

13

10,192

 

64

 


 
 

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

 

Companhia Brasileira de Distribuição

 

Notes to the interim financial information

September 30, 2016

(In millions of Brazilian reais, unless otherwise stated)

14.    Property and equipment – Continued

 

Consolidated

 

Balance at 9.30.2016

 

Balance at 12.31.2015

 

Cost

Accumulated depreciation

Net

 

Cost

Accumulated depreciation

Net

Land

1,491

-

1,491

 

1,464

-

1,464

Buildings

2,847

(977)

1,870

 

3,036

(1,013)

2,023

Leasehold improvements

5,741

(1,828)

3,913

 

5,548

(1,873)

3,675

Machinery and equipment

3,458

(1,798)

1,660

 

3,454

(1,778)

1,676

Facilities

782

(371)

411

 

799

(377)

422

Furniture and fixtures

1,332

(657)

675

 

1,349

(648)

701

Vehicles

93

(31)

62

 

111

(36)

75

Construction in progress

378

-

378

 

172

-

172

Other

203

(117)

86

 

227

(130)

97

 

16,325

(5,779)

10,546

 

16,160

(5,855)

10,305

               

Finance lease

             

Equipment

30

(20)

10

 

36

(23)

13

IT equipment

200

(180)

20

 

199

(168)

31

Facilities

1

-

1

 

2

(1)

1

Furniture and fixtures

15

(9)

6

 

15

(9)

6

Buildings

43

(23)

20

 

43

(22)

21

 

289

(232)

57

 

295

(223)

72

Total

16,614

(6,011)

10,603

 

16,455

(6,078)

10,377

14.1.   Capitalized borrowing costs

The consolidated borrowing costs for the nine-month period ended September 30, 2016 were R$9 (R$15 for the nine-month period ended September 30, 2015). The rate used to determine the borrowing costs eligible for capitalization was 105.73% of the CDI (104.76 % of the CDI for the period ended September 30, 2015), corresponding to the effective interest rate on the Company’s borrowings.

14.2.   Additions to property and equipment

 

Parent Company

Consolidated

 

9.30.2016

9.30.2015

9.30.2016

9.30.2015

       

Additions

462

518

991

1,172

Finance lease

-

(5)

(1)

(24)

Capitalized interest

(5)

(6)

(9)

(15)

Property and equipment financing - Additions

(431)

(450)

(616)

(558)

Property and equipment financing - Payments

317

479

485

595

Total

343

536

850

1,170

 

 

 

 

 

65

 


 
 

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

 

Companhia Brasileira de Distribuição

 

Notes to the interim financial information

September 30, 2016

(In millions of Brazilian reais, unless otherwise stated)

14.    Property and equipment – Continued

14.3.   Other information

As at September 30, 2016, the Company and its subsidiaries recorded in cost of goods sold and services sold, the amount of R$37 (R$33 as at September 30, 2015) in parent company and R$84 (R$97 as at September 30, 2015) in consolidated related to the depreciation of its fleet of trucks, machinery, buildings and facilities of its distribution centers.

The Company monitored the plan for impairment test performed on December 31, 2015 and despite of not reaching the plan, the analysis were renewed and there was no need of recording a provision for impairment.

15.    Intangible assets

The detailed information on intangible assets was presented in the annual financial statements for 2015, in note 15.

 

Parent company

 

Balance at 12.31.2015

Additions

Amortization

Transfer

Balance at 9.30.2016

Goodwill - home appliances

179

-

-

-

179

Goodwill - retail

503

-

-

-

503

Commercial rigths - retail

46

-

-

-

46

Software and implementation

583

58

(64)

(92)

485

Software -capital leasing

9

88

(17)

92

172

Total

1,320

146

(81)

-

1,385

 

 

 

Parent company

 

Balance at 12.31.2014

Additions

Amortization

Balance at 9.30.2015

Goodwill - home appliances

179

-

-

179

Goodwill - retail

394

-

-

394

Commercial rigths - retail

43

-

-

43

Software and implementation

579

84

(74)

589

Software - capital leasing

-

10

-

10

Total

1,195

94

(74)

1,215

 

 

 

Balance at 9.30.2016

 

Balance at 12.31.2015

 

Cost

Accumulated
amortization

Net

 

Cost

Accumulated
amortization

Net

               
 

179

-

179

 

179

-

179

Goodwill - home appliances

1,361

(858)

503

 

1,361

(858)

503

Goodwill - retail

46

-

46

 

46

-

46

Commercial rights - retail

856

(371)

485

 

1,046

(463)

583

Software and implementation

348

(176)

172

 

9

-

9

Software - capital leasing

2,790

(1,405)

1,385

 

2,641

(1,321)

1,320

 

 

66

 


 
 

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

 

Companhia Brasileira de Distribuição

 

Notes to the interim financial information

September 30, 2016

(In millions of Brazilian reais, unless otherwise stated)

15.    Intangible assets – Continued

 

Consolidated

 

Balance at 12.31.2015

Additions

Amortization

Write-Off

Transfers

Corporate restructuring (*)

Exchange rate changes

Balance at 9.30.2016

Goodwill - cash and carry

362

-

-

-

-

-

-

362

Goodwill - home appliances

920

-

-

-

-

-

-

920

Goodwill - retail

747

-

-

-

-

-

-

747

Goodwill - e-commerce

243

-

-

-

-

(204)

(39)

-

Brand - cash and carry

39

-

-

-

-

-

-

39

Brand - home appliances

2,061

-

-

-

-

-

-

2,061

Brand - e-commerce

21

1

-

(4)

-

(15)

(3)

-

Commercial rights - home appliances

570

-

(2)

-

6

-

-

574

Commercial rights - retail

46

-

-

-

-

-

-

46

Commercial rights - cash and carry

34

-

-

-

-

-

-

34

Costumer relationship - home appliances

-

-

-

-

-

-

-

-

Lease agreement – under advantageous condition -NCB

70

-

(11)

-

-

-

-

59

Contractual rights

148

-

(23)

-

-

-

-

125

Software

1,127

154

(164)

(70)

(30)

(156)

(33)

828

Softwares capital leasing

89

88

(15)

-

82

-

-

244

Others

66

64

-

(3)

(57)

(59)

(11)

-

Total

6,543

307

(215)

(77)

1

(434)

(86)

6,039

 (*) See note 1.5.

 

 

Consolidated

 

Balance at 12.31.2014

Additions

Amortization

Write-off

Transfers

Corporate restructuring

Exchange rate changes

Balance at 9.30.2015

Goodwill - cash and carry

362

-

-

-

-

-

-

362

Goodwill - home appliances

920

-

-

-

-

-

-

920

Goodwill - retail

747

-

-

-

-

-

-

747

Goodwill - e-commerce

254

-

-

-

(3)

(96)

97

252

Brand - cash and carry

39

-

-

-

-

-

-

39

Brand - home appliances

2,061

-

-

-

-

-

-

2,061

Brand - e-commerce

30

1

-

-

1

(22)

11

21

Commercial rights - home

appliances

574

-

(4)

-

-

-

-

570

Commercial rights - retail

46

-

-

-

-

-

1

47

Commercial rights - cash

and carry

34

-

-

-

-

-

-

34

Costumer relationship –

home appliances

2

-

(1)

-

-

-

(1)

-

Lease agreement – under

advantageous condition –

NCB

97

-

(21)

-

-

-

-

76

Contractual Rights

179

-

(23)

-

-

-

-

156

Software

965

214

(158)

(33)

57

-

65

1,110

Software capital leasing

91

10

(8)

-

-

-

-

93

Other

47

87

(2)

-

(57)

(8)

26

93

Total

6,448

312

(217)

(33)

(2)

(126)

199

6,581

 

.

67

 


 
 

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

 

Companhia Brasileira de Distribuição

 

Notes to the interim financial information

September 30, 2016

(In millions of Brazilian reais, unless otherwise stated)

15.    Intangible assets – Continued

 

Balance at 9.30.2016

 

Balance at 12.31.2015

 

Cost

Accumulated
amortization

Net

 

Cost

Accumulated
amortization

Net

               

Goodwill - cash and carry (note 15.1)

371

(9)

362

 

371

(9)

362

Goodwill - home appliances (note 15.1)

920

-

920

 

920

-

920

Goodwill - retail (note 15.1)

1,848

(1,101)

747

 

1,848

(1,101)

747

Goodwill - e-commerce (note 15.1)

-

-

-

 

243

-

243

Brand - cash and carry (note 15.2)

39

-

39

 

39

-

39

Brand - home appliances (note 15.2)

2,061

-

2,061

 

2,061

 

2,061

Brand - e-commerce (note 15.2)

-

-

-

 

21

-

21

Commercial rights - home appliances

640

(66)

574

 

637

(67)

570

Commercial rights - retail

46

-

46

 

46

-

46

Commercial rights - cash and carry

34

-

34

 

34

-

34

Costumer relationship - home appliances

34

(34)

-

 

35

(35)

-

Lease agreement under advantageous condition - NCB

293

(234)

59

 

290

(220)

70

Contractual Rights

187

(62)

125

 

187

(39)

148

Software

1,385

(557)

828

 

1,932

(805)

1,127

Software capital leasing

462

(218)

244

 

122

(33)

89

Other

-

-

-

 

81

(15)

66

Total

8,320

(2,281)

6,039

 

8,867

(2,324)

6,543

15.1.   Impairment testing of goodwill and intangible assets

Goodwill and intangible assets were tested for impairment as at December 31, 2015 according to the method described in note 4 - Significant accounting policies, in the financial statements for the year ended December 31, 2015 released on July 27, 2016.

The Company monitored the plan for impairment test performed on December 31, 2015 and there were no significant discrepancies indicating loss or need to perform a new impairment test on September 30, 2016.

15.2.   Additions to intangible assets

 

Parent Company

Consolidated

 

9.30.2016

9.30.2015

9.30.2016

9.30.2015

 

 

 

 

Additions

146

94

307

310

Finance lease

(88)

(9)

(88)

(10)

Others accounts payables

-

-

-

11

Intangible assets financing - Additions

-

(3)

-

(3)

Intangible assets financing - Payments

2

6

2

6

Total

60

88

221

314

16.    Trade payables

The detailed information on trade payables was presented in the annual financial statements for 2015, in note 16.

 

Parent Company

 

Consolidated

 

9.30.2016

12.31.2015

 

9.30.2016

12.31.2015

           

Product suppliers

3,334

4,446

 

8,673

15,590

Service suppliers

196

142

 

612

772

Rebates

(457)

(485)

 

(765)

(854)

 

3,073

4,103

 

8,520

15,508

 

68

 


 
 

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

 

Companhia Brasileira de Distribuição

 

Notes to the interim financial information

September 30, 2016

(In millions of Brazilian reais, unless otherwise stated)

17.    Borrowings and financing

The detailed information on borrowings and financing was presented in the annual financial statements for 2015, in note 17.

17.1.Debt breakdown

 

 

Parent Company

Consolidated

 

Weighted average rate

9.30.2016

12.31.2015

9.30.2016

12.31.2015

           

Current

         

Debentures and promissory note

         

Debentures, net (note 17.4)

 

6

38

6

38

Promissory note, net

 

512

-

512

-

   

518

38

518

38

Borrowings and financing

         

Local currency

         

BNDES

TJLP + 3.60 p.a

21

82

21

82

BNDES

3.49% p.a.

3

9

16

16

IBM

CDI - 0.71% p.a.

-

-

30

27

Working capital

108.43% of CDI

840

111

1,088

111

Working capital

15.55% p.a.

-

-

2,461

2,308

Working capital

TR + 9.80% p.a.

2

1

11

5

Sale of receivables

109% of CDI

-

-

18

4

Finance lease (note 23)

 

40

30

56

44

Swap contracts (note 17.7)

101.48% of CDI

-

-

(2)

-

Borrowing cost

 

(1)

(1)

(3)

(2)

   

905

232

3,696

2,595

Foreign currency

         

Working capital (i)

USD + 2.63% p.a.

1,559

856

2,717

1,655

Swap contracts (note 17.7)

EURO + 1.60% p.a.

1

1

1

1

Borrowing cost

105.17% of CDI

1

(299)

61

(475)

   

1,561

558

2,779

1,181

Total current

 

2,984

828

6,993

3,814

             

 

 

 

 

Parent Company

Consolidated

Weighted average rate

9.30.2016

12.31.2015

9.30.2016

12.31.2015

Noncurrent

         

Debentures and promissory note

         

Debentures, net (note 17.4)

 

898

897

898

897

 

 

898

897

898

897

Borrowings and financing

         

Local currency

         

BNDES

3.37% p.a.

8

9

43

51

IBM

CDI - 0.71% p.a.

-

-

45

68

Working capital

15.55% p.a.

-

-

227

167

Working capital

105.14% of CDI

250

980

250

1,131

Working capital

TR + 9.80% p.a.

21

20

125

126

Finance lease (note 23)

 

171

117

259

220

Swap contracts (note 17.7)

101.48% of CDI

(1)

-

(3)

2

Borrowing cost

 

(3)

(3)

(5)

(7)

 

 

446

1,123

941

1,758

Foreign currency

         

Working capital

USD + 2.41% p.a.

326

1,236

325

1,549

Working capital

EURO + 1.60%p.a.

184

207

184

207

Swap contracts (note 17.7)

101.26% of CDI

27

(186)

28

(247)

 

 

537

1,257

537

1,509

Total noncurrent

 

1,881

3,277

2,376

4,164

Total loans and borrowings

 

4,865

4,105

9,369

7,978

 

69

 


 
 

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

 

Companhia Brasileira de Distribuição

 

Notes to the interim financial information

September 30, 2016

(In millions of Brazilian reais, unless otherwise stated)

17.    Borrowings and financing - continued

17.2.Changes in borrowings and financing

 

Parent Company

 

Consolidated

At December 31, 2015

4,105

 

7,978

Additions - working capital

1,398

 

5,422

Additions - finance lease

88

 

91

Accrued interest

306

 

636

Accrued swap

600

 

926

Mark-to-market

(31)

 

(40)

Monetary and exchange rate changes

(430)

 

(660)

Borrowing cost

3

 

3

Interest paid

(238)

 

(511)

Payments

(879)

 

(4,386)

Swap paid

(62)

 

(90)

Merger

5

 

-

At September 30, 2016

4,865

 

9,369

 

 

Parent Company

 

Consolidated

At December 31, 2014

5,526

 

9,728

Additions – working capital

740

 

4,624

Additions – finance lease

14

 

35

Accrued interest

404

 

726

Accrued swap

(432)

 

(667)

Mark-to-market

(3)

 

(3)

Monetary and exchange rate changes

508

 

795

Borrowing cost

4

 

1

Interest paid

(413)

 

(768)

Payments

(1,373)

 

(5,768)

Swap paid

(51)

 

(67)

At September 30, 2015

4,924

 

8,636

 

17.3.Maturity schedule of borrowings and financing recorded in noncurrent liabilities on September 30, 2016.

Year

Parent Company

 

Consolidated

Up to 2 years

942

 

1,118

2 to 3 years

831

 

966

3 to 5 years

46

 

109

After 5 years

66

 

191

Subtotal

1,885

 

2,384

       

Borrowing costs

(4)

 

(8)

Total

1,881

 

2,376

 
 

70

 


 
 

Companhia Brasileira de Distribuição

 

Notes to the interim financial information

September 30, 2016

(In millions of Brazilian reais, unless otherwise stated)

17.    Borrowings and financing – Continued

17.4.Debentures and promissory note

       

Date

   

Parent Company

Consolidated

 

Type

Issue Amount

Outstandind debentures
and promissory note

Issue

Maturity

Annual financial charges

Unit price

9.30.2016

12.31.2015

9.30.2016

12.31.2015

Parent Company

                     

12th Issue – CBD

No preference

900,000

900,000

9/12/14

9/12/19

107.00% of CDI

1,008

907

939

907

939

2nd issue - promissory note - CBD

No preference

500,000

200

8/1/16

1/30/17

108.00% of CDI

2,561,638

512

-

512

-

                     

Borrowing cost

             

(3)

(4)

(3)

(4)

Parent Company / Consolidated - current and noncurrent

           

1,416

935

1,416

935

 

 

 

 

 

 

 

 

 

 

 

 

Current liabilities

             

518

38

518

38

Noncurrent liabilities

             

898

897

898

897

 

 

71

 


 

Companhia Brasileira de Distribuição

 

Notes to the interim financial information

September 30, 2016

(In millions of Brazilian reais, unless otherwise stated)

17.    Borrowings and financing – Continued

17.5.     Borrowings in foreign currencies

On September 30, 2016 GPA had loans in foreign currencies (dollar and euro) to strengthen its working capital, maintain its cash strategy, lengthen its debt profile and make investments, being the last due date in October, 2018

17.6.     Guarantees

The Company signed promissory notes for some borrowings agreements.

17.7.     Swap contracts

The Company uses swap transactions for 100% of its borrowings denominated in US dollars and fixed interest rates, exchanging these obligations for Real linked to CDI (floating) interest rates. These contracts have a total debt term and protect the interest and the principal and are signed, with the same due dates and with same counterparty. The weighted average annual rate of CDI as of September 2016 was 14.13% (12.58% at September 30, 2015).

17.8.     Financial indexes

In connection with the debentures and part of the transactions in borrowings in foreign currencies, GPA is required to maintain certain debt financial covenants. These ratios are calculated based on consolidated financial statements of the Company prepared in accordance with accounting practices adopted in Brazil, in the respective issuing Company as follows: (i) net debt (debt minus cash and cash equivalents and trade accounts receivable) not greater than equity and (ii) consolidated net debt/EBITDA ratio lower than or equal to 3.25. At September 30, 2016, GPA complied with these ratios.

 

 

 

72

 


 
 

Companhia Brasileira de Distribuição

 

Notes to the interim financial information

September 30, 2016

(In millions of Brazilian reais, unless otherwise stated)

18.    Financial instruments

The detailed information on financial instruments was presented in the annual financial statements for 2015, in note 18.

 

The main financial instruments and their carrying amounts in the interim financial information, by category, are as follows:

 

 

Parent Company

Consolidated

 

Carrying amount

Carrying amount

 

9.30.2016

12.31.2015

9.30.2016

12.31.2015

Financial assets:

       

Loans and receivables (including cash)

       

Cash and cash equivalents

1,416

2,247

3,385

11,015

Trade receivables and other receivables

696

587

4,925

4,308

Related parties - assets (*)

399

1,076

345

309

Financial liabilities:

       

Other financial liabilities - amortized cost

       

Related parties -liabilities (*)

(491)

(268)

(171)

(563)

Trade payables

(3,073)

(4,103)

(8,520)

(15,508)

Financing for purchase of assets

(50)

(104)

(140)

(118)

Acquisition of non-controlling interest

-

-

(7)

(104)

Debentures

(1,416)

(935)

(1,416)

(935)

Borrowings and financing

(1,330)

(1,355)

(4,507)

(4,222)

Suppliers - structured program

-

-

(341)

(1,055)

Fair value through profit or loss

   

 

 

Loans and financing, including derivatives

(2,119)

(1,815)

(3,446)

(2,821)

Net exposure

(5,968)

(4,670)

(9,893)

(9,694)

 

 (*)    Transactions with related parties refer mainly to transactions between the Company and its

        subsidiaries and other related entities and were substantially accounted for in accordance with the

        prices, terms and conditions agreed between the parties.

The fair value of other financial instruments detailed in table above approximates the carrying amount based on the existing terms and conditions. The financial instruments measured at amortized cost, the related fair values of which differ from the carrying amounts, are disclosed in note 18.3.

 

73

 


 
 

Companhia Brasileira de Distribuição

 

Notes to the interim financial information

September 30, 2016

(In millions of Brazilian reais, unless otherwise stated)

18.    Financial instruments – Continued

18.1.       Considerations on risk factors that may affect the business of the Company and its subsidiaries:

(i)      Capital risk management

The main objective of the Company’s capital management is to ensure that the Company sustains its credit rating and a well-defined equity ratio, in order to support businesses and maximize shareholder value. The Company manages the capital structure and makes adjustments taking into account changes in the economic conditions.

There were no changes as to objectives, policies or processes during the period ended September 30, 2016.

 

Parent Company

 

Consolidated

 

9.30.2016

12.31.2015

 

9.30.2016

12.31.2015

Cash and cash equivalents

1,416

2,247

 

3,385

11,015

Suppliers – structured program(**)

-

-

 

(341)

(1,055)

Borrowings and financing

(4,865)

(4,105)

 

(9,369)

(7,978)

Other liabilities with related parties (note 12.2) (*)

-

-

 

-

(364)

(*) Represent loans of CDiscount with Casino Finance International S.A. (“Polca”), reclassified to liability related to non current asset held for sale and discontinued operations on September 30, 2016, as per note 1.5.

(**) Suppliers – structured program refers to financial liabilities with suppliers which due dates were extended during nine-month period ended September 30, 2016 and the year endend as of December 31, 2015. Due to characteristics of commercial negotiations between suppliers and the Company, these financial liabilities were included in programs with banks, utilizing Company’s credit lines, with implied financial cost of 107.95% of CDI (108.4% in December 31, 2015). The Company understands that this transaction has specific nature and classifies separately from the caption Suppliers – structured program.

(ii)     Liquidity risk management

The Company manages liquidity risk through the daily follow-up of cash flows, control of maturities of financial assets and liabilities, and a close relationship with the main financial institutions.

The table below summarizes the aging profile of the Company’s financial liabilities as at September 30, 2016.

18.1.1 Parent Company

 

Up to 1 Year

1 – 5 years

More than 5 years

Total

Borrowings and financing

2,483

843

18

3,344

Debentures and promissory note

660

1,066

-

1,726

Derivatives

158

75

(5)

228

Finance lease

59

186

161

406

Trade payables

3,073

-

-

3,073

Total

6,433

2,170

174

8,777

 

 

74

 


 
 

Companhia Brasileira de Distribuição

 

Notes to the interim financial information

September 30, 2016

(In millions of Brazilian reais, unless otherwise stated)

18.    Financial instruments – Continued

18.1.   Considerations on risk factors that may affect the business of the Company and its subsidiaries – Continued

 

 (ii)   Liquidity management risk – Continued

18.1.2 Consolidated

 

 

Up to 1 Year

1 – 5 years

More than 5 years

Total

Borrowings and financing

6,795

1,296

114

8,205

Debentures and promissory note

660

1,066

-

1,726

Derivatives

286

82

-

368

Finance lease

85

279

191

555

Trade payables

8,520

-

-

8,520

Suppliers - structured program

341

-

-

341

Acquisition of noncontrolling interest

7

-

-

7

Sale of receivables

18

-

-

18

Total

16,712

2,723

305

19,740

 

(iii)    Derivative financial instruments

 

 

 

Consolidated

 

 

Notional value

 

Fair value

 

 

9.30.2016

12.31.2015

 

9.30.2016

12.31.2015

Fair value hedge

 

 

 

 

 

 

Purpose of hedge (debt)

 

3,358

2,760

 

3,352

3,512

 

           

Long position (buy)

 

         

Prefixed rate

TR+9.80% p.a

127

131

 

136

131

US$ + fixed

2.66% p.a

3,011

2,629

 

3,051

3,427

EUR + fixed

1.60% p.a

220

-

 

186

-

 

 

3,358

2,760

 

3,373

3,558

Short position (sell)

           

 

104.52% p.a

(3,358)

(2,760)

 

(3,457)

(2,838)

Net hedge position

 

-

-

 

(84)

720

 

 

75

 


 
 

Companhia Brasileira de Distribuição

 

Notes to the interim financial information

September 30, 2016

(In millions of Brazilian reais, unless otherwise stated)

18.    Financial instruments – Continued

18.1.   Considerations on risk factors that may affect the business of the Company and its subsidiaries – Continued

(iii)   Derivative financial instruments - continued

 

Realized and unrealized gains and losses on these contracts during the nine-month period ended September 30, 2016 are recorded in financial income (expenses), net and the balance payable at fair value is R$84 (balance receivable of R$720 as at December 31, 2015), recorded in line item  “Borrowings and financing”.

The effects of the fair value hedge recorded in the Statement of Profit and Loss for the nine-month period ended September 30, 2016 were a gain of R$28 (gain of R$575 as at September 30, 2015).

18.2.   Sensitivity analysis of financial instruments

The Company disclosed the net exposure of the derivatives financial instruments, corresponding financial instruments and certain financial instruments in the sensitivity analysis chart below, for each of the scenarios mentioned:

 

For the probable scenario, exchange weighted average rate was R$3.45 on the due date, and the interest rate weighted was 13.30% per year. The sources used were the same as those of the annual financial statements for 2015.

 

 

 

76

 


 
 

Companhia Brasileira de Distribuição

 

Notes to the interim financial information

September 30, 2016

(In millions of Brazilian reais, unless otherwise stated)

18.    Financial instruments – Continued

18.2.   Sensitivity analysis of financial instruments - continued

(i)      Other financial instruments

 

       

Market projection

Operations

Risk (CDI increase)

Balance at 9.30.2016

 

Scenario I

 

Scenario II

 

Scenario III

   

 

 

 

 

 

 

 

Fair value hedge (fixed rate)

101.48% of CDI

(130)

 

(178)

 

(183)

 

(188)

Fair value hedge (exchange rate)

104.52% of CDI

(3,327)

 

(4,058)

 

(4,122)

 

(4,188)

Debentures

107% of CDI

(907)

 

(1,028)

 

(1,059)

 

(1,089)

Promissory note

108% of CDI

(512)

 

(587)

 

(606)

 

(624)

Bank loans - CBD

107.82% of CDI

(1,090)

 

(1,246)

 

(1,285)

 

(1,324)

Leases

100.19% of CDI

(77)

 

(88)

 

(90)

 

(93)

Leases

95.31% of CDI

(92)

 

(104)

 

(107)

 

(110)

Leases

100% of CDI

(8)

 

(9)

 

(10)

 

(10)

Bank loans- Via Varejo

CDI - 0.71%

(75)

 

(85)

 

(88)

 

(91)

Bank loans - Barcelona

108% of CDI

(169)

 

(193)

 

(199)

 

(205)

Total borrowings and financing exposure

 

(6,387)

 

(7,576)

 

(7,749)

 

(7,922)

                 

Cash and cash equivalents (*)

100.38% of CDI

3,141

 

3,557

 

3,661

 

3,765

Net exposure

 

(3,246)

 

(4,019)

 

(4,088)

 

(4,157)

Net effect - loss

     

(773)

 

(842)

 

(911)

(*) weighted average

               

 

The Company has a net exposure (between trade payables and financial investments abroad) of US$3 million of american dollars and €6 million of euros, besides negative investments (currently classified as held for sale) in foreign entities amounting to €2 million. Management did not apply the sensibility tests related to exchange exposure since the amounts were considered not relevant.

 

77

 


 
 

Companhia Brasileira de Distribuição

 

Notes to the interim financial information

September 30, 2016

(In millions of Brazilian reais, unless otherwise stated)

18.    Financial instruments – Continued

18.3.   Fair value measurements

The Company discloses the fair value of financial instruments measured at fair value and of financial instruments measured at amortized cost, the fair value of which differ from the carrying amount, in accordance with CPC 46 (“IFRS13”), which refer to the concepts of measurement and disclosure requirements.

The fair values of cash and cash equivalents, trade receivables, short and long-term debt and trade payables are equivalent to their carrying amounts.

The table below presents the fair value hierarchy of financial assets and liabilities measured at fair value and of financial instruments measured at amortized cost, the fair value of which is disclosed in the financial statements:

 

Carrying amount at 9.30.2016

Fair value at

9.30.2016

Fair value measurement at the end of the reporting period using other significant observable assumptions

Financial instruments at fair value through profit (loss)

   

Cross-currency interest rate swaps

(90)

(90)

level 2

Interest rate swaps

6

6

level 2

Borrowings and financing (fair value)

(3,362)

(3,362)

level 2

     

Financial instruments at amortized cost, in which the fair value is disclosed

   

Borrowings and financing (amortized cost)

(5,923)

(5,845)

level 2

Total

(9,369)

(9,291)

 

 

There were no changes between the fair value measurements levels in the nine-month period ended September 30, 2016.

·       Cross-currency and interest rate swaps and borrowings and financing are classified in level 2 since the fair value of such financial instruments was determined based on readily observable market inputs, such as expected interest rate and current and future foreign exchange rate.

 

78

 


 
 

Companhia Brasileira de Distribuição

 

Notes to the interim financial information

September 30, 2016

(In millions of Brazilian reais, unless otherwise stated)

18.    Financial instruments – Continued

18.4.   Consolidated position of derivative transactions

The consolidated position of outstanding derivative transactions is presented in the table below:

Outstanding

       

Amount payable or receivable

Fair value

Description

Counterparties

Notional value

Contracting date

Maturity

9.30.2016

12.31.2015

9.30.2016

12.31.2015

Exchange swaps

               

registered with CETIP (*)

               

(US$ x CDI)

               
 

Tokyo Bank

US$ 75

1/14/2014

1/10/2017

60

110

60

113

 

JP Morgan

US$ 50

3/19/2014

3/21/2016

-

77

-

82

 

Mizuho

US$ 50

10/31/2014

10/31/2017

37

70

39

69

 

Citibank

US$ 85

11/21/2014

11/21/2016

53

109

54

112

 

Tokyo Bank

US$ 75

1/2/2015

12/29/2016

45

94

45

98

 

Citibank

US$ 5

1/28/2015

1/28/2016

-

6

-

7

 

HSBC

US$ 100

2/25/2015

11/25/2016

34

100

36

102

 

Bradesco

US$ 100

4/27/2015

4/27/2016

-

66

-

76

 

Citibank

US$ 50

4/10/2015

4/10/2017

5

38

7

37

 

Citibank

US$ 30

4/14/2015

4/17/2017

3

22

4

22

 

Bank of America

US$ 50

9/14/2015

9/14/2017

(27)

26

(24)

26

 

Tokyo Bank

US$ 40

7/31/2015

7/31/2017

(7)

(1)

(5)

-

 

Scotiabank

US$ 50

9/30/2015

9/29/2017

(40)

(7)

(32)

(4)

 

Agricole

EUR 50

10/7/2015

10/8/2018

(44)

(13)

(31)

(18)

 

Itaú BBA

US$ 50

10/27/2015

1/17/2017

(54)

(3)

(54)

(1)

 

Bradesco

US$ 50

3/3/2016

3/6/2017

(48)

-

(45)

-

 

Scotiabank

US$ 50

1/15/2016

1/16/2018

(45)

-

(35)

-

 

Bradesco

US$ 50

2/1/2016

10/28/2016

(56)

-

(56)

-

 

Santander

US$ 47

2/22/2016

2/16/2017

(52)

-

(50)

-

 

Safra

US$ 75

7/22/2016

5/2/2017

(6)

-

(2)

-

Interest rate swap

               

registered with CETIP (*)

               

(fixed rate x CDI)

               
 

ITAÚ BBA

R$ 21

11/11/2014

11/5/2026

-

-

1

-

 

ITAÚ BBA

R$ 54

1/14/2015

1/5/2027

1

(1)

2

(1)

 

ITAÚ BBA

R$ 52

5/26/2015

5/5/2027

1

-

2

-

         

(140)

693

(84)

720

(*) Clearinghouse for the Custody and Financial Settlement of Securities

79

 


 
 

Companhia Brasileira de Distribuição

 

Notes to the interim financial information

September 30, 2016

(In millions of Brazilian reais, unless otherwise stated)

19.    Taxes and contributions payable and taxes payable in installments

The detailed information on taxes and contributions payable and taxes payable in installments was presented in the annual financial statements for 2015, in note 19.

19.1.   Taxes and contributions payable and taxes payable in installments

 

Parent Company

 

Consolidated

 

9.30.2016

12.31.2015

 

9.30.2016

12.31.2015

           

PIS and COFINS

15

16

 

444

396

Provision for income tax and social contribution

-

3

 

26

52

ICMS

31

27

 

129

154

Others

7

9

 

13

148

 

53

55

 

612

750

   

 

 

 

 

Taxes payable in installments - Law 11,941/09

623

644

 

624

644

Other

6

8

 

5

8

 

629

652

 

629

652

           

Current

137

135

 

696

830

Noncurrent

545

572

 

545

572

19.2.   Maturity schedule of taxes payable in installments in noncurrent liabilities will occur as follows:

In

Parent Company

and Consolidated

2017

21

2018

81

2019

80

2020

80

After 2020

283

 

545

 
 

80

 


 
 

Companhia Brasileira de Distribuição

 

Notes to the interim financial information

September 30, 2016

(In millions of Brazilian reais, unless otherwise stated)

20.    Income tax and social contribution

The detailed information on income tax and social contribution was presented in the annual financial statements for 2015, in note 20.

20.1.   Income and social contribution tax expense reconciliation

 

Parent Company

 

Consolidated

 

9.30.2016

9.30.2015

 

9.30.2016

9.30.2015

           

Profit before income tax and social contribution

(542)

275

 

(879)

447

Income tax and social contribution at the nominal rate of 25% for the Company and 34% for subsidiaries

136

(69)

 

288

(145)

Deferred income tax over carrying amount not recognized (*)

-

-

 

(249)

3

Tax on discontinued activities

-

-

 

9

7

Tax penalties

(9)

(2)

 

(16)

(3)

Share of profit of subsidiaries and associates

(32)

48

 

26

29

Other permanent differences (nondeductible)

1

(4)

 

(40)

21

Effective income tax and social contribution

96

(27)

 

18

(88)

           

Income tax and social contribution for the period:

         

Current

9

2

 

(74)

(84)

Deferred

87

(29)

 

92

(4)

Deferred income tax and social contribution expense

96

(27)

 

18

(88)

Effective rate

17.71%

9.82%

 

2.05%

19.69%

 

(*) Refers to Cnova Brasil subsidiary.

CBD does not pay social contribution based on a final and unappealable court decision in the past; therefore its nominal rate is 25%.

20.2.   Breakdown of deferred income tax and social contribution

 

Parent Company

 

Consolidated

 

9.30.2016

12.31.2015

 

9.30.2016

12.31.2015

 

 

 

 

 

 

Tax losses

99

-

 

266

232

Provision for risks

221

141

 

483

344

Temporary differences Write-off

-

-

 

(118)

(59)

Provision for derivative transactions taxed on a cash basis

(79)

(107)

 

(83)

(100)

Estimated loss on doubtful accounts

2

1

 

138

106

Provision for current expenses

10

5

 

89

68

Goodwill tax amortization

(33)

(10)

 

(645)

(595)

Present value adjustment

1

1

 

(13)

(12)

Lease adjustment

7

5

 

(83)

(48)

Mark-to-market adjustment

(9)

(2)

 

(11)

(2)

Fair value of assets acquired in business combination

-

-

 

(785)

(790)

Technological innovation – future realization

(16)

(18)

 

(16)

(18)

Depreciation of fixed assets as per tax rates

(72)

(25)

 

(63)

(20)

Provision of Morzan arbitration

-

50

 

-

50

Other

7

9

 

98

66

Deferred income tax and social contribution

138

50

 

(743)

(778)

 

 

 

 

 

 

Noncurrent assets

138

50

 

296

406

Noncurrent liabilities

-

-

 

(1,039)

(1,184)

Deferred Income tax and social contribution

138

50

 

(743)

(778)

 

81

 


 
 

Companhia Brasileira de Distribuição

 

Notes to the interim financial information

September 30, 2016

(In millions of Brazilian reais, unless otherwise stated)

20.  Income tax and social contribution - continued

20.2 Breakdown of deferred income tax and social contribution – Continued

 

The Company estimates to recover these deferred tax assets as follows:

Year

Parent Company

Consolidated

2016

43

102

2017

76

181

After 2017

19

13

 

138

296

 

 

20.3.   Changes in deferred income tax and social contribution balances

 

Parent Company

 

Consolidated

 

9.30.2016

9.30.2015

 

9.30.2016

9.30.2015

At the beginning of the period

50

56

 

(778)

(642)

Expense for the period

87

(29)

 

88

(12)

Corporate restructuring (note 1.3.3)

-

-

 

(4)

-

Exchange rate changes

-

-

 

(8)

46

Reclassification to held for sale (note 1.5)

-

-

 

(39)

-

Other

1

1

 

(2)

(19)

At the end of the period

138

28

 

(743)

(627)

 

21.    Accounts payable related to acquisition of companies

The detailed information accounts payable related to acquisition of companies was presented in the annual financial statements for 2015, in note 21.

 

Consolidated

 

9.30.2016

12.31.2015

 

 

 

Interest acquisition in Assaí

7

7

Interest acquisition in Sendas

-

69

Interest acquisition in Cdiscount Colombia S.A.S

-

28

 

7

104

     

Current liabilities

7

76

Noncurrent liabilities

-

28

 

 

82

 


 
 

Companhia Brasileira de Distribuição

 

Notes to the interim financial information

September 30, 2016

(In millions of Brazilian reais, unless otherwise stated)

22.    Provision for risks

The provision for risks is estimated by the Company’s management, supported by its legal counsel. The provision was recognized in an amount considered sufficient to cover probable losses.

22.1. Parent Company

 

PIS/COFINS

Taxes and other

Social security and labor

Civil

Regulatory

Total

Balances at December 31, 2015

63

187

152

71

17

490

Additions

21

79

95

33

17

245

Payments

-

-

(12)

(5)

(4)

(21)

Reversals

-

(7)

(10)

(29)

(8)

(54)

Inflation adjustment

7

19

15

11

3

55

Balances at September 30, 2016

91

278

240

81

25

715

 

 

PIS/COFINS

Taxes and other

Social security and labor

Civil

Regulatory

Total

Balances at December 31, 2014

40

190

168

72

13

483

Additions

-

9

17

11

14

51

Payments

-

-

(12)

(5)

(5)

(22)

Reversals

-

(27)

(6)

(22)

(10)

(65)

Inflation adjustment

2

15

20

12

3

52

Balances at September 30, 2015

42

187

187

68

15

499

22.2. Consolidated

 

PIS/COFINS

Taxes and other

Social security and labor

Civil

Regulatory

Total

Balance at December 31, 2015

103

414

597

248

34

1,396

 

           

Additions

74

142

409

207

29

861

Payments

-

(29)

(147)

(86)

(9)

(271)

Reversals

(4)

(16)

(78)

(111)

(14)

(223)

Inflation adjustment

11

31

54

30

6

132

Exchange rate changes

-

(2)

(2)

(6)

-

(10)

Reclassification to held for sale (note 1.6)

-

(9)

(9)

(36)

-

(54)

Balance at September 30, 2016

184

531

824

246

46

1,831

               

 

 

PIS/COFINS

Taxes and other

Social security and labor

Civil

Regulatory

Total

Balance at December 31, 2014

79

510

521

199

35

1,344

 

           

Additions

9

16

161

191

19

396

Payments

-

-

(105)

(105)

(7)

(217)

Reversals

(8)

(129)

(9)

(104)

(18)

(268)

Inflation adjustment

5

25

53

41

4

128

Transfer

-

(8)

1

7

-

-

Exchange rate changes

-

4

1

7

-

12

Balance at September 30, 2015

85

418

623

236

33

1,395

 
 

83

 


 
 

Companhia Brasileira de Distribuição

 

Notes to the interim financial information

September 30, 2016

(In millions of Brazilian reais, unless otherwise stated)

22.    Provision for risks – Continued

22.3. Tax

As per prevailing legislation, tax claims are subject to monetary indexation, which refers to an adjustment to the provision for tax risks according to the indexation rates used by each tax jurisdiction. Both the interest charges and fines, when applicable, were computed and provisioned with respect to unpaid amounts.

The main provisioned tax claims are as follows:

22.3.1.     COFINS and PIS

Since the noncumulative regime to calculate PIS and COFINS has been used, the Company and its subsidiaries have challenged the right to deduct ICMS from the base of these two contributions and other minor matters. The amount accrued as at September 30, 2016 is R$184 (R$103 as at December 31, 2015).

22.3.2.     Tax

The Company and its subsidiaries have other tax claims, which after analysis by its legal counsel, were considered as probable losses and accrued by the Company. These refer to: (i) tax assessment notices related to purchase, industrialization and sale of soybean and byproducts exports (PIS, COFINS and IRPJ); (ii) challenge on the non-application of the Accident Prevention Factor - FAP for 2011; (iii) challenge on the Poverty Fighting Fund established by the Rio de Janeiro State Government; (iv) challenges on purchases from suppliers considered not qualified in the State Finance Department registry, error in application of rate and accessory obligations by State tax authorities; (v) no approval on tax compensations; and (vi) other less relevant issues.

The amount accrued for these matters as at September 30, 2016 is R$234 (R$121 as at December 31, 2015).

ICMS

The Federal Supreme Court ("STF") on October 16, 2014 decided that ICMS taxpayers that trade products included in the “basket of food staples” have no right to fully utilize the ICMS credits. The Company, with the assistance of its legal counsel, decided that it would be an appropriate to record a provision for this matter amounting to R$137 as at September 30, 2016 (R$128 as at December 31, 2015) since this claim is considered a “probable” loss. The amounts accrued represent Management’s best estimate of the probable cash disbursement to settle this claim.

22.3.3.      Supplementary Law 110/2001

The Company claims in court the eligibility to not pay the contributions provided for by Supplementary Law 110/01, referring to the FGTS (Government Severance Indemnity Fund for Employees) costs. The accrued amount as at September 30, 2016 is R$72 (R$62 as at December 31, 2015).

 

 

 

 

84

 


 
 

Companhia Brasileira de Distribuição

 

Notes to the interim financial information

September 30, 2016

(In millions of Brazilian reais, unless otherwise stated)

22.    Provision for risks – Continued

22.3.4.      Others contingent tax liabilities - Via Varejo

Provisions for contingent tax liabilities were recorded as a result of the business combination with Via Varejo, as required by CPC 15(R1) (IFRS 3). As at September 30, 2016, the recorded amount related to contingent tax liabilities is R$88 (R$84 as at December 31, 2015).

These accrued claims refer to administrative proceedings related to the offset of tax debts against credits from the contribution levied on coffee exports.

22.3.5.      Others contingent tax liabilities - Bartira

During the nine-month period ended September 30, 2016, the Company reversed almost the totality of contingent liabilities related to Bartira PPA, occurred in 2013. The amounts reversed comprise R$6 of tax and R$11 of labor contingencies, totaling R$17. The remaining amount for nine-month period ended September 30, 2016 is R$1 (R$18 at December 31, 2015).

22.4.      Labor

The Company and subsidiaries are parties to various labor lawsuits mainly due to termination of employees in the ordinary course of business. At September 30, 2016, the Company recorded a provision of R$824 (R$597 as at December 31, 2015) related to the potential risk of loss on these lawsuits. Management, with the assistance of its legal counsel, assesses these claims recording a provision for losses when reasonably estimable, based on past experiences in relation to the amounts claimed. Labor claims are indexed to rate according to a table available by TST (“The Brazilian Supreme Labor Court”), plus monthly interest of 1%.

22.5.      Civil and others

The Company and its subsidiaries are parties to civil lawsuits at several court levels (indemnities and collections, among others) which are at different stages and at different courts. The Company’s management records provisions in amounts considered sufficient to cover unfavorable court decisions, when its legal counsel considers the loss as probable.

 

 

85

 


 
 

Companhia Brasileira de Distribuição

 

Notes to the interim financial information

September 30, 2016

(In millions of Brazilian reais, unless otherwise stated)

22.    Provision for risks – Continued

22.5 Civil and others - continued

Among these lawsuits, we point out the following:

·The Company and its subsidiaries are parties to various lawsuits requesting the renewal of rental agreements and the review of the current rent paid. The Company recognizes a provision for the difference between the amount originally paid by the stores and the amounts pleaded by the adverse party (owner of the property) in the lawsuit, when internal and external legal counsel consider that it is probable that the rent amount will be changed by the entity. As at September 30, 2016, the amount accrued for these lawsuits is R$103 (R$45 as at December 31, 2015), for which there are no escrow deposits.

 

·       Company and its subsidiaries answer to legal claims related to penalties applied by regulatory agencies, from the federal, state and municipal administrations, among which Consumer Protection Agencies (Procon) , National Institute of Metrology, Standardization and Industrial Quality (INMETRO) and Municipalities. Company supported by its legal counsel, revises that claims, recording a provision according to probable cash expending and estimative of loss .On September 30, 2016 the amounting of this provision is R$46 (R$34 on December 31,2015)

·The subsidiary Via Varejo is a party to lawsuits involving consumer relationship rights (civil actions and assessments from PROCON) and lawsuits involving contracts terminated with suppliers and the amount claimed in these lawsuits was R$62 as at September 30, 2016 (R$64 as at December 31, 2015).

 

Total civil lawsuits and others as at September 30, 2016 amount to R$292 (R$282 as at December 31, 2015).

22.6. Non-accrued contingent liabilities

The Company has other demands that have been analyzed by the legal counsel and deemed as possible loss, therefore were not accrued. Among these claims, there are those concerning the collection of differences in corporate income tax collection, which the Company has a right of indemnity of its current and former shareholders, allegedly due in respect of the 2007 to 2013 calendar years, on the grounds that there was undue deduction of goodwill amortization properly paid. The amount involved is R$1,123 on September 30, 2016 (R$1,046 at December 31, 2015), sorted by possible loss and there is another part classified as remote. In addition, the balances of possible procedures without any compensation totaling an updated amount of R$11,316 on September 30, 2016 (R$11,671 at December 31, 2015), and are mainly related to:

·       INSS (Social Security Contribution) – GPA was assessed for non-levy of payroll charges on benefits granted to its employees, among other matters, for which possible loss amounts to R$413 as at September 30, 2016 (R$410 as at December 31, 2015). The lawsuits are under administrative and court discussions.

·       IRPJ, withholding income tax - IRRF, CSLL, tax on financial transactions - IOF, withholding income tax on net income, ILL – GPA has several assessment notices regarding offsetting proceedings, rules on the deductibility of provisions, disallowance of goodwill, payment divergences and overpayments; fine for failure to comply with accessory obligations, among other less significant taxes. Among these claims there is one concerning to deduction of goodwill amortization for the years 2012 and 2013, goodwill resulting from the  Ponto Frio acquisition (Mandala goodwill) which occurred in the year 2009. The actual amount of the tax notice corresponds to R$ 77 of IRPJ and CSLL (R$72 on December 31, 2015). The lawsuits await administrative and court ruling. The amount involved is R$1,019 as at September 30, 2016 (R$1,010 as at December 31, 2015).

 

86

 


 
 

Companhia Brasileira de Distribuição

 

Notes to the interim financial information

September 30, 2016

(In millions of Brazilian reais, unless otherwise stated)

22.    Provision for risks – Continued

22.6. Non-accrued contingent liabilities – Continued

·       COFINS, PIS, provisional contribution on financial transactions – CPMF and IPI – the Company has been challenged about offsets of COFINS and PIS against IPI credits – inputs subject to zero rate or exempt – acquired from third parties with a final and unappealable decision which has been challenged by tax authorities, fine for failure to comply with accessory obligations, disallowance of COFINS and PIS credits on one-phase products, among other less significant taxes. These lawsuits await decision at the administrative and court levels. The amount involved in these assessments is R$2,354 as at September 30, 2016 (R$2,270 as at December 31, 2015).

·         ICMS – GPA received tax assessment notices by the State tax authorities regarding: (i) utilization of electric energy credits; (ii) purchases from suppliers considered not qualified in the State Finance Department registry; (iii) refund of tax replacement without proper compliance with accessory obligations introduced by CAT Administrative Rule 17 of the State of São Paulo; (iv) levied on its own operation of merchandise purchase (own ICMS)) – article 271 of ICMS by-law; (iv) resulting from sale of extended warranty, (v) resulting from financed sales; and (vii) among other matters. The total amount of these assessments is R$6,205 as at September 30, 2016 (R$6,765 as at December 31, 2015), which await a final decision at the administrative and court levels The decrease in the contingencies from possible to remote refers to part of the claims reclassified to remote due to change in the evaluation of external lawyers.

·       Municipal service tax - ISS, Municipal Real Estate Tax (“IPTU”), rates, and others – these refer to assessments on withholdings of third parties, IPTU payment divergences, fines for failure to comply with accessory obligations, ISS – reimbursement of advertising expenses and sundry taxes, in the amount of R$326 as at September 30, 2016 (R$387 as at December 31, 2015), which await decision at the administrative and court levels.

·       Other litigations – these refer to administrative proceedings and lawsuits in which the Company pleads the renewal of rental agreements and setting of rents according to market values and actions in the civil court, special civil court, Consumer Protection Agency  - PROCON (in many States), Institute of Weights and Measure - IPEM, National Institute of Metrology, Standardization and Industrial Quality - INMETRO and National Health Surveillance Agency - ANVISA, among others, amounting to R$999 as at September 30, 2016 (R$829 as at December 31, 2015).

The Company engages external attorneys to represent it in the tax assessments received, whose fees are contingent upon a percentage to be applied to the amount of success in the final outcome of these lawsuits. This percentage may vary according to qualitative and quantitative factors of each claim, and as at September 30, 2016 the estimated amount, in case of success in all lawsuits, is approximately R$145 (R$100 as at December 31,2015).

 

 

 

 

 

 

87

 


 
 

Companhia Brasileira de Distribuição

 

Notes to the interim financial information

September 30, 2016

(In millions of Brazilian reais, unless otherwise stated)

22.    Provision for risks – Continued

22.6.      Other non-accrued contingent liabilities – Continued

The subsidiary Cnova, certain of its current and former officers and directors, and the underwriters of Cnova’s initial public offering, or IPO, have been named as defendants in a securities class action lawsuit in the United States Federal District Court for the Southern District of New York asserting claims related to the subject matter of the internal review, concluded on July 22, 2016, conducted by the Company and its subsidiary Cnova and its advisors, as per note 1.2. As a result, Cnova may incur expenses, including, without limitation, substantial attorneys’ fees and other professional advisor fees and obligations to indemnify certain current and former officers or directors and the underwriters of Cnova’s initial public offering who are or may become parties to or involved in such matters. The Company and its subsidiary Cnova are still unable, at this time, to predict the extent of potential liability in these matters, including what, if any, parallel action the SEC might take as a result of facts or the findings of the internal review conducted by GPA, its subsidiary Cnova and their consultants hired by Cnova’s Board of Directors.

22.7. Guarantees

The Company is challenging the payment of certain taxes, contributions and labor-related obligations and has made court restricted deposits in the corresponding amounts, as well as escrow deposits related to the provision for legal proceedings.

The Company has registered in its assets amounts related to restricted deposits.

 

Parent Company

 

Consolidated

 

9.30.2016

12.31.2015

 

9.30.2016

12.31.2015

 

         

Tax

112

101

 

199

210

Labor

405

329

 

911

711

Civil and other

19

18

 

48

44

Regulatory

13

11

 

39

34

Total

549

459

 

1,197

999

22.8. Guarantees

 

Real estate

Guarantee

Total

Tax

865

8,377

9,242

Labor

5

53

58

Civil and other

6

178

184

Regulatory

9

155

164

Total

885

8,763

9,648

 

The cost of guarantees is approximately 0.87% of the amount of the lawsuits and is recorded as expense by the passage of time.

 

 

88

 


 
 

Companhia Brasileira de Distribuição

 

Notes to the interim financial information

September 30, 2016

(In millions of Brazilian reais, unless otherwise stated)

23.    Leasing transactions

23.1.     Operating lease

(i)     Non-cancelable minimum payments

 

Consolidated

 

9.30.2016

Minimum rental payment:

 

Up to 1 year

61

1 - 5 years

243

Over 5 years

365

 

669

Refer to non-cancellable rental agreements through the due dates. The operating leasing agreements vary from 3 to 20 years and the table above presents the non-cancelable agreements. There are other operating lease agreements that management considers as cancelable, recording the related expenses in the Statement of Income and Loss. The total expense recorded as “noncontingent payments” related to operating lease agreements is presented in item (iii) below.

(ii)    Minimum rental payments on the agreement termination date

The Company analyzed and concluded that the rental agreements are cancelable over their duration. In case of termination, minimum payments will be due as a termination fee, which can vary from 1 to 12 months of rental or a fixed percentage of the contractual balance.

 

Parent Company

Consolidated

 

9.30.2016

9.30.2016

Minimum rental payments

   

Minimum payments on the termination date

324

824

 

324

824

(iii)   Contingent payments

Management considers the payment of additional rents as contingent payments, which vary between 0.1% and 4.5% of sales.

 

Parent Company

 

Consolidated

Expenses(Income) for the period

9.30.2016

9.30.2015

 

9.30.2016

9.30.2015

Contingent payments

225

267

 

369

498

Non contingent payments

209

131

 

814

684

Sublease rentals (*)

(94)

(82)

 

(102)

(108)

 (*) Refers to lease agreements receivable from commercial shopping malls.

89

 


 
 

Companhia Brasileira de Distribuição

 

Notes to the interim financial information

September 30, 2016

(In millions of Brazilian reais, unless otherwise stated)

23.    Leasing transactions – Continued

23.2.   Finance lease

Finance lease agreements amounted to R$315 as at September 30, 2016 (R$264 as at December 31, 2015), as shown in the table below:

 

Parent Company

 

Consolidated

 

9.30.2016

12.31.2015

 

9.30.2016

12.31.2015

Financial lease liability–minimum rental payments:

         

Up to 1 year

40

30

 

56

44

1 - 5 years

143

91

 

209

157

Over 5 years

28

26

 

50

63

Present value of finance lease agreements

211

147

 

315

264

 

   

 

 

Future financing charges

195

179

 

240

238

Gross amount of finance lease agreements

406

326

 

555

502

24.    Deferred revenue

The Company and its subsidiary Via Varejo received in advance amounts from business partners on exclusivity in the intermediation of additional or extended warranties services, and the subsidiary Sendas (the former Barcelona) received in advance amounts of black lights rental for exhibition of products from its suppliers.

 

 

Parent Company

 

Consolidated

 

9.30.2016

12.31.2015

 

9.30.2016

12.31.2015

         

Additional or extended warranties

38

42

 

712

777

Bradesco agreement

-

-

 

672

699

Barter agreement

-

-

 

-

65

Services agreement - Allpark

15

16

 

15

16

Back lights

-

-

 

15

36

Spread BCA - Customers base exclusivity (5 years)

-

-

 

-

6

Tax credit research

-

-

 

-

5

Others

1

2

 

50

39

 

54

60

 

1,464

1,643

         

Current

27

28

 

327

420

Noncurrent

27

32

 

1,137

1,223

 

 

90

 


 
 

Companhia Brasileira de Distribuição

 

Notes to the interim financial information

September 30, 2016

(In millions of Brazilian reais, unless otherwise stated)

25.    Shareholders’ equity

 

The detailed information on shareholders’ equity was presented in the annual financial statements for 2015, in note 25.

25.1.   Capital stock

The subscribed and paid-up capital as at September 30, 2016 is represented by 265,767 (265,702 as at December 31, 2015) in thousands of registered shares with no par value, of which 99,680 in thousands of common shares as at September 30, 2016 (99,680 as at December 31, 2015) and 166,087 in thousands of preferred shares as at September 30, 2016 (166,022 as at December 31, 2015).

The Company is authorized to increase its capital stock up to the limit of 400,000 (in thousands of shares), regardless of any amendment to the Company’s Bylaws, upon resolution of the Board of Directors, which will establish the issue conditions.

·         At the Board of Directors’ Meetings held on February 24, 2016, March 22, 2016, May 9, 2016 and July 27, 2016 were approved capital increases in the amount R$2 (R$14 on September 30, 2015) through  the issue of 65 thousands preferred shares (379 thousands of preferred shares on September 30,2015).

 

25.2.   Stock option plan for preferred shares

Option plan

 

Information on the stock option plans is summarized below:

 

 

 

Price

 

Lot of shares

Series granted

Grant date

1st date of exercise

2nd date of exercise and expiration

At the grant date

End of the year

 

Number of shares granted
(in thousands)

Exercised

Not exercised by dismissal

Total in effect

Balance at September 30, 2016

 

 

 

 

 

 

 

Series A6 - Gold

3/15/2012

3/31/2015

3/31/2016

0.01

0.01

 

526

(490)

(36)

-

Series A6 - Silver

3/15/2012

3/31/2015

3/31/2016

64.13

64.13

 

526

(490)

(36)

-

Series A7 - Gold

3/15/2013

3/31/2016

3/31/2017

0.01

0.01

 

358

(195)

(39)

124

Series A7 - Silver

3/15/2013

3/31/2016

3/31/2017

80

80

 

358

(195)

(39)

124

Series B1

5/30/2014

5/30/2017

11/30/2017

0.01

0.01

 

239

(21)

(57)

161

Series C1

5/30/2014

5/30/2017

11/30/2017

83.22

83.22

 

239

(11)

(76)

152

Series B2

5/29/2015

6/1/2018

11/30/2018

0.01

0.01

 

337

(11)

(27)

299

Series C2

5/29/2015

6/1/2018

11/30/2018

77.27

77.27

 

337

-

(42)

295

Séries B3

5/30/2015

5/30/2019

11/30/2019

0.01

0.01

 

823

(3)

(3)

817

Séries C3

5/30/2015

5/30/2019

11/30/2019

37.21

37.21

 

823

(4)

(3)

816

 

 

 

 

 

 

 

4,566

(1,420)

(358)

2,788

 

 

91

 


 
 

Companhia Brasileira de Distribuição

 

Notes to the interim financial information

September 30, 2016

(In millions of Brazilian reais, unless otherwise stated)

25.    Shareholders’ equity - Continued

 

 

 

Price

 

Lot of shares

Series granted

Grant date

1st date of exercise

2nd date of exercise and expiration

At the grant date

End of the year

 

Number of shares granted
(in thousands

Exercised

Not exercised by dismissal

Total in effect

Balance at December 31, 2015

 

 

 

 

 

 

 

Series A5 - Gold

5/31/2011

5/31/2014

5/31/2015

0.01

0.01

 

299

(285)

(14)

-

Series A5 - Silver

5/31/2011

5/31/2014

5/31/2015

54.69

54.69

 

299

(285)

(14)

-

Series A6 - Gold

3/15/2012

3/31/2015

3/31/2016

0.01

0.01

 

526

(490)

(36)

-

Series A6 - Silver

3/15/2012

3/31/2015

3/31/2016

64.13

64.13

 

526

(488)

(36)

2

Series A7 - Gold

3/15/2013

3/31/2016

3/31/2017

0.01

0.01

 

358

(172)

(35)

151

Series A7 - Silver

3/15/2013

3/31/2016

3/31/2017

80

80

 

358

(172)

(35)

151

Series B1

5/30/2014

5/30/2017

11/30/2017

0.01

0.01

 

239

(16)

(54)

169

Series C1

5/30/2014

5/30/2017

11/30/2017

83.22

83.22

 

239

(11)

(64)

164

Series B2

5/29/2015

6/1/2018

11/30/2018

0.01

0.01

 

337

(5)

(16)

316

Series C2

5/29/2015

6/1/2018

11/30/2018

77.27

77.27

 

337

-

(23)

314

 

 

 

 

 

 

 

3,518

(1,924)

(327)

1,267

                       

At September 30, 2016 there were 233 treasury-preferred shares which may be used as guarantee for the options granted in the plan. The preferred share price at BM&FBovespa was R$53.10 per share.

The chart below shows the maximum percentage of interest dilution to which current shareholders will eventually be subject to in the event of exercise until 2016 of all options granted:

 

09.30.2016

31.12.2015

 

 

Number of shares

265,767

265,702

Balance of granted series in effect

2,788

1,267

Maximum percentage of dilution

1.05%

0.48%

 

The expectation of remaining average life of the series outstanding at September 30, 2016 was 2.04 year (1.75 year at December 31, 2015). The weighted average fair value of options granted at September 30, 2016 was R$44.69 (R$67.35 at December 31, 2015).

 

Shares

Weighted average of exercise price

Weighted average of remaining contractual term

Intrinsic value added

         

At December 31, 2015

       

Granted during the year

674

38,64

   

Cancelled during the year

(117)

45,53

   

Exercised during the year

(418)

32,62

   

Outstanding at the end of the year

1,267

39.57

1.75

26,586

Total to be exercised at December 31, 2015

1,267

39.57

1.75

26,586

         

At September 30, 2016

       

Granted during the period

1,645

18.61

 

 

Cancelled during the period

(59)

49.05

 

 

Exercised during the period

(65)

30.20

 

 

Outstanding at the end of the period

2,788

27.22

2.04

80,675

Total to be exercised at September 30, 2016

2,788

27.22

2.04

80,675

On September 30, 2016 there were options to be exercised of series A7.

 

92

 


 
 

Companhia Brasileira de Distribuição

 

Notes to the interim financial information

September 30, 2016

(In millions of Brazilian reais, unless otherwise stated)

25.    Shareholders’ equity - Continued

The amounts recorded in the Consolidated Statement of Profit and Loss, as at September 30, 2016 were R$13 (R$22 as at September 30, 2015).

25.3.   Cumulative other comprehensive income

Cumulative Translation Reserve corresponding to cumulative effect of exchange gains and losses on the translation of assets, liabilities and profit (loss) in Brazilian reais, corresponding to the investment of CBD in subsidiary Cdiscount. The effect in the Parent Company was R$81 and R$200 for non-controlling interests (R$95 in the parent company on September 30, 2015 and R$155 to non-controlling shareholders on September 30, 2015).

25.4.   Acquisition os interest in Cdiscount Colombie

On July, 2016, the subsidiary Cnova N.V and its minority shareholders (Almacênes Éxito, holding 29%) entered into a new agreement in which Éxito will buy the remaining interest. As a consequence the amount of reciprocal call/put option were cancelled, resulting an impact on Company’s equity of R$29 million (R$ 11 million in parent company and R$ 18 milion in non-controlling shareholders.

 

26.    Net sales of goods and/or services      

 

Parent Company

 

Consolidated

 

9.30.2016

9.30.2015

 

9.30.2016

9.30.2015

Gross sales:

         

Goods

19,798

17,766

 

49,793

48,928

Services rendered

189

204

 

1,468

1,249

Financial services

-

-

 

1,027

1,042

Sales returns and cancellations

(340)

(330)

 

(945)

(1,352)

 

19,647

17,640

 

51,343

49,867

 

 

       

Taxes

(1,544)

(1,342)

 

(5,363)

(4,697)

 

 

 

 

 

 

Net sales

18,103

16,298

 

45,980

45,170

27.    Expenses by nature       

 

Parent Company

 

Consolidated

 

9.30.2016

9.30.2015

 

9.30.2016

9.30.2015

 

 

 

 

 

Cost of inventories

(12,268)

(11,191)

 

(32,096)

(31,495)

Personnel expenses

(2,473)

(2,048)

 

(5,573)

(5,144)

Outsourced services

(313)

(224)

 

(1,893)

(1,596)

Functional expenses

(1,312)

(1,002)

 

(2,415)

(2,164)

Selling expenses

(513)

(471)

 

(1,747)

(1,939)

Other expenses

(341)

(214)

 

(523)

(457)

 

(17,220)

(15,150)

 

(44,247)

(42,795)

 

         

Cost of goods and/or services sold

(13,175)

(11,909)

 

(34,382)

(33,788)

Selling expenses

(3,579)

(2,886)

 

(8,635)

(7,885)

General and administrative expenses

(466)

(355)

 

(1,230)

(1,122)

 

(17,220)

(15,150)

 

(44,247)

(42,795)

 

93

 


 
 

Companhia Brasileira de Distribuição

 

Notes to the interim financial information

September 30, 2016

(In millions of Brazilian reais, unless otherwise stated)

28.    Other operating income (expenses), net

           
 

Parent Company

 

Consolidated

 

9.30.2016

9.30.2015

 

9.30.2016

9.30.2015

 

 

 

 

 

 

Indemnified amounts(i)

(52)

(55)

 

(52)

(55)

Reversal of provision

-

27

 

-

109

Tax provision (ii)

(150)

(19)

 

(201)

(35)

Integration/restructuring expenses(iii)

(48)

(87)

 

(179)

(246)

Loss on disposal of fixed assets

(45)

(22)

 

(82)

(37)

Cnova expenses

(6)

-

 

(165)

-

Others

(5)

(4)

 

-

(23)

 

(306)

(160)

 

(679)

(287)

(i)     Expenses incurred related to contingencies amounts referring to prior periods of association with CB;

(ii)    GPA recorded a provision of R$184 relating to income tax, ICMS, PIS/COFINS and fine by not accomplish accessory obligation  and reclassified from possible to probable and enrolled in estatual and municipal tax debt refinancing programs in the amount R$17; and

(iii)   A number of additional measures have been implemented to adapt the company's expense structure, covering all operating and administrative areas, in order to mitigate the effects of inflation on fixed costs and lower dilution of expenses.

 

29.    Financial income (expenses), net

 

Parent Company

 

Consolidated

 

9.30.2016

9.30.2015

 

9.30.2016

9.30.2015

Finance expenses:

 

 

 

 

 

Cost of debt

(463)

(487)

 

(874)

(851)

Cost of sales of receivables

(76)

(51)

 

(463)

(428)

Monetary loss

(113)

(110)

 

(240)

(205)

Other finance expenses

(61)

(85)

 

(136)

(161)

Total financial expenses

(713)

(733)

 

(1,713)

(1,645)

 

 

 

 

 

 

Financial income:

         

Income from cash and cash equivalents

37

65

 

154

214

Monetary gain

87

119

 

205

358

Other financial income

4

2

 

23

10

Total financial income

128

186

 

382

582

 

         

Total

(585)

(547)

 

(1,331)

(1,063)

           

The hedge effects in the period ended September 30, 2016 and September 30, 2015 are disclosed in Note 18.1.2(iii).

94

 


 
 

Companhia Brasileira de Distribuição

 

Notes to the interim financial information

September 30, 2016

(In millions of Brazilian reais, unless otherwise stated)

 

30.    Earnings per share

The information on earnings per share was presented in the annual financial statements for 2015, in note 30.

The table below presents the determination of net income (loss) available to holders of common and preferred shares and the weighted average number of common and preferred shares outstanding used to calculate basic and diluted earnings (loss) per share in each reporting period:

 

 

9.30.2016

 

9.30.2015

 

Preferred

Common

Total

 

Preferred

Common

Total

         

Basic numerator

             

Net income (loss) allocated to common and preferred shareholders - continued activities

(242)

(145)

(387)

 

209

115

324

Net income (loss) allocated to common and preferred shareholders - discontinued activities

(37)

(22)

(59)

 

(49)

(27)

(76)

Net income (loss) allocated to common and preferred shareholders

(279)

(167)

(446)

 

160

88

248

             

Basic denominator (millions of shares)

             

Weighted average of shares

166

100

266

 

166

100

266

             

Basic earnings per millions of shares (R$) - continued activities

(1.46011)

(1.46011)

   

1.26488

1.14989

 

Basic earnings per millions of shares (R$) - discontinued activities

(0.21906)

(0.21906)

   

(0.29681)

(0.26983)

 

Basic earnings per millions of shares (R$) - total

(1.67917)

(1.67917)

   

0.96807

0.88006

 

             
               

Diluted numerator

             

Net income (loss) allocated to common and preferred shareholders - continued activities

(242)

(145)

(387)

 

209

115

324

Net income (loss) allocated to common and preferred shareholders - discontinued activities

(37)

(22)

(59)

 

(49)

(27)

(76)

Net income (loss) allocated to common and preferred shareholders - total

(279)

(167)

(446)

 

160

88

248

             

Diluted denominator

             

Weighted average of shares (in millions)

166

100

266

 

166

100

266

Stock call option

-

-

-

 

-

-

-

Diluted weighted average of shares (millions)

166

100

266

 

166

100

266

             

Diluted earnings per millions of shares (R$) - continued activities

(1.46011)

(1.46011)

   

1.26203

1.14989

 

Diluted earnings per millions of shares (R$) - discontinued activities

(0.21906)

(0.21906)

   

(0.29681)

(0.26983)

 

Diluted earnings per millions of shares (R$) - total

(1.67917)

(1.67917)

   

0.96588

0.88006

 

 

95

 


 
 

Companhia Brasileira de Distribuição

 

Notes to the interim financial information

September 30, 2016

(In millions of Brazilian reais, unless otherwise stated)

 

31.    Defined contribution plan

In July 2007, the Company established a supplementary defined contribution private pension plan on behalf of its employees, managed by the financial institution BrasilPrev Seguros e Previdência S.A. The Company pays monthly contributions on behalf of its employees, and the amount paid for the nine-month period ended September 30, 2016 is R$3 (R$4 as at September 30, 2015), and employees contribution is R$5 (R$3 as at September 30, 2015). The plan had 826 participants as at September 30, 2016 (859 as at September 30, 2015).

 

32.    Insurance coverage

The insurance coverage as at September 30, 2016 is summarized as follows:

 

 

 

Parent Company

Consolidated

Insured assets

Covered risks

Amount insured

Amount insured

Property and equipment and inventories

Assigning profit

11,142

25,079

Profit

Loss of profits

8,035

15,729

Vehicles and others (*)

Damages

399

612

 

 

 

 

The Company maintains specific policies for general civil liability of R$100 and civil responsability of R$134, amounting the total of R$234 on all covered risks.

(*)     The value reported above does not include coverage of the hooves, which are insured by the value of 100% of the Foundation Institute of Economic Research – FIPE table.

33.    Segment information

The information on segments was presented in the annual financial statements for 2015, in note 33.

Management considers the following segments:

·       Retail – includes the banners “Pão de Açúcar”, “Minuto Pão de Açúcar”, “Extra Hiper”, “Extra Supermercado”, “Minimercado Extra”, “Posto Extra”, “Drogaria Extra” and “GPA Malls & Properties”.

·       Home appliances – includes the banners “Ponto Frio” and “Casas Bahia”.

·       Cash & Carry – includes the brand “ASSAÍ”.

·       E-commerce includes the “sites” www.pontofrio.com.br; www.extra.com.br; www.casasbahia.com.br; www.barateiro.com.br, www.partiuviagens.com.br and www.cdiscount.com.br.

Information on concolidated Company’s segments as at September 30, 2016 is included in the table below:

 

96

 


 
 

Companhia Brasileira de Distribuição

 

Notes to the interim financial information

September 30, 2016

(In millions of Brazilian reais, unless otherwise stated)

33.    Segment information – Continued

 

Retail

 

Cash & Carry

 

Home appliances

 

E-commerce

 

Total

 

Eliminations (*)

 

Total

 

2016

2015

 

2016

2015

 

2016

2015

 

2016

2015

 

2016

2015

 

2016

2015

 

2016

2015

Net sales

19,482

19,400

 

10,232

7,321

 

13,154

13,807

 

3,202

4,699

 

46,070

45,227

 

(90)

(57)

 

45,980

45,170

Gross profit

5,314

5,385

 

1,484

1,019

 

4,501

4,528

 

304

450

 

11,603

11,382

 

(5)

-

 

11,598

11,382

Depreciation and amortization

(441)

(435)

 

(95)

(71)

 

(129)

(132)

 

(18)

(24)

 

(683)

(662)

 

-

-

 

(683)

(662)

Share of profit of subsidiaries and associates

58

61

 

-

-

 

23

23

 

-

-

 

81

84

 

-

-

 

81

84

Operating income

219

723

 

286

177

 

497

724

 

(550)

(114)

 

452

1,510

 

-

-

 

452

1,510

Finance costs

(736)

(768)

 

(101)

(77)

 

(662)

(611)

 

(222)

(214)

 

(1,721)

(1,670)

 

8

25

 

(1,713)

(1,645)

Finance income

145

280

 

28

18

 

205

267

 

12

42

 

390

607

 

(8)

(25)

 

382

582

Profit(loss) before income tax and social contribution

(373)

234

 

214

118

 

40

380

 

(760)

(285)

 

(879)

447

 

-

-

 

(879)

447

Income tax and social contribution

103

(47)

 

(78)

(40)

 

(6)

(102)

 

(1)

101

 

18

(88)

 

-

-

 

18

(88)

Net income(loss) for the period discontinued operation

-

-

 

-

-

 

-

-

 

(187)

(250)

 

(187)

(250)

 

-

-

 

(187)

(250)

Net income(loss) for the period continued operation

(270)

187

 

136

78

 

34

278

 

(948)

(434)

 

(1,048)

109

 

-

-

 

(1,048)

109

                                       

Current assets

5,882

7,394

 

2,103

2,187

 

8,209

10,491

 

4,305

4,888

 

20,499

24,960

 

(581)

-

 

19,918

24,960

Noncurrent assets

13,942

13,935

 

2,341

1,868

 

5,981

5,805

 

298

1,045

 

22,562

22,653

 

(524)

(372)

 

22,038

22,281

Current liabilities

7,231

6,910

 

2,507

2,409

 

7,498

9,463

 

6,197

6,863

 

23,433

25,645

 

(1,105)

(372)

 

22,328

25,273

Noncurrent liabilities

4,442

5,766

 

280

372

 

2,172

2,350

 

98

128

 

6,992

8,616

 

-

-

 

6,992

8,616

Shareholders' equity

8,151

8,653

 

1,657

1,274

 

4,520

4,483

 

(1,692)

(1,058)

 

12,636

13,352

 

-

-

 

12,636

13,352

 

 

 

 

 

 

 

97

 


 
 

Companhia Brasileira de Distribuição

 

Notes to the interim financial information

September 30, 2016

(In millions of Brazilian reais, unless otherwise stated)

 

 

 

 

33.    Segment information – Continued

 

Brazil

 

International

                 

Description

Retail

 

Cash & Carry

 

Home appliances

 

E-commerce

 

E-commerce (**)

 

Total

 

Eliminations (*)

 

Total

 

2016

2015

 

2016

2015

 

2016

2015

 

2016

2015

 

2016

2015

 

2016

2015

 

2016

2015

 

2016

2015

                                               

Net operating revenue

19,482

19,400

 

10,232

7,321

 

13,154

13,807

 

3,202

4,699

 

-

-

 

46,070

45,227

 

(90)

(57)

 

45,980

45,170

                                             

Current assets

5,882

7,394

 

2,103

2,187

 

8,209

10,491

 

1,197

2,293

 

3,108

2,595

 

20,499

24,960

 

(581)

-

 

19,918

24,960

Noncurrent assets

13,942

13,935

 

2,341

1,868

 

5,981

5,805

 

298

379

 

-

666

 

22,562

22,653

 

(524)

(372)

 

22,038

22,281

Current liabilities

7,231

6,910

 

2,507

2,409

 

7,498

9,463

 

3,073

3,525

 

3,124

3,338

 

23,433

25,645

 

(1,105)

(372)

 

22,328

25,273

Noncurrent liabilities

4,442

5,766

 

280

372

 

2,172

2,350

 

98

25

 

-

103

 

6,992

8,616

 

-

-

 

6,992

8,616

Shareholders' equity

8,151

8,653

 

1,657

1,274

 

4,520

4,483

 

(1,676)

(878)

 

(16)

(180)

 

12,636

13,352

 

-

-

 

12,636

13,352

 

(*) The eliminations are composed by intercompany balances.

(**) Amounts reclassified on September, 2016 to held for sale and discontinued activities as per note 1.5

98

 


 
 

Companhia Brasileira de Distribuição

 

Notes to the interim financial information

September 30, 2016          

(In millions of Brazilian reais, unless otherwise stated)

33.    Segment information – Continued

Company’s general information

The Company and its subsidiaries operate primarily as a retailer of food, clothing, home appliances and other products. Total revenues are composed of the following types of products:

 

9.30.2016

9.30.2015

 

Food

64.50%

59.1%

Nonfood

35.50%

40.9%

Total sales

100.00%

100.00%

 

 

 

As at September 30, 2016, capital expenditures to invest on plant and property and intangible (Capex) were as follows:

 

9.30.2016

9.30.2015

 

Food

862

1,039

Nonfood

209

445

Total capital expenditures

1,071

1,484

34.    Events after report period

34.1.     Debentures issuance

The Board of Directors’ meeting held on October 5,2016 approved the 13th issuance of simple debentures, non convertible into shares, unsecured, in a sole series, in the total amount of R$ 750, which may be increased up to R$ 1,012 yelding 97.5% of CDI , with maturity date in 3 years. These debentures shall be subject to private placement to Ares Serviços Imobiliários Ltda, which will transfer the rights to Ápice securitizadora S.A, who intends to acquire the debentures related to the Agribusiness Credit Rights to then back up the Agribusiness Receivables Certificate (CRA), which will be subject to public placement. The proceeds arising from the Debentures shall be exclusively used to purchase agricultural products, such as fruits, vegetables, dairy products, poultry and other animal proteins in natura directly from rural producers and/or rural cooperatives.

34.2.     Morzan arbitration

The Company and its direct controlling shareholder, Wilkes Participações S.A., were ordered by an award rendered by the International Court of Arbitration – ICC to jointly and severally indemnify Morzan Empreendimentos e Participações S.A. for facts related to the transaction for the purchase of the control of Globex Utilidades S.A. (currently Via Varejo S.A.) as detailed in note 1.1. On October 25, 2016 the Securities Registration Office (“SRE”) of the Brazilian Securities Commission (“CVM”) ordered the Company to “pay the additional value equivalent to 80% of the value effectively paid to Morzan(…) to the other shareholders of Globex Utilidades S.A. who adhered to the Share Purchase Agreement which culminated in the sale of the Company’s control or chose, in the context of its MTO, the mixed payment option, as defined” in the notice of the mandatory tender offer launched by the Company on January 4, 2010. On a preliminary analysis, the Notice’s order would imply the obligation to carry out a payment of approximately R$ 150. The Company in conjunction with its consultants analyzed the terms of the Notice and is convinced that the Arbitral Award does not have the effects attributed by SRE, and for this reason it will submit an appeal to CVM’s Board of Commissioners, with request of suspensive effect, with view to alter the order set forth in the Notice.

99

 


 
 

Companhia Brasileira de Distribuição

Notes to the interim financial information

September 30, 2016          

(In millions of Brazilian reais, unless otherwise stated)

 

Other information deemed as relevant by the Company.

 

Shareholding at 9/30/2016

 
               
               

SHAREHOLDING OF CONTROLLING PARTIES OF THE COMPANY’S SHARES. UP TO THE INDIVIDUAL LEVEL

 

COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO (Publicly-held company)

Shareholding at 9/30/2016
(In units)

 
 

Shareholder

Common Shares

Preferred Shares

Total

 

Number

%

Number

%

Number

%

 

Wilkes Participações S/A

94,019,178

94.32%

-

0.00%

94,019,178

35.38%

 

Jean-Charles Naouri

-

0.00%

1

0.00%

1

0.00%

 

Geant International BV*

-

0.00%

9,423,742

5.67%

9,423,742

3.55%

 

Segisor*

5,600,050

5.62%

-

0.00%

5,600,050

2.11%

 

Casino Guichard Perrachon*

1

0.00%

-

0.00%

1

0.00%

 

Almacenes Éxito S.A.*

1

0.00%

-

0.00%

1

0.00%

 

King LLC*

-

0.00%

852,000

0.51%

852,000

0.32%

 

Helicco Participações Ltda.

-

0.00%

581,600

0.35%

581,600

0.22%

 

Carmignac Gestion*

-

0.00%

13,576,698

8.17%

13,576,698

5.11%

 

Harding Loevner, LP*

-

0.00%

9,259,594

5.58%

9,259,594

3.48%

 

Brandes Investment Partners, LP*

-

0.00%

8,510,442

5.12%

8,510,442

3.20%

 

Board of Executive Officers

-

0.00%

2

0.00%

2

0.00%

 

Board of Directors

-

0.00%

26,701

0.02%

26,701

0.01%

 

Treasury Shares

-

0.00%

232,586

0.14%

232,586

0.09%

 

Others

60,621

0.06%

123,623,497

74.43%

123,684,118

46.54%

 

TOTAL

99,679,851

100.00%

166,086,863

100.00%

265,766,714

100%

 

(*) Foreign Company

             
               
               
               

CORPORATE’S CAPITAL STOCK DISTRIBUTION (COMPANY’S SHAREHOLDER). UP TO THE INDIVIDUAL LEVEL

 

WILKES PARTICIPAÇÕES S.A

Shareholding at 9/30/2016 (In units)

 

Shareholder/Quotaholder

Common Shares

Preferred Shares

Total

 

Number

%

Number

%

Number

%

 

Casino*

1

0.00%

-

0.00%

1

0.00%

 

Segisor*

217,371,145

97.23%

-

0.00%

217,371,145

97.23%

 

Bengal Llc*

2,119,162

0.95%

-

0.00%

2,119,162

0.95%

 

Oregon Llc*

2,119,162

0.95%

-

0.00%

2,119,162

0.95%

 

Pincher Llc*

1,961,612

0.88%

-

0.00%

1,961,612

0.88%

 

Éxito

1

0.00%

-

0.00%

1

0.00%

 

Ações Em Tesouraria

-

0.00%

-

0.00%

-

0.00%

 

TOTAL

223,571,083

100.00%

-

0.00%

223,571,083

100%

 

(*) Foreign Company

             
               
               
               

SHAREHOLDING OF CONTROLLING PARTIES OF THE COMPANY’S SHARES. UP TO THE INDIVIDUAL LEVEL

         

SEGISOR

 

 

     

Quotaholder

Quotas

%

         

Onper Investimentos 2015 S.L.*

887,239,543

50.00%

         

Casino Guichard Perrachon*

887,239,543

50.00%

         

TOTAL

1,774,479,086

100%

         

(*) Foreign Company

             
               
               

SHAREHOLDING OF CONTROLLING PARTIES OF THE COMPANY’S SHARES. UP TO THE INDIVIDUAL LEVEL

 

ONPER INVESTIMENTOS 2015 S.L.

Shareholding at 9/30/2016 (In units)

 

Shareholder

Common Shares

%

Preferref Shares

%

Number

%

 

Almanacenes Éxito S.A.*

3,000

100.00%

0

0.00%

3,000

100.00%

 

TOTAL

3,000

100%

0

0%

3,000

100.00%

 

(*) Foreign Company

             

 

100

 


 
 

Companhia Brasileira de Distribuição

Notes to the interim financial information

September 30, 2016          

(In millions of Brazilian reais, unless otherwise stated)

 

Other information deemed as relevant by the Company.

 

CONSOLIDATED SHAREHOLDING OF CONTROLLING PARTIES AND MANAGEMENT AND OUTSTANDING SHARES
Shareholding at 9/30/2016

Shareholding at 9/30/2016
(In units)

 
 

Shareholder

Common Shares

Preferred Shares

 

Number

%

Number

%

Number

%

 

Controlling parties

99,619,230

164331.22%

10,857,343

6.54%

110,476,573

41.57%

 

 

             

Management

             

Board of Directors

-

0.00%

2

0.00%

2

0.00%

 

Board of Executive Officers

-

0.00%

26,701

0.02%

26,701

0.01%

 

 

             

Treasury Shares

-

0.00%

232,586

0.14%

232,586

0.09%

 

 

             

Other Shareholders

60,621

100.00%

154,970,230

93.31%

155,030,851

58.33%

 

 

             

Total

99,679,851

100.00%

166,086,862

100.00%

265,766,713

100.00%

 

 

             

Outstanding Shares

60,621

0.06%

154,970,230

93.31%

155,030,851

58.33%

 
 

 

 

         
               
         

Shareholding at 9/30/2015
(In units)

 

CONSOLIDATED SHAREHOLDING OF CONTROLLING PARTIES AND MANAGEMENT AND OUTSTANDING SHARES
Shareholding at 9/30/2015

 
 

Shareholder

Common Shares

Preferred Shares

     

Number

%

Number

%

Number

%

 

Controlling parties

99,619,230

99.94%

9,887,819

6.64%

109,507,049

44.07%

 

 

             

Management

             

Board of Directors

-

0.00%

3

0.00%

3

0.00%

 

Board of Executive Officers

-

0.00%

27,011

0.02%

27,011

0.01%

 

 

             

Treasury Shares

-

0.00%

232,586

0.16%

232,586

0.09%

 

 

             

Other Shareholders

60,621

0.06%

138,663,701

93.18%

138,724,322

55.83%

 

 

             

Total

99,679,851

100.00%

148,811,120

100.00%

248,490,971

100.00%

 

 

             

Outstanding Shares

60,621

0.06%

138,663,701

93.18%

138,724,322

55.83%

 

 

101

 

 

SIGNATURES

        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:  October 28, 2016 By:   /s/ Ronaldo Iabrudi 
         Name:   Ronaldo Iabrudi
         Title:     Chief Executive Officer



    By:    /s/ Daniela Sabbag            
         Name:  Daniela Sabbag 
         Title:     Investor Relations Officer


FORWARD-LOOKING STATEMENTS

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.