cbdpr2q18_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 July, 2018

           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  


 
 

 São Paulo, July 24, 2018 - GPA [B3: PCAR4; NYSE: CBD] announces its results for the 2nd quarter of 2018. Due to the ongoing divestment of the interest held by GPA in Via Varejo S.A., as announced in the material fact notice of November 23, 2016, the operations of Via Varejo are treated as discontinued operations. Accordingly, net sales and other profit or loss accounts were adjusted retrospectively, as required by IFRS 5/CPC 31, approved by CVM Resolution 598/09 – Non-current assets held for sale and discontinued operations. The following statements are related to the results of continuing operations. All comparisons are with the same period in 2017, except where stated otherwise.

 

2Q18 RESULTS

 

GPA Food:

          Gross sales revenue of R$12.8 billion, up 9.9%, driven by the accelerated growth at Multivarejo and the solid performance of Assaí, despite a relevant food deflation;      

          Adjusted EBITDA(*) reached R$679 million (+25.5% vs. 2Q17), with margin expanding from 5.1% to 5.8%, maintaining a strong pace of growth;

          Net income attributed to controlling shareholders of R$462 million 2.4 times higher than 2Q17 profit. Ex-tax credits, profit reached R$ 185 million, reversing the loss of the same period of the previous year;

          Maintenance of solid financial structure, with a leverage ratio of around 1 time EBITDA.

 

Multivarejo:

§  Gross sales revenue of R$7.0 billion, with solid same-store sales growth excluding the calendar effect of 5.3%. Sales improved significantly across all banners, supporting a market share gain of 100 bps in the quarter;

§  Gross margin(*) remained stable at 28.1%, striking a good balance between successful promotional campaigns and price competitiveness;

§  Operating expenses as a percentage of net revenue decreased from 23.9% to 23.1% in 2Q18, due to the ongoing efficiency gains, led by productivity gains in stores;

§  Adjusted EBITDA(*) of R$358 million, up 18.6%, as a result of the significant evolution of sales and greater operational efficiency. EBITDA margin(*) stood at 5.6%, expanding 90 bps.

Assaí:

       Gross sales revenue of R$5.7 billion, up 22.8%, maintaining the banner’s strong performance. This growth translated into a market share gain of around 200 bps in the quarter;

       Gross margin(*) reached 16.4%, mainly due to the successful organic expansion and the consequent rapid maturation of the stores opened in recent years;

Adjusted EBITDA margin(*) reached 6.1%, expanding a robust 50 bps;

       Net income reached R$412 million (R$ 168 million ex tax credits), registering strong growth of 4.3 times vs 2Q17 (or 1.8 times ex tax credits)

 

 

Consolidated

 

Food Business

 

Multivarejo

 

Assaí

(R$ million)(1)

2Q18

2Q17

Δ

 

2Q18

2Q17

Δ

 

2Q18

2Q17

Δ

 

2Q18

2Q17

Δ

Gross Revenue

12,772

11,623

9.9%

 

12,772

11,623

9.9%

 

  7,030

  6,945

1.2%

 

  5,742

  4,678

22.8%

Net Revenue Ex. tax credits(*)

11,730

10,663

10.0%

 

11,730

10,663

10.0%

 

  6,452

  6,390

1.0%

 

  5,278

  4,273

23.5%

Gross Profit  Ex. tax credits(*)

  2,684

  2,489

7.8%

 

  2,684

  2,489

7.8%

 

  1,816

  1,812

0.3%

 

  868

  677

28.1%

Gross Margin Ex. tax credits(*)

22.9%

23.3%

-40 bps

 

22.9%

23.3%

-40 bps

 

28.1%

28.3%

-20 bps

 

16.4%

15.9%

50 bps

Adjusted EBITDA Ex. tax credits(2)(3)(*)

  648

  505

28.3%

 

  679

  541

25.5%

 

  358

  302

18.6%

 

  321

  239

34.2%

Adjusted EBITDA Margin Ex. tax credits(*)

5.5%

4.7%

80 bps

 

5.8%

5.1%

70 bps

 

5.6%

4.7%

90 bps

 

6.1%

5.6%

50 bps

 Net Income - Controlling Shareholders - continuing operations

  431

  160

169.9%

 

  462

  196

136.1%

 

50

99

-49.7%

 

  412

96

327.8%

Net margin - continuing operations

3.7%

1.5%

220 bps

 

3.9%

1.8%

210 bps

 

0.8%

1.6%

-80 bps

 

7.8%

2.3%

550 bps

Net Income (Loss) - Controlling Shareholders - continuing operations ex. tax credits(*)

  153

  (177)

n.a

 

  185

  (141)

n.a

 

16

  (237)

n.a

 

  168

96

74.9%

Net Margin - continuing operations ex. tax credits (*)

1.3%

-1.7%

300 bps

 

1.6%

-1.3%

290 bps

 

0.3%

-3.7%

400 bps

 

3.2%

2.3%

90 bps

(1) Sums and percentages may present discrepancies due to rounding. All margins were calculated as a percentage of net sales. (2) Earnings before interest, taxes, depreciation and amortization. (3) EBITDA adjusted by Other Operating Income and Expenses.

 (*) Excluding tax credits, as detailed in the section “Tax Credits” on page 4.

 

1

 


 
 

Outlook:

 

GPA’s performance in 2Q18 enabled it to reaffirm its guidance for 2018:

 

§  Same-store sales growth: above inflation at Assaí and in line with food inflation at Multivarejo, with continued market share gains;

§  Adjusted EBITDA margin: 5.5%-5.6% at Multivarejo and 5.8%-5.9% at Assaí;

§  Financial Result: around 1% of net sales;

§  LATAM synergies: should surpass US$85 million in savings for the Brazil perimeter.

 

"We closed the second quarter of the year with great prospects for the GPA business. Driven by the assertiveness of the new promotional dynamics and adjustments made in the operation of the Multivarejo business, we registered a significant acceleration of the sales level, with gains in market share and improved profitability in all brands. This result reaffirms a new trend of revenue for the business. Assaí continues to deliver consistent sales growth, with market share evolution, coupled with a solid result."

Peter Estermann – Chief Executive Officer, GPA

 

 

2

 


 
 

 

I. Financial Performance

  

 

Consolidated

 

Food Business

 

Multivarejo

 

Assaí

(R$ million)(1)

2Q18

2Q17

Δ

 

2Q18

2Q17

Δ

 

2Q18

2Q17

Δ

 

2Q18

2Q17

Δ

                               

Gross Revenue

12,772

11,623

9.9%

 

12,772

11,623

9.9%

 

  7,030

  6,945

1.2%

 

  5,742

  4,678

22.8%

Net Revenue Ex. tax credits(*)

11,730

10,663

10.0%

 

11,730

10,663

10.0%

 

  6,452

  6,390

1.0%

 

  5,278

  4,273

23.5%

Gross Profit  Ex. tax credits(*)

  2,684

  2,489

7.8%

 

  2,684

  2,489

7.8%

 

  1,816

  1,812

0.3%

 

  868

  677

28.1%

Gross Margin Ex. tax credits(*)

22.9%

23.3%

-40 bps

 

22.9%

23.3%

-40 bps

 

28.1%

28.3%

-20 bps

 

16.4%

15.9%

50 bps

Selling, General and Adm. Expenses

  (2,037)

  (1,969)

3.5%

 

  (2,037)

  (1,969)

3.5%

 

  (1,489)

  (1,529)

-2.7%

 

  (549)

  (439)

24.8%

      % of Net Revenue

17.4%

18.5%

-110 bps

 

17.4%

18.5%

-110 bps

 

23.1%

23.9%

-80 bps

 

10.4%

10.3%

10 bps

Other Operating Revenue (Expenses)

(90)

  (307)

0.0%

 

(90)

  (307)

-7057.7%

 

(80)

  (272)

-7074.9%

 

(11)

(36)

-6926.3%

     % of Net Revenue

0.8%

2.9%

-2 bps

 

0.8%

2.9%

-210 bps

 

1.2%

4.3%

-310 bps

 

0.2%

0.8%

-60 bps

EBITDA (2)

  972

  645

50.7%

 

  1,003

  681

47.3%

 

  324

  477

-32.1%

 

  679

  204

233.3%

EBITDA Margin

8.3%

6.0%

230 bps

 

8.6%

6.4%

220 bps

 

5.0%

7.5%

-250 bps

 

12.9%

4.8%

810 bps

Adjusted EBITDA(2)(3)

  1,062

  952

11.5%

 

  1,093

  988

10.6%

 

  403

  749

-46.2%

 

  690

  239

188.3%

Adjusted EBITDA Margin

9.1%

8.9%

20 bps

 

9.3%

9.3%

0 bps

 

6.3%

11.7%

-540 bps

 

13.1%

5.6%

750 bps

Adjusted EBITDA Ex. tax credits(2)(3)(*)

  648

  505

28.3%

 

  679

  541

25.5%

 

  358

  302

18.6%

 

  321

  239

34.2%

Adjusted EBITDA Margin Ex. tax credits(*)

5.5%

4.7%

80 bps

 

5.8%

5.1%

70 bps

 

5.6%

4.7%

90 bps

 

6.1%

5.6%

50 bps

Net Financial Revenue (Expenses)

  (148)

  (188)

-21.5%

 

  (148)

  (188)

-21.5%

 

  (143)

  (170)

-15.9%

 

  (5)

(18)

-74.6%

      % of Net Revenue

1.3%

1.8%

-50 bps

 

1.3%

1.8%

-50 bps

 

2.2%

2.7%

-50 bps

 

0.1%

0.4%

-30 bps

Net Income  - Controlling Shareholders - continuing operations

  431

  160

169.9%

 

  462

  196

136.1%

 

50

99

-49.7%

 

  412

96

327.8%

     Net Margin- continuing operations

3.7%

1.5%

220 bps

 

3.9%

1.8%

210 bps

 

0.8%

1.6%

-80 bps

 

7.8%

2.3%

550 bps

Net Income (Loss) - Controlling Shareholders - continuing operations ex. tax credits(*)

  153

  (177)

n.a

 

  185

  (141)

n.a

 

16

  (237)

n.a

 

  168

96

74.9%

     Net Margin - continuing operations ex. tax credits (*)

1.3%

-1.7%

300 bps

 

1.6%

-1.3%

290 bps

 

0.3%

-3.7%

400 bps

 

3.2%

2.3%

90 bps

 

(1)                 Sums and percentages may present discrepancies due to rounding. All margins were calculated as a percentage of net sales. (2) Earnings before interest, taxes, depreciation and amortization. (3) EBITDA adjusted by Other Operating Income and Expenses.

(*)        Excluding tax credits, as detailed in the section “Tax Credits” on page 4.

 

3

 


 
 

OPERATING PERFORMANCE BY BUSINESS

 

Tax Credits

 

2Q18

Multivarejo sold a portion of the tax credits related to the exclusion of ICMS from the PIS / COFINS calculation bases. The gain from this sale amounted to approximately R$ 50 million (R$ 45 million net of tax). The amount was recognized as deduction from net revenue.

 

In the quarter, Assaí reversed R$369 million of a provision accrued in 2Q17 related to ICMS ST credits for periods prior to the Supreme Court (STF) decision. The changes in the monetization prospects motivated by the new legislation made it possible to justify this reversal of the provision. The amount was recognized as a deduction from cost of good sold.

 

2Q17

In the second quarter of last year there was recognition of non-recurring tax credits in Multivarejo related to the restitution of ICMS ST (Tax Substitution). The amount of R$ 447 million was recognized as a deduction from cost of good sold.

 

Multivarejo

 

Gross sales revenue of R$7.0 billion, with solid same-store sales growth excluding the calendar effect of 5.3%. Multivarejo captured 100 bps in market share in the quarter (source: Nielsen), led by the banners Extra Hiper and Pão de Açúcar. The expansion of commercial actions and more-successful promotional campaigns drove the strong growth at Multivarejo, with sales volumes recovering and accelerating across all banners.

 

Gross profit excluding tax credits amounted to R$1,816 million, with gross margin of 28.1%. The success of these actions combined with the increased customization of offerings (My Discount) enabled the segment to maintain gross margin at similar levels to 2Q17, despite more promotional activations in the period.

   

Selling, general and administrative expenses amounted to R$1,489 million, reduction of 2.7% from 2Q17. As a ratio of net revenue, these expenses decreased 80 bps (23.1%) compared to 2Q17. This improvement was due to the closing of hypermarket stores and ongoing initiatives to capture efficiency gains to mitigate the effects from inflation, led by productivity gains in stores.

 

Adjusted EBITDA excluding tax credits amounted to R$358 million, improving 18.6% from 2Q17, as result of the significant evolution of sales and greater operational efficiency. Margin reached 5.6%, improving 90 bps.

 

 

Assaí

 

Gross margin came to R$5.7 billion, representing robust growth of 22.8%. This growth translated into a market share gain of around 200 bps in the quarter (source: Nielsen). Same-store net sales ex-calendar grew 4.7% (2.5% ex-conversions).

 

Gross profit excluding tax credits came to R$868 million, with gross margin of 16.4%. Despite the negative effect from food deflation in the quarter of around -2.8%, the gross margin expansion of 50 bps was mainly due to the successful expansion over the past two years:

o    17 organic stores with accelerated maturation, reflecting a well-defined business model and market demand;

o    Positive impact from store conversions, resulting in more attractive stores that better meet the needs of target market.

Regarding the new tax framework for ICMS-ST, it is important to note that 2Q17 and 2Q18 are on a comparable basis.

4

 


 
 

 

Selling, general and administrative expenses corresponded to 10.4% of net revenue, in line with 2Q17, reflecting the maturation of stores, despite the increase in expenses due to stronger  individual customer and the higher number of stores.

 

Adjusted EBITDA excluding tax credits amounted to R$321 million, with margin expanding 50 bps to 6.1%.

 

 

FINANCIAL PERFORMANCE

 

Other Income and Expenses

 

Other Operating Income and Expenses came to R$90 million and were mainly related to:

          Expenses associated with store closures/conversions (Extra Hiper into Assaí and Extra Super into Compre Bem), in the amount of R$46 million;

          Expenses with the integration and restructuring of Multivarejo, in the amount of R$43 million.

 

Financial result

 

The Company’s financial result amounted to R$148 million, or 1.3% of net sales, improving 50 bps from 2Q17. The main variations were as follows:

§  Decrease in debt cost: in line with the decline in the CDI interest rate, from 10.9% in 2Q17 to 6.4% in 2Q18;

§  Increase in the cost of selling receivables: despite the lower interest rate there was an increase in the volume anticipated due to the growth of sales and greater participation of non-food;

§  Variations in contingencies and other expenses:  corresponded to 0.4% of net revenue, in line with 1Q18.

 

 Net Income

 

In the Food segment, the profit of the controlling shareholders of continuing operations totaled R$ 462 million, 2.4 times higher than 2Q17. Excluding tax credits reached R$ 185 million, reversing the loss of the same period of the previous year.

 

Consolidated net income of controlling shareholders of continuing operations reached R$ 431 million, 2.7 times higher than 2Q17. Excluding tax credits totaled R$ 153 million, reversing the loss in 2Q17.

 

Earnings per Share

 

Diluted earnings per common share was R$ 1.68439 and earnings per preferred share was R$ 1.84454 in the quarter.

 

Net Debt

 

Net debt, adjusted for the balance of unsold receivables, stood at R$2,711 million. The Company maintained its low financial leverage, with the ratio of net debt to EBITDA falling from -1.16x in June 2017 to -1.03x in June 2018.  

 

The Company’s cash balance stood at R$3,054 million and R$88 million in unsold receivables, representing R$3,143 million in cash and equivalents. The Company also has around R$1.3 billion in pre-approved/confirmed credit facilities.

 

 

5

 


 
 

Contingencies

 

Following the trend of the last quarters, there was a reduction of R$ 340 million in the quarter in total of possible and probable contingencies. This decrease is the result of favorable decisions regarding tax contingencies and a reduction in the volume of labor lawsuits.

 

Capital Expenditure

 

CAPEX in the Food segment came to R$ 330 million, 15.1% higher than in 2Q17, mainly due to the following:

o   Expansion of Assaí: 3 Assaí stores were opened, one of which was converted from an Extra Hiper. Around 20 stores are slated to open this year, including new and converted ones.  

o   Renovation of Pão de Açúcar stores: 6 stores were renovated in the quarter under the Generation 7 concept, as part of the plan to renovate around 20 stores in 2018. Furthermore, 30 stores will be included in the Premium Project to offer customers a high-end experience with higher quality perishables and customer service and a unique assortment.

 

The Company also announced two pilot projects for the Extra Super banner to increase penetration in its target public:

 

 

 

 

 

6

 


 
 

 

II. Additional Information

 

2Q18 Results Conference Call and Webcast

Wednesday, July 25, 2018
10:30 a.m. (Brasília) | 9:30 a.m. (New York) | 2:30 p.m. (London)

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

Conference call in English (simultaneous translation)
+1 (646) 828-8246

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

Replay
+55 (11) 3193-1012 or +55 (11) 2820-4012
Access code for audio in Portuguese: 127474#
Access code for audio in English: 389567#

http://www.gpari.com.br

 

Investor Relations Contacts

 

Daniela Sabbag

Isabela Cadenassi

 

GPA

Telephone: 55 (11) 3886-0421

Fax: 55 (11) 3884-2677

gpa.ri@gpabr.com

www.gpari.com.br

 

About GPA: GPA is Brazil’s largest retailer, with a distribution network comprising over 2,000 points of sale as well as electronic channels. Established in 1948 in São Paulo, it has its head office in the city and operations in 18 Brazilian states and the Federal District. With a strategy of focusing its decisions on customers and better serving them based on their consumer profile in the wide variety of shopping experiences it offers, GPA adopts a multi-business and multi-channel platform consisting of brick-and-mortar stores and e-commerce operations, divided into three business units:  Multivarejo, which operates the supermarket, hypermarket and Minimercado store formats, as well as gas stations and drugstores under the Pão de Açúcar and Extra banners; Assaí, which operates in the cash-and-carry wholesale segment; GPA Malls, responsible for the management of real estate assets, expansion projects and inauguration of new stores; and Via Varejo’s discontinued operations, with its brick-and-mortar electronics and home appliances stores under the Casas Bahia and Pontofrio banners, and the e-commerce segment.  

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

 

7

 


 
 

 

III.  Appendix

 

Glossary

Food Segment: Represents the combined results of Multivarejo and Assaí, excluding equity income (loss) from Cdiscount, which is not included in the operating segments reported by the Company. Includes retail and wholesale activities of products in general, including - but not limited to - food products, clothing, hygiene, medicines, fuel, furniture, consumer electronics and domestic utilities. These activities are carried out in both physical and virtual establishments. 

 

 

 

Discontinued Operations: Due to the ongoing divestment of the interest held by GPA in Via Varejo S.A., the operations of Via Varejo are treated as discontinued operations. Accordingly, net sales and other profit or loss accounts were adjusted retrospectively, as required by IFRS 5/CPC 31, approved by CVM Resolution 598/09 – Non-current assets held for sale and discontinued operations.

 

Growth and changes: The growth and changes presented in this document refer to variations from the same period last 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 in its analyses as it believes it eliminates nonrecurring expenses and revenues and other nonrecurring items that could compromise the comparability and analysis of results.

 

Earnings per share: Diluted earnings per share are calculated as follows:

        Numerator: profit for the year adjusted by dilutive effects from stock options granted by subsidiaries.

        Denominator: the number of shares of each category adjusted to include potential shares corresponding to dilutive instruments (stock options), less the number of shares that could be repurchased in the market, as applicable.

Equity instruments that must or may be settled with the shares of the Company and its subsidiaries are only included in the calculation when their settlement has a dilutive impact on earnings per share.

 

 

8

 


 
 

CONSOLIDATED FINANCIAL STATEMENTS

1. Balance Sheet

BALANCE SHEET

ASSETS

 

Consolidated

 

Food Businesses

   
   

(R$ million)

06.30.2018

03.31.2018

06.30.2017

 

06.30.2018

03.31.2018

06.30.2017

               

Current Assets

   31,240

   30,612

   26,714

 

  9,800

  8,513

  8,151

  Cash and Marketable Securities

  3,054

  1,701

  2,366

 

  3,054

  1,701

  2,366

  Accounts Receivable

   296

   857

   477

 

   300

   862

   482

   Credit Cards

  86

   594

   307

 

  90

   599

   307

  Sales Vouchers and Trade Account Receivable

   160

   206

   127

 

   160

   206

   132

   Allowance for Doubtful Accounts

   (4)

   (4)

   (6)

 

   (4)

   (4)

   (6)

   Resulting from Commercial Agreements

  54

  61

  49

 

  54

  61

  49

  Inventories

  5,136

  4,758

  4,427

 

  5,136

  4,758

  4,427

  Recoverable Taxes

   532

   573

   449

 

   532

   573

   449

  Noncurrent Assets for Sale

   21,698

   22,133

   18,568

 

   254

  22

   -  

  Prepaid Expenses and Other Accounts Receivables

   523

   590

   427

 

   523

   597

   427

 

 

 

 

 

 

 

 

Noncurrent Assets

   15,255

   14,805

   14,035

 

   15,295

   14,836

   14,065

Long-Term Assets

  4,143

  3,546

  2,898

 

  4,178

  3,572

  2,923

   Accounts Receivables

3

  42

   -  

 

3

  42

   -  

   Credit Cards

3

  42

   -  

 

3

  42

   -  

  Recoverable Taxes

  2,335

  1,785

  1,278

 

  2,335

  1,785

  1,278

   Deferred Income Tax and Social Contribution

   174

   147

   178

 

   174

   147

   176

   Amounts Receivable from Related Parties

  31

  52

  19

 

  66

  78

  48

   Judicial Deposits

   784

   788

   738

 

   784

   788

   738

   Prepaid Expenses and Others

   817

   733

   684

 

   817

   733

   684

Investments

   209

   188

   265

 

   209

   188

   265

Property and Equipment

  8,976

  9,150

  8,985

 

  8,976

  9,150

  8,985

Intangible Assets

  1,927

  1,920

  1,887

 

  1,932

  1,925

  1,892

TOTAL  ASSETS

   46,494

   45,417

   40,749

 

   25,095

   23,349

   22,216

   

LIABILITIES

 

Consolidated

 

Food Businesses

   
   
 

06.30.2018

03.31.2018

06.30.2017

 

06.30.2018

03.31.2018

06.30.2017

               

Current Liabilities

   26,016

   25,610

   22,161

 

  9,953

  8,778

  8,476

  Suppliers

  6,370

  5,510

  5,172

 

  6,375

  5,515

  5,174

  Loans and Financing

  1,321

   883

  1,439

 

  1,321

   883

  1,439

  Debentures

   500

   506

  47

 

   500

   506

  47

  Payroll and Related Charges

   615

   664

   602

 

   615

   664

   602

  Taxes and Social Contribution Payable

   264

   272

   363

 

   264

   272

   363

  Dividends Proposed

0

  78

   -  

 

0

  78

   -  

  Financing for Purchase of Fixed Assets

  39

  24

  28

 

  39

  24

  28

  Rents

  67

  77

  75

 

  67

  77

  75

  Debt with Related Parties

   145

   160

   160

 

   338

   376

   351

  Advertisement

  43

  39

  32

 

  43

  39

  32

  Provision for Restructuring

  13

3

2

 

  13

3

2

  Advanced Revenue

   151

   125

  79

 

   151

   125

  79

Non-current Assets Held for Sale

   16,269

   17,057

   13,885

 

   -  

   -  

   -  

  Others

   221

   211

   277

 

   228

   216

   283

 

 

 

 

 

 

 

 

Long-Term Liabilities

  6,738

  6,536

  5,872

 

  6,738

  6,536

  5,872

  Loans and Financing

   834

   766

   669

 

   834

   766

   669

  Debentures

  3,338

  3,336

  2,980

 

  3,338

  3,336

  2,980

  Deferred Income Tax and Social Contribution

   548

   424

   258

 

   548

   424

   258

  Tax Installments

   517

   540

   765

 

   517

   540

   765

  Provision for Contingencies

  1,127

  1,155

  1,016

 

  1,127

  1,155

  1,016

  Advanced Revenue

  15

  19

  19

 

  15

  19

  19

  Provision for loss on investment in Associates

   304

   246

   108

 

   304

   246

   108

  Others

  56

  49

  57

 

  56

  49

  57

 

 

 

 

 

 

 

 

Shareholders' Equity

   13,740

   13,271

   12,715

 

  8,403

  8,035

  7,868

  Capital

  6,823

  6,822

  6,818

 

  5,407

  5,450

  5,516

  Capital Reserves

   400

   379

   349

 

   400

   379

   349

  Profit Reserves

  3,599

  3,198

  2,888

 

  2,667

  2,266

  2,020

Other Comprehensive Results

   (71)

   (60)

   (47)

 

   (71)

   (60)

   (17)

  Minority Interest

  2,989

  2,932

  2,707

 

   -  

   -  

0

TOTAL LIABILITIES

   46,494

   45,417

   40,749

 

   25,095

   23,349

   22,216

 

9

 


 
 

2.1 Income Statement - 2Q18

The table below represents the full of reported results and does not exclude any adjustment or other non-recurring item.

 

INCOME STATEMENT

 

Consolidated  

 

Food Businesses

 

Multivarejo(1)

 

Assaí

       
       
                               

R$ - Million

2Q18

2Q17

Δ

 

2Q18

2Q17

Δ

 

2Q18

2Q17

Δ

 

2Q18

2Q17

Δ

                               

Gross Revenue

   12,772

   11,623

9.9%

 

   12,772

   11,623

9.9%

 

  7,030

  6,945

1.2%

 

  5,742

  4,678

22.8%

Net Revenue

   11,775

   10,663

10.4%

 

   11,775

   10,663

10.4%

 

  6,497

  6,390

1.7%

 

  5,278

  4,273

23.5%

Cost of Goods Sold

   (8,665)

   (7,713)

12.3%

 

   (8,665)

  (7,713)

12.3%

 

   (4,626)

   (4,120)

12.3%

 

   (4,039)

   (3,594)

12.4%

Depreciation (Logistic)

   (12)

   (14)

-9.2%

 

   (12)

   (14)

-9.2%

 

   (10)

   (12)

-17.2%

 

  (2)

  (1)

61.4%

Gross Profit

  3,098

  2,936

5.5%

 

  3,098

 2,936

5.5%

 

  1,861

  2,259

-17.6%

 

  1,237

   677

82.5%

   Selling Expenses

   (1,787)

   (1,722)

3.8%

 

   (1,787)

  (1,722)

3.8%

 

   (1,307)

   (1,336)

-2.1%

 

(480)

(387)

24.1%

   General and Administrative Expenses

(250)

(246)

1.4%

 

(250)

(246)

1.4%

 

(181)

(194)

-6.5%

 

   (69)

   (53)

30.6%

Selling, General and Adm. Expenses

   (2,037)

   (1,969)

3.5%

 

   (2,037)

   (1,969)

3.5%

 

   (1,489)

   (1,529)

-2.7%

 

(549)

(439)

24.8%

Equity Income(2)

   (11)

   (29)

-62.0%

 

  20

  7

175.6%

 

  20

  7

175.6%

 

   -  

   -  

n.a.

Other Operating Revenue (Expenses)

   (90)

(307)

-70.6%

 

   (90)

(307)

-70.6%

 

   (80)

(272)

-70.7%

 

   (11)

   (36)

-69.3%

Depreciation and Amortization

(209)

(190)

9.8%

 

(209)

(190)

9.8%

 

(153)

(149)

2.2%

 

   (56)

   (41)

37.4%

Earnings before interest and Taxes - EBIT

   750

   441

70.2%

 

   782

   477

63.9%

 

   161

   316

-49.0%

 

   621

   161

284.5%

   Financial Revenue

  39

  41

-4.8%

 

 39

  41

-4.8%

 

  31

  33

-6.4%

 

  8

  8

1.5%

   Financial Expenses

(186)

(229)

-18.6%

 

(186)

(229)

-18.6%

 

(174)

(203)

-14.4%

 

   (13)

   (26)

-51.3%

Net Financial Result

(148)

(188)

-21.5%

 

(148)

(188)

-21.5%

 

(143)

(170)

-15.9%

 

  (5)

   (18)

-74.6%

Income (Loss) Before Income Tax

   603

   253

138.4%

 

  634

   289

119.4%

 

  18

   146

-87.6%

 

   616

   143

329.5%

Income Tax

(172)

   (93)

85.7%

 

(172)

   (93)

85.7%

 

  32

   (46)

-169.9%

 

(204)

   (47)

333.0%

Net Income (Loss) Company - continuing operations

   431

  160

168.9%

 

   462

   196

135.4%

 

  50

   100

-50.0%

 

   412

  96

327.8%

Net Result from discontinued operations

  95

   (45)

n.a.

 

  14

  1

n.a.

 

  14

  1

n.a.

 

   -  

   -  

n.a.

Net Income (Loss) - Consolidated Company

   526

   115

356.1%

 

   476

   197

142.0%

 

  64

   101

-36.1%

 

   412

  96

327.8%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Income (Loss)  - Controlling Shareholders - continuing operations(3)

   431

   160

169.9%

 

   462

   196

136.1%

 

  50

  99

-49.7%

 

   412

  96

327.8%

Net Income (Loss)  - Controlling Shareholders - discontinued operations(3)

  47

   (27)

n.a

 

  14

  2

840.9%

 

  14

  2

840.9%

 

   -  

   -  

n.a.

Net Income (Loss)  - Consolidated Controlling Shareholders(3)

   478

   133

260.1%

 

   476

   197

141.5%

 

  64

   101

-36.3%

 

   412

  96

327.8%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Minority Interest - Non-controlling - continuing operations

   -  

  1

n.a.

 

   -  

  1

n.a.

 

  -  

  1

n.a.

 

   -  

   -  

n.a.

Minority Interest - Non-controlling - discontinued operations

  48

  (18)

n.a

 

   -  

  (1)

n.a.

 

   -  

  (1)

n.a.

 

   -  

   -  

n.a.

Minority Interest - Non-controlling - Consolidated

  48

   (17)

n.a

 

   -  

  (0)

n.a.

 

   -  

  (0)

n.a.

 

   -  

   -  

n.a.

                               
 

Consolidated  

   

Food Businesses

   

Multivarejo(1)

   

Assaí

 
               

% of Net Revenue

             
                               
 

2Q18

2Q17

   

2Q18

2Q17

   

2Q18

2Q17

   

2Q18

2Q17

 
                               

Gross Profit

26.3%

27.5%

 

 

26.3%

27.5%

 

 

28.6%

35.3%

 

 

23.4%

15.9%

 

   Selling Expenses

15.2%

16.2%

 

 

15.2%

16.2%

 

 

20.1%

20.9%

 

 

9.1%

9.1%

 

   General and Administrative Expenses

2.1%

2.3%

 

 

2.1%

2.3%

 

 

2.8%

3.0%

 

 

1.3%

1.2%

 

Selling, General and Adm. Expenses

17.3%

18.5%

 

 

17.3%

18.5%

 

 

22.9%

23.9%

 

 

10.4%

10.3%

 

Equity Income(2)

-0.1%

-0.3%

 

 

0.2%

0.1%

 

 

0.3%

0.1%

 

 

0.0%

0.0%

 

Other Operating Revenue (Expenses)

0.8%

2.9%

 

 

0.8%

2.9%

 

 

1.2%

4.3%

 

 

0.2%

0.8%

 

Depreciation and Amortization

1.8%

1.8%

 

 

1.8%

1.8%

 

 

2.3%

2.3%

 

 

1.1%

1.0%

 

EBIT

6.4%

4.1%

 

 

6.6%

4.5%

 

 

2.5%

4.9%

 

 

11.8%

3.8%

 

Net Financial Revenue (Expenses)

1.3%

1.8%

 

 

1.3%

1.8%

 

 

2.2%

2.7%

 

 

0.1%

0.4%

 

Income Before Income Tax

5.1%

2.4%

 

 

5.4%

2.7%

 

 

0.3%

2.3%

 

 

11.7%

3.4%

 

Income Tax

-1.5%

-0.9%

 

 

-1.5%

-0.9%

 

 

0.5%

-0.7%

 

 

-3.9%

-1.1%

 

Net Income (Loss) Company - continuing operations

3.7%

1.5%

 

 

3.9%

1.8%

 

 

0.8%

1.6%

 

 

7.8%

2.3%

 

Net Income (Loss) - Consolidated Company

4.5%

1.1%

 

 

4.0%

1.8%

 

 

1.0%

1.6%

 

 

7.8%

2.3%

 

Net Income (Loss)  - Controlling Shareholders - continuing operations(3)

3.7%

1.5%

 

 

3.9%

1.8%

 

 

0.8%

1.6%

 

 

7.8%

2.3%

 

Net Income (Loss)  - Consolidated Controlling Shareholders(3)

4.1%

1.2%

 

 

4.0%

1.8%

 

 

1.0%

1.6%

 

 

7.8%

2.3%

 

Minority Interest - Non-controlling - continuing operations

0.0%

0.0%

 

 

0.0%

0.0%

 

 

0.0%

0.0%

 

 

0.0%

0.0%

 

Minority Interest - Non-controlling - Consolidated

0.4%

-0.2%

 

 

0.0%

0.0%

 

 

0.0%

0.0%

 

 

0.0%

0.0%

 

 

(1)  Multivarejo includes the results of Malls and Corporate. (2) Equity income from Cdiscount is included in the Consolidated results and not in the Retail and Cash-and-Carry segments. (3) Net income after non-controlling interest.

 

 

10

 


 
 

2.1 Income Statement – 1H18

The table below represents the full of reported results and does not exclude any adjustment or other non-recurring item.

INCOME STATEMENT

 

Consolidated

 

Food Businesses

 

Multivarejo(1)

 

Assaí

       
       
                               

R$ - Million

1H18

1H17

Δ

 

1H18

1H17

Δ

 

1H18

1H17

Δ

 

1H18

1H17

Δ

                               

Gross Revenue

   25,072

   23,053

8.8%

 

   25,072

   23,053

8.8%

 

   13,831

   13,975

-1.0%

 

   11,241

  9,078

23.8%

Net Revenue

   23,118

   21,215

9.0%

 

   23,118

  21,215

9.0%

 

   12,783

   12,904

-0.9%

 

   10,336

  8,312

24.3%

Cost of Goods Sold

(17,449)

(15,835)

10.2%

 

(17,449)

(15,835)

10.2%

 

   (9,131)

   (8,787)

3.9%

 

   (8,318)

   (7,048)

18.0%

Depreciation (Logistic)

   (25)

   (26)

-4.9%

 

   (25)

   (26)

-4.9%

 

   (20)

   (23)

-13.0%

 

  (4)

  (3)

67.1%

Gross Profit

  5,645

  5,355

5.4%

 

  5,645

 5,355

5.4%

 

  3,631

  4,093

-11.3%

 

  2,014

  1,261

59.7%

   Selling Expenses

   (3,526)

   (3,423)

3.0%

 

   (3,526)

   (3,423)

3.0%

 

   (2,574)

   (2,662)

-3.3%

 

(953)

(760)

25.3%

   General and Administrative Expenses

(491)

(489)

0.5%

 

(491)

(489)

0.5%

 

(360)

(387)

-6.9%

 

(131)

(102)

28.3%

Selling, General and Adm. Expenses

   (4,018)

   (3,912)

2.7%

 

   (4,018)

   (3,912)

2.7%

 

   (2,934)

   (3,049)

-3.8%

 

   (1,084)

(863)

25.7%

Equity Income(2)

   (44)

   (40)

9.2%

 

  32

  22

44.7%

 

  32

  22

44.7%

 

   -  

   -  

n.a.

Other Operating Revenue (Expenses)

(133)

(274)

-51.3%

 

(133)

(274)

-51.3%

 

(120)

(251)

-52.2%

 

   (13)

   (23)

-42.0%

Depreciation and Amortization

(419)

(380)

10.2%

 

(419)

(380)

10.2%

 

(308)

(298)

3.1%

 

(111)

   (82)

36.2%

Earnings before interest and Taxes - EBIT

 1,031

   749

37.7%

 

  1,107

   811

36.5%

 

   302

   517

-41.6%

 

   805

   294

173.8%

   Financial Revenue

  79

  98

-19.5%

 

 79

  98

-19.5%

 

  63

  83

-24.3%

 

  16

  15

6.6%

   Financial Expenses

(358)

(468)

-23.5%

 

(358)

(468)

-23.5%

 

(327)

(417)

-21.6%

 

   (31)

   (51)

-38.8%

Net Financial Revenue (Expenses)

(279)

(370)

-24.6%

 

(279)

(370)

-24.6%

 

(264)

(334)

-21.0%

 

   (15)

   (36)

-58.2%

Income Before Income Tax

   752

   379

98.5%

 

  828

   441

87.7%

 

  38

   183

-79.4%

 

   790

   258

205.9%

Income Tax

(213)

(142)

n.a.

 

(213)

(142)

n.a.

 

  50

   (56)

n.a.

 

(263)

   (86)

206.1%

Net Income (Loss) Company - continuing operations

   539

   237

127.5%

 

   615

   299

105.5%

 

  87

   127

-31.1%

 

   527

   172

205.8%

Net Result from discontinued operations

   212

  88

142.6%

 

  4

   (25)

n.a.

 

  4

   (25)

n.a.

 

   -  

   -  

n.a.

Net Income (Loss) - Consolidated Company

   751

   324

131.6%

 

   618

   274

125.4%

 

  91

   102

-10.7%

 

   527

   172

205.8%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Income (Loss)  - Controlling Shareholders - continuing operations(3)

   539

   237

127.6%

 

   615

   299

105.5%

 

  87

   127

-31.1%

 

   527

   172

205.8%

Net Income (Loss)  - Controlling Shareholders - discontinued operations(3)

 89

  17

435.8%

 

  4

   (24)

n.a

 

  4

   (24)

n.a

 

   -  

   -  

n.a.

Net Income (Loss)  - Consolidated Controlling Shareholders(3)

   628

   253

147.8%

 

   618

   275

124.7%

 

  91

   103

-11.5%

 

   527

   172

205.8%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Minority Interest - Non-controlling - continuing operations

   -  

   -  

n.a.

 

   -  

   -  

n.a.

 

   -  

   -  

n.a.

 

   -  

   -  

n.a.

Minority Interest - Non-controlling - discontinued operations

   124

 71

74.2%

 

   -  

  (1)

n.a.

 

   -  

  (1)

n.a.

 

   -  

   -  

n.a.

Minority Interest - Non-controlling - Consolidated

   124

  71

74.2%

 

   -  

  (1)

n.a.

 

   -  

  (1)

n.a.

 

   -  

   -  

n.a.

                               
 

Consolidated

   

Food Businesses

   

Multivarejo(1)

   

Assaí

 
               

% Net Sales Revenue

             
                               
 

1H18

1H17

   

1H18

1H17

   

1H18

1H17

   

1H18

1H17

 
                               

Gross Profit

24.4%

25.2%

 

 

24.4%

25.2%

 

 

28.4%

31.7%

 

 

19.5%

15.2%

 

   Selling Expenses

15.3%

16.1%

 

 

15.3%

16.1%

 

 

20.1%

20.6%

 

 

9.2%

9.1%

 

   General and Administrative Expenses

2.1%

2.3%

 

 

2.1%

2.3%

 

 

2.8%

3.0%

 

 

1.3%

1.2%

 

Selling, General and Adm. Expenses

17.4%

18.4%

 

 

17.4%

18.4%

 

 

22.9%

23.6%

 

 

10.5%

10.4%

 

Equity Income(2)

-0.2%

-0.2%

 

 

0.1%

0.1%

 

 

0.2%

0.2%

 

 

0.0%

0.0%

 

Other Operating Revenue (Expenses)

0.6%

1.3%

 

 

0.6%

1.3%

 

 

0.9%

1.9%

 

 

0.1%

0.3%

 

Depreciation and Amortization

1.8%

1.8%

 

 

1.8%

1.8%

 

 

2.4%

2.3%

 

 

1.1%

1.0%

 

EBIT

4.5%

3.5%

 

 

4.8%

3.8%

 

 

2.4%

4.0%

 

 

7.8%

3.5%

 

Net Financial Revenue (Expenses)

1.2%

1.7%

 

 

1.2%

1.7%

 

 

2.1%

2.6%

 

 

0.1%

0.4%

 

Income Before Income Tax

3.3%

1.8%

 

 

3.6%

2.1%

 

 

0.3%

1.4%

 

 

7.6%

3.1%

 

Income Tax

-0.9%

-0.7%

 

 

-0.9%

-0.7%

 

 

0.4%

-0.4%

 

 

-2.5%

-1.0%

 

Net Income (Loss) Company - continuing operations

2.3%

1.1%

 

 

2.7%

1.4%

 

 

0.7%

1.0%

 

 

5.1%

2.1%

 

Net Income (Loss) - Consolidated Company

3.2%

1.5%

 

 

2.7%

1.3%

 

 

0.7%

0.8%

 

 

5.1%

2.1%

 

Net Income (Loss)  - Controlling Shareholders - continuing operations(3)

2.3%

1.1%

 

 

2.7%

1.4%

 

 

0.7%

1.0%

 

 

5.1%

2.1%

 

Net Income (Loss)  - Consolidated Controlling Shareholders(3)

2.7%

1.2%

 

 

2.7%

1.3%

 

 

0.7%

0.8%

 

 

5.1%

2.1%

 

Minority Interest - Non-controlling - continuing operations

0.0%

0.0%

 

 

0.0%

0.0%

 

 

0.0%

0.0%

 

 

0.0%

0.0%

 

Minority Interest - Non-controlling - Consolidated

0.5%

0.3%

 

 

0.0%

0.0%

 

 

0.0%

0.0%

 

 

0.0%

0.0%

 

 

(1)  Multivarejo includes the results of Malls and Corporate. (2) Equity income from Cdiscount is included in the Consolidated results and not in the Retail and Cash-and-Carry segments. (3) Net income after non-controlling interest.  

 

11

 


 
 

3. Financial income/expenses

 

Consolidated

 
 
 

(R$ million)

2Q18

2Q17

Δ

 

1H18

1H17

Δ

 

 

 

 

 

 

 

 

   Financial Revenue

 39

 41

-4.8%

 

 79

 98

-19.5%

   Financial Expenses

 (186)

 (229)

-18.6%

 

 (358)

 (468)

-23.5%

    Cost of Debt

 (86)

 (137)

-37.0%

 

 (184)

 (311)

-40.8%

    Cost of  Receivables Discount

 (51)

 (33)

52.1%

 

 (86)

 (73)

17.8%

    Restatement of Contingent Liabilities and Other financial expenses

 (48)

 (58)

-15.9%

 

 (88)

 (84)

4.8%

Net Financial Revenue (Expenses)

 (148)

 (188)

-21.5%

 

 (279)

 (370)

-24.6%

   % of Net Revenue

1.3%

1.8%

-50 bps

 

1.2%

1.7%

-50 bps

 

In the financial statements of GPA on June 30, 2018, due to the ongoing divestment of the interest held by GPA in Via Varejo S.A. as announced in the material fact notice of November 23, 2016, the operations of Via Varejo are treated as discontinued operations. Accordingly, net sales and other profit and loss accounts were adjusted retrospectively, as required by IFRS 5/CPC 31, approved by CVM Resolution 598/09 – Sale of non-current assets and discontinued operations

 

4. Net income

 

Consolidated

 

Food Business

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(R$ million)

2Q18

2Q17

Δ

 

1H18

1H17

Δ

 

2Q18

2Q17

Δ

 

1H18

1H17

Δ

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA

   972

   645

50.7%

 

  1,475

  1,155

27.7%

 

  1,003

   681

47.3%

 

  1,551

  1,217

27.4%

Depreciation (Logistic)

(12)

(14)

-9.2%

 

(25)

(26)

-4.9%

 

(12)

(14)

-9.2%

 

(25)

(26)

-4.9%

Depreciation and Amortization

(209)

(190)

9.8%

 

(419)

(380)

10.2%

 

(209)

(190)

9.8%

 

(419)

(380)

10.2%

Net Financial Revenue (Expenses)

(148)

(188)

-21.5%

 

(279)

(370)

-24.6%

 

(148)

(188)

-21.5%

 

(279)

(370)

-24.6%

Income (Loss) before Income Tax

   603

   253

138.4%

 

   752

   379

98.5%

 

   634

   289

119.4%

 

   828

   441

87.7%

Income Tax

(172)

(93)

85.7%

 

(213)

(142)

50.2%

 

(172)

(93)

85.7%

 

(213)

(142)

50.2%

Net Income (Loss) Company - continuing operations

   431

   160

168.9%

 

   539

   237

127.5%

 

   462

   196

135.4%

 

   615

   299

105.5%

Net income from discontinued operations

   95

(45)

n.a.

 

   212

   88

142.6%

 

   14

   1

n.a.

 

   4

(25)

n.a.

Net Income (Loss) Consolidated Company

   526

   115

356.1%

 

   751

   324

131.6%

 

   476

   197

142.0%

 

   618

   274

125.4%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Income (Loss)  - Controlling Shareholders - continuing operations

   431

   160

169.9%

 

   539

   237

127.6%

 

   462

   196

136.1%

 

   615

   299

105.5%

Net Income (Loss)  - Controlling Shareholders - descontinuing operations

   47

(27)

n.a

 

   89

   17

435.8%

 

   14

   2

840.9%

 

   4

(24)

n.a

Net Income (Loss)  - Controlling Shareholders - Consolidated

   478

   133

260.1%

 

  628

   253

147.8%

 

   476

   197

141.5%

 

   618

   275

124.7%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other Operating Revenue (Expenses)

   414

   447

-7.4%

 

   414

   447

-7.4%

 

   414

   447

-7.4%

 

   414

   447

-7.4%

Income Tax from Other Operating Revenues (Expenses)

(137)

(110)

23.7%

 

(137)

(110)

23.7%

 

(137)

(110)

23.7%

 

(137)

(110)

23.7%

Net Income (Loss) - Controlling Shareholders - continuing operations ex tax credits

   153

(177)

n.a

 

   261

(100)

n.a

 

   185

(141)

n.a

 

   337

(37)

n.a

Net Margin - Controlling Shareholders ex tax credits

1.3%

-1.7%

300 bps

 

1.1%

-0.5%

160 bps

 

1.6%

-1.3%

290 bps

 

1.5%

-0.2%

170 bps

 

In the financial statements of GPA on June 30, 2018, due to the ongoing divestment of the interest held by GPA in Via Varejo S.A. as announced in the material fact notice of November 23, 2016, the operations of Via Varejo are treated as discontinued operations. Accordingly, net sales and other profit and loss accounts were adjusted retrospectively, as required by IFRS 5/CPC 31, approved by CVM Resolution 598/09 - Sale of non-current assets and discontinued operations.

 

 

12

 


 
 

 

5. Debt

(R$ million)

06.30.2018

06.30.2017

     

Short Term Debt

 (1,783)

 (1,437)

   Loans and Financing

 (1,283)

 (1,390)

   Debentures and Promissory Notes

 (500)

 (47)

Long Term Debt

 (4,070)

 (3,638)

   Loans and Financing

 (733)

 (658)

   Debentures

 (3,338)

 (2,980)

Total Gross Debt

 (5,853)

 (5,075)

Cash and Financial investments

 3,054

 2,366

Net Debt

 (2,799)

 (2,709)

EBITDA(1)

 2,634

 2,077

Net Debt / EBITDA(1)

-1.06x

-1.30x

 

 

 

On balance Credit Card Receivables not discounted

 88

 307

Net Debt incl. Credit Card Receivables not discounted

 (2,711)

 (2,402)

Net Debt incl. Credit Card Receivables not discounted / EBITDA(1)

-1.03x

-1.16x

 

In the financial statements of GPA on June 30, 2018, due to the ongoing divestment of the interest held by GPA in Via Varejo S.A. as announced in the material fact notice of November 23, 2016, the operations of Via Varejo are treated as discontinued operations. Accordingly, net sales and other profit and loss accounts were adjusted retrospectively, as required by IFRS 5/CPC 31, approved by CVM Resolution 598/09 - Sale of non-current assets and discontinued operations. However, said technical standard does not require restatement of the balance sheet in such situations.

 

(1) EBITDA in the last 12 months.

 

 

 

13

 


 
 

6. Cash Flow - Consolidated (including Via Varejo)

STATEMENT OF CASH FLOW

   

Consolidated

(R$ million)

 

06.30.2018

06.30.2017

       

Net Income (Loss) for the period

 

  751

  324

Adjustment for reconciliation of net income

 

 

 

Deferred income tax

 

  196

   (187)

Loss (gain) on disposal of fixed and intangible assets

 

  103

51

Depreciation and amortization

 

  444

  406

Interests and exchange variation

 

  396

  486

Equity Income

 

32

31

Provision for contingencies

 

  143

  299

Share-Based Compensation

 

28

18

Allowance for doubtful accounts

 

  322

  377

Provision for obsolescence/breakage

 

  (15)

  (18)

Deferred revenue

 

   (215)

   (163)

Other Operating Expenses

 

  -  

   (447)

 

 

2,185

1,178

Asset (Increase) decreases

 

 

 

Accounts receivable

 

  324

   (1,238)

Inventories

 

   (1,321)

   (497)

Taxes recoverable

 

   (948)

33

Other Assets

 

  (54)

  (85)

Related parties

 

56

  129

Restricted deposits for legal proceeding

 

  (12)

   (177)

 

 

   (1,955)

   (1,680)

Liability (Increase) decrease

 

 

 

Suppliers

 

   (2,359)

   (2,921)

Payroll and charges

 

   (128)

  (46)

Taxes and Social contributions payable

 

   6

  (6)

Other Accounts Payable

 

  (68)

  (62)

Contingencies

 

   (440)

   (184)

Deferred revenue

 

  117

  (10)

Taxes and Social contributions paid

 

   (249)

  (31)

   

   (3,121)

   (3,260)

   

 

 

Net cash generated from (used) in operating activities

 

   (2,891)

   (3,762)

   

 

 

Acquisition of property and equipment

 

   (711)

   (553)

Increase Intangible assets

 

   (212)

   (120)

Sales of  property and equipment

 

81

97

Net cash flow investment activities

 

   (842)

   (576)

   

 

 

Cash flow from financing activities

 

 

 

Increase of capital

 

   1

   7

Funding and refinancing

 

4,362

4,703

Payments of loans and financing

 

   (3,806)

   (6,390)

Net cash generated from (used) in financing activities

 

  381

   (1,688)

   

 

 

Increase (decrease) in cash and cash equivalents

 

   (3,352)

   (6,026)

   

 

 

Cash and cash equivalents at the beginning of the year

 

7,351

9,142

Cash and cash equivalents at the end of the year

 

3,999

3,116

Change in cash and cash equivalents

 

   (3,352)

   (6,026)

 

 

14

 


 
 

6.1. Simplified Cash Flow Statement – Consolidated (including Via Varejo)

 

   

Consolidated

   
   

(R$ million)

 

1H18

1H17

       

Cash Balance at Beginning of Exercise

 

7,351

9,142

 

 

 

 

Cash Flow from Operating Activities

 

  (2,891)

  (3,855)

   EBITDA

 

2,192

1,631

   Cost of Sale of Receivables

 

(418)

(450)

   Working Capital

 

  (3,356)

  (4,656)

   Assets and Liabilities Variation

 

  (1,309)

(380)

Cash Flow from Investment Activities

 

(842)

(576)

   Net Investment

 

(842)

(576)

 

 

 

 

Change on net cash after investments

 

  (3,733)

  (4,431)

 

 

 

 

Cash Flow from Financing Activities

 

   381

  (1,595)

   Dividends Payments and Others

 

(176)

  -  

   Net Payments

 

   557

  (1,595)

 

 

 

 

Change on Net Cash

 

  (3,352)

  (6,026)

 

 

 

 

Cash Balance at End of Exercise

 

3,999

3,116

 

 

 

 

Cash includes "Assets held for sale and op. Discontinued"

 

   945

   750

 

 

 

 

Cash t as balance sheet (excluding Via Varejo)

 

3,054

2,366

 

In the financial statements of GPA on June 30, 2018, due to the ongoing divestment of the interest held by GPA in Via Varejo S.A. as announced in the material fact notice of November 23, 2016, the operations of Via Varejo are treated as discontinued operations. Accordingly, net sales and other profit and loss accounts were adjusted retrospectively, as required by IFRS 5/CPC 31, approved by CVM Resolution 598/09 – Sale of non-current assets and discontinued operations. Assets held for sale and the corresponding liabilities were reclassified only on the reporting date. Accordingly, movements in the above equity accounts include Via Varejo, however, the final cash position is reconciled so as to show only continuing operations.

 

 

15

 


 
 

7. Capital Expenditure

 

Food Business

(R$ million)

2Q18

2Q17

Δ

 

1H18

1H17

Δ

New stores, land acquisition and conversions

 157

 127

23.8%

 

 245

 154

58.3%

Store renovations and Maintenance

 101

 103

-2.2%

 

 179

 177

1.0%

Infrastructure and Others

 84

 45

87.0%

 

 152

 88

73.7%

 

 

 

 

 

 

 

 

Non-cash Effect

 

 

 

 

 

 

 

Financing Assets

 (12)

 11

n.a

 

 84

 135

-38.1%

Total

 330

 286

15.1%

 

 659

 554

18.9%

 

8. Breakdown of Sales by Business

   

Breakdown of Gross Sales by Business

(R$ million)

 

2Q18

%

2Q17

%

Δ

1H18

%

1H17

%

Δ

                       

 Multivarejo

 

  7,030

55.0%

  6,945

59.8%

1.2%

  13,831

55.2%

  13,975

60.6%

-1.0%

Pão de Açúcar

 

  1,886

14.8%

  1,766

15.2%

6.8%

3,639

14.5%

3,484

15.1%

4.5%

Extra (1)

 

  4,144

32.4%

  4,316

37.1%

-4.0%

8,295

33.1%

8,732

37.9%

-5.0%

Convenience Stores (2)

 

  315

2.5%

   293

2.5%

7.5%

600

2.4%

589

2.6%

1.7%

Other Businesses (3)

 

  685

5.4%

   569

4.9%

20.3%

1,297

5.2%

1,169

5.1%

10.9%

Cash & Carry

 

  5,742

45.0%

  4,678

40.2%

22.8%

  11,241

44.8%

9,078

39.4%

23.8%

Assaí

 

  5,742

45.0%

  4,678

40.2%

22.8%

  11,241

44.8%

9,078

39.4%

23.8%

Food Business

 

   12,772

100.0%

   11,623

100.0%

9.9%

  25,072

100.0%

  23,053

100.0%

8.8%

                       
                       
   

Breakdown of Net Sales by Business

(R$ million)

 

2Q18

%

2Q17

%

Δ

1H18

%

1H17

%

Δ

                       

Multivarejo

 

  6,497

55.2%

  6,390

59.9%

1.7%

  12,783

55.3%

  12,904

60.8%

-0.9%

Pão de Açúcar

 

  1,732

14.7%

  1,615

15.1%

7.2%

3,345

14.5%

3,200

15.1%

4.5%

Extra (1)

 

 3,802

32.3%

  3,950

37.0%

-3.8%

7,606

32.9%

8,015

37.8%

-5.1%

Convenience Stores (2)

 

  295

2.5%

   273

2.6%

8.3%

560

2.4%

549

2.6%

2.1%

Other Businesses (3)

 

  669

5.7%

   553

5.2%

21.0%

1,271

5.5%

1,139

5.4%

11.5%

Cash & Carry

 

  5,278

44.8%

  4,273

40.1%

23.5%

  10,336

44.7%

8,312

39.2%

24.4%

Assaí

 

  5,278

44.8%

  4,273

40.1%

23.5%

  10,336

44.7%

8,312

39.2%

24.4%

Food Business

 

   11,775

100.0%

   10,663

100.0%

10.4%

  23,118

100.0%

  21,215

100.0%

9.0%

 

(1) Includes sales by Extra Supermercado and Extra Hiper.

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

 (3) Includes sales by Gas stations, Drugstores, Delivery and rental revenue from commercial centers.

 

 

 

16

 


 
 

9.  Breakdown of Sales (% of Net Sales)

SALES BREAKDOWN (% of Net Sales)

 

Food Business

 

2Q18

2Q17

 

1H18

1H17

           

Cash

48.2%

51.5%

 

49.0%

51.5%

Credit Card

41.2%

38.4%

 

40.3%

38.3%

Food Voucher

10.6%

10.1%

 

10.7%

10.2%

 

 

10. Store Portfolio Changes by Banner

 

 

Food Business

 

03/31/2018

 

Opened

Opened by conversion

 

Closed

Closed to conversion

 

06/31/2018

                   

Pão de Açúcar

   186

 

-  

-  

 

-  

-  

 

186

Extra Hiper

   113

 

-  

-  

 

-  

-  

 

113

Extra Supermercado

   187

 

-  

-  

 

-  

-  

 

187

Minimercado Extra

   183

 

-  

-  

 

-  

-  

 

183

Minuto Pão de Açucar

  82

 

-  

-  

 

-  

-  

 

   82

Assaí

   127

 

  2

  1

 

-  

-  

 

130

Other Business

   194

 

-  

-  

 

(1)

-  

 

193

Gas Station

   71

 

  -  

  -  

 

(1)

-  

 

  70

Drugstores

   123

 

  -  

  -  

 

-  

-  

 

  123

Food Business

   1,072

 

  2

  1

 

(1)

-  

 

   1,074

                   

Sales Area ('000 m2)

 

             

 

  Food Business

   1,788

             

   1,802

 

 

               

# of employees ('000)

 

               

  Food Business

  91

             

   91

 

 

17

 

 

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:  July 25, 2018 By:   /s/ Peter Paul Lorenço Estermann
         Name:   Peter Paul Lorenço Estermann Estermann
         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.