cdbitr1q18.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 April, 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  


 

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

 

Companhia Brasileira
de Distribuição

Individual and Consolidated
Interim Financial Information for the
Quarter Ended March 31, 2018 and
Report on Review of Interim Financial Information

Ernst &Young auditores Independentes

           

 


 
 

São Paulo Corporate Towers

Av. Presidente Juscelino Kubitschek, 1.909

Vila Nova Conceição

04543-011 - São Paulo – SP - Brasil

 

Tel: +55 11 2573-3000

ey.com.br

 

 

A free translation from Portuguese into English of Independent Auditor’s Report on Review of Quarterly Financial Information

                                                   

Independent auditor’s report on review of quarterly financial information

 

 

To the Shareholders, Directors and Officers

Companhia Brasileira de Distribuição

São Paulo – SP – Brazil

 

Introduction

 

We have reviewed the accompanying individual and consolidated interim financial information of Companhia Brasileira de Distribuição (“Company”), included in the Quarterly Information Form (ITR) for the quarter ended March 31, 2018, which comprise the balance sheet as of March 31, 2018 and the related statements of income and comprehensive income for the three months period then ended, and the statements of changes in equity and cash flows for the three months period then ended, including other explanatory information.

 

Management is responsible for the preparation of individual and consolidated interim financial information in accordance with Accounting Pronouncement CPC 21 (R1) -– Demonstração Intermediária (“CPC 21 (R1)”) and International Accounting Standard IAS 34 - Interim Financial Reporting (“IAS 34”), issued by the International Accounting Standards Board (IASB), as well as for the presentation of this information in a manner consistent with the standards issued by the Brazilian Securities and Exchange Commission (CVM) applicable to the preparation of the Quarterly Information Form (ITR). Our responsibility is to express a conclusion on this interim financial information based on our review.

 

Scope of the review

 

We conducted our review in accordance with Brazilian and International Standards on Review Engagements (NBC TR 2410 Revisão de Informações Intermediárias Executada pelo Auditor da Entidade) and ISRE 2410 - Review of Interim Financial Information Performed by the Independent Auditor of the Entity). 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 Brazilian and International 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

A member firm of Ernst & Young Global Limited

 


 

São Paulo Corporate Towers

Av. Presidente Juscelino Kubitschek, 1.909

Vila Nova Conceição

04543-011 - São Paulo – SP - Brasil

 

Tel: +55 11 2573-3000

ey.com.br

 

 

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 quarterly information referred to above is not prepared, in all material respects, in accordance with CPC 21 (R1) and IAS 34, applicable to the preparation of Quarterly Information Form (ITR), consistently with the rules issued by the CVM.

 

Emphasis of matter

 

Restatement of corresponding figures

 

As mentioned in Note 5, due the adoption of the new accounting pronouncements, the corresponding individual and consolidated figures related to the statement of financial position for the year ended December 31, 2017 and the corresponding interim financial information comprising the statements of profit or loss, of comprehensive income (loss), of changes in equity, cash flow statement and statement of value added (supplemental information) for the three-month period ended March 31, 2017, presented for comparison purposes, were adjusted and are restated as required by CPC 23 (Accounting Policies, Changes in Accounting Estimates and Error Correction) and CPC 26(R1) - Presentation of Financial Statements. Our conclusion is not modified in respect of this matter.

 

Other matters

 

 

Statements of value added

 

We have also reviewed the individual and consolidated statements of value added for the three months period ended March 31, 2018, prepared under the responsibility of  the Company’s management, the presentation of which in the interim financial information is required by the rules issued by the CVM applicable to preparation of Quarterly Information Form (ITR), and considered as supplementary information under IFRS – International Financial Reporting Standards, which does not require the presentation of the statement of value added. These statements have been subject to the same review procedures previously described 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, in a manner consistent with the overall individual and consolidated interim financial information.

 

 

 

 

 

São Paulo, April 26, 2018.

 

 

ERNST & YOUNG

Auditores Independentes S.S.

CRC-2SP034519/O-6

 

 

 

 

Antonio Humberto Barros dos Santos

Accountant CRC-1SP161745/O-3

 

A member firm of Ernst & Young Global Limited

 


 
 

 

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

ITR – Interim Financial Information – March 31,2018 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO

 

 

 

Companhia Brasileira de Distribuição

A member firm of Ernst & Young Global Limited

Company Information

 

Capital Composition

2

Individual Interim Financial Information

 

Balance Sheet – Assets

3

Balance Sheet – Liabilities

4

Statement of Operations

5

Statement of Comprehensive Income

6

Statement of Cash Flows

7

Statement of Changes in Shareholders’ Equity

 

1/1/2018 to 3/31/2018

8

1/1/2017 to 3/31/2017

9

Statement of Value Added

10

Consolidated Interim Financial Information

 

Balance Sheet – Assets

11

Balance Sheet – Liabilities

12

Statement of Operations

13

Statement of Comprehensive Income

14

Statement of Cash Flows

15

Statement of Changes in Shareholders’ Equity

 

1/1/2018 to 3/31/2018

16

1/1/2017 to 3/31/2017

17

Statement of Value Added

18

Comments on the Company`s Performance

19

Notes to the Interim Financial Information

34

 

 

 

 

 


 
 

 

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

ITR – Interim Financial Information – March 31,2018 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO

 

 

 

Companhia Brasileira de Distribuição

 

Number of Shares

(thousand)

Current Quarter

3/31/2018

Share Capital

 

Common

99,680

Preferred

166,907

Total

266,587

Treasury Shares

 

Common

-

Preferred

233

Total

233

 

2

 


 
 

 

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

ITR – Interim Financial Information – March 31,2018 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO

 

 

 

Companhia Brasileira de Distribuição

 

 

Individual Interim Financial Information / Balance Sheet - Assets

       

R$ (in thousands)

   

Code

Description

Current Quarter
03/31/2018

Previous Year
12/31/2017

1

Total Assets

21,781,000

22,863,000

1.01

Current Assets

7,887,000

9,079,000

1.01.01

Cash and Cash Equivalents

1,264,000

2,868,000

1.01.03

Accounts Receivable

999,000

681,000

1.01.03.01

Trade Receivables

683,000

428,000

1.01.03.02

Other Receivables

316,000

253,000

1.01.04

Inventories

3,010,000

3,042,000

1.01.06

Recoverable Taxes

323,000

360,000

1.01.07

Prepaid Expenses

186,000

86,000

1.01.08

Other Current Assets

2,105,000

2,042,000

1.01.08.01

Assets Held for Sale

2,069,000

2,009,000

1.01.08.03

Other

36,000

33,000

1.01.08.03.02

Others Assets

36,000

33,000

1.02

Noncurrent Assets

13,894,000

13,784,000

1.02.01

Long-term Assets

3,005,000

2,939,000

1.02.01.03

Accounts Receivable

504,000

527,000

1.02.01.03.01

Trade Receivables

42,000

80,000

1.02.01.03.02

Other Receivables

462,000

447,000

1.02.01.06

Recoverable Taxes

134,000

112,000

1.02.01.07

Prepaid Expenses

14,000

8,000

1.02.01.08

Related Parties

231,000

206,000

1.02.01.09

Other Noncurrent Assets

2,122,000

2,086,000

1.02.01.09.04

Recoverable Taxes

1,478,000

1,465,000

1.02.01.09.05

Restricted Deposits For Legal Proceedings

635,000

609,000

1.02.01.09.06

Financial Instruments - Fair Value Hedge

9,000

12,000

1.02.02

Investments

3,494,000

3,366,000

1.02.02.01

Investments in Associates and Subsidiaries

3,473,000

3,345,000

1.02.02.01.02

Investments in Subsidiaries

                     3.473.000

                 3.345.000

1.02.02.02

Investment Properties

21,000

21,000

1.02.03

Property and Equipment

6,209,000

6,286,000

1.02.04

Intangible Assets

1,186,000

1,193,000

 

 

3

 


 
 

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

ITR – Interim Financial Information – March 31,2018 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO

 

 

 

Companhia Brasileira de Distribuição

 

 

Individual Interim Financial Information / Balance Sheet - Liabilities

       

R$ (in thousands)

   

Code

Description

Current Quarter
03/31/2018

Previous Year
12/31/2017

2

Total Liabilities

21,781,000

22,863,000

2.01

Current Liabilities

6,093,000

8,162,000

2.01.01

Payroll and Related Taxes

442,000

441,000

2.01.02

Trade payables

3,398,000

5,377,000

2.01.03

Taxes and Contributions Payable

215,000

228,000

2.01.04

Borrowings and Financing

1,210,000

1,223,000

2.01.05

Other Liabilities

826,000

891,000

2.01.05.01

Related Parties

427,000

387,000

2.01.05.02

Other

399,000

504,000

2.01.05.02.01

Dividends and interest on own capital payable

78,000

78,000

2.01.05.02.04

Utilities

17,000

14,000

2.01.05.02.05

Rent Payable

70,000

120,000

2.01.05.02.06

Advertisement Payable

34,000

23,000

2.01.05.02.07

Pass-through liabilities

11,000

14,000

2.01.05.02.08

Financing of property

14,000

95,000

2.01.05.02.09

Deferred Revenue

29,000

28,000

2.01.05.02.12

Other Accounts Payable

135,000

132,000

2.01.05.02.13

Customer loyalty programs

11,000

-

2.01.06

Provisions

2,000

2,000

2.02

Noncurrent Liabilities

5,350,000

4,513,000

2.02.01

Borrowings and Financing

3,647,000

2,876,000

2.02.02

Other Liabilities

826,000

803,000

2.02.02.02

Other

826,000

803,000

2.02.02.02.03

Taxes payable in installments

540,000

566,000

2.02.02.02.07

Other Accounts Payable

40,000

42,000

2.02.02.02.08

Provision For Losses on Investiments in Associates

246,000

195,000

2.02.04

Provisions

858,000

812,000

2.02.06

Deferred Revenue

19,000

22,000

2.03

Shareholders’ Equity

10,338,000

10,188,000

2.03.01

Share Capital

6,822,000

6,822,000

2.03.02

Capital Reserves

378,000

355,000

2.03.02.04

Stock Options

371,000

348,000

2.03.02.07

Capital Reserve

7,000

7,000

2.03.04

Earnings Reserves

3,161,000

3,174,000

2.03.04.01

Legal Reserve

457,000

457,000

2.03.04.05

Earnings Retention Reserve

233,000

233,000

2.03.04.10

Expansion Reserve

2,714,000

2,728,000

2.03.04.12

Transactions with non-controlling interests

(93,000)

(94,000)

2.03.04.14

Settlement of Equity Instrument

(150,000)

(150,000)

2.03.05

Retained Earnings/ Accumulated Losses

36,000

(114,000)

2.03.08

Other comprehensive income

(59,000)

(49,000)

 

4

 


 
 

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

ITR – Interim Financial Information – March 31,2018 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO

 

 

 

Companhia Brasileira de Distribuição

 

 

Individual Interim Financial Information / Statement of Operations

       

R$ (in thousands)

   

Code

Description


Year to date
current period
01/01/2018 to
03/31/2018

Year to date
Current period
01/01/2017 to
03/31/2017

3.01

Net operating revenue

6,238,000

6,458,000

3.02

Cost of sales

(4,478,000)

(4,636,000)

3.03

Gross Profit

1,760,000

1,822,000

3.04

Operating Income/Expenses

(1,498,000)

(1,510,000)

3.04.01

Selling Expenses

(1,262,000)

(1,323,000)

3.04.02

General and administrative expenses

(177,000)

(190,000)

3.04.05

Other Operating Expenses

(195,000)

(128,000)

3.04.05.01

Depreciation and Amortization

(155,000)

(149,000)

3.04.05.03

Other operating expenses

(40,000)

21,000

3.04.06

Share of Profit of associates

136,000

131,000

3.05

Profit from operations before net financial expenses and income tax

262,000

312,000

3.06

Net Financial expenses

(119,000)

(166,000)

3.07

Income (loss) before income tax and social contribution

143,000

146,000

3.08

Income tax and social contribution

18,000

(8,000)

3.08.01

Current

(4,000)

(14,000)

3.08.02

Deferred

22,000

6,000

3.09

Net Income (loss) for the period from continued operations

161,000

138,000

3.10

Net Income (loss) for the period from discontinued operations

(11,000)

(18,000)

3.10.01

Net Income (loss) from Discontinued Operations

(11,000)

(18,000)

3.11

Net Income (loss) for the period

150,000

120,000

3.99

Earnings per Share - (Reais/Share)

   

3.99.01

Basic Earnings per Share

   

3.99.01.01

ON

0.52935

0.42402

3.99.01.02

PN

0.58228

0.46643

3.99.02

Diluted Earnings per Share

   

3.99.02.01

ON

0.52659

0.42402

3.99.02.02

PN

0.57786

0.46503

 

5

 


 
 

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

ITR – Interim Financial Information – March 31,2018 – 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
01/01/2018 to
03/31/2018

Year to date

current period
01/01/2017 to
03/31/2017

4.01

Net income (loss) for the Period

150,000

120,000

4.02

Other Comprehensive Income

(10,000)

(40,000)

4.02.02

Foreign currency translation

(7,000)

-

4.02.04

Fair value of trade receivables

(4,000)

(53,000)

4.02.05

Income taxes related to other comprehensive income

1,000

13,000

4.03

Total Comprehensive Income for the Period

140,000

80,000

 

6

 


 
 

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

ITR – Interim Financial Information – March 31,2018 – 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
01/01/2018 to
03/31/2018

Year to date previous period
01/01/2017 to
03/31/2017

6.01

Net Cash Provided by (Used in) Operating Activities

(2,111,000)

(1,723,000)

6.01.01

Cash Provided by the Operations

323,000

304,000

6.01.01.01

Net Income (loss) for the Period

150,000

120,000

6.01.01.02

Deferred Income Tax

(22,000)

(6,000)

6.01.01.03

Losses (Gain) on Disposals of Property and Equipment

5,000

(12,000)

6.01.01.04

Depreciation/Amortization

166,000

160,000

6.01.01.05

Interest and Inflation Adjustments

97,000

196,000

6.01.01.07

Share of Profit of Subsidiaries and Associates

(136,000)

(131,000)

6.01.01.08

Provision for contingencies

50,000

(15,000)

6.01.01.10

Share-based Payment

7,000

5,000

6.01.01.11

Allowance for Doubtful Accounts

-

(1,000)

6.01.01.13

Allowance for Obsolescence and damages

(1,000)

(7,000)

6.01.01.14

Other Operating Expenses

10,000

(2,000)

6.01.01.15

Deferred Revenue

(3,000)

(3,000)

6.01.02

Changes in Assets and Liabilities

(2,434,000)

(2,027,000)

6.01.02.01

Accounts Receivables

(217,000)

(205,000)

6.01.02.02

Inventories

33,000

88,000

6.01.02.03

Recoverable Taxes

39,000

50,000

6.01.02.04

Other Assets

(200,000)

(111,000)

6.01.02.05

Related Parties

6,000

(81,000)

6.01.02.06

Restricted Deposits for Legal Proceeding

(17,000)

(6,000)

6.01.02.07

Trade Payables

(1,979,000)

(1,583,000)

6.01.02.08

Payroll and Related Taxes

1,000

(20,000)

6.01.02.09

Taxes and Social Contributions Payable

(58,000)

(105,000)

6.01.02.10

Provision for contingencies

(20,000)

(10,000)

6.01.02.12

Other Payables

(22,000)

(44,000)

6.02

Net Cash Provided by (Used in) Investing Activities

(172,000)

(207,000)

6.02.01

Capital Increase/Decrease in Subsidiaries

-

(53,000)

6.02.02

Purchase of Property and Equipment

(147,000)

(134,000)

6.02.03

Purchase of Intangible Assets

(25,000)

(20,000)

6.03

Net Cash Provided by (Used in) Financing Activities

679,000

(1,366,000)

6.03.01

Capital Increase

-

4,000

6.03.02

Proceeds from borrowings and financing

1,213,000

800,000

6.03.03

Payments of borrowings and financing

(534,000)

(2,170,000)

6.05

Net Increase (Decrease) in Cash and Cash Equivalents

(1,604,000)

(3,296,000)

6.05.01

Cash and Cash Equivalents at the Beginning of the Period

2,868,000

4,496,000

6.05.02

Cash and Cash Equivalents at the End of the Period

1,264,000

1,200,000

 

 

 

 

7

 


 
 

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

ITR – Interim Financial Information – March 31,2018 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO

 

 

 

Companhia Brasileira de Distribuição

 

 

Individual Interim Financial Information / Statement of Changes in Shareholders' Equity 01/01/2018 to 03/31/2018

               

R$ (in thousands)

 

 

 

 

 

 

Code

Description

Share
Capital

Capital Reserves,
Stock Options and
Treasury Shares

Earnings
Reserve

Retained Earnings Accumulated Losses

Other comprehensive income

Shareholders'
Equity

5.01

Opening Balance

6,822,000

355,000

3,174,000

-

(18,000)

10,333,000

5.02

Prior Year Adjustments

-

-

-

(114,000)

(31,000)

(145,000)

5.03

Adjusted Opening Balance

6,822,000

355,000

3,174,000

(114,000)

(49,000)

10,188,000

5.04

Capital Transactions with Shareholders

-

23,000

(13,000)

-

-

10,000

5.04.03

Share-Based Expenses

-

14,000

-

-

-

14,000

5.04.07

Interest on Own Capital

-

-

(13,000)

-

-

(13,000)

5.04.08

Share-Based Expenses Subsidiaries

-

9,000

-

-

-

9,000

5.05

Total Comprehensive Income

-

-

-

150,000

(10,000)

140,000

5.05.01

Net Income (loss) for the Period

-

-

-

150,000

-

150,000

5.05.02

Other Comprehensive Income

-

-

-

-

(10,000)

(10,000)

5.05.02.04

Foreing currency translation

-

-

-

-

(7,000)

(7,000)

5.05.02.07

Fair Value of Trade Receivables

-

-

-

-

(4,000)

(4,000)

5.05.02.08

Income Taxes Related to Other Comprehensive Income

-

-

-

-

1,000

1,000

5.07

Closing Balance

6,822,000

378,000

3,161,000

36,000

(59,000)

10,338,000

 

8

 


 
 

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

ITR – Interim Financial Information – March 31,2018 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO

 

 

 

Companhia Brasileira de Distribuição

 

 

Individual Interim Financial Information / Statement of Changes in Shareholders' Equity 01/01/2017 to 03/31/2017

               

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

6,811,000

331,000

2,718,000

-

-

9,860,000

5.02

Prior Year Adjustments

-

-

-

(75,000)

(20,000)

(95,000)

5.03

Adjusted Opening Balance

6,811,000

331,000

2,718,000

(75,000)

(20,000)

9,765,000

5.04

Capital Transactions with Shareholders

4,000

5,000

-

-

-

9,000

5.04.01

Capital Increases

4,000

-

-

-

-

4,000

5.04.03

Share-Based Expenses

-

3,000

-

-

-

3,000

5.04.08

Share-Based Expenses Subsidiaries

-

2,000

-

-

-

2,000

5.05

Total Comprehensive Income

-

-

-

120,000

(40,000)

80,000

5.05.01

Net Income (loss) for the Period

-

-

-

120,000

-

120,000

5.05.02

Other Comprehensive Income

-

-

-

-

(40,000)

(40,000)

5.05.02.07

Fair Value of Trade Receivables

-

-

-

-

(53,000)

(53,000)

5.05.02.08

Income Taxes Related to Other Comprehensive Income

-

-

-

-

13,000

13,000

5.07

Closing Balance

6,815,000

336,000

2,718,000

45,000

(60,000)

9,854,000

9

 


 
 

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

ITR – Interim Financial Information – March 31,2018 – 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

01/01/2018 to 03/31/2018

Year To Date
Previous Period
01/01/2017 to
03/31/2017

7.01

Revenues

6,775,000

7,151,000

7.01.01

Sales of Goods, Products and Services

6,753,000

6,974,000

7.01.02

Other Revenues

19,000

-

7.01.03

Revenues from building of own assets

-

179,000

7.01.04

Allowance for/Reversal of Doubtful Accounts

3,000

(2,000)

7.02

Products Acquired from Third Parties

(5,374,000)

(5,373,000)

7.02.01

Costs of Products, Goods and Services Sold

(4,586,000)

(4,474,000)

7.02.02

Materials, Energy, Outsourced Services and Other

(788,000)

(899,000)

7.03

Gross Value Added

1,401,000

1,778,000

7.04

Retention

(166,000)

(160,000)

7.04.01

Depreciation and Amortization

(166,000)

(160,000)

7.05

Net Value Added Produced

1,235,000

1,618,000

7.06

Value Added Received in Transfer

151,000

166,000

7.06.01

Share of Profit of Subsidiaries and Associates

136,000

131,000

7.06.02

Financial Revenue

26,000

53,000

7.06.03

Other

(11,000)

(18,000)

7.07

Total Value Added to Distribute

1,386,000

1,784,000

7.08

Distribution of Value Added

1,386,000

1,784,000

7.08.01

Personnel

735,000

760,000

7.08.01.01

Direct Compensation

466,000

493,000

7.08.01.02

Benefits

149,000

160,000

7.08.01.03

Government Severance Indemnity Fund for Employees (FGTS)

46,000

44,000

7.08.01.04

Other

74,000

63,000

7.08.02

Taxes, Fees and Contributions

175,000

504,000

7.08.02.01

Federal

98,000

287,000

7.08.02.02

State

35,000

150,000

7.08.02.03

Municipal

42,000

67,000

7.08.03

Value Distributed to Providers of Capital

326,000

400,000

7.08.03.01

Interest

156,000

216,000

7.08.03.02

Rentals

170,000

184,000

7.08.04

Value Distributed to Shareholders

150,000

120,000

7.08.04.01

Interest on shareholders' equity

14,000

-

7.08.04.03

Retained Earnings/ Accumulated Losses for the Period

136,000

120,000

                                                                                                                                                

 

10

 


 
 

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

ITR – Interim Financial Information – March 31,2018 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO

 

 

Companhia Brasileira de Distribuição

 

Consolidated Interim Financial Information /Balance Sheet - Assets

       

R$ (in thousands)

   

Code

Description

Current Quarter
01/01/2018 to
03/31/2018

Previous Year
01/01/2017 to
03/31/2018

1

Total Assets

        45,416,000

  47,707,000

1.01

Current Assets

        30,611,000

  33,016,000

1.01.01

Cash and Cash Equivalents

          1,701,000

     3,792,000

1.01.03

Accounts Receivable

          1,181,000

        885,000

1.01.03.01

Trade Receivables

              857,000

        618,000

1.01.03.02

Other Receivables

              324,000

        267,000

1.01.04

Inventories

          4,758,000

     4,822,000

1.01.06

Recoverable Taxes

              573,000

        596,000

1.01.07

Prepaid Expenses

              231,000

        112,000

1.01.08

Other Current Assets

        22,167,000

  22,809,000

1.01.08.01

Assets Held for Sale

        22,133,000

  22,775,000

1.01.08.03

Other

                34,000

          34,000

1.01.08.03.02

Others Assets

                34,000

          34,000

1.02

Noncurrent Assets

        14,805,000

  14,691,000

1.02.01

Long-term Assets

          3,547,000

     3,452,000

1.02.01.03

Accounts Receivable

              698,000

        722,000

1.02.01.03.01

Trade Receivables

                42,000

          80,000

1.02.01.03.02

Other Receivables

              656,000

        642,000

1.02.01.06

Recoverable taxes

              147,000

        125,000

1.02.01.07

Prepaid Expenses

                51,000

          43,000

1.02.01.08

Related parties

                52,000

          25,000

1.02.01.09

Other Noncurrent Assets

          2,599,000

     2,537,000

1.02.01.09.04

Recoverable Taxes

          1,785,000

     1,747,000

1.02.01.09.05

Restricted deposits for legal proceedings

              788,000

        762,000

1.02.01.09.06

Financial Instruments - Fair Value Hedge

                26,000

          28,000

1.02.02

Investments

              188,000

        177,000

1.02.02.01

Investments in Associates and Subsidiaries

              167,000

        156,000

1.02.02.02

Investment properties

                21,000

          21,000

1.02.03

Property and Equipment

          9,150,000

     9,138,000

1.02.04

Intangible Assets

          1,920,000

     1,924,000

 

 

11

 


 
 

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

ITR – Interim Financial Information – March 31,2018 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO

 

 

Companhia Brasileira de Distribuição

 

Consolidated Interim Financial Information / Balance Sheet - Liabilities

       

R$ (in thousands)

   

Code

Description

Current Quarter 03/31/2018

Previous Year
12/31/2017

2

Total Liabilities

        45.416.000

        47.707.000

2.01

Current Liabilities

        25,611,000

        28,992,000

2.01.01

Payroll and Related Taxes

              664,000

              640,000

2.01.02

Trade Payables

          5,511,000

          8,128,000

2.01.03

Taxes and Contributions Payable

              273,000

              301,000

2.01.04

Borrowings and Financing

          1,388,000

          1,251,000

2.01.05

Other Liabilities

              715,000

              845,000

2.01.05.01

Payables to Related Parties

              161,000

              153,000

2.01.05.02

Other

              554,000

              692,000

2.01.05.02.01

Dividends and Interest on Capital Payable

                78,000

                78,000

2.01.05.02.04

Utilities

                26,000

                23,000

2.01.05.02.05

Rent Payable

                77,000

              128,000

2.01.05.02.06

Advertisement Payable

                39,000

                26,000

2.01.05.02.07

Pass-through liabilities

                11,000

                14,000

2.01.05.02.08

Financing Related to Acquisition of Assets

                24,000

              116,000

2.01.05.02.09

Deferred revenue

              125,000

              146,000

2.01.05.02.12

Other Payables

              163,000

              161,000

2.01.05.02.13

Loalty Programs

                11,000

                         -  

2.01.06

Provisions

                  3,000

                  3,000

2.01.07

Liabilities related to assets held for sale

        17,057,000

        17,824,000

2.02

Noncurrent Liabilities

          6,535,000

          5,674,000

2.02.01

Borrowings and Financing

          4,102,000

          3,337,000

2.02.02

Other Liabilities

              835,000

              814,000

2.02.02.02

Other

              835,000

              814,000

2.02.02.02.03

Taxes Payable in Installments

              540,000

              566,000

2.02.02.02.07

Other Payables

                49,000

                53,000

2.02.02.02.08

Provision for loss on investiments in associates

              246,000

              195,000

2.02.03

Deferred Taxes

              424,000

              394,000

2.02.04

Provisions

          1,155,000

          1,107,000

2.02.06

Deferred revenue

                19,000

                22,000

2.03

Consolidated Shareholders’ Equity

        13,270,000

        13,041,000

2.03.01

Share Capital

          6,822,000

          6,822,000

2.03.02

Capital Reserves

              378,000

              355,000

2.03.02.04

Stock Options

              371,000

              348,000

2.03.02.07

Capital Reserves

                  7,000

                  7,000

2.03.04

Earnings Reserves

          3,161,000

          3,174,000

2.03.04.01

Legal Reserve

              457,000

              457,000

2.03.04.05

Earnings Retention Reserve

              233,000

              233,000

2.03.04.10

Expansion Reserve

          2,714,000

          2,728,000

2.03.04.12

Transactions with Non-Controlling interests

              (93,000)

              (94,000)

2.03.04.14

Settlement of Equity Instrument

            (150,000)

            (150,000)

2.03.05

Retained Earnings/ Accumulated Losses

                36,000

                         (114,000)  

2.03.08

Other Comprehensive Income

              (59,000)

              (49,000)

2.03.09

Non-controlling  Interest

          2,932,000

          2,853,000

 

 

 

 

 

 

 

 

 

12

 


 
 

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

ITR – Interim Financial Information – March 31,2018 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO

 

 

Companhia Brasileira de Distribuição

 

Consolidated Interim Financial Information / Statement of Operations

       

R$ (in thousands)

   

Code

Description


Year to date current period
01/01/2018 to
03/31/2018

Year to date previous period
01/01/2017 to
03/31/2017

3.01

Net Operating Revenue

11,343,000

10,552,000

3.02

Cost of Sales

(8,796,000)

(8,134,000)

3.03

Gross Profit

2,547,000

2,418,000

3.04

Operating Income/Expenses

(2,266,000)

(2,110,000)

3.04.01

Selling Expenses

(1,739,000)

(1,699,000)

3.04.02

General and Administrative Expenses

(241,000)

(243,000)

3.04.05

Other Operating Expenses

(253,000)

(156,000)

3.04.05.01

Depreciation/Amortization

(210,000)

(190,000)

3.04.05.03

Other Operating Expenses

(43,000)

34,000

3.04.06

Share of Profit of Subsidiaries and Associates

(33,000)

(12,000)

3.05

Profit from operations before net financial expenses and income tax

281,000

308,000

3.06

Net Financial Expenses

(132,000)

(182,000)

3.07

Profit (loss) Before Income Tax and Social Contribution

149,000

126,000

3.08

Income tax and Social Contribution

(41,000)

(50,000)

3.08.01

Current

(32,000)

(47,000)

3.08.02

Deferred

(9,000)

(3,000)

3.09

Net Income (loss) for the period from continued operations

108,000

76,000

3.10

Net Income (loss) for the period from discontinued operations

118,000

132,000

3.10.01

Net Income (loss) from Discontinued Operations

118,000

132,000

3.11

Net Income (loss) for the period

226,000

208,000

3.11.01

Attributable to controlling shareholders

150,000

120,000

3.11.02

Attributable to Non-controlling shareholders

76,000

88,000

3.99

Earnings per Share - (Reais/Share)

   

3.99.01

Basic Earnings per Share

   

3.99.01.01

ON

               0,52935

               0,42402

3.99.01.02

PN

               0,58228

               0,46643

3.99.02

Diluted Earnings per Share

   

3.99.02.01

ON

               0,52659

               0,42402

3.99.02.02

PN

               0,57786

               0,46503

 

13

 


 
 

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

ITR – Interim Financial Information – March 31,2018 – 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
01/01/2018 to
03/31/2018

Year to date  current period
01/01/2017 to
03/31/2017

4.01

Net income (loss) for the Period

226,000

208,000

4.02

Other Comprehensive Income

(13,000)

(83,000)

4.02.02

Foreign currency translation

(7,000)

-

4.02.04

Fair value of trade receivables

(9,000)

(109,000)

4.02.05

Income taxes related to other comprehensive income

3,000

26,000

4.03

Total Comprehensive Income for the Period

213,000

125,000

4.03.01

Attributable to controlling shareholders

140,000

80,000

4.03.02

Attributable to Non-Controlling shareholders

73,000

45,000

 

14

 


 
 

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

ITR – Interim Financial Information – March 31,2018 – 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
01/01/2018 to
03/31/2018

Year to date  current period
01/01/2017 to
03/31/2017

6.01

Net Cash Provided by (Used in) Operating Activities

            (5,348,000)

            (5,106,000)

6.01.01

Cash from Operations

                 966,000

                 773,000

6.01.01.01

Net Income (loss) for the Period

                 226,000

                 208,000

6.01.01.02

Deferred Income Tax

                      6,000

                  (30,000)

6.01.01.03

Losses (Gain) on Disposals of property and equipment

                   15,000

                  (11,000)

6.01.01.04

Depreciation/Amortization

                 223,000

                 202,000

6.01.01.05

Interest and Inflation Adjustments

                 205,000

                 223,000

6.01.01.07

Share of Profit (Loss) of Subsidiaries and Associates

                   27,000

                      6,000

6.01.01.08

Provision for contingencies

                 202,000

                 111,000

6.01.01.10

Share-based Payment

                      7,000

                      6,000

6.01.01.11

Allowance for Doubtful Accounts

                 177,000

                 160,000

6.01.01.13

Allowance for Obsolescence/breakage

                  (19,000)

                  (20,000)

6.01.01.15

Deferred revenue

               (103,000)

                  (82,000)

6.01.02

Changes in Assets and Liabilities

            (6,314,000)

            (5,879,000)

6.01.02.01

Accounts Receivables

            (1,131,000)

            (2,557,000)

6.01.02.02

Inventories

               (914,000)

               (481,000)

6.01.02.03

Recoverable Taxes

               (141,000)

                  (66,000)

6.01.02.04

Other Assets

               (416,000)

               (130,000)

6.01.02.05

Related Parties

                  (15,000)

                   14,000

6.01.02.06

Restricted Deposits for Legal Proceeding

                  (75,000)

                  (33,000)

6.01.02.07

Trade Payables

            (3,313,000)

            (2,411,000)

6.01.02.08

Payroll and Related Taxes

                   14,000

                  (10,000)

6.01.02.09

Taxes and Social Contributions Payable

                  (66,000)

                  (58,000)

6.01.02.10

Provision for contingencies

               (153,000)

               (116,000)

6.01.02.11

Deferred revenue

                      4,000

                    (3,000)

6.01.02.12

Other Payables

                   25,000

                  (25,000)

6.01.02.13

Income and Social contribution, paid

               (133,000)

                    (3,000)

6.02

Net Cash Provided by (Used in) Investing Activities

               (427,000)

               (354,000)

6.02.02

Purchase of Property and Equipment

               (356,000)

               (266,000)

6.02.03

Purchase in Intangible Assets

                  (80,000)

                  (91,000)

6.02.04

Sales of Property and Equipment

                      9,000

                      3,000

6.03

Net Cash Provided by Financing Activities

                 729,000

            (1,473,000)

6.03.01

Capital Increase/Decrease

                          -  

                      4,000

6.03.02

Proceeds from Borrowings and Financing

              2,633,000

              2,222,000

6.03.03

Payments of Borrowings and Financing

            (1,904,000)

            (3,699,000)

6.05

Increase (Decrease) in Cash and Cash Equivalents

            (5,046,000)

            (6,933,000)

6.05.01

Cash and Cash Equivalents at the Beginning of the Period 

              7,351,000

              9,142,000

6.05.02

Cash and Cash Equivalents at the End of the Period

              2,305,000

              2,209,000

15

 


 
 

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

ITR – Interim Financial Information – March 31,2018 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO

 

 

Companhia Brasileira de Distribuição

 

Consolidated Interim Financial Information / Statement of Changes in Shareholders' Equity 01/01/2018 to 03/31/2018

                   

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

6,822,000

355,000

3,174,000

-

(18,000)

10,333,000

2,959,000

13,292,000

5.02

Prior year adjustments

-

-

-

(114,000)

(31,000)

(145,000)

(106,000)

(251,000)

5.03

Adjusted Opening Balance

6,822,000

355,000

3,174,000

(114,000)

(49,000)

10,188,000

2,853,000

13,041,000

5.04

Capital Transactions with Shareholders

-

23,000

(13,000)

-

-

10,000

6,000

16,000

5.04.03

Share-based Expenses

-

14,000

-

-

-

14,000

-

14,000

5.04.07

Interest on own capital

-

-

(13,000)

-

-

(13,000)

-

(13,000)

5.04.08

Share-based expenses subsidiaries

-

9,000

-

-

-

9,000

6,000

15,000

5.05

Total Comprehensive Income

-

-

-

150,000

(10,000)

140,000

73,000

213,000

5.05.01

Net Income (loss) for the Period

-

-

-

150,000

-

150,000

76,000

226,000

5.05.02

Other Comprehensive Income

-

-

-

-

(10,000)

(10,000)

(3,000)

(13,000)

5.05.02.04

Foreign currency translation

-

-

-

-

(7,000)

(7,000)

-

(7,000)

5.05.02.07

Fair value of trade receivables

-

-

-

-

(4,000)

(4,000)

(5,000)

(9,000)

5.05.02.08

Income taxes related to other comprehensive income

-

-

-

-

1,000

1,000

2,000

3,000

5.07

Closing Balance

6,822,000

378,000

3,161,000

36,000

(59,000)

10,338,000

2,932,000

13,270,000

                     

16

 


 
 

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

ITR – Interim Financial Information – March 31,2018 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO

 

 

Companhia Brasileira de Distribuição

 

 

Consolidated Interim Financial Information / Statement of Changes in Shareholders' Equity 01/01/2017 to 03/31/2017

                   

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

6,811,000

331,000

2,718,000

-

-

9,860,000

2,737,000

12,597,000

5.02

Prior year adjustments

-

-

-

(75,000)

(20,000)

(95,000)

(85,000)

(180,000)

5.03

Adjusted Opening Balance

6,811,000

331,000

2,718,000

(75,000)

(20,000)

9,765,000

2,652,000

12,417,000

5.04

Capital Transactions with Shareholders

4,000

5,000

-

-

-

9,000

1,000

10,000

5.04.01

Capital Increases

4,000

-

-

-

-

4,000

-

4,000

5.04.03

Share-based Expenses

-

3,000

-

-

-

3,000

-

3,000

5.04.08

Share-based expenses subsidiaries

-

2,000

-

-

-

2,000

1,000

3,000

5.05

Total Comprehensive Income

-

-

-

120,000

(40,000)

80,000

45,000

125,000

5.05.01

Net Income (loss) for the Period

-

-

-

120,000

-

120,000

88,000

208,000

5.05.02

Other Comprehensive Income

-

-

-

-

(40,000)

(40,000)

(43,000)

(83,000)

5.05.02.07

Fair value of trade receivables

-

-

-

-

(53,000)

(53,000)

(56,000)

(109,000)

5.05.02.08

Income taxes related to other comprehensive income

-

-

-

-

13,000

13,000

13,000

26,000

5.07

Closing Balance

6,815,000

336,000

2,718,000

45,000

(60,000)

9,854,000

2,698,000

12,552,000

                     

17

 


 
 

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

ITR – Interim Financial Information – March 31,2018 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO

 

 

Companhia Brasileira de Distribuição

 

Consolidated Interim Financial Information / Statement of Value Added

       

R$ (in thousands)

   

Code

Description

Year to date current period
01/01/2018 to 03/31/2018

Year to date previous period
01/01/2017 to
03/31/2017

7.01

Revenues

12,326,000

11,609,000

7.01.01

Sales of Goods, Products and Services

12,300,000

11,430,000

7.01.02

Other Revenues

23,000

181,000

7.01.04

Allowance for/Reversal of Doubtful Accounts

3,000

(2,000)

7.02

Products Acquired from Third Parties

(10,220,000)

(9,283,000)

7.02.01

Costs of Products, Goods and Services Sold

(9,194,000)

(8,205,000)

7.02.02

Materials, Energy, Outsourced Services and Other

(1,026,000)

(1,078,000)

7.03

Gross Value Added

2,106,000

2,326,000

7.04

Retention

(223,000)

(202,000)

7.04.01

Depreciation and Amortization

(223,000)

(202,000)

7.05

Net Value Added Produced

1,883,000

2,124,000

7.06

Value Added Received in Transfer

122,000

181,000

7.06.01

Share of Profit of Subsidiaries and Associates

(33,000)

(12,000)

7.06.02

Financial Income

37,000

61,000

7.06.03

Others

118,000

132,000

7.07

Total Value Added to Distribute

2,005,000

2,305,000

7.08

Distribution of Value Added

2,005,000

2,305,000

7.08.01

Personnel

1,008,000

975,000

7.08.01.01

Direct Compensation

646,000

632,000

7.08.01.02

Benefits

222,000

221,000

7.08.01.03

Government Severance Indemnity Fund for Employees (FGTS)

62,000

52,000

7.08.01.04

Other

78,000

70,000

7.08.01.04.01

Profit (cost) sharing

78,000

70,000

7.08.02

Taxes, Fees and Contributions

362,000

650,000

7.08.02.01

Federal

184,000

364,000

7.08.02.02

State

122,000

213,000

7.08.02.03

Municipal

56,000

73,000

7.08.03

Value Distributed to Providers of Capital

409,000

472,000

7.08.03.01

Interest

184,000

240,000

7.08.03.02

Rentals

225,000

232,000

7.08.04

Value Distributed to Shareholders

226,000

208,000

7.08.04.01

Interest on shareholders' equity

14,000

-

7.08.04.03

Retained Earnings/ Accumulated Losses for the Period

136,000

120,000

7.08.04.04

Noncontrolling Interest in Retained Earnings

76,000

88,000

                                                                                                                                                

18

 


 

 

 

                    

São Paulo, April 26, 2018 - GPA [B3: PCAR4; NYSE: CBD] announces its results for the first 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 under 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 of 2017, except where stated otherwise.

 

1Q18 RESULTS

 

GPA Food:

        Total gross sales amounted to R$12.3 billion, up 7.6% (2.8% on same-store basis excluding calendar effect), driven by robust growth of 25% at Assaí

        Strong improvement in adjusted EBITDA to R$591 million (+17.4%), with margin expanding from 4.8% to 5.2%

        Net income from continuing operations attributable to controlling shareholders of R$153 million (+47.7%)

 

Assaí:

       Gross sales advance 25.0% to R$5.5 billion. Same-store growth excluding the calendar effect was 9.9% (5.1% excluding conversions), with growth of 12% in clients and 8% in sales volume. As a result, market share expanded by 380 bps in the period;

       Gross margin stood at 15.4%, predominately due to the rapid maturation of the 33 stores opened in 2016 and 2017 and to the new tax framework, despite the negative effects from food deflation;

       Adjusted EBITDA margin stood at 4.8%, with strong expansion of 80 bps on last year;

       Net income strong growth of 51.6% to R$115 million, with net margin of 2.3%;

       Six months after the launch of the Passaí card, the portfolio has over 200,000 active cards and a monthly issuance rate of around 50,000 cards;

       In line with the organic growth plan, one store was inaugurated in Sergipe, seven are under construction and another two are under conversion. The banner operates 127 stores in 19 states.

 

Multivarejo:

       Total gross sales of R$6.8 billion. After a lackluster start of the quarter, March registered an important reversal in trend, with same-store sales growth of 11.8% (3.9% ex calendar effect);

       In early March, new commercial actions were implemented, with greater visibility of promotions, relaunch of the Collect & Win campaign and reinforcement of the loyalty program with the launch of “My Rewards” in the same app as “My Discount”;

       Selling, general and administrative expenses fell 4.9%, despite inflation (IPCA +2.8%), resulting in a dilution of 30 bps compared to 1Q17;

       Adjusted EBITDA amounted to R$347 million, with margin of 5.5%, expanding 30 bps from 1Q17.

 

Outlook:

Performance in 1Q18 was in line with our expectations. We reaffirm our guidance for 2018:

       Same-store sales growth: Above inflation at Assaí and in line with food inflation at Multivarejo, supporting 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.

 

 

“The results were by the solid performance of Assaí and an important reversal in trend in Multivarejo performance throughout 1Q18. Also in this quarter we recover the leadership position in Brazil food retail segment, as result of assertive strategic decision made few years ago to focus in cash-and-carry segment. We are confident that the consolidation of this leadership position in Brazilian retail will happen with the continuity of Assai growth jointly with the strategic work focused on operational improvements that we are promoting in Multivarejo.”

                                                                                                                                                                                                          

Ronaldo Iabrudi - CEO of GPA

 

19


 
 

I. Financial Performance

 

 

Consolidate

 

Food Business

 

Multivarejo

 

Assaí

(R$ million)(1)

1Q18

1Q17

Δ

 

1Q18

1Q17

Δ

 

1Q18

1Q17

Δ

 

1Q18

1Q17

Δ

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross Revenue

       12,300

       11,430

7.6%

 

       12,300

       11,430

7.6%

 

          6,801

          7,030

-3.3%

 

          5,499

          4,400

25.0%

Net Revenue

       11,343

       10,552

7.5%

 

       11,343

       10,552

7.5%

 

          6,285

          6,513

-3.5%

 

          5,058

          4,039

25.2%

Gross Profit

          2,547

          2,419

5.3%

 

          2,547

          2,419

5.3%

 

          1,770

          1,835

-3.5%

 

              777

              584

33.1%

   Gross Margin

22.5%

22.9%

-40 bps

 

22.5%

22.9%

-40 bps

 

28.2%

28.2%

0 bps

 

15.4%

14.5%

90 bps

Selling, General and Adm. Expenses

        (1,980)

        (1,943)

1.9%

 

        (1,980)

        (1,943)

1.9%

 

        (1,445)

        (1,520)

-4.9%

 

            (535)

            (423)

26.5%

   % of Net Revenue

17.5%

18.4%

-90 bps

 

17.5%

18.4%

-90 bps

 

23.0%

23.3%

-30 bps

 

10.6%

10.5%

10 bps

EBITDA (2)

              503

              510

-1.4%

 

              548

              536

2.1%

 

              306

              362

-15.4%

 

              242

              175

38.4%

   EBITDA Margin

4.4%

4.8%

-40 bps

 

4.8%

5.1%

-30 bps

 

4.9%

5.6%

-70 bps

 

4.8%

4.3%

50 bps

Adjusted EBITDA(2)(3)

              546

              477

14.6%

 

              591

              503

17.4%

 

              347

              341

1.7%

 

              244

              162

50.7%

   Adjusted EBITDA Margin

4.8%

4.5%

30 bps

 

5.2%

4.8%

40 bps

 

5.5%

5.2%

30 bps

 

4.8%

4.0%

80 bps

Net Financial Revenue (Expenses)

            (132)

            (182)

-27.7%

 

            (132)

            (182)

-27.7%

 

            (121)

            (164)

-26.2%

 

               (10)

               (18)

-41.6%

   % of Net Revenue

1.2%

1.7%

-50 bps

 

1.2%

1.7%

-50 bps

 

1.9%

2.5%

-60 bps

 

0.2%

0.4%

-20 bps

Net Income (Loss)  - Controlling Shareholders - continuing operations

              108

                 77

40.1%

 

              153

              103

47.7%

 

                 37

                 27

36.7%

 

              115

                 76

51.6%

   Net Margin- continuing operations

1.0%

0.7%

30 bps

 

1.3%

1.0%

30 bps

 

0.6%

0.4%

20 bps

 

2.3%

1.9%

40 bps

Net Income (Loss)  -continuing and discontinued operations

              150

              121

24.3%

 

              142

                 78

82.1%

 

                 27

                    2

n.a.

 

              115

                 76

51.6%

  Net margin-continuing and discontinued operations

1.3%

1.1%

20 bps

 

1.3%

0.7%

60 bps

 

0.4%

0.0%

40 bps

 

2.3%

1.9%

40 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, tax, depreciation and amortization. (3) EBITDA adjusted by Other Operating Income and Expenses.

In compliance with CPC 47 / IFRS 15, the Company reclassified the bonuses received from suppliers from the SG&A to the cost of sales, with no impact on EBITDA. The effect is retrospective to January 1, 2017. A reconciliation with the respective adjustments to 1Q17 and 1Q18 follows:

 

Effects from IFRS 15 on Gross Profit and Operating Expenses:

 

    

 

20


 
 

OPERATING PERFORMANCE BY BUSINESS

 

Assaí

 

Gross sales came to R$5.5 billion, advancing 25.0%. The improvement of R$1 billion in sales was driven by the opening of 20 stores and by same-store sales growth excluding the calendar effect of 9.9% (5.1% excluding conversions). The banner posted growth in same-store sales volume and customer traffic of 8% and 12%, respectively, supporting a market share gain of 380 bps, according to Nielsen.

 

Gross profit came to R$777 million in the quarter. Gross margin stood at 15.4%, advancing 90 bps on 1Q17. Growth was driven by the following factors:

 

Selling, general and administrative expenses amounted to 10.6% of net sales, stable in relation to prior-year period, due to the efficiency of mature stores (prior to 2016/17), but affected by the strong pace of expansion and deflation.

 

Adjusted EBITDA amounted to R$244 million, with margin expanding 80 bps to 4.8%, due to the gross margin expansion explained above.

 

Net income amounted to R$115 million, with net margin of 2.3%, representing strong growth of 51.6% on 1Q17.

 

Multivarejo

 

Total gross sales amounted to R$6.8 billion, affected by food deflation and the closure of Extra Hiper stores converted into Assaí stores. On a same-store basis, gross sales advanced 0.7% (-2.0% excluding the calendar effect).

 

After the adjustments implemented to the commercial policy in March and the normalization of operations at the DC in Osasco, São Paulo, a good trend in same-store gross revenue was observed in the formats Extra Hiper, which grew 15.3% (4.6% ex calendar effect), and Pão de Açúcar, which advanced 11.0% (3.3% ex calendar effect).

 

Gross Profit came to R$1,770 million, with gross margin of 28.2%, stable in relation to 1Q17.

   

Selling, general and administrative expenses decreased 4.9% compared to 1Q17, supported primarily by the 4.6% decrease in selling expenses, due to:

§  Productivity gains arising from the actions implemented last year and the employee multi-role program;

§  Effect from the closure of Extra Hiper stores to convert them into Assaí stores.

 

Adjusted EBITDA amounted to R$347 million, with margin of 5.5%, expanding 30 bps from 1Q17, mainly due to the greater dilution of expenses. The effects from the fire at the DC were reimbursed by the insurance company, which made a contribution of around 10 bps to the margin.

 

21


 
 

FINANCIAL PERFORMANCE

 

Other Income and Expenses

 

Other Operating Income and Expenses amounted to R$43 million, R$41 million of which at Multivarejo, related primarily to:

          Increase in provision for tax contingencies (ICMS SP) related to procedural progress throughout the quarter, in the amount of R$21 million;   

          Restructuring expenses of R$10 million;

          Other positive and negative impacts, including the write-off of property, plant and equipment, in the aggregate amount of R$10 million.

 

Financial Result

 

The Company’s financial result amounted to R$132 million, or 1.2% of net sales, improving 50 bps from 1Q17. This reduction of 27.7% is mainly explained by:

§  Decrease in debt cost: in line with the decline in the CDI rate, which fell from 12.7% in 1Q17 to 6.7% in 1Q18;

§  Improvement in the cost of receivables discount: the reduction was below the variation in the CDI rate due to the higher volume discounted;

§  Change in contingency and other expenses: increase mainly related to the positive effects of inflation adjustments of tax contingencies that favored 1Q17, with no cash impact.

 

Net Income

 

Net income attributable to controlling shareholders, the base for dividend payments, amounted to R$150 million, with margin of 1.3%.

 

In the food segment, net income attributable to controlling shareholders considering continuing operations amounted to R$153 million, up 47.7% on 1Q17, mainly due to the strong growth at Assaí.

 

Earnings per Share

 

Net income was R$0.52659 per common share and R$0.57786 per preferred share in the quarter.

 

Net Debt

 

Net debt, adjusted for the balance of not discounted receivables, stood at R$3,121 million. The Company continues to hold a low level of leverage that continues to improve, with its Net debt/EBITDA ratio decreasing from -1.54x to -1.35x in 1Q18.

 

The Company’s cash balance stood at R$1,701 million and its balance of not discounted receivables stood at R$641 million, for total available resources of R$2.3 billion. The Company also has approximately R$1.1 billion in pre-approved/confirmed credit facilities.

 

Investments

 

The Group’s investments amounted to R$330 million in 1Q18, up 23% on 1Q17, reflecting the expansion at Assaí and the renovations of Pão de Açúcar stores.

In the quarter, one new Assaí store was inaugurated in Itabaiana, Sergipe. In addition, four Extra Hiper stores were closed for conversion into Assaí stores, as well as four Extra drugstores, one Extra Super and one gas station.

 

22


 
 

 

Dividends

 

At the meeting of the Board of Directors held on April 26, 2018, it was approved the interim compensation to shareholders in the form of Interest on Equity related to 1Q18, which will be attributed to the mandatory dividend for the year 2018. The gross amount will total R$74.9 million, corresponding to R$ 0.2910893309 for each preferred share and R$ 0.2646266644 for each common share, deducted the amount related to withhold taxes (“IRRF” - “Imposto de Renda Retido na Fonte”), pursuant to the Law, with the exception of the shareholders who are immune and/or exempt.

 

The shares payment traded on B3 will be made on June 12, 2018, according to the base date of May 3, 2018. The shares issued by the Company will be traded ex-interest as from May 4, 2018. Regarding ADRs traded on the NYSE, holders will be entitled to the Interest on Equity on the base date of May 8, 2018 and the payment will be done by de Custodian bank JPMorgan Chase.

 

 

23


 
 

II. Additional Information

 

1Q18 Results Conference Call and Webcast

Friday, April 27, 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: 179994#
Access code for audio in English: 378980#

http://www.gpari.com.br

 

Investor Relations Contacts

 

Daniela Sabbag

Isabela Cadenassi

Victor Manuel Diaz Silvera

 

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 fuel 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 property assets, expansion projects and inauguration of new stores; and Via Varejo’s discontinued operations, with its bricks 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, Brazil’s general economic performance, the industry and international markets, and hence are subject to change.

 

24


 
 

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. It includes retail and wholesale activities of products in general, including - but not limited to - food products, clothing, hygiene, medicines, fuels, furniture, consumer electronics and domestic utilities. Such activities are carried out both in physical and virtual establishments.

Discontinued Activities: Due to the ongoing divestment of the interest held by GPA in Via Varejo S.A., the operations of Via Varejo are treated as discontinued operations. Accordingly, net sales and other profit or loss accounts were adjusted retrospectively, as required under IFRS 5/CPC 31, approved by CVM Resolution 598/09 – Non-current 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: Basic earnings per share are calculated based on the weighted average number of outstanding shares of each category during the year, and treasury shares.

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 bought back at market, if applicable.

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

 

 

25


 
 

CONSOLIDATED FINANCIAL STATEMENTS

1. Balance Sheet

 

BALANCE SHEET

     

ASSETS

   
 

Consolidated

 

Food Businesses

   
   

(R$ million)

03.31.2018

12.31.2017

03.31.2017

 

03.31.2018

12.31.2017

03.31.2017

               

Current Assets

               30,612

               33,015

               27,717

 

                 8,513

               10,277

                 8,100

  Cash and Marketable Securities

                 1,701

                 3,792

                 1,683

 

                 1,701

                 3,791

                 1,683

  Accounts Receivable

                     857

                     618

                     663

 

                     862

                     625

                     668

      Credit Cards

                     594

                     334

                     404

 

                     599

                     334

                     404

     Sales Vouchers and Trade Account Receivable

                     206

                     223

                     167

 

                     206

                     230

                     171

      Allowance for Doubtful Accounts

                        (4)

                     (18)

                     (22)

 

                        (4)

                     (18)

                     (22)

      Resulting from Commercial Agreements

                       61

                       79

                     114

 

                       61

                       79

                     114

  Inventories

                 4,758

                 4,822

                 4,578

 

                 4,758

                 4,822

                 4,578

  Recoverable Taxes

                     573

                     597

                     617

 

                     573

                     597

                     617

  Noncurrent Assets for Sale

               22,133

               22,775

               19,621

 

                       22

                       22

                        -  

  Prepaid Expenses and Other Accounts Receivables

                     590

                     413

                     555

 

                     597

                     420

                     554

 

 

 

 

 

 

 

 

Noncurrent Assets

               14,805

               14,692

               13,420

 

               14,836

               14,720

               13,443

Long-Term Assets

                 3,546

                 3,452

                 2,203

 

                 3,572

                 3,475

                 2,222

   Accounts Receivables

                       42

                       80

                        -  

 

                       42

                       80

                        -  

      Credit Cards

                       42

                       80

                        -  

 

                       42

                       80

                        -  

  Recoverable Taxes

                 1,785

                 1,747

                     653

 

                 1,785

                 1,747

                     653

   Deferred Income Tax and Social Contribution

                     147

                     126

                     188

 

                     147

                     126

                     188

   Amounts Receivable from Related Parties

                       52

                       25

                       28

 

                       78

                       48

                       47

   Judicial Deposits

                     788

                     762

                     680

 

                     788

                     762

                     680

   Prepaid Expenses and Others

                     733

                     713

                     655

 

                     733

                     713

                     655

Investments

                     188

                     177

                     348

 

                     188

                     177

                     347

Property and Equipment

                 9,150

                 9,138

                 8,972

 

                 9,150

                 9,138

                 8,972

Intangible Assets

                 1,920

                 1,924

                 1,897

 

                 1,925

                 1,929

                 1,902

TOTAL  ASSETS

               45,417

               47,707

               41,137

 

               23,349

               24,997

               21,544

   

LIABILITIES

               
 

Consolidated

 

Food Businesses

   
   
 

03.31.2018

12.31.2017

03.31.2017

 

03.31.2018

12.31.2017

03.31.2017

               

Current Liabilities

               25,610

               28,992

               23,912

 

                 8,778

               11,380

                 9,147

  Suppliers

                 5,510

                 8,129

                 5,241

 

                 5,515

                 8,134

                 5,243

  Loans and Financing

                     883

                     770

                 1,379

 

                     883

                     770

                 1,379

  Debentures

                     506

                     481

                     852

 

                     506

                     481

                     852

  Payroll and Related Charges

                     664

                     639

                     609

 

                     664

                     639

                     609

  Taxes and Social Contribution Payable

                     272

                     300

                     203

 

                     272

                     300

                     203

  Dividends Proposed

                       78

                       78

                        -  

 

                       78

                       78

                        -  

  Financing for Purchase of Fixed Assets

                       24

                     116

                       49

 

                       24

                     116

                       49

  Rents

                       77

                     128

                       76

 

                       77

                     128

                       76

  Acquisition of minority interest

                        -  

                        -  

                         8

 

                        -  

                        -  

                         8

  Debt with Related Parties

                     160

                     153

                     145

 

                     376

                     355

                     334

  Advertisement

                       39

                       26

                       35

 

                       39

                       26

                       35

  Provision for Restructuring

                         3

                         3

                         3

 

                         3

                         3

                         3

  Advanced Revenue

                     125

                     146

                     103

 

                     125

                     146

                     103

Non-current Assets Held for Sale

               17,057

               17,824

               14,961

 

                        -  

                        -  

                        -  

  Others

                     211

                     198

                     248

 

                     216

                     204

                     253

 

 

 

 

 

 

 

 

Long-Term Liabilities

                 6,536

                 5,674

                 4,674

 

                 6,536

                 5,674

                 4,674

  Loans and Financing

                     766

                     803

                     663

 

                     766

                     803

                     663

  Debentures

                 3,336

                 2,534

                 1,906

 

                 3,336

                 2,534

                 1,906

  Financing for Purchase of Assets

                        -  

                        -  

                        -  

 

                        -  

                        -  

                        -  

  Deferred Income Tax and Social Contribution

                     424

                     394

                     331

 

                     424

                     394

                     331

  Tax Installments

                     540

                     566

                     528

 

                     540

                     566

                     528

  Provision for Contingencies

                 1,155

                 1,108

                 1,116

 

                 1,155

                 1,108

                 1,116

  Advanced Revenue

                       19

                       22

                       22

 

                       19

                       22

                       22

  Provision for loss on investment in Associates

                     246

                     195

                       62

 

                     246

                     195

                       62

  Others

                       49

                       53

                       46

 

                       49

                       53

                       46

 

 

 

 

 

 

 

 

Shareholders' Equity

               13,271

               13,042

               12,552

 

                 8,035

                 7,943

                 7,723

  Capital

                 6,822

                 6,822

                 6,815

 

                 5,450

                 5,428

                 5,519

  Capital Reserves

                     379

                     355

                     336

 

                     379

                     355

                     336

  Profit Reserves

                 3,198

                 3,060

                 2,763

 

                 2,266

                 2,189

                 1,879

Other Comprehensive Results

                     (60)

                     (49)

                     (61)

 

                     (60)

                     (29)

                     (11)

  Minority Interest

                 2,932

                 2,854

                 2,698

 

                        -  

                        (0)

                        -  

TOTAL LIABILITIES

               45,417

               47,707

               41,138

 

               23,349

               24,997

               21,544

 

 

 

26


 
 

 

2. Income Statement - 1Q18

 

 

Consolidated

 

Food Businesses

 

Multivarejo(1)

 

Assaí

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

R$ - Million

1Q18

1Q17

Δ

 

1Q18

1Q17

Δ

 

1Q18

1Q17

Δ

 

1Q18

1Q17

Δ

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross Revenue

       12,300

       11,430

7.6%

 

       12,300

       11,430

7.6%

 

         6,801

         7,030

-3.3%

 

         5,499

         4,400

25.0%

Net Revenue

       11,343

       10,552

7.5%

 

       11,343

       10,552

7.5%

 

         6,285

         6,513

-3.5%

 

         5,058

         4,039

25.2%

Cost of Goods Sold

        (8,784)

        (8,121)

8.2%

 

        (8,784)

        (8,121)

8.2%

 

        (4,505)

        (4,667)

-3.5%

 

        (4,279)

        (3,454)

23.9%

Depreciation (Logistic)

             (12)

             (12)

-0.3%

 

             (12)

             (12)

-0.3%

 

             (10)

             (11)

-8.4%

 

               (2)

               (1)

73.4%

Gross Profit

         2,547

         2,419

5.3%

 

         2,547

         2,419

5.3%

 

         1,770

         1,835

-3.5%

 

            777

            584

33.1%

   Selling Expenses

        (1,739)

        (1,700)

2.3%

 

        (1,739)

        (1,700)

2.3%

 

        (1,266)

        (1,327)

-4.6%

 

           (473)

           (373)

26.6%

   General and Administrative Expenses

           (241)

           (243)

-0.5%

 

           (241)

           (243)

-0.5%

 

           (179)

           (193)

-7.3%

 

             (63)

             (50)

26.0%

Selling, General and Adm. Expenses

        (1,980)

        (1,943)

1.9%

 

        (1,980)

        (1,943)

1.9%

 

        (1,445)

        (1,520)

-4.9%

 

           (535)

           (423)

26.5%

Equity Income(2)

             (33)

             (12)

185.5%

 

              11

              15

-22.2%

 

              11

              15

-22.2%

 

               -  

               -  

n.a.

Other Operating Revenue (Expenses)

             (43)

              34

-228.1%

 

             (43)

              34

-228.1%

 

             (41)

              21

-293.6%

 

               (2)

              13

-119.2%

Depreciation and Amortization

           (210)

           (190)

10.6%

 

           (210)

           (190)

10.6%

 

           (155)

           (149)

4.0%

 

             (55)

             (41)

34.9%

Earnings before interest and Taxes - EBIT

            281

            308

-8.8%

 

            325

            334

-2.6%

 

            141

            202

-30.2%

 

            185

            133

39.2%

   Financial Revenue

              40

              58

-29.9%

 

              40

              58

-29.9%

 

              32

              50

-36.0%

 

                8

                7

12.0%

   Financial Expenses

           (172)

           (240)

-28.2%

 

           (172)

           (240)

-28.2%

 

           (153)

           (215)

-28.5%

 

             (19)

             (25)

-25.9%

Net Financial Result

           (132)

           (182)

-27.7%

 

           (132)

           (182)

-27.7%

 

           (121)

           (164)

-26.2%

 

             (10)

             (18)

-41.6%

Income (Loss) Before Income Tax

            149

            126

18.5%

 

            194

            152

27.4%

 

              19

              37

-47.7%

 

            174

            115

51.7%

Income Tax

             (41)

             (49)

-16.6%

 

             (41)

             (49)

-16.6%

 

              18

             (10)

-269.4%

 

             (59)

             (39)

51.9%

Net Income (Loss) Company - continuing operations

            108

              77

41.1%

 

            153

            103

48.5%

 

              37

              27

39.6%

 

            115

              76

51.6%

Net Result from discontinued operations

            117

            132

-11.4%

 

             (11)

             (25)

-58.2%

 

             (11)

             (25)

-58.2%

 

               -  

               -  

n.a.

Net Income (Loss) - Consolidated Company

            226

            209

7.8%

 

            142

              77

83.4%

 

              27

                1

1937.4%

 

            115

              76

51.6%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

            108

              77

40.1%

 

            153

            103

47.7%

 

              37

              27

36.7%

 

            115

              76

51.6%

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

              42

              43

-3.8%

 

             (11)

             (25)

-58.2%

 

             (11)

             (25)

-58.2%

 

               -  

               -  

n.a.

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

            150

            121

24.3%

 

            142

              78

82.1%

 

              27

                2

1331.4%

 

            115

              76

51.6%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Minority Interest - Non-controlling - continuing operations

               -  

               (1)

n.a.

 

               -  

               (1)

n.a.

 

               -  

               (1)

n.a.

 

               -  

               -  

n.a.

Minority Interest - Non-controlling - discontinued operations

              76

              89

-15.1%

 

               -  

               -  

n.a.

 

               -  

               -  

n.a.

 

               -  

               -  

n.a.

Minority Interest - Non-controlling - Consolidated

              76

              88

-14.6%

 

               -  

               (1)

n.a.

 

               -  

               (1)

n.a.

 

               -  

               -  

n.a.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings before Interest, Taxes, Depreciation, Amortization - EBITDA

            503

            510

-1.4%

 

            548

            536

2.1%

 

            306

            362

-15.4%

 

            242

            175

38.4%

Adjusted EBITDA (4)

            546

            477

14.6%

 

            591

            503

17.4%

 

            347

            341

1.7%

 

            244

            162

50.7%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated

 

 

Food Businesses

 

 

Multivarejo(1)

 

 

Assaí

 

 

 

 

 

 

 

 

 

% of Net Revenue

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1Q18

1Q17

 

 

1Q18

1Q17

 

 

1Q18

1Q17

 

 

1Q18

1Q17

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross Profit

22.5%

22.9%

 

 

22.5%

22.9%

 

 

28.2%

28.2%

 

 

15.4%

14.5%

 

   Selling Expenses

15.3%

16.1%

 

 

15.3%

16.1%

 

 

20.1%

20.4%

 

 

9.3%

9.2%

 

   General and Administrative Expenses

2.1%

2.3%

 

 

2.1%

2.3%

 

 

2.8%

3.0%

 

 

1.2%

1.2%

 

Selling, General and Adm. Expenses

17.5%

18.4%

 

 

17.5%

18.4%

 

 

23.0%

23.3%

 

 

10.6%

10.5%

 

Equity Income(2)

-0.3%

-0.1%

 

 

0.1%

0.1%

 

 

0.2%

0.2%

 

 

0.0%

0.0%

 

Other Operating Revenue (Expenses)

0.4%

-0.3%

 

 

0.4%

-0.3%

 

 

0.6%

-0.3%

 

 

0.0%

-0.3%

 

Depreciation and Amortization

1.8%

1.8%

 

 

1.8%

1.8%

 

 

2.5%

2.3%

 

 

1.1%

1.0%

 

EBIT

2.5%

2.9%

 

 

2.9%

3.2%

 

 

2.2%

3.1%

 

 

3.7%

3.3%

 

Net Financial Revenue (Expenses)

1.2%

1.7%

 

 

1.2%

1.7%

 

 

1.9%

2.5%

 

 

0.2%

0.4%

 

Income Before Income Tax

1.3%

1.2%

 

 

1.7%

1.4%

 

 

0.3%

0.6%

 

 

3.4%

2.8%

 

Income Tax

-0.4%

-0.5%

 

 

-0.4%

-0.5%

 

 

0.3%

-0.2%

 

 

-1.2%

-1.0%

 

Net Income (Loss) Company - continuing operations

1.0%

0.7%

 

 

1.3%

1.0%

 

 

0.6%

0.4%

 

 

2.3%

1.9%

 

Net Income (Loss) - Consolidated Company

2.0%

2.0%

 

 

1.3%

0.7%

 

 

0.4%

0.0%

 

 

2.3%

1.9%

 

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

1.0%

0.7%

 

 

1.3%

1.0%

 

 

0.0%

0.4%

 

 

2.3%

1.9%

 

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

1.3%

1.1%

 

 

1.3%

0.7%

 

 

0.4%

0.0%

 

 

2.3%

1.9%

 

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

0.7%

0.8%

 

 

0.0%

0.0%

 

 

0.0%

0.0%

 

 

0.0%

0.0%

 

EBITDA

4.4%

4.8%

 

 

4.8%

5.1%

 

 

4.9%

5.6%

 

 

4.8%

4.3%

 

Adjusted EBITDA (4)

4.8%

4.5%

 

 

5.2%

4.8%

 

 

5.5%

5.2%

 

 

4.8%

4.0%

 

                               

 (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.
(4) EBITDA adjusted by the line “Other Operating Income and Expenses” to eliminate nonrecurring income and expenses.

 

27


 
 

                      

3. Financial income and expenses

 

 

Consolidated

 

(R$ million)

1Q18

1Q17

Δ

 

 

 

 

   Financial Revenue

                     40

                     58

-29.9%

   Financial Expenses

                (172)

                (240)

-28.2%

    Cost of Debt

                   (98)

                (174)

-43.9%

    Cost of  Receivables Discount

                   (35)

                   (40)

-11.1%

    Restatement of Contingent Liabilities and Other financial expenses

                   (40)

                   (26)

50.0%

Net Financial Revenue (Expenses)

                (132)

                (182)

-27.7%

   % of Net Revenue

1.2%

1.7%

-50 bps

 

In the financial statements of GPA as of March 31, 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 under 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)

1Q18

1Q17

Δ

 

1Q18

1Q17

Δ

 

 

 

 

 

 

 

 

EBITDA

         503

         510

-1.4%

 

         548

         536

2.1%

Depreciation (Logistic)

          (12)

          (12)

-0.3%

 

          (12)

          (12)

-0.3%

Depreciation and Amortization

       (210)

       (190)

10.6%

 

       (210)

       (190)

10.6%

Net Financial Revenue (Expenses)

       (132)

       (182)

-27.7%

 

       (132)

       (182)

-27.7%

Income (Loss) before Income Tax

         149

         126

18.5%

 

         194

         152

27.4%

Income Tax

          (41)

          (49)

-16.6%

 

          (41)

          (49)

-16.6%

Net Income (Loss) Company - continuing operations

         108

            77

41.1%

 

         153

         103

48.5%

Net income from discontinued operations

         117

         132

-11.4%

 

          (11)

          (25)

-58.2%

Net Income (Loss) Consolidated Company

         226

         209

7.8%

 

         142

            77

83.4%

Net Income (Loss)  - Controlling Shareholders - continuing operations

         108

            77

40.1%

 

         153

         103

47.7%

Net Income (Loss)  - Controlling Shareholders - descontinuing operations

            42

            43

-3.8%

 

          (11)

          (25)

-58.2%

Net Income (Loss)  - Controlling Shareholders - Consolidated

         150

         121

24.3%

 

         142

            78

82.1%

Other Operating Revenue (Expenses)

          (43)

            34

-228.1%

 

          (43)

            34

-228.1%

Income Tax from Other Operating Revenues (Expenses)

            11

             (9)

n.a

 

            11

             (9)

n.a

Adjusted Net Income (Loss) - Controlling Shareholders - continuing operations (1)

         140

            53

163.5%

 

         185

            79

132.6%

Adjusted Net Margin - Controlling Shareholders

1.2%

0.5%

70 bps

 

1.6%

0.8%

80 bps

 

In the financial statements of GPA as of March 31, 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 under IFRS 5 / CPC 31, approved by CVM Resolution 598/09 - Sale of non-current assets and discontinued operations.

 

 

28


 
 

                      

5. Indebtedness

 

(R$ million)

03.31.2018

03.31.2017

     

Short Term Debt

               (1,388)

               (2,231)

   Loans and Financing

                   (883)

               (1,379)

   Debentures and Promissory Notes

                   (506)

                   (852)

Long Term Debt

               (4,074)

               (2,569)

   Loans and Financing

                   (738)

                   (663)

   Debentures

               (3,336)

               (1,906)

Total Gross Debt

               (5,463)

               (4,800)

Cash and Financial investments

                 1,701

                 1,683

Net Debt

               (3,762)

               (3,117)

EBITDA(1)

                 2,308

                 1,761

Net Debt / EBITDA(1)

-1.63x

-1.77x

 

 

 

On balance Credit Card Receivables not discounted

                     641

                     404

Net Debt incl. Credit Card Receivables not discounted

               (3,121)

               (2,712)

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

-1.35x

-1.54x

In the financial statements of GPA as of March 31, 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 under 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.

 

 

 

29


 
 

                      

6. Cash Flow - Consolidated (including Via Varejo)

 

STATEMENT OF CASH FLOW

 

 

 

 

 

 

 

 

 

Consolidated

 

(R$ million)

 

03.31.2018

03.31.2017

 

 

 

 

Net Income (Loss) for the period

 

                       226

                       208

Adjustment for reconciliation of net income

 

 

 

Deferred income tax

 

                             6

                        (30)

Loss (gain) on disposal of fixed and intangible assets

 

                          15

                        (11)

Depreciation and amortization

 

                       223

                       202

Interests and exchange variation

 

                       205

                       223

Equity Income

 

                          27

                             6

Provision for contingencies

 

                       202

                       111

Share-Based Compensation

 

                             7

                             6

Allowance for doubtful accounts

 

                       177

                       160

Provision for obsolescence/breakage

 

                        (19)

                        (20)

Deferred revenue

 

                     (103)

                        (82)

 

 

                       966

                       773

Asset (Increase) decreases

 

 

 

Accounts receivable

 

                (1,131)

                (2,557)

Inventories

 

                     (914)

                     (481)

Taxes recoverable

 

                     (141)

                        (66)

Other Assets

 

                     (416)

                     (130)

Related parties

 

                        (15)

                          14

Restricted deposits for legal proceeding

 

                        (75)

                        (33)

 

 

                (2,692)

                (3,253)

Liability (Increase) decrease

 

 

 

Suppliers

 

                (3,313)

                (2,411)

Payroll and charges

 

                          14

                        (10)

Taxes and Social contributions payable

 

                        (66)

                        (58)

Other Accounts Payable

 

                          25

                        (25)

Contingencies

 

                     (153)

                     (116)

Deferred revenue

 

                             4

                           (3)

Taxes and Social contributions paid

 

                     (133)

                           (3)

 

 

                (3,622)

                (2,626)

 

 

 

 

Net cash generated from (used) in operating activities

 

                (5,348)

                (5,106)

 

 

 

 

Acquisition of property and equipment

 

                     (356)

                     (266)

Increase Intangible assets

 

                        (80)

                        (91)

Sales of  property and equipment

 

                             9

                             3

Net cash flow investment activities

 

                     (427)

                     (354)

 

 

 

 

Cash flow from financing activities

 

 

 

Increase of capital

 

                            -  

                             4

Funding and refinancing

 

                  2,633

                  2,222

Payments of loans and financing

 

                (1,904)

                (3,699)

Net cash generated from (used) in financing activities

 

                       729

                (1,473)

 

 

 

 

Increase (decrease) in cash and cash equivalents

 

                (5,046)

                (6,933)

 

 

 

 

Cash and cash equivalents at the beginning of the year

 

                  7,351

                  9,142

Cash and cash equivalents at the end of the year

 

                  2,305

                  2,209

Change in cash and cash equivalents

 

                (5,046)

                (6,933)

 

 

30


 
 

 

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

 

 

   

Consolidated

   

(R$ million)

 

1Q18

1Q17

       

Cash Balance at Beginning of Exercise

 

             7,351

             9,142

 

 

 

 

Cash Flow from Operating Activities

 

           (5,348)

           (5,106)

   EBITDA

 

                  888

                  793

   Cost of Sale of Receivables

 

                (176)

                (174)

   Working Capital

 

           (5,358)

           (5,449)

   Assets and Liabilities Variation

 

                (702)

                (276)

Cash Flow from Investment Activities

 

                (427)

                (354)

   Net Investment

 

                (427)

                (354)

 

 

 

 

Change on net cash after investments

 

           (5,775)

           (5,460)

 

 

 

 

Cash Flow from Financing Activities

 

                  729

           (1,473)

   Net Payments

 

                  729

           (1,473)

 

 

 

 

Change on Net Cash

 

           (5,046)

           (6,933)

 

 

 

 

Cash Balance at End of Exercise

 

             2,305

             2,209

 

 

 

 

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

 

                  604

                  526

 

 

 

 

Cash t as balance sheet (excluding Via Varejo)

 

             1,701

             1,683

In the financial statements of GPA as of March 31, 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 under IFRS 5/CPC 31, approved by CVM Resolution 598/09 – Sale of non-current assets and discontinued operations. Held-for-sale assets and the corresponding liabilities were reclassified only on the reporting date. Therefore all of the above changes in balance sheet accounts include Via Varejo, although the closing cash position has been reconciled to reflect only continuing operations.

 

 

31


 
 

                      

 

7. Capital Expenditure

 

 

Food Business

(R$ million)

1Q18

1Q17

Δ

 

     

New stores, land acquisition and conversions

              87

              28

217.6%

Store renovations and Maintenance

              78

              74

5.5%

Infrastructure and Others

              68

              43

59.6%

 

 

 

 

Non-cash Effect

 

 

 

Financing Assets

              96

           124

-22.4%

Total

           330

           268

23.0%

 

 

8. Breakdown of Sales by Business

 

   

Breakdown of Gross Sales by Business

(R$ million)

 

1Q18

%

1Q17

%

Δ

             

 Multivarejo

 

                    6,801

55.3%

                 7,030

61.5%

-3.3%

Pão de Açúcar

 

                    1,753

14.3%

                 1,718

15.0%

2.0%

Extra (1)

 

                    4,151

33.8%

                 4,416

38.6%

-6.0%

Convenience Stores (2)

 

                       284

2.3%

                     296

2.6%

-4.0%

Other Businesses (3)

 

                       612

5.0%

                     600

5.2%

2.0%

Cash & Carry

 

                    5,499

44.7%

                 4,400

38.5%

25.0%

Assaí

 

                    5,499

44.7%

                 4,400

38.5%

25.0%

Food Business

 

                  12,300

100.0%

               11,430

100.0%

7.6%

             
             
   

Breakdown of Net Sales by Business

(R$ million)

 

1Q18

%

1Q17

%

Δ

             

Multivarejo

 

                    6,285

55.4%

                 6,513

61.7%

-3.5%

Pão de Açúcar

 

                    1,614

14.2%

                 1,585

15.0%

1.8%

Extra (1)

 

                    3,805

33.5%

                 4,065

38.5%

-6.4%

Convenience Stores (2)

 

                       265

2.3%

                     277

2.6%

-4.1%

Other Businesses (3)

 

                       602

5.3%

                     586

5.6%

2.7%

Cash & Carry

 

                    5,058

44.6%

                 4,039

38.3%

25.2%

Assaí

 

                    5,058

44.6%

                 4,039

38.3%

25.2%

Food Business

 

                  11,343

100.0%

               10,552

100.0%

7.5%

 (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.

 

 

 

 

 

 

32


 
 

                      

 

9.  Breakdown of Sales (% of Net Sales)

 

 

Food Business

 

1Q18

1Q17

 

 

 

Cash

49.9%

51.5%

Credit Card

39.2%

38.2%

Food Voucher

10.9%

10.3%

 

 

10. Store Portfolio Changes by Banner

 

 

 

 

 

 

 

 

 

 

 

 

12/31/2017

 

Opened

Opened by conversion

 

Closed

Closed to conversion

 

03/31/2018

 

 

 

 

 

 

 

 

 

 

Pão de Açúcar

               186

 

                -  

                -  

 

                -  

                -  

 

             186

Extra Hiper

               117

 

                -  

                -  

 

                -  

                (4)

 

             113

Extra Supermercado

               188

 

                -  

                -  

 

                (1)

                -  

 

             187

Minimercado Extra

               183

 

                -  

                -  

 

                -  

                -  

 

             183

Minuto Pão de Açucar

                 82

 

                -  

                -  

 

                -  

                -  

 

               82

Assaí

               126

 

                 1

                -  

 

                -  

                -  

 

             127

Other Business

               199

 

                -  

                -  

 

                (5)

                -  

 

             194

Gas Station

                           72

 

                          -  

                          -  

 

                (1)

                -  

 

                       71

Drugstores

                        127

 

                          -  

                          -  

 

                (4)

                -  

 

                    123

Food Business

            1,081

 

                 1

                -  

 

                (6)

                (4)

 

         1,072

 

 

 

 

 

 

 

 

 

 

Sales Area ('000 m2)

 

 

 

 

 

 

 

 

 

  Food Business

            1,811

 

 

 

 

 

 

 

         1,788

 

33


 
 

Companhia Brasileira de Distribuição

 

Notes to the interim financial information

March 31, 2018

(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”) is engaged in the retail of food, clothing, home appliances, electronics and other products through its chain of hypermarkets, supermarkets, specialized stores and department stores especially under the trade names "Pão de Açúcar, “Minuto Pão de Açúcar”, "Extra Hiper", “Extra Super”, “Minimercado Extra”, “Assai”, and the neighborhood shopping mall brand “Conviva”. The activities related to the segments of electronics and e-commerce are presented as discontinued operations (note 32) and represent the stores under the brands “Ponto Frio” and “Casas Bahia", as well as the e-commerce platforms “CasasBahia.com,” “Extra.com”, “Pontofrio.com”, “Barateiro.com”, and “Cdiscount.com”. The Group’s headquarters are located in the city of São Paulo, State of São Paulo, Brazil.

The Company’s shares are listed on the São Paulo Stock Exchange (“B3”) Level 1 of Corporate Governance under the ticker symbol “PCAR4” and on the New York Stock Exchange (ADR level III), under the ticker symbol “CBD”.

The Company is indirectly controlled by Almacenes Éxito S.A., through Wilkes Participações S.A. (“Wilkes”), and its ultimate parent company is Casino Guichard Perrachon (“Casino”), French company listed on Paris Stock Exchange.

1.1.   Arbitration Península

On September 12, 2017, the Company received a notice from the Brazil-Canada Chamber of Commerce regarding a request for arbitration filed by Banco Ourinvest S.A., a financial institution, in its capacity as fund manager and acting in the exclusively interest of the quotaholders of Fundo de Investimento Imobiliário Península ("Península" and the "Proceeding").

The Proceeding aims to discuss the calculation of the rental fees and other operational matters related to the stores owned by Peninsula, which are under several lease agreements and contracts entered into between the Company and Peninsula during 2005 (the "Agreements"). The Agreements assure to CBD the rent of the stores for a period of twenty (20) years as from their respective execution, which may be extended for an additional 20-year term, at CBD’s exclusive criteria, and rules the calculation of the rental fees.

The Proceeding refers to certains terms and conditions of the Agreements and does not affect the continuity of the leasing of the stores, which are contractually assured. The Company and its legal advisors understand that the Proceeding will be decided favorably to CBD.

2.      Basis of preparation

The individual and consolidated interim financial information has been prepared in accordance with IAS 34 - Interim Financial Reporting issued by the International Accounting Standard Board (“IASB”) and CPC 21 (R1) - Interim Financial Reporting and presented consistently with the standards approved and issued by the Brazilian Securities and Exchange Commission (“CVM”) applicable to the preparation of interim financial information – ITR.

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

The accounting information intermediate and consolidated regarding the quarter ended March 31, 2018 were approved by the Board of Directors on April 26, 2018.

34

 


 
 

Companhia Brasileira de Distribuição

 

Notes to the interim financial information

March 31, 2018

(In millions of Brazilian reais, unless otherwise stated)

 

2.     Basis of preparation - Continued

As a result of the process in progress for the sale of the subsidiary Via Varejo S.A. (note 32 on the financial statements for year ended December 31, 2017, presented in February 19, 2018) and in accordance to the CPC 31 / IFRS 5 – Non current assets held for sale and discontinued operation, the individual and consolidated interim financial information of the statement of the operations and the statement of the added value for the periods ended March 31, 2018 and March 31, 2017 were presented with the effects of the transaction.

The cash flow statements presented include the continuing and discontinued operations in line with technical pronouncement CPC31 / IFRS 5.

 

 

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 2017, in note 3.

 

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, 2017 and therefore should be read in conjunction with those annual financial statements, in note 5.1. and the policy of recognition and measurement of income tax in the interim period described in Note 19.1.

 

5.     Adoption of new procedures, amendments and interpretations of pronouncements issued by IASB and CPC and standards published and not yet in force

5.1.   Amendments to IFRS and new interpretations applicable mandatorily as of January 1, 2018

 

The changes in accounting policies were also reflected in the Company's consolidated quarterly information for the three-month period ended March 31, 2018.

The Company adopted for the first time CPC 47 / IFRS 15 Revenue from Contracts with Customers (see 5.1.1), CPC 48 /IFRS 9 Financial Instruments (see 5.1.2) as of January 1, 2018 and the Revision of Technical Pronouncements – No. 12/2017 as of January 1, 2018. A series of other new standards are effective as of January 1, 2018, although they have no material impact on the Company’s financial statements.

The effect of the first-time adoption of these standards is mainly due to the following:

·         Reclassification of bonuses received from suppliers;

·         Reclassification of financial assets, with impacts on shareholders’ equity (see note 5.1.2);

·         Reclassification of the impacts of withheld taxes on share-based compensation (see Note 5.1.3);

·         an increase in impairment losses recognized in financial assets (see Note 5.1.2).

 

 

35

 


 
 

Companhia Brasileira de Distribuição

 

Notes to the interim financial information

March 31, 2018

(In millions of Brazilian reais, unless otherwise stated)

 

5.     Adoption of new procedures, amendments and interpretations of pronouncements issued by IASB and CPC and standards published and not yet in force – Continued

5.1.  Amendments to IFRS and new interpretations applicable mandatorily as of January 1, 2018 - Continued

5.1.1 . CPC 47 / IFRS 15 Revenue from contracts with customers

CPC 47 / IFRS 15 establishes a comprehensive framework to determine if, when and for how long revenue is recognized. It substitutes CPC 30 / IAS 18 Revenue, CPC 17 / IAS 11 Construction Contracts and their respective interpretations.

The Company adopted CPC 47 / IFRS 15, with the effect of first-time adoption of the standard with retrospective effects (i.e. January 1, 2017). Consequently, we restated the Statement of income for the year reported previously in accordance with CPC 30 / IAS 18, CPC 17 / IAS 11 and the respective interpretations.

The effect of the adoption of CPC 47 / IFRS 15 is related to the classification of bonuses received from suppliers as deductions from the cost of sales instead of from administrative and selling expenses.

The details of the new significant accounting policies and the nature of the changes to previous accounting policies in relation to the diverse goods and services of the Company are described below:

 (i)      Revenue

a)       Sales of goods

Revenue from sale of goods is recognized at its fair value and, when control over the products is transferred to the buyer, the Company and its subsidiaries cease to hold control or liability over the goods sold and the economic benefits generated for the Company and its subsidiaries are probable. No revenue is recognized if its realization is uncertain.

b)      Service revenue

Since the Company and its subsidiaries are holders of policies on extended warranty insurance, financial protection insurance and personal accident insurance, and are sales agents in technical assistance and prepaid phone recharge, revenues earned are presented net of related costs and recognized as profit or loss when it is probable that the economic benefits will flow to the Company and its subsidiaries and their amounts can be measured reliably.

c)    Financial services revenue

Since consumer financing is an essential part of the business of the Company and its subsidiaries, for all financial instruments measured at amortized cost, financial revenue is recognized using the effective interest rate method, which discounts exactly the estimated future cash receipts through the expected life of the financial instrument, or in a shorter period of time, when applicable, from the carrying amount of the asset. Interest income is included under financial services, comprising gross profit in the income statement for the year. This practice is substantially related to discontinued activities.

 

36

 


 
 

Companhia Brasileira de Distribuição

 

Notes to the interim financial information

March 31, 2018

(In millions of Brazilian reais, unless otherwise stated)

 

5.     Adoption of new procedures, amendments and interpretations of pronouncements issued by IASB and CPC and standards published and not yet in force – Continued

5.1.   Amendments to IFRS and new interpretations applicable mandatorily as of January 1, 2018 - Continued

5.1.1 CPC 47 / IFRS 15 Revenue from contracts with customers - Continued

d)      Interest income

For all the financial assets measured at their amortized cost, interest income is recorded using the effective interest rate method, which is the discount rate of the estimated future cash payments or receipts through the expected life of the financial instrument or a shorter period, as applicable, from the carrying amount of the financial asset or liability. Interest income is included in the financial result in the income statement for the year.

e)       Returns and cancellations

Returns and cancellations are recognized when the sale is concluded. Estimates are based on sales volumes and the history of returns in each reporting segment. Revenue is recognized net of returns and cancellations.

(ii)      Cost of goods sold

The cost of goods sold comprises the cost of purchases net of discounts and bonuses received from suppliers, changes in inventories and logistics costs.

Bonuses received from suppliers are measured based on the contracts and agreements between the parties.

Cost of sales includes the cost of logistics operations managed or outsourced by the Company and its subsidiaries, and includes warehousing, handling and freight costs incurred until the goods are available for sale. Transport costs are included in acquisition costs.

 

5.1.2        CPC 48 / IFRS 9 Financial Instruments

CPC 48 / IFRS 9 establishes the requirements for recognition and measurement of financial assets, financial liabilities and some contracts for purchase and sale of non-financial items.   This standard replaces CPC 38 / IAS 39 – Financial Instruments: Recognition and Measurement.

CPC 48 / IFRS 9 retains most of the current requirements of CPC 38 / IAS 39 for the classification and measurement of financial liabilities. However, it eliminates previous categories of CPC 38 / IAS 39 for financial assets: held-to-maturity, loans and receivables and available-for-sale.

The adoption of CPC 48 / IFRS 9 did not have a significant impact on the Company’s accounting policies related to financial liabilities and derivative instruments (for derivatives used as hedging instruments, see item (iii) below). The impact of CPC 48 / IFRS 9 on the Classification and Measurement of Financial assets is described below.

 

37

 


 
 

Companhia Brasileira de Distribuição

 

Notes to the interim financial information

March 31, 2018

(In millions of Brazilian reais, unless otherwise stated)

 

5.     Adoption of new procedures, amendments and interpretations of pronouncements issued by IASB and CPC and standards published and not yet in force – Continued

5.1.   Amendments to IFRS and new interpretations applicable mandatorily as of January 1, 2018 – Continued

5.1.2        CPC 47 / IFRS 15 Revenue from contracts with customers - Continued

In accordance with CPC 48 / IFRS 9, upon initial recognition, a financial asset is classified as measured: at its amortized cost, at fair value through other comprehensive income (“FVOCI”) – debt instrument; FVOCI – equity instrument; or fair value through profit or loss (“FVPL”). The classification of financial assets according to CPC 48 / IFRS 9 is generally based on the business model in which a financial asset is managed and on the characteristics of its contractual cash flows. Embedded derivatives in which the main contracts is a financial asset under the scope of the standard are never separated.  Instead, the hybrid financial instrument is fully evaluated for classification.

Details of the new significant accounting policies and the nature of changes to previous accounting policies in relation to the Company’s goods and services is described below:

i)      Classification and measurement of Financial Assets and Liabilities

A financial asset is measured at its amortized cost if it meets both of the following conditions and is not designated as measured at FVPL:

·  It is held within a business model whose goal is to maintain financial assets to receive contractual cash flows; and

·  Its contractual terms generate, on specific dates, cash flows that are related to the payment of principal and interest on the outstanding principal amount.

A financial asset is measured at FVOCI if it meets both of the following conditions and is not designated as measured at FVPL:

·  It is held within a business model whose goal is achieved both through the receipt of contractual cash flows and through the sale of financial assets; and

·  Its contractual terms generate, on specific dates, cash flows that are exclusively related to the payment of principal and interest on the outstanding principal amount.

 

Upon initial recognition of an investment in an equity instrument that is not held for trading, the Company may irrevocably choose to present subsequent changes in the fair value of the investment under other comprehensive income (“OCI”). This choice is made on an investment-by-investment basis.

 

38

 


 
 

Companhia Brasileira de Distribuição

 

Notes to the interim financial information

March 31, 2018

(In millions of Brazilian reais, unless otherwise stated)

 

5.     Adoption of new procedures, amendments and interpretations of pronouncements issued by IASB and CPC and standards published and not yet in force – Continued

5.1.   Amendments to IFRS and new interpretations applicable mandatorily as of January 1, 2018 – Continued

5.1.2   CPC 47 / IFRS 15 Revenue from contracts with customers - Continued

 

Any financial asset not classified as measured at their amortized cost or through FVOCI, as described above, are classified as FVPL. This includes all derivative financial assets. Upon initial recognition, the Company may irrevocably designate a financial asset that would otherwise meet the requirements to be measured at amortized cost or as FVOCI as FVPL if this eliminates or significantly reduces an accounting mismatch that would occur otherwise (fair value option available in CPC 48 / IFRS 9).

A financial asset (unless it refers to trade accounts receivable without a significant component of financing that is initially measured at the transaction price) is initially measured at fair value, plus, for an item that is not measured at FVPL, any transaction costs directly attributable to its acquisition.

Financial assets measures at FVPL – These assets are subsequently measured at fair value. The net result, including interest or revenue from dividends, is recognized in the result.

Financial assets at amortized cost – These assets are measured subsequent to amortized cost using the effective interest rate method. The amortized cost is reduced by impairment losses. Interest income, exchange gains and losses, and losses are recognized as profit or loss. Any gain or loss from derecognition is recognized as profit or loss.

Debt instruments at FVOCI – These assets are measured subsequently at fair value. Interest income calculated using the effective interest rate method, exchange gains and losses, and impairment losses are recognized as profit or loss. Other net income is recognized under OCI. In derecognition, the accumulated result under OCI is reclassified to result. On December 31, 2017, the amount under continuing operations was R$11 at the parent company and R$12 at the consolidated, and the amount under discontinued operation was R$64.

ii)             Impairment of financial assets

CPC 48 / IFRS 9 replaces the “incurred loss” model of CPC 38 / IAS 39 with an expected credit losses model. The new impairment loss model applies to financial assets measured at amortized cost, contractual assets and debt instruments measured at FVOCI, but does not apply to investments in equity instruments (shares) or financial assets measured at FVPL, as per CPC 48 / IFRS 9, loan losses are recognized earlier than under CPC 38 / IAS 39.

According to CPC 48 / IFRS 9, provisions for losses are measured at one of the following bases:

·         Credit losses expected for 12 months (general model): these are credit losses that result in possible default events within 12 months from the balance sheet date and, subsequently, in case of deterioration of the credit risk, throughout the life of the instrument.

·         Full lifetime expected credit losses (simplified model): these are credit losses resulting from all possible default events over the expected life of a financial instrument.

 

39

 


 
 

Companhia Brasileira de Distribuição

 

Notes to the interim financial information

March 31, 2018

(In millions of Brazilian reais, unless otherwise stated)

 

5.     Adoption of new procedures, amendments and interpretations of pronouncements issued by IASB and CPC and standards published and not yet in force – Continued

5.1.   Amendments to IFRS and new interpretations applicable mandatorily as of January 1, 2018 – Continued

5.1.2 CPC 47 / IFRS 15 Revenue from contracts with customers - Continued

ii)   Impairment of financial assets - Continued

·       Practical expedient: these are expected credit losses that are consistent with reasonable and sustainable information available, on the balance sheet date about past events, current conditions and forecasts of future economic conditions, which enable the verification of probable future loss based on the historical credit loss occurred in accordance with the maturity of securities.

 

The Company chose to measure provisions for losses from accounts receivable and other receivables and contractual assets at an amount that equals the credit loss expected for the full lifetime, and for trade accounts receivable, whose portfolio of receivables is fragmented, CDCI, rents receivable, wholesale accounts receivable and accounts receivable from freight companies, the practical expedient was applied through the adoption of a matrix of losses for each maturity range.

When determining whether the credit risk of a financial asset increased significantly since its initial recognition and while estimating the expected credit losses, the Company takes into account reasonable and sustainable information that is relevant and available free of cost or excessive effort. This includes quantitative and qualitative information and analysis, based on the Company’s historical experience, during credit appraisal and considering information about projections.

The Company assumes that the credit risk of a financial asset increased significantly if the asset is overdue more than 90 days.

The Company considers a financial asset as in default when:

·         there is little likelihood that the debtor will fully pay their obligations to the Company, without resorting to actions such as execution of guarantees (if any); or

·         the financial asset is overdue more than 90 days.

The Company determined the credit risk of a debt security by analyzing the payment history, financial and macroeconomic conditions of the counterparty and the assessment of rating agencies, when applicable, thereby assessing each debt security individually.

The maximum period considered when estimating the expected credit loss is the maximum contractual period during which the company is exposed to the credit risk.

Measurement of expected credit losses – Expected credit losses are estimates weighted by the probability of credit losses based on historical losses and projections of related assumptions. Credit losses are measured at present value based on all cash insufficiencies (i.e. the differences between the cash flows owed to the Company according to contracts and the cash flows the Company expects to receive).

Expected credit losses are discounted by the effective interest rate of the financial asset.

 

40

 


 
 

Companhia Brasileira de Distribuição

 

Notes to the interim financial information

March 31, 2018

(In millions of Brazilian reais, unless otherwise stated)

 

5.     Adoption of new procedures, amendments and interpretations of pronouncements issued by IASB and CPC and standards published and not yet in force – Continued

5.1.   Amendments to IFRS and new interpretations applicable mandatorily as of January 1, 2018 – Continued

5.1.2 CPC 47 / IFRS 15 Revenue from contracts with customers – Continued

ii)   Impairment of financial assets - Continued

Financial assets with credit recovery problems – On each reporting date, the Company evaluates whether the financial assets recorded at amortized cost and the debt securities measured at FVOCI show any indication of impairment. A financial asset shows “indication of impairment loss” in the occurrence of one or more events with adverse impact on the estimated future cash flows of the financial asset.

Presentation of impairment loss – Provision for losses for financial assets measured at amortized cost are deducted from the gross book value of the assets.

For financial instruments measured at FVOCI, the provision for losses is recognized in OCI, instead of deducting the book value of the asset.

Impairment losses related to trade accounts receivable and other receivables, including contractual assets, are presented separately in the statement of income and OCI. As a result, the Company reclassified impairment losses of R$2 in selling expenses on March 31, 2017, recognized under CPC 38 / IAS 39.

Impairment of other financial assets is reported under “selling expenses”, similarly to the presentation under CPC 38 / IAS 39.

Impact of the new impairment loss model – For assets within the scope of the loss model of CPC 48 / IFRS 9, impairment should increase and become more volatile. The Company determined that the application of the requirements for impairment under CPC 48 / IFRS 9 on January 1, 2018 resulted in an additional provision of R$6 in continuing operations.

The additional Provision of R$175 in discontinued operations is composed as follows:

 

 

 

Discontinued operations

12.31.2017

Accounts receivable from credit card operators

 

24

Consumer financing CDCI

 

131

Accounts receivable from freight companies

 

9

Accounts receivable b2b

 

11

Total

 

175

 

Accounts receivable and contractual assets – The following analysis provides greater details on the calculation of expected credit losses related to accounts receivable and contractual assets when adopting CPC 48 / IFRS 9. The Company considers the model and some of the assumptions used in the calculation of these expected credit losses as the main sources of uncertainty in the estimate.

 

 

41

 


 
 

Companhia Brasileira de Distribuição

 

Notes to the interim financial information

March 31, 2018

(In millions of Brazilian reais, unless otherwise stated)

 

5.     Adoption of new procedures, amendments and interpretations of pronouncements issued by IASB and CPC and standards published and not yet in force – Continued

5.1.   Amendments to IFRS and new interpretations applicable mandatorily as of January 1, 2018 – Continued

5.1.2 CPC 47 / IFRS 15 Revenue from contracts with customers – Continued

ii)   Impairment of financial assets – Continued

Expected credit losses were calculated based on real experiences of credit loss in recent years.  The Company calculated the rates of expected credit loss separately for lessees of wholesale properties, accounts receivable from credit card operators and other clients.

The positions within each group were segmented based on common credit risk characteristics, such as:

·         Credit risk level and historical losses – for wholesale clients and property rental; and

·         Delinquency status, default risk and historical losses – for credit card operators and other clients.

 

Transition – Changes in accounting policies resulting from the adoption of CPC 48 / IFRS 9 were applied retrospectively, except as described below.

·         The following assessments were made based on facts and circumstances that existed on the date of initial adoption.

o    Determination of the business model in which a financial asset is held.

o    Designation and cancellation of prior designations of certain financial assets and liabilities measured at FVPL.

o    Determinations of variables related to estimates of impairment.

o    Designation of certain investments in equity instruments not held for trading at FVOCI.

o    All hedge relationships designated in CPC 38 / IAS 39 on December 31, 2017 met the criteria for hedge accounting pursuant to CPC 48 / IFRS 9 on January 1, 2018 and are, therefore, considered as continuing hedge relationships.

 

5.1.3 Revision of Technical Pronouncements – no.12/2017

The entity must apply the change set forth in IFRS 2 / CPC 10 – “Share-based payment” to account for the withholding of share funds to pay the tax authority for the tax obligation of the employee associated with the share-based payment. Consequently, the payment made must be accounted for as a deduction from capital for the retained shares, except to the extent that the payment exceeds the fair value on the date of settlement by the net value of the own equity instruments withheld. As such, the liability related to the withheld liabilities in the amount of R$10 at the parent company and R$13 in the consolidated of continuing operations, and R$8 in discontinued operations was reclassified to shareholders equity on the initial date of adoption, i.e. January 1, 2018.

 

 

42

 


 
 

Companhia Brasileira de Distribuição

 

Notes to the interim financial information

March 31, 2018

(In millions of Brazilian reais, unless otherwise stated)

 

5.     Adoption of new procedures, amendments and interpretations of pronouncements issued by IASB and CPC and standards published and not yet in force – Continued

5.1.   Amendments to IFRS and new interpretations applicable mandatorily as of January 1, 2018 – Continued

5.1.4.Presentation of the retrospective effects of the application of pronouncements

The effect of retrospective adoption of CPC 47 / IFRS 15 Revenue from Contracts with Customers, CPC 48 /IFRS 9 Financial Instruments as of January 1, 2017, with impacts on the statement of income for the three-month periods ended March 31, 2018 and 2017, balance sheets on March 31, 2018 and December 31, 2017, and statements of cash flows on March 31, 2018 and 2017, are as follows:

Balance Sheet

Parent Company

 

12.31.2017

 

Originally reported

 

Effects IFRS9

 

Equity effects (*)

 

Restated

               

Trade receivables

440

 

 (12)

 

 -

 

428

Other receivables

256

 

 (3)

 

 -

 

253

Assets held for sale

2.090

 

 (77)

 

 (4)

 

2.009

Total current assets

9.175

 

 (92)

 

 (4)

 

9.079

 

             

Deferred income tax and social contribution

108

 

4

 

 -

 

112

Investments

3.368

 

 (2)

 

 (21)

 

3.345

Total noncurrent assets

13.803

 

2

 

 (21)

 

13.784

Total assets

22.978

 

 (90)

 

 (25)

 

22.863

             

 

Provision for losses on investiment in associates

165

 

 -

 

30

 

195

Total noncurrent liabilities

4.483

 

 -

 

30

 

4.513

               

Shareholders’ equity

10.333

 

 (90)

 

 (55)

 

10.188

Non-controlling interest

 -

 

 -

 

 -

 

 -

Total shareholders’ equity

10.333

 

 (90)

 

 (55)

 

10.188

Total liabilities and shareholders’ equity

22.978

 

 (90)

 

 (25)

 

22.863

 

 

43

 


 
 

Companhia Brasileira de Distribuição

 

Notes to the interim financial information

March 31, 2018

(In millions of Brazilian reais, unless otherwise stated)

 

5.     Adoption of new procedures, amendments and interpretations of pronouncements issued by IASB and CPC and standards published and not yet in force – Continued

5.1.   Amendments to IFRS and new interpretations applicable mandatorily as of January 1, 2018 – Continued

5.1.4.Presentation of the retrospective effects of the application of pronouncements – Continued

 

Statement of Operations

Parent Company

 

03.31.2017

 

Originally reported

 

Effects IFRS15

 

Effects IFRS9

 

Equity effects (*)

Restate-ment

                 

Cost of Sales

 (4.691)

 

55

 

 -

 

 -

 (4.636)

Gross Profit

1.767

 

55

 

 -

 

 -

1.822

Operating income (expenses)

               

Selling Expenses

 (1.283)

 

 (39)

 

 (1)

 

 -

 (1.323)

General and Administrative Expenses

 (174)

 

 (16)

 

 -

 

 -

 (190)

Share of Profit of Subsidiaries and Associates

135

 

 -

 

 -

 

 (4)

131

Income (loss) Before Income Tax and Social Contribution

151

 

 -

 

 (1)

 

 (4)

146

Income Tax and Social Contribution

 (8)

 

 -

 

 -

 

 -

 (8)

Net Income (loss) from Continued Operations

143

 

 -

 

 (1)

 

 (4)

138

Net Income (loss) from Descontinued Operations

 (18)

 

 -

 

 -

 

 -

 (18)

Net Income (loss) for the Period

125

 

 

 

 (1)

 

 (4)

120

Attributed to:

               

Net Income (loss) from Continued Operations

143

 

 -

 

 (1)

 

 (4)

138

Net Income (loss) from Discontinued Operations

 (18)

 

 -

 

 -

 

 -

 (18)

Total of controlling shareholders

125

 

 -

 

 (1)

 

 (4)

120

 

Balance Sheet

Consolidated

 

12.31.2017

 

Originally reported

 

Effects IFRS9

 

Equity effects (*)

 

Restated

Trade receivables

632

 

 (14)

 

 -

 

618

Other receivables

271

 

 (4)

 

 -

 

267

Assets held for sale

22.961

 

 (178)

 

 (8)

 

22.775

Total current assets

33.220

 

 (196)

 

 (8)

 

33.016

 

             

   Deferred income tax and social contribution

121

 

4

 

 -

 

125

   Investments

176

 

 -

 

 (21)

 

155

   Total noncurrent assets

14.708

 

4

 

 (21)

 

14.691

   Total assets

47.928

 

 (192)

 

 (29)

 

47.707

               

Provision for losses on investiment in associates

165

 

 -

 

30

 

195

Total noncurrent liabilities

5.644

 

 -

 

30

 

5.674

               

Shareholders’ equity

10.333

 

 (90)

 

 (55)

 

10.188

Non-controlling interest

2.959

 

 (101)

 

 (5)

 

2.853

Total shareholders’ equity

13.292

 

 (191)

 

 (60)

 

13.041

Total liabilities and shareholders’ equity

47.928

 

 (191)

 

 (30)

 

47.707

 

 

44

 


 
 

Companhia Brasileira de Distribuição

 

Notes to the interim financial information

March 31, 2018

(In millions of Brazilian reais, unless otherwise stated)

 

5.     Adoption of new procedures, amendments and interpretations of pronouncements issued by IASB and CPC and standards published and not yet in force – Continued

5.1.   Amendments to IFRS and new interpretations applicable mandatorily as of January 1, 2018 – Continued

5.1.4.Presentation of the retrospective effects of the application of pronouncements – Continued

 

Statements of Operations

Consolidated

 

03.31.2017

 

Originally reported

 

Effects IFRS15

 

Effects IFRS9

 

Equity effects (*)

Restated

                 

Cost of Sales

 (8.191)

 

57

 

 -

 

 -

 (8.134)

Gross Profit

2.361

 

57

 

 -

 

 -

2.418

Operating income (expenses)

               

Selling Expenses

 (1.657)

 

 (41)

 

 (1)

 

 -

 (1.699)

General and Administrative Expenses

 (227)

 

 (16)

 

 -

 

 -

 (243)

Share of Profit of Subsidiaries and Associates

 (8)

 

 -

 

 -

 

 (4)

 (12)

Income (loss) Before Income Tax and Social Contribution

131

 

 -

 

 (1)

 

 (4)

126

Income Tax and Social Contribution

 (50)

 

 -

 

 -

 

 -

 (50)

Net Income (loss) from Continued Operations

81

 

 -

 

 (1)

 

 (4)

76

Net Income (loss) from Discontinued Operations

133

 

 -

 

 -

 

 (1)

132

Net Income (loss) for the Period

214

 

 

 

 (1)

 

 (5)

208

Attributed to:

               

Net Income (loss) from Continued Operations

82

 

 -

 

 (1)

 

 (4)

77

Net Income (loss) from Discontinued Operations

43

 

 -

 

 -

 

 -

43

Total of controlling shareholders

125

 

 -

 

 (1)

 

 (4)

120

                 

Non-controlling shareholders from continued operations

 (1)

 

 -

 

 -

 

 -

 (1)

Non-controlling shareholders from discontinued operations

90

 

 -

 

 -

 

 (1)

89

Total of non-controlling shareholders

89

 

 -

 

 -

 

 (1)

88

 

 

Statement of Cash Flows

             

 

Parent Company

 

03.31.2017

 

Originally reported

 

Effects IFRS9

 

Equity effects (*)

 

Restated

Net Cash Operating Activities

 (1.723)

 

 -

 

 -

 

 (1.723)

Cash Provided by the Operations

304

 

 -

 

 -

 

304

Net Income (Loss) for the Period

125

 

 (1)

 

 (4)

 

120

Share of Profit of Subsidiaries and Associates

 (135)

 

 -

 

4

 

 (131)

Estimated loss on doubtful accounts

 (2)

 

1

 

 -

 

 (1)

                 

 

45

 


 
 

Companhia Brasileira de Distribuição

 

Notes to the interim financial information

March 31, 2018

(In millions of Brazilian reais, unless otherwise stated)

 

5.     Adoption of new procedures, amendments and interpretations of pronouncements issued by IASB and CPC and standards published and not yet in force – Continued

5.1.   Amendments to IFRS and new interpretations applicable mandatorily as of January 1, 2018 – Continued

5.1.4.Presentation of the retrospective effects of the application of pronouncements – Continued

 

Statement of Cash Flows

             

 

Consolidated

 

03.31.2017

 

Originally reported

 

Effects IFRS9

 

Equity effects (*)

 

Restated

Net Cash Operating Activities

 (1.723)

 

 -

 

 -

 

 (1.723)

Cash Provided by the Operations

304

 

 -

 

 -

 

304

Net Income (Loss) for the Period

125

 

 (1)

 

 (5)

 

119

Share of Profit of Subsidiaries and Associates

 (135)

 

 -

 

5

 

 (130)

Estimated loss on doubtful accounts

 (2)

 

1

 

 -

 

 (1)

 

 

 

 

Statement of Value Added

 

 

 

 

 

 

 

 

 

Parent Company

 

03.31.2017

 

Originally reported

 

Effects IFRS15

 

Effects IFRS9

 

Equity effects (*)

Restated

                 

Products Acquired from Third Parties

               

Costs of Products, Goods and Services Sold

 (4.529)

 

55

 

 -

 

 -

 (4.474)

Materials, Energy, Outsourced Services and Other

 (843)

 

 (55)

 

 (1)

 

 -

 (899)

 

 (5.372)

 

 -

 

 (1)

 

 -

 (5.373)

                 

Gross Value Added

1.779

 

 -

 

 (1)

 

 -

1.778

                 

Net Value Added Produced

1.619

 

 -

 

 (1)

 

 -

1.618

                 

Value Added Received in Transfer

               

Share of Profit of Subsidiaries and Associates

135

 

 -

 

 -

 

 (4)

131

 

170

 

 -

 

 -

 

 (4)

166

                 

Total Value Added to Distribute

1.789

 

 -

 

 (1)

 

 (4)

1.784

                 

Value Distributed to Shareholders

125

 

 -

 

 (1)

 

 (4)

120

Total Value Added Distributed

1.789

 

 -

 

 (1)

 

 (4)

1.784

                         

 

 

 

46

 


 
 

Companhia Brasileira de Distribuição

 

Notes to the interim financial information

March 31, 2018

(In millions of Brazilian reais, unless otherwise stated)

 

5.     Adoption of new procedures, amendments and interpretations of pronouncements issued by IASB and CPC and standards published and not yet in force – Continued

5.1.   Amendments to IFRS and new interpretations applicable mandatorily as of January 1, 2018 – Continued

5.1.4.Presentation of the retrospective effects of the application of pronouncements – Continued

 

Statement of Value Added

 

 

 

 

 

 

 

 

 

Consolidated

 

03.31.2017

 

Originally reported

 

Effects IFRS15

 

Effects IFRS9

 

Equity effects (*)

Restated

Products Acquired from Third Parties

               

Costs of Products, Goods and Services Sold

 (8.262)

 

57

 

 -

 

 -

 (8.205)

Materials, Energy, Outsourced Services and Other

 (1.020)

 

 (57)

 

 (1)

 

 -

 (1.078)

 

 (9.282)

 

 -

 

 (1)

 

 -

 (9.283)

                 

Gross Value Added

2.327

 

 -

 

 (1)

 

 -

2.326

                 

Net Value Added Produced

2.125

 

 -

 

 (1)

 

 -

2.124

                 

Value Added Received in Transfer

               

Share of Profit of Subsidiaries and Associates

 (8)

 

 -

 

 -

 

 (4)

 (12)

Net Income from Descontinued Operations

133

     

 (1)

   

132

 

186

 

 -

 

 (1)

 

 (4)

181

                 

Total Value Added to Distribute

2.311

 

 -

 

 (2)

 

 (4)

2.305

                 

Value Distributed to Shareholders

214

 

 -

 

 (2)

 

 (4)

208

Retained Earnings/ Accumulated Losses for the Period

125

     

 (1)

 

 (4)

120

Noncontrolling Interest in Retained Earnings

89

 

-

 

(1)

 

-

88

Distribution of Value Added

2.311

 

 -

 

 (2)

 

 (4)

2.305

 

(*) Effects of the application of IFRS 9 and 15 in associates.

 

5.2  New and revised standards and interpretations already issued and not yet adopted

 

The Company is assessing the impacts of adopting “IFRS 16 – Lease,” and significant impacts are expected, which are currently being measured and are expected to be concluded by the end of 2018.

 

There are no other standards and interpretations issued and not yet adopted that could, in the Management's opinion, have a significant impact on the results for the year or in the shareholders' equity reported by the Company in its separate and consolidated financial statements.

 

 

 

47

 


 
 

Companhia Brasileira de Distribuição

 

Notes to the interim financial information

March 31, 2018

(In millions of Brazilian reais, unless otherwise stated)

 

6.      Significant accounting judgments, estimates and assumptions

Judgments, estimates and assumptions

 

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

The significant assumptions and estimates for interim financial information for the three-month period ended March 31, 2018 were the same as those adopted in the individual and consolidated financial statements for the year ended December 31, 2017, except for the application of CPC 48 / IFRS 9 described in Note 5.1.

7.      Cash and cash equivalents

The detailed information on cash and cash equivalents was presented in the annual financial statements for 2017, in note 7.

 

   

 

Parent Company

 

Consolidated

 

Rate

 

03.31.2018

12.31.2017

 

03.31.2018

12.31.2017

   

 

         

 

 

 

 

 

 

 

 

Cash and banks - Brazil

 

 

223

251

 

336

396

Cash and banks - Abroad

(*)

 

68

68

 

68

68

Short-term investments - Brazil

(**)

 

973

2,549

 

1,297

3,328

   

 

1,264

2,868

 

1,701

3,792

 

(*) Refers to amounts deposited in the United States of America in US Dollars.

 

(**) Short-term investments as March 31, 2018 refer substantially to highly liquid investments accruing  interest corresponding to a weighted average rate of 83,19% (98,07% on December 31, 2017) of the Interbank deposit Certificate ("CDI") and redeemable in terms of less than 90 days as of investment date.

8.      Trade receivables

The detailed information on trade receivables was presented in the annual financial statements for 2017, in note 8.

 

Parent Company

 

Consolidated

 

03.31.2018

12.31.2017

 

03.31.2018

12.31.2017

   

Restated

   

Restated

Credit card companies

309

134

 

392

234

Credit card companies - related parties (note 12.2)

232

162

 

244

170

Sales vouchers

78

84

 

152

147

Private label credit card

52

74

 

53

74

Receivables from related parties (note 12.2)

15

11

 

1

 -

Receivables from suppliers

40

46

 

61

79

Allowance for doubtful accounts (note 8.1)

 (1)

 (3)

 

 (4)

 (6)

 

725

508

 

899

698

 

 

   

 

 

Current

683

428

 

857

618

Noncurrent

42

80

 

42

80

 

48

 


 
 

Companhia Brasileira de Distribuição

 

Notes to the interim financial information

March 31, 2018

(In millions of Brazilian reais, unless otherwise stated)

 

8.       Trade receivables - Continued

8.1.   Allowance for doubtful accounts

 

Parent Company

 

Consolidated

 

03.31.2018

03.31.2017

 

03.31.2018

03.31.2017

   

Restated

   

Restated

At the beginning of the period

(2)

(1)

 

(4)

(2)

Adjustment related to IFRS 9

(1)

(1)

 

(2)

(2)

Restated opening balance

(3)

(2)

 

(6)

(4)

Loss/reversal in the year

 -

 (2)

 

 (177)

 (258)

Write-off of receivables

2

2

 

154

137

Assets held for sale and discontinued operations (note 31)

 -

 -

 

25

119

At the end of the period

 (1)

 (2)

 

 (4)

 (6)

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

     

Overdue receivables - Consolidated

 

Total

Not overdue

<30 days

30-60 days

61-90 days

>90 days

             

03.31.2018

903

877

19

2

1

4

12.31.2017-  Restated

704

673

15

5

2

9

 

9.      Other receivables

 

Parent Company

 

Consolidated

 

03.31.2018

12.31.2017

 

03.31.2018

12.31.2017

   

Restated

   

Restated

Receivable from Paes Mendonça

337

337

 

532

532

Accounts receivable from insurers

275

208

 

275

208

Receivable from sale of subsidiaries

86

81

 

86

81

Rental receivable

38

47

 

40

48

Other

51

37

 

58

52

Allowance for doubtful other receivables

(9)

(10)

 

(11)

(12)

 

778

700

 

980

909

 

 

   

 

 

Current

316

253

 

324

267

Noncurrent

462

447

 

656

642

 

 

49

 


 
 

Companhia Brasileira de Distribuição

 

Notes to the interim financial information

March 31, 2018

(In millions of Brazilian reais, unless otherwise stated)

 

9.        Other receivables - Continued

 

 

Parent Company

 

Consolidated

 

03.31.2018

03.31.2017

 

03.31.2018

03.31.2017

 

 

 

 

 

 

At the beginning of the period

 (10)

(6)

 

 (12)

 (7)

Allowance for losses on inventory

-

  -

 

 -

(4)

Write-off of receivables

1

-

 

13

-

Assets held for sale and discontinued operations (note 31)

-

-

 

(12)

4

At the end of the period

 (9)

 (6)

 

 (11)

 (7)

 

10.    Inventories

The detailed information on inventories was presented in the annual financial statements for 2017, in note 10.

 

 

Parent Company

 

Consolidated

 

03.31.2018

12.31.2017

 

03.31.2018

12.31.2017

           

Stores

1,960

2,013

 

3,452

3,564

Distribution centers

1,085

1,065

 

1,332

1,307

Real estate inventories

-

-

 

24

24

Allowance for losses on inventory obsolescence and damages (note 10.1)

(35)

(36)

 

(50)

(73)

 

3,010

3,042

 

4,758

4,822

           

 

10.1.Allowance for losses on inventory obsolescence and damages

 

Parent Company

 

Consolidated

 

03.31.2018

03.31.2017

 

03.31.2018

03.31.2017

At the beginning of the period

(36)

(40)

 

(73)

(76)

Additions

-

(5)

 

(25)

(37)

Write-offs

1

12

 

44

57

Assets held for sale and discontinued operations (note 31)

-

-

 

4

4

At the end of the period

(35)

(33)

 

(50)

(52)

 

 

50

 


 
 

Companhia Brasileira de Distribuição

 

Notes to the interim financial information

March 31, 2018

(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 2017, in note 11.

 

 

Parent Company

 

Consolidated

 

03.31.2018

12.31.2017

 

03.31.2018

12.31.2017

State value-added tax on sales and services – ICMS

1,207

1,187

 

1,939

1,886

Provision for non-realization to ICMS

-

-

 

(381)

(369)

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

258

286

 

416

424

Social Security Contribution - INSS

284

281

 

312

312

Income tax and Social Contribution

49

62

 

58

71

Other

3

9

 

14

19

Total

1,801

1,825

 

2,358

2,343

 

 

 

 

 

 

Current

323

360

 

573

596

Noncurrent

1,478

1,465

 

1,785

1,747

 

 

 

 

 

 

 

 

11.1. ICMS is expected to be realized as follows (net of provision for not realizing in consolidated):

      

In

Parent Company

Consolidated

Up to one year

122

338

From 1 to 2 years

138

238

From 2 to 3 years

144

179

From 3 to 4 years

151

151

From 4 to 5 years

138

138

More than 5 years

514

514

 

1,207

1,558

 

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 and reviewed 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 March 31, 2018, management has monitoring controls over the progress of the plan annually established, revaluating and including eventual new elements that contribute to the realization of ICMS tax credits, net of provision of R$381, as shown above.

 

51

 


 
 

Companhia Brasileira de Distribuição

 

Notes to the interim financial information

March 31, 2018

(In millions of Brazilian reais, unless otherwise stated)

 

12.    Related parties

12.1.Management and Advisory Committees compensation

The expenses related to management compensation (officers appointed pursuant to the Bylaws including members of the Board of Directors and the related support committees) for the three-months period ended March 31, 2018 and 2017, were as follows:

In thousands of Brazilian reais

 

Base salary

 

Variable compensation

 

Stock option plan

 

Total

 

2018

2017

 

2018

2017

 

2018

2017

 

2018

2017

Board of directors (*)

1,396

1,478

 

-

-

 

-

-

 

1,396

1,478

Executive officers

7,722

5,773

 

5,192

5,709

 

3,203

1,002

 

16,117

12,484

Fiscal Council

171

-

 

-

-

 

-

-

 

171

-

 

9,289

7,251

 

5,192

5,709

 

3,203

1,002

 

17,684

13,962

 

(*) 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.

 

 

 

 

 

 

 

 

 

 

 

52

 


 
 

Companhia Brasileira de Distribuição

 

Notes to the interim financial information

March 31, 2018

(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 2017, in note 12.

 

Parent company

 

Balances

 

Transactions

 

Trade receivables

 

Other assets

 

Trade payables

 

Other liabilities

 

Revenues (expenses)

 

2018

2017

 

2018

2017

 

2018

2017

 

2018

2017

 

2018

2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Controlling shareholders:

 

   

 

   

 

   

 

   

 

 

Casino

1

-

 

-

-

 

1

1

 

15

4

 

(15)

(13)

Euris

-

-

 

-

-

 

-

-

 

1

-

 

(1)

(1)

Subsidiaries:

 

   

 

   

 

   

 

   

 

 

Novasoc Comercial

-

-

 

40

45

 

-

-

 

1

5

 

-

1

Sendas Distribuidora

9

4

 

77

83

 

6

7

 

-

-

 

17

38

Via Varejo

5

7

 

9

4

 

4

4

 

214

202

 

(21)

(33)

VVLOG Logística Ltda.

-

-

 

-

-

 

-

-

 

1

1

 

-

-

Cnova Brasil

-

-

 

17

19

 

-

-

 

-

-

 

1

28

GPA M&P

-

-

 

6

6

 

-

-

 

12

-

 

-

-

GPA Logística

-

-

 

35

30

 

15

17

 

38

26

 

-

-

Associates

 

   

 

   

 

   

 

   

 

 

FIC

232

162

 

46

18

 

15

21

 

-

-

 

41

22

Other related parties

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Greenyellow do Brasil Energia e Serviços Ltda(“Greenyellow”) (i)

-

-

 

-

-

 

-

-

 

145

149

 

(12)

(8)

Others

-

-

 

1

1

 

-

-

 

-

-

 

-

-

Total

247

173

 

231

206

 

41

50

 

427

387

 

10

34

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(i) Amount refers to acquisition of products and services with purpose the Company’s energy efficience.

 

 

 

53

 


 
 

Companhia Brasileira de Distribuição

 

Notes to the interim financial information

March 31, 2018

(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)

 

2018

2017

 

2018

2017

 

2018

2017

 

2018

2017

 

2018

2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Controlling shareholders

     

 

   

 

   

 

   

 

 

Casino

1

-

 

-

-

 

1

1

 

15

4

 

(15)

(13)

Euris

-

-

 

-

-

 

-

-

 

1

-

 

(1)

(1)

Associates

 

   

 

   

 

   

 

   

 

 

FIC

244

170

 

51

24

 

17

22

 

-

-

 

52

22

Other related parties

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Greenyellow do Brasil Energia e Serviços Ltda (Greenyellow)

-

-

 

-

-

 

-

-

 

145

149

 

(12)

(8)

Others

-

-

 

1

1

 

-

-

 

-

-

 

-

-

Total

245

170

 

52

25

 

18

23

 

161

153

 

(24)

-

                             

 

54

 


 
 

Companhia Brasileira de Distribuição

 

Notes to the interim financial information

March 31, 2018

(In millions of Brazilian reais, unless otherwise stated)

13.    Investments in subsidiaries and associates

 

The detailed information on investments was presented in the annual financial statements for 2017, in note 13.

13.1.Breakdown of investments

 

 

Parent Company

 

Sendas

Novasoc

Via Varejo

Bellamar

Others

Total (*)

 

Balances at 12.31.2017

3,122

5

-

176

(100)

3,203

Adjustment related to IFRS 9

(3)

-

-

(21)

(29)

(53)

Balances at 12.31.2017 - restated

3,119

5

 -

155

 (129)

3,150

Share of profit of subsidiaries and associates

115

 (1)

58

11

 (47)

136

Stock options

4

 -

4

 -

1

9

Share of other comprehensive income

-

-

(3)

-

(6)

(9)

Assets held for sale and discontinued operations (note 31)

 -

 -

 (59)

 -

 -

 (59)

Balances at 03.31.2018

3,238

4

 -

166

 (181)

3,227

 

(*) Includes the effects of on the provision for losses on investments in associates  in Luxco of R$246 on March, 31 2018 (R$195 on December 31, 2017).

 

 

Parent Company

 

Sendas

Novasoc

Via Varejo

Bellamar

Others

Total (*)

 

 

Restated

Balances at 12.31.2016

2,330

168

-

443

73

3,014

Adjustment related to IFRS 9

(2)

-

-

(5)

(14)

(21)

Balances at 01.01.2017 - restated

2,328

168

 -

438

 59

2,993

Share of profit of subsidiaries and associates

77

 (3)

69

14

 (26)

131

Stock options

1

 -

1

 -

-

2

Capital increase

53

-

-

-

-

53

Assets held for sale and discontinued operations (note 31)

 -

 -

 (37)

 -

 -

 (37)

Share of other comprehensive income

-

-

(33)

-

-

(33)

Balances at 03.31.2017

2,459

165

 -

452

 33

3,109

 

(*) Includes the effects of provision for losses on investments in associates in Luxco of R$47.

 

 

 Consolidated

 

 03.31.2018

 03.31.2017

 

 

Restated

Balances in the beginning of the period

12

294

Adjustement related to IFRS 9

(51)

(19)

Balances in the beginning of the period – restated

(39)

275

Share of profit of associates – Continued operations

 (33)

 (12)

Share of profit of associates – Discontinued operations

6

6

Share of other comprehensive income

(7)

(2)

Assets held for sale and discontinued operations (note 31)

 (6)

 (4)

Balances at the end of the period

 (79)

263

 

 

 

55

 


 
 

Companhia Brasileira de Distribuição

 

Notes to the interim financial information

March 31, 2018

(In millions of Brazilian reais, unless otherwise stated)

14.    Property and equipment

 

Parent company

 

Balance at 12.31.2017

Additions

Depreciation

Write-offs

Transfers

Balance at 03.31.2018

Land

1,094

-

-

-

7

1,101

Buildings

1,333

1

(12)

-

(7)

1,315

Leasehold improvements

2,142

4

(51)

-

44

2,139

Machinery and equipment

904

1

(43)

(5)

33

890

Facilities

306

-

(10)

-

1

297

Furniture and fixtures

365

1

(15)

-

19

370

Vehicles

2

-

-

-

-

2

Construction in progress

79

51

-

-

(91)

39

Other

39

5

(3)

-

(6)

35

Total

6,264

63

(134)

(5)

-

6,188

 

 

 

 

 

 

 

Finance lease

 

 

 

 

 

 

IT equipment

5

-

-

(1)

-

4

Buildings

17

-

-

-

-

17

 

22

-

-

(1)

-

21

Total

6,286

63

(134)

(6)

-

6,209

 

 

Parent company

 

Balance at 12.31.2016

Additions

Depreciation

Write-offs

Transfers

Balance at 03.31.2017

Land

1,261

-

-

(18)

-

1,243

Buildings

1,611

1

(13)

(97)

-

1,502

Leasehold improvements

2,226

5

(44)

(29)

37

2,195

Machinery and equipment

1,047

7

(45)

(12)

28

1,025

Facilities

319

20

(8)

(3)

3

331

Furniture and fixtures

396

-

(15)

(3)

8

386

Vehicles

3

-

-

-

-

3

Construction in progress

113

42

-

(2)

(74)

79

Other

45

2

(4)

(1)

(2)

40

Total

7,021

77

(129)

(165)

-

6,804

   

 

 

 

 

 

Finance lease

 

 

 

 

 

 

IT equipment

5

1

-

-

-

6

Buildings

17

-

-

-

-

17

 

22

1

-

-

-

23

Total

7,043

78

(129)

(165)

-

6,827

 

56

 


 
 

Companhia Brasileira de Distribuição

 

Notes to the interim financial information

March 31, 2018

(In millions of Brazilian reais, unless otherwise stated)

14.    Property and equipment – Continued

 

Parenty Company

 

Balance at 03.31.2018

 

Balance at 12.31.2017

 

Cost

Accumulated depreciation

Net

 

Cost

Accumulated depreciation

Net

Land

1,101

-

1,101

 

1,094

-

1,094

Buildings

2,180

(865)

1,315

 

2,190

(857)

1,333

Leasehold improvements

3,707

(1,568)

2,139

 

3,659

(1,517)

2,142

Machinery and equipment

2,295

(1,405)

890

 

2,273

(1,369)

904

Facilities

597

(300)

297

 

596

(290)

306

Furniture and fixtures

979

(609)

370

 

962

(597)

365

Vehicles

9

(7)

2

 

8

(6)

2

Construction in progress

39

-

39

 

79

-

79

Other

126

(91)

35

 

127

(88)

39

 

11,033

(4,845)

6,188

 

10,988

(4,724)

6,264

 

 

 

 

 

     

Finance lease

 

 

 

 

     

IT equipment

38

(34)

4

 

37

(32)

5

Buildings

39

(22)

17

 

40

(23)

17

 

77

(56)

21

 

77

(55)

22

Total

11,110

(4,901)

6,209

 

11,065

(4,779)

6,286

 

 

Consolidated

 

Balance at 12.31.2017

Additions

Depreciation

Write-offs

Transfers

Assets held for sale and discontinued operations (*)

Balance at 03.31.2018

 Land

1,362

 -

 -

 -

7

 -

1,369

 Buildings

1,770

34

 (15)

 -

 (7)

 -

1,782

 Leasehold improvements

3,492

57

 (73)

 (1)

62

 (4)

3,533

 Machinery and equipment

1,262

28

 (60)

 (7)

54

 (21)

1,256

 Facilities

487

11

 (13)

 (6)

8

 (2)

485

 Furniture and fixtures

540

18

 (21)

 -

26

 (7)

556

 Vehicles

1

 -

 -

 (9)

 -

9

1

 Construction in progress

126

106

 -

 -

 (149)

 (7)

76

 Other

63

9

 (6)

 -

 (7)

 -

59

 Total

9,103

263

 (188)

 (23)

 (6)

 (32)

9,117

 

 

 

 

 

 

 

 

 Finance lease

 

 

 

 

 

 

 

 Equipment

6

 -

 -

 (1)

 -

 -

5

 IT equipment

5

 -

 (1)

 -

 -

 -

4

 Furniture and fixtures

4

 -

 -

 -

 -

 -

4

 Buildings

20

 -

 -

 -

 -

 -

20

 

35

 -

 (1)

 (1)

 -

 -

33

 Total

9,138

263

 (189)

 (24)

 (6)

 (32)

9,150

 

57

 


 
 

Companhia Brasileira de Distribuição

 

Notes to the interim financial information

March 31, 2018

(In millions of Brazilian reais, unless otherwise stated)

14.    Property and equipment – Continued

 

Consolidated

 

Balance at 12.31.2016

Additi-ons

Depre-ciation

Write-offs

Transfers

Assets held for sale and discontinued operations (*)

Balance at 03.31.2017

 Land

1,414

 -

 -

 (18)

 -

 -

1,396

 Buildings

1,856

4

 (15)

 (97)

29

 -

1,777

 Leasehold improvements

3,284

16

 (59)

 (27)

55

 (7)

3,262

 Machinery and equipment

1,340

19

 (58)

 (14)

34

 (7)

1,314

 Facilities

433

23

 (11)

 (5)

7

 -

447

 Furniture and fixtures

543

5

 (20)

 (3)

9

 (2)

532

 Vehicles

2

 -

 -

 (4)

 -

4

2

 Construction in progress

204

78

 -

 (2)

 (140)

2

142

 Other

63

3

 (5)

 (1)

 (1)

 (1)

58

 Total

9,139

148

 (168)

 (171)

 (7)

 (11)

8,930

   

 

 

 

 

 

 

 Finance lease

 

 

 

 

 

 

 

 Equipment

9

 -

 (1)

 -

 -

 -

8

 IT equipment

8

 -

 (1)

 -

1

 -

8

 Furniture and fixtures

6

 -

 -

 -

 -

 -

6

 Buildings

20

 -

 -

 -

 -

 -

20

 

43

 -

 (2)

 -

1

 -

42

 Total

9,182

148

 (170)

 (171)

 (6)

 (11)

8,972

 

(*) See note 31.

 

 

 

Consolidated

 

Balance at 03.31.2018

 

Balance at 12.31.2017

 

Cost

Accumulated depreciation

Net

 

Cost

Accumulated depreciation

Net

Land

1,369

 -

1,369

 

1,362

-

1,362

Buildings

2,721

 (939)

1,782

 

2,705

(935)

1,770

Leasehold improvements

5,403

 (1,870)

3,533

 

5,310

(1,818)

3,492

Machinery and equipment

2,871

 (1,615)

1,256

 

2,828

(1,566)

1,262

Facilities

825

 (340)

485

 

817

(330)

487

Furniture and fixtures

1,244

 (688)

556

 

1,209

(669)

540

Vehicles

8

 (7)

1

 

8

(7)

1

Construction in progress

76

 -

76

 

126

-

126

Other

185

 (126)

59

 

183

(120)

63

 

14,702

 (5,585)

9,117

 

14,548

(5,445)

9,103

 

 

 

 

       

Finance lease

 

 

 

       

Equipment

26

 (21)

5

 

26

(20)

6

IT equipment

45

 (41)

4

 

46

(41)

5

Facilities

1

 (1)

 -

 

1

(1)

-

Furniture and fixtures

13

 (9)

4

 

13

(9)

4

Buildings

43

 (23)

20

 

43

(23)

20

 

128

 (95)

33

 

129

(94)

35

Total

14,830

 (5,680)

9,150

 

14,677

(5,539)

9,138

 

 

58

 


 
 

Companhia Brasileira de Distribuição

 

Notes to the interim financial information

March 31, 2018

(In millions of Brazilian reais, unless otherwise stated)

14.  Property and equipment – Continued

14.1.Capitalized borrowing costs

The consolidated capitalized borrowing costs for the three-months period ended March 31, 2018 were R$3 (R$2 for the three-months period ended March 31, 2017). The rate used to determine the borrowing costs eligible for capitalization was 101.50% of the CDI (102.53% of the CDI for the period ended March 31, 2017), corresponding to the effective interest rate on the Company’s borrowings.

14.2.Additions to property and equipment for cash flow presentation purposes:

 

Parent Company

 

Consolidated

 

03.31.2018

03.31.2017

 

03.31.2018

03.31.2017

Additions

63

78

 

263

148

Finance lease

 -

 (1)

 

 -

-

Capitalized borrowing costs

 (1)

 (1)

 

 (3)

 (2)

Property and equipment financing - Additions

 (31)

 (22)

 

 (170)

 (22)

Property and equipment financing - Payments

116

80

 

266

142

Total

147

134

 

356

266

 

14.3.Other information

On March 31, 2018, the Company and its subsidiaries recorded in the cost of sales the amount of R$10 in the parent company (R$11 on March 31, 2017) and R$12 in consolidated (R$12 on March 31, 2017) related to the depreciation of its fleet of trucks, machinery, buildings and facilities related to the distribution centers.

The Company monitored the plan for impairment test performed on December 31, 2017 and there were no significatives discrepancies indicating loss or need to perform a new impairment test on March 31,2018.

15.    Intangible assets

The detailed information on intangible assets was presented in the annual financial statements for 2017, in note 15.

 

Parent Company

 

Balance at 12.31.2017

Additions

Amortization

Balance at 03.31.2018

Goodwill - retail

501

 -

 -

501

Commercial rights - retail

46

 -

 -

46

Software and implementation

509

25

 (22)

512

Software capital leasing

137

 -

 (10)

127

Total

1,193

25

 (32)

1,186

 

 

59

 


 
 

Companhia Brasileira de Distribuição

 

Notes to the interim financial information

March 31, 2018

(In millions of Brazilian reais, unless otherwise stated)

15.    Intangible assets – Continued

 

Consolidated

 

Balance at 12.31.2017

Addi-tions

Amorti-zation

Transfer

Assets held for sale and discontinued operations (*)

Balance at 03.31.2018

Goodwill - retail

1,107

 -

 -

 -

 -

1,107

Tradename - cash and carry

39

 -

 -

 -

 -

39

Commercial rights - retail

86

 -

 -

 -

 -

86

Software

551

80

 (23)

6

 (56)

558

Software capital leasing

141

 -

 (11)

 -

 -

130

Total

1,924

80

 (34)

6

 (56)

1,920

 (*) See note 31.

 

In the Parent Company, the balance of accumulated cost on March 31, 2018 is R$2,780 (R$2,754 on December 31, 2017) and of accumulated amortization R$1,594 (R$1,561 on December 31, 2017). In the Consolidated the balance of accumulated cost on March 31, 2018 is R$3,792 (R$3,757 on December 31, 2017) and of accumulated amortization R$1,872 (R$1,833 on December 31, 2017).

 

15.1. Impairment testing of goodwill, brands and intangible assets with indefinite useful life

Goodwill and intangible assets were tested for impairment as of December 31, 2017 according to the method described in note 4 - Significant accounting policies, in the financial statements for the year ended  December 31, 2017.

 

The Company has not observed any significant changes that would indicate to perform a new impairment test as of March 31, 2018.

 

15.2. Additions to intangible assets for reconcile cash flow presentation purposes:

 

Parent Company

 

Consolidated

 

03.31.2018

03.31.2017

 

03.31.2018

03.31.2017

Additions

25

16

 

80

22

Intangible assets financing - Payments

-

4

 

-

69

Total

25

20

 

80

91

 

60

 


 
 

Companhia Brasileira de Distribuição

 

Notes to the interim financial information

March 31, 2018

(In millions of Brazilian reais, unless otherwise stated)

16.    Borrowings and financing

 

The detailed information on borrowings and financing was presented in the annual financial statements for 2017, in note 17.

16.1.     Debt breakdown

   

Parent Company

 

Consolidated

 

Weighted average rate

03.31.2018

12.31.2017

 

03.31.2018

12.31.2017

Debentures and promissory note

 

 

 

 

 

 

Debentures and Certificate of Agribusiness Receivables (note 16.4)

100.82% of CDI

3,842

3,015

 

3,842

3,015

 

 

3,842

3,015

 

3,842

3,015

 

 

 

 

 

 

 

Borrowings and financing

 

 

 

 

 

 

Local currency

 

 

 

 

 

 

BNDES

3.88% per year

7

7

 

42

45

Working capital

105.76% of CDI

282

285

 

434

285

Working capital

TR + 9.80% per year

20

19

 

124

125

Finance lease (note 21)

 

161

181

 

173

195

Swap contracts (note 16.7)

101.40% of CDI

 (3)

(3)

 

 (20)

(19)

Borrowing cost

 

 (1)

(2)

 

 (4)

(4)

   

466

487

 

749

627

Foreign currency (note 17.5)

 

 

 

 

 

 

Working capital

USD + 2.49% per year

327

333

 

651

664

Working capital

EURO + 1.99% per year

206

200

 

206

200

Swap contracts (note 16.7)

104.89% of CDI

8

53

 

17

55

Borrowing cost

 

 (1)

(1)

 

 (1)

(1)

   

540

585

 

873

918

Total

 

4,848

4,087

 

5,464

4,560

 

 

 

 

 

 

 

Noncurrent assets

 

9

12

 

26

28

Current liabilities

 

1,210

1,223

 

1,388

1,251

Noncurrent liabilities

 

3,647

2,876

 

4,102

3,337

 

 

61

 


 
 

Companhia Brasileira de Distribuição

 

Notes to the interim financial information

March 31, 2018

(In millions of Brazilian reais, unless otherwise stated)

16.  Borrowings and financing – Continued

16.2.Changes in borrowings

 

Parent Company

 

Consolidated

At December 31, 2017

4,087

 

4,560

Additions - working capital

1,213

 

2,633

Accrued interest

67

 

157

Accrued swap

2

 

4

Mark-to-market

 -

 

 (7)

Monetary and exchange rate changes

10

 

13

Borrowing cost

3

 

3

Interest paid

 (41)

 

 (138)

Payments

 (440)

 

 (1,709)

Swap paid

 (53)

 

 (57)

Liabilities related to assets held for sale (note 31)

 -

 

5

At March 31, 2018

4,848

 

5,464

 

 

 

 

 

 

 

 

 

Parent Company

 

Consolidated

At December 31, 2016

5,538

 

5,869

Additions - working capital

800

 

2,222

Accrued interest

107

 

219

Accrued swap

70

 

49

Mark-to-market

9

 

6

Monetary and exchange rate changes

 (35)

 

 (63)

Borrowing cost

2

 

2

Interest paid

 (408)

 

 (568)

Payment

(1,656)

 

(3,018)

Swap paid

 (106)

 

 (113)

Liabilities related to assets held for sale (note 31)

 -

 

195

At March 31, 2017

4,321

 

4,800

 

16.3.Maturity schedule of borrowings and financing recorded in noncurrent liabilities

Year

Parent Company

 

Consolidated

 

 

 

 

From 1 to 2 years

1,530

 

1,883

From 2 to 3 years

1,274

 

1,294

From 3 to 4 years

805

 

823

From 4 to 5 years

5

 

23

After 5 years

31

 

63

Subtotal

3,645

 

4,086

 

 

 

 

Borrowing costs

 (7)

 

 (10)

Total

3,638

 

4,076

 

62

 


 
 

Companhia Brasileira de Distribuição

 

Notes to the consolidated financial statements

December 31, 2017 and 2016

(In millions of Brazilian reais, unless otherwise stated)

16.  Borrowings and financing – Continued

 

16.4.        Debentures, Promissory Note and Certificate of Agribusiness Receivables

 

       

Date

   

Parent Company and Consolidated

 

Type

Issue Amount

Outstanding debentures

(units)

Issue

Maturity

Annual financial charges

Unit price (in reais)

03.31.2018

12.31.2017

                   

12th Issue of Debentures – CBD

No preference

900

900,000

09/17/14

09/12/19

107.00% of CDI

1,004

903

921

13th Issue of Debentures – CBD and CRA

No preference

1,012

1,012,500

12/20/16

12/20/19

97.50% of CDI

1,017

1,030

1,014

14th Issue of Debentures – CBD and CRA

No preference

1,080

1,080,000

04/17/17

04/13/20

96.00% of CDI

1,030

1,113

1,096

15th Issue of Debentures – CBD

No preference

800

800,000

01/17/18

01/15/21

104.75% of CDI

1,013

811

-

Borrowing cost

             

(15)

(16)

Parent Company/Consolidated

             

3,842

3,015

 

 

 

 

 

 

 

 

 

 

Current liabilities

             

506

481

Noncurrent liabilities

             

3,336

2,534

 

 

 

63

 


 
 

Companhia Brasileira de Distribuição

 

Notes to the consolidated financial statements

March 31, 2018

(In millions of Brazilian reais, unless otherwise stated)

16.    Borrowings and financing – Continued

16.5.Borrowings in foreign currencies

On March 31, 2018 GPA had loans in foreign currencies (dollar and euro) to strengthen its working capital, maintain its cash strategy, lengthening its debt profile and make investments, being the last due date in September, 2020.

16.6.Guarantees

The Company has signed promissory notes for some loan contracts.

16.7. Swap contracts

The Company and its Brazilian subsidiaries use swap transactions for 100% of its borrowings denominated in US dollars, euros and fixed interest rates, exchanging these obligations for Real linked to CDI (floating) interest rates. These contracts include a total amount of the debt with the objective toprotect the interest and principal and are signed, generally, with the same due dates and in the same economic group. The weighted average annual rate of CDI in March 2018 was 8.39% (13.75% in March 31, 2017).

16.8.Financial covenants

In connection with the debentures and promissory notes and for a portion of borrowings denominated in foreign currencies, GPA is required to maintain certain debt financial covenants. These ratios are quarterly calculated based on consolidated financial statements of the Company prepared in accordance with accounting practices adopted in Brazil, as follows: (i) net debt (debt minus cash and cash equivalents and trade accounts receivable) should not exceed the amount of equity and (ii) consolidated net debt/EBITDA ratio should be lower than or equal to 3.25. At March 31, 2018, GPA was in compliance with these covenants.

 

 

64

 


 
 

Companhia Brasileira de Distribuição

 

Notes to the consolidated financial statements

March 31, 2018

(In millions of Brazilian reais, unless otherwise stated)

17.    Financial instruments

The detailed information on financial instruments was presented in the annual financial statements for 2017, 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

 

03.31.2018

12.31.2017

 

03.31.2018

12.31.2017

 

 

Restated

 

 

Restated

Financial assets:

 

 

 

 

 

Amortized cost

 

 

 

 

 

Related parties - assets

231

206

 

52

25

Trade receivables and other receivables

924

872

 

1,150

1,133

Fair value through profit or loss

 

 

 

 

 

    Cash and cash equivalents

1,264

2,868

 

1,701

3,792

    Financial instruments – Fair value hedge

9

12

 

26

28

Fair value through other comprehensive income

 

 

 

 

 

    Trade receibles with credit card companies and sales vouchers

579

336

 

729

474

Financial liabilities:

 

 

 

 

 

Other financial liabilities - amortized cost

 

 

 

 

 

 Related parties -liabilities

 (427)

 (387)

 

 (161)

 (153)

     Trade payables

 (3,398)

 (5,377)

 

 (5,511)

 (8,128)

     Financing for purchase of assets

 (14)

 (95)

 

 (24)

 (116)

     Debentures

 (3,842)

 (3,015)

 

 (3,842)

 (3,015)

     Borrowings and financing

 (449)

 (470)

 

 (645)

 (520)

Fair value through profit or loss

 

 

 

 

 

 Loans and financing

 (552)

 (552)

 

 (980)

 (989)

  Financial instruments – Fair Value Hedge

 (14)

 (62)

 

 (23)

 (64)

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 17.3.

 

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

 

(i)      Capital risk management

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

 

 

65

 


 
 

Companhia Brasileira de Distribuição

 

Notes to the consolidated financial statements

March 31, 2018

(In millions of Brazilian reais, unless otherwise stated)

17.    Financial instruments - Continued

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

There were no changes as to objectives, policies or processes during the period ended on March 31, 2018. The capital structure is presented as follows:

 

 Parent Company

 

 Consolidated

 

03.31.2018

12.31.2017

 

03.31.2018

12.31.2017

 

 

Restated

 

 

Restated

 Cash and cash equivalents

1,264

2,868

 

1,701

3,792

 Financial instruments – Fair value hedge

9

12

 

26

28

 Borrowings and financing

 (4,857)

 (4,099)

 

 (5,490)

 (4,588)

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

 (145)

 (145)

 

 (145)

 (145)

Net debt

 (3,729)

 (1,364)

 

 (3,908)

 (913)

 

 

 

 

 

 

Shareholders’ equity

 (10,338)

 (10,188)

 

 (13,270)

 (13,041)

 

 

 

 

 

 

Net debt to equity ratio

36%

13%

 

29%

7%

(*) Represents the trade payable to Greenyellow related purchase of equipment.

(ii)     Liquidity risk management

The Company manages liquidity risk through the daily analysis of cash flows, control of maturities of financial assets and liabilities.

The table below summarizes the aging profile of the Company’s financial liabilities as of March 31, 2018.

    a) Parent Company

 

Up to 1 Year

1 – 5 years

More than 5 years

Total

 Borrowings and financing

671

205

11

887

 Debentures and promissory note

676

3,651

 -

4,327

 Derivative financial instruments

31

 (1)

 (1)

29

 Finance lease

58

127

148

333

 Trade payables

3,398

 -

 -

3,398

 Total

4,834

3,982

158

8,974

 

b) Consolidated  

 

     

 Up to 1 Year

 1 – 5 years

 More than 5 years

 Total

Borrowings and financing

863

646

68

1,577

Debentures and promissory note

676

3,651

 -

4,327

Derivative financial instruments

39

5

 (3)

41

Finance lease

64

138

153

355

Trade payables

5,511

 -

-

5,511

Total

7,153

4,440

218

11,811

 

66

 


 
 

Companhia Brasileira de Distribuição

 

Notes to the consolidated financial statements

March 31, 2018

(In millions of Brazilian reais, unless otherwise stated)

 

17.    Financial instruments – Continued

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

(iii)           Derivative financial instruments

 

 

 

 Consolidated

 

 

 Notional value

 

 Fair value

 

 

03.31.2018

12.31.2017

 

03.31.2018

12.31.2017

Swap with hedge

 

 

 

 

 

 

Hedge object (debt)

 

1,000

1,039

 

980

989

 

 

 

 

 

 

 

Long position (buy)

 

 

 

 

 

 

 Prefixed rate

9.80% per year

127

127

 

123

125

 US$ + fixed

2.49% per year

653

692

 

651

663

 EUR + fixed

EUR+1.99%per year

220

220

 

206

200

 

 

1,000

1,039

 

980

988

Short position (sell)

 

 

 

 

 

 

 

104.49% of CDI

 (1,000)

 (1,039)

 

 (977)

 (1,024)

 

 

 

 

 

 

 

Hedge position - asset

 

 -

 -

 

26

28

Hedge position - liability

 

 -

 -

 

 (23)

 (64)

Net hedge position

 

 -

 -

 

3

 (36)

 

 

Realized and unrealized gains and losses on these contracts during the three-month period ended on March 31, 2018 are recorded in financial income (expenses), net and the balance payable at fair value is R$3 (balance payable of R$36 as of December 31, 2017), recorded in line item “Financial Instruments – Fair Value Hedge” in the assets and “Borrowings and financing” in the liabilities.

The effects of the fair value hedge recorded in the Statement of Operations for the period ended March 31, 2018 were a gain of R$42 (gain of R$141 as of March 31, 2017).

17.2.     Sensitivity analysis of financial instruments

According to the Management’s assessment, the most probable scenario is what the market has been estimating through market curves (currency and interest rates) of B3, on the maturity dates of each transaction. Therefore, in the probable scenario (I), there is no impact on the fair value of financial instruments. For scenarios (II) and (III), for the sensitivity analysis effect, according to CVM rules, a deterioration of 25% and 50%, respectively, on risk variables, up to one year of the financial instruments.

 

For the probable scenario, weighted exchange rate was R$3.62 on the due date, and the weighted interest rate weighted was 6.57% per year.

 

In case of derivative financial instruments (aiming at hedging the financial debt), changes in scenarios are accompanied by respective hedges, indicating effects are not significant, see note 17.2.

 

67

 


 
 

Companhia Brasileira de Distribuição

 

Notes to the consolidated financial statements

March 31, 2018

(In millions of Brazilian reais, unless otherwise stated)

17.  Financial instruments – Continued

17.2.Sensitivity analysis of financial instruments – Continued

The Company disclosed the net exposure of the derivatives financial instruments, corresponding to financial instruments and certain financial instruments in the sensitivity analysis table below, to each of the scenarios mentioned.

 

 

 

 

 

 

 

Market projection

Operations

 

Risk (CDI variation)

 

Balance at 03.31.2018

 

Scenario I

 

Scenario II

 

Scenario III

 

 

 

 

 

 

         

Fair value hedge of fixed rate

 

101.4% of CDI

 

 (103)

 

 (192)

 

 (195)

 

 (198)

Fair value hedge of exchange rate

 

104.89% of CDI

 

 (874)

 

 (1,046)

 

 (1,064)

 

 (1,083)

Debentures

 

105.94% of CDI

 

 (1,714)

 

 (1,829)

 

 (1,858)

 

 (1,887)

Debentures (1st issue CRA)

 

97.5% of CDI

 

 (1,030)

 

 (1,099)

 

 (1,116)

 

 (1,134)

Debentures (2nd issue CRA)

 

96% of CDI

 

 (1,113)

 

 (1,188)

 

 (1,206)

 

 (1,225)

Bank loans

 

105.76% of CDI

 

 (435)

 

 (464)

 

 (471)

 

 (479)

Leases

 

100.19% of CDI

 

 (53)

 

 (57)

 

 (58)

 

 (59)

Leases

 

100% of CDI

 

 (4)

 

 (5)

 

 (5)

 

 (5)

Leases

 

95% of CDI

 

 (71)

 

 (76)

 

 (77)

 

 (79)

Total borrowings and financing exposure

 

 

 

 (5,397)

 

 (5,956)

 

 (6,050)

 

 (6,149)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents (*)

 

83.19% of CDI

 

1,297

 

1,377

 

1,397

 

1,417

Net exposure

 

 

 

 (4,100)

 

 (4,579)

 

 (4,653)

 

 (4,732)

Net effect - loss

 

 

 

 

 

 (479)

 

 (553)

 

 (632)

 

(*) Weighted average

 

17.3.Fair value measurements

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

The fair values of cash and cash equivalents, trade receivables and trade payables are equivalent to their carrying amounts.

 

68

 


 
 

Companhia Brasileira de Distribuição

 

Notes to the consolidated financial statements

March 31, 2018

(In millions of Brazilian reais, unless otherwise stated)

17.  Financial instruments – Continued

17.3.Fair value measurements - Continued

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

 

Carrying amount

Fair value

 

 

03.31.2018

03.31.2018

Level

Financial instruments at fair value through profit (loss)

 

 

 

Cross-currency interest rate swaps

(17)

(17)

2

Interest rate swaps

20

20

2

Borrowings and financing (fair value)

(980)

(980)

2

Borrowings and financing and debentures (amortized cost)

(4,487)

(4,454)

2

Total

 (5,464)

 (5,431)

 

 

There were no changes between the fair value measurements levels in the year ended March 31, 2018.

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.

69

 


 
 

Companhia Brasileira de Distribuição

 

Notes to the consolidated financial statements

March 31, 2018

(In millions of Brazilian reais, unless otherwise stated)

17.  Financial instruments – Continued

17.4.Consolidated position of derivative transactions

The consolidated position of outstanding derivative financial instruments are presented in the table below:

Outstanding

       

Amount payable or receivable

 

Fair value

Description

Counterparties

Notional value

Contractual date

Maturity

03.31.2018

12.31.2017

 

03.31.2018

12.31.2017

 

 

 

 

 

 

 

 

 

Exchange swaps registered with CETIP

         

 

   

(US$ x CDI)

           

 

   
 

 

 

 

 

 

 

 

 

 

 

Agricole

EUR 50

10/7/2015

10/8/2018

(18)

(24)

 

(14)

(20)

 

Scotiabank

US$ 50

1/15/2016

1/16/2018

-

(42)

 

-

(42)

 

Scotiabank

US$ 50

9/29/2017

9/29/2020

9

9

 

9

9

 

Scotiabank

US$ 50

02/16/2018

12/21/2018

2

-

 

-

-

 

Banco Tokyo

US$ 100

12/12/2017

12/12/2019

(3)

(3)

 

(8)

(2)

         

 

 

 

 

 

Interest rate swap registered with CETIP

 

 

 

 

 

 

(pre-fixed rate x CDI)

     

 

 

 

 

 
 

Itaú BBA

R$ 21

11/11/2014

11/5/2026

1

1

 

3

3

 

Itaú BBA

R$ 54

1/14/2015

1/5/2027

3

3

 

8

8

 

Itaú BBA

R$ 52

5/26/2015

5/5/2027

3

2

 

8

8

         

(3)

(54)

 

3

(36)

 

 

70

 


 
 

Companhia Brasileira de Distribuição

 

Notes to the consolidated financial statements

March 31, 2018

(In millions of Brazilian reais, unless otherwise stated)

18.     Taxes and contributions payable and taxes payable in installments

The detailed information on taxes and contributions payable and taxes payable in installments was presented in the annual financial statements for 2017, in note 19.

 

18.1.   Taxes and contributions payable and taxes payable in installments

 

 

Parent Company

 

Consolidated

 

03.31.2018

12.31.2017

 

03.31.2018

12.31.2017

           

Taxes payable in installments - Law 11,941/09

488

511

 

488

511

Taxes payable in installments – PERT

173

174

 

175

176

ICMS

47

42

 

72

65

PIS and COFINS

28

49

 

29

52

Provision for income tax and social contribution

-

-

 

18

38

Withholding Income Tax

15

12

 

15

13

INSS

2

2

 

2

4

Other

2

4

 

14

8

 

755

794

 

813

867

 

 

   

 

 

Current

215

228

 

273

301

Noncurrent

540

566

 

540

566

             

18.2.   Maturity schedule of taxes payable in installments in noncurrent liabilities:

 

Parent Company and Consolidated

From 1 to 2 years

76

From 2 to 3 years

100

From 3 to 4 years

100

From 4 to 5 years

82

After 5 years

182

 

540

 

 

71

 


 
 

Companhia Brasileira de Distribuição

 

Notes to the consolidated financial statements

March 31, 2018

(In millions of Brazilian reais, unless otherwise stated)

19.    Income tax and social contribution

 

19.1. Income tax and social contribution expense reconciliation

 

The detailed information on income tax and social contribution was presented in the annual financial statements for 2017, in note 20.

 

 

Parent Company

 

Consolidated

 

 

03.31.2018

03.31.2017

 

03.31.2018

03.31.2017

   

Restated

   

Restated

Incomet (loss) before income tax and social contribution

143 

146

 

149 

126

Credit (expense) of income tax and social contribution at the nominal rate of 25% for the Company and 34% for subsidiaries

(36)

 (37)

 

(54)

 (44)

Tax penalties

(2)

 (1)

 

(2)

 (1)

Share of profit of associates

34

33

 

(7)

 -

Interest on own capital (*)

23

 -

 

23

 -

Other permanent differences (nondeductible)

(1)

 (3)

 

(1)

 (5)

Effective income tax and social contribution

 18

 (8)

 

 (41)

 (50)

 

 

 

 

 

 

Income tax and social contribution for the period:

 

 

 

 

 

Current

(4)

 (14)

 

(32)

 (47)

Deferred

22

6

 

(9)

 (3)

Deferred income tax and social contribution expense

 18

 (8)

 

 (41)

 (50)

Effective rate

-12.59%

5.48%

 

27.52%

39.68%

             

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

(*) Effect of income tax on interest on own capital paid.

 

The Company (or the Group) calculates the period income tax expense using the tax rate that would be applicable to the expected total annual earnings. Such policy is in accordance with IAS 34 / CPC 21 (R1). This rule requests the companies recognize the income tax expense in its interim statements with the same base used in the complete annual financial statement.

 

72

 


 

Companhia Brasileira de Distribuição

 

Notes to the consolidated financial statements

March 31, 2018

(In millions of Brazilian reais, unless otherwise stated)

19.    Income tax and social contribution - Continued

19.2. Breakdown of deferred income tax and social contribution

 

Parent Company

 

03.31.2018

 

12.31.2017

 

Asset

Liability

Net

 

Asset

Liability

Net

 

 

 

 

 

Restated

Tax losses and negative basis of social contribution

196

-

196

 

178

 -

178

Provision for risks

215

-

215

 

204

 -

204

Goodwill tax amortization

-

(55)

(55)

 

 -

 (54)

 (54)

Mark-to-market adjustment

-

(1)

(1)

 

 -

 (1)

 (1)

Technological innovation – future realization

-

(13)

(13)

 

 -

 (13)

 (13)

Depreciation of fixed assets as per tax rates

-

(117)

(117)

 

 -

 (111)

 (111)

Unrealized gains with tax credits

-

(185)

(185)

 

 -

 (185)

 (185)

Other

 98

 (4)

 94

 

95

 (1)

94

Deferred income tax and social contribution assets (liabilities)

 509

(375)

 134

 

477

 (365)

112

Compensation

 375

(375)

 -

 

 (365)

365

 -

Deferred income tax and social contribution assets (liabilities), net

 134

 -

 134

 

112

 -

112

 

 

 

 

 

 

 

 

 

 

Consolidated

 

03.31.2018

 

12.31.2017

 

Asset

Liability

Net

 

Asset

Liability

Net

 

 

 

 

 

Restated

Tax losses and negative basis of social contribution

205

-

205

 

200

-

200

Provision for risks

307

-

307

 

289

-

289

Goodwill tax amortization

-

(588)

(588)

 

-

(585)

(585)

Mark-to-market adjustment

-

(9)

(9)

 

-

(7)

(7)

Technological innovation – future realization

-

(13)

(13)

 

-

(13)

(13)

Depreciation of fixed assets as per tax rates

-

(118)

(118)

 

-

(112)

(112)

Unrealized gains with tax credits

-

(185)

(185)

 

-

(185)

(185)

Other

132

(8)

124

 

149

(5)

144

Deferred income tax and social contribution assets (liabilities)

644

(921)

(277)

 

638

(907)

(269)

Compensation

(497)

 497

 -

 

(513)

513

-

Deferred income tax and social contribution assets (liabilities), net

147

(424)

(277)

 

125

(394)

(269)

 

 

73

 


 

Companhia Brasileira de Distribuição

 

Notes to the consolidated financial statements

March 31, 2018

(In millions of Brazilian reais, unless otherwise stated)

19.  Income tax and social contribution – Continued

19.2.   Breakdown of deferred income tax and social contribution – Continued

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

 

Parent Company

Consolidated

Year

   

Up to one year

79

205

From 1 to 2 years

115

125

From 2 to 3 years

132

132

From 3 to 4 years

123

123

From 4 to 5 years

60

59

 

509

644

19.3.Changes in deferred income tax and social contribution

 

Parent Company

 

Consolidated

 

03.31.2018

03.31.2017

 

03.31.2018

03.31.2017

 

 

Restated

 

 

Restated

At the beginning of the period

108

155

 

(273)

(147)

Adjustment related to IFRS 9

4

3

 

4

3

Restated opening balance

112

158

 

(269)

(144)

Expense for the period – continued operations

22

6

 

(9)

(3)

Expense for the period – discontinued operations

-

-

 

3

33

Corporate restructuring

-

1

 

23

24

Assets held for sale and discontinued operations

(see note 31)

-

-

 

(26)

(56)

Other

-

(1)

 

1

-

At the end of the period

134

164

 

(277)

(146)

 

 

 

74

 


 

Companhia Brasileira de Distribuição

 

Notes to the consolidated financial statements

March 31, 2018

(In millions of Brazilian reais, unless otherwise stated)

20.  Provision for contingencies

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

20.    

20.1.   Parent Company

 

 

PIS/COFINS

Taxes and other

Social security and labor

Civil

Regulatory

Total

Balance at December 31, 2017

73

363

274

81

21

812

Additions

-

44

27

13

6

90

Payments

-

-

(12)

(4)

(4)

(20)

Reversals

-

(7)

(13)

(14)

(6)

(40)

Monetary adjustment

1

3

8

3

1

16

Balance at March 31, 2018

74

403

284

79

18

858

             

 

PIS/COFINS

Taxes and other

Social security and labor

Civil

Regulatory

Total

Balance at December 31, 2016

109

428

254

80

20

891

Additions

18

4

26

9

8

65

Payments

-

-

(8)

(1)

(1)

(10)

Reversals

(56)

(5)

(11)

(7)

(1)

(80)

Monetary adjustment

(19)

6

9

3

1

-

Transfer

6

(6)

-

-

-

-

Balance at March 31, 2017

58

427

270

84

27

866

20.2.   Consolidated

 

PIS/COFINS

Taxes and other

Social security and labor

Civil

Regulatory

Total

Balance at December 31, 2017

74

563

331

105

34

1,107

Additions

3

45

209

67

10

334

Payments

(1)

-

(123)

(24)

(5)

(153)

Reversals

-

(11)

(64)

(49)

(8)

(132)

Monetary adjustment

2

5

28

10

2

47

Liabilities related to assets available to sell and discontinued operations (see Note 31)

(3)

(2)

(37)

(5)

(1)

(48)

Balance at March 31, 2018

75

600

344

104

32

1,155

 

 

 

 

 

 

 

 

PIS/COFINS

Taxes and other

Social security and labor

Civil

Regulatory

Total

Balance at December 31, 2016

148

586

302

109

32

1,177

Additions

19

8

172

34

16

249

Payments

-

(19)

(81)

(13)

(3)

(116)

Reversals

(82)

(6)

(22)

(21)

(7)

(138)

Monetary adjustment

(32)

11

29

5

2

15

Transfer to instalments taxes

6

(6)

-

-

-

-

Liabilities related to assets available to sell and discontinued operations (see Note 31)

(1)

13

(79)

(2)

(2)

(71)

Balance at March 31, 2017

58

587

321

112

38

1,116

 

 

 

 

 

 

 

 

75

 


 

Companhia Brasileira de Distribuição

 

Notes to the consolidated financial statements

March 31, 2018

(In millions of Brazilian reais, unless otherwise stated)

20.  Provision for contingencies - Continued

20.3.Tax

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

The main provisioned tax claims are as follows:

20.3.1.   PIS and COFINS

Since the adoption of the noncumulative regime to calculate PIS and COFINS, Company and its subsidiaries have challenged the right to deduct ICMS from the calculation basis for both contributions. On March 15, 2017, STF ruled that ICMS should be excluded from the calculation basis of PIS/Cofins, in accordance to the thesis pleaded by the Company.

Since the decision of the STF on March 15, 2017, the procedural steps were within the anticipated by our legal advisors without any change in the management's judgment regarding the reversal of the provision for lawsuits on this previously registered subject, however without there being a final decision expected on the subject, related to the judgment of the appeal filed by the prosecution. The Company and its external legal consuel estimate that the decision related to the application of the effects will not limit the right of the judicial claim proposed by the Company, nevertheless, the elements of the process still pending of decision do not allow the recognition of the asset related to the credits to be measured since the Company started the claim in 2003. According to the preliminary evaluation, based on the available information on December 31, 2017, the Company estimates the potential of its tax credits for the retail activity in a ranging from R$1,300 to R$1,850. The calculation for the Cash & Carry activity is not completed.

Still in relation to the theme, as disclosed in Via Varejo’s financial statements of March 31, 2018, the tax credits for this subsidiary, classified as discontinued operations, were estimated approximately R$1,384, begin R$959 of discontinued operations and R$ 425 of continued operations is attributed to the Company due to an agreement between shareholders and the Company.

Regarding the remainder accrued amount for other discussions related to PIS and COFINS includes challenging of tax offset and other small amounts, as of March 31, 2018 represent R$186, being R$75 of continued operations and R$111 of discontinued operations (R$184 as of December 31, 2017, being R$74 of continued operation and R$110 of discontinued operations).

20.3.2.   Tax

The company recognized in the 2nd quarter of 2017 the effects of the Special Program on Tax Settlements – PERT. The subjects are related to the tax assessments over purchase transactions, industrialization and exports sales of soybeans (PIS/COFINS and IRPJ), and non-validation of tax offsets which amounted to R$146, being R$89 of continued operation and R$57 of discontinued operation.

 

76

 


 

Companhia Brasileira de Distribuição

 

Notes to the consolidated financial statements

March 31, 2018

(In millions of Brazilian reais, unless otherwise stated)

20.  Provision for contingencies – Continued

20.3.Tax – Continued

20.3.2.        Tax - Continued

Additionally, during the 3rd quarter Company adhered to Tax Debt Installment Payment Plan (“PEP” - Parcelamento Estadual do Estado de São Paulo), related to tax assessments of acquisition of suppliers considered not qualified by the State Finance Department registry, error in application of tax rate and accessory obligations by State tax authorities amounting to R$28, being R$6 of continued operation and R$22 of discontinued operation.

After entering in the programs above, the Company analyzed the other tax claims, together with its external legal counsel, and determined them to be as probable losses and accrued by the Company. These refer to: (i) challenge on the non-application of the Accident Prevention Factor - FAP for 2011; (ii) challenge on the State Finance Department on the ICMS tax rate calculated on electric energy bills; (iii) other minor issues. The amount accrued for these matters as of March 31, 2018 is R$204 of continued operation (R$184 as of December 31, 2017, beging R$183 of continued operation and R$1 of discontinued operations).

ICMS

The Federal Supreme Court ("STF") on October 16, 2014 decided that ICMS taxpayers that trade products included in the “basked of food staples” have no right to fully utilize the ICMS credits. The Company, with the assistance of its legal counsel, decided to record a provision for this matter amounting to R$135 as of March 31, 2018 (R$142 as of December 31, 2017) since this claim was considered a “probable” loss. The amounts accrued represent Management’s best estimate of the probable cash disbursement to settle this claim.

Additionally, there are cases assessed by São Paulo State tax authorities related to the refund of ICMS over tax substitution without proper compliance with accessory tax obligations introduced by CAT Administrative Rule 17. Considering recent court decisions the Company accrued R$186 (R$167 in December 31, 2017) representing the best estimation of probable loss evaluated by management based on documentation evidence aspect of the claims.

20.3.3.        Supplementary Law 110/2001

The Company claims in court the eligibility to not pay the contributions provided for by Supplementary Law 110/01, referring to the FGTS (Government Severance Indemnity Fund for Employees) costs. The accrued amount as of March 31, 2018 is R$79 being R$75 of continued operation and R$4 of discontinued operations (R$72 of continued operation as of December 31, 2017 being R$71 of continued operation and R$1 of discontinued operations

20.3.4.        Others contingent tax liabilities - Via Varejo

Provisions for contingent tax liabilities were recorded as a result of the business combination with Via Varejo, as required by CPC 15 (IFRS 3). As of March 31, 2018, the recorded amount is R$90 (R$90 as of December 31, 2017). These accrued claims refer to administrative proceedings related to the offset of tax debts against credits from the contribution levied on coffee exports.

 

77

 


 

Companhia Brasileira de Distribuição

 

Notes to the consolidated financial statements

March 31, 2018

(In millions of Brazilian reais, unless otherwise stated)

20.    Provision for contingencies – Continued

 

20.4.Labor

The Company and its subsidiaries are parties to various labor lawsuits mainly due to termination of employees in the ordinary course of business. At March 31, 2018, the Company recorded a provision of R$1,333, being R$334 for continued operations and R$989 for discontinued operations (R$1,284 as of December 31, 2017, being R$331 for continued operations and R$953 for discontinued operations). Management, with the assistance of its legal counsel, assessed these claims and recorded a provision for losses when reasonably estimable, based on past experiences in relation to the amounts claimed.

20.5.Civil and others

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

Among these lawsuits, we point out the following:

·       The Company and its subsidiaries are parties to various lawsuits requesting the renewal of rental agreements and the review of the current rent paid. The Company recognizes a provision for the difference between the amount originally paid and the amounts claimed by the adverse party in the lawsuit, when internal and external legal counsel consider that it is probable that the rent amount will be changed by the Company. As of March 31, 2018, the amount accrued for these lawsuits is R$131, being R$66 for continued operations and R$65 for discontinued operations (R$125 as of December 31, 2017, being R$61 for continued operations and R$64 for discontinued operations), for which there are no escrow deposits.

·       The Company and its subsidiaries answer to legal claims related to penalties applied by regulatory agencies, from the federal, state and municipal administrations, among which includes Consumer Protection Agencies (Procon), National Institute of Metrology, Standardization and Industrial Quality (INMETRO) and Municipalities and some lawsuits involving contract terminations with suppliers. Company supported by its legal counsel, assessed these claims, and recorded a provision according to probable cash expending and estimative of loss .On March 31, 2018 the amount of this provision is R$41, being R$32 for continued operations and R$9 for discontinued operations (R$43 on December 31, 2017, being R$34 for continued operations and R$9 for discontinued operations).

·       As of March 31, 2018, the amount accrued related to other civil matters is R$146, being R$ 38 for continued operation R$108 for discontinued operations (R$146 as of December 31, 2017, being R$ 44 for continued operation R$102 for discontinued operations).

Total civil lawsuits and others as of March 31, 2018 amount to R$318, being R$136 for continued operations and R$182 for discontinued operations (R$314 as of December 31, 2017, being R$ 139 for continued operations and R$175 for discontinued operations).

 

78

 


 

Companhia Brasileira de Distribuição

 

Notes to the consolidated financial statements

March 31, 2018

(In millions of Brazilian reais, unless otherwise stated)

 

20.    Provision for contingencies – Continued

 

20.6.    Other non-accrued contingent liabilities

 

The Company has other litigations which have been analyzed by the legal counsel and considered as possible loss and, therefore, have not been accrued. The possible litigations updated balance from shareholders is of R$12,164, being R$10,542 for continued operations and R$1,622 for discontinued operations as of March 31, 2018 (R$11,778 as of December 31, 2017, being R$10,159 for continued operations and R$1,619 for discontinued operations), 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$492, being R$460 for continued operations and R$32 for discontinued operations as of March 31, 2018 (R$474 as of December 31, 2017, being R$443 for continued operations and R$31 for discontinued operations). The lawsuits are under administrative and court discussions.

·       IRPJ, withholding income tax - IRRF, CSLL, tax on financial transactions - IOF, withholding income tax on net income – GPA has several assessment notices regarding offsetting proceedings, rules on the deductibility of provisions, payment divergences and overpayments; fine for failure to comply with accessory obligations, among other less significant taxes. Among those claims, there are one tax assessment related to the tax deduction of goodwill in the years of 2012 and 2013, originated by the acquisition of Ponto Frio (goodwill Mandala) accrued in the year of 2009. The restated amount of the assessment notice correspond to R$86 of income tax and social contribution (R$85 at December 31, 2017). The lawsuits await administrative and court ruling. The amount involved is R$977, being R$837 for continued operations and R$140 for discontinued operations as of March 31, 2018 (R$964 as of December 31, 2017, being R$826 for continued operations and R$138 for discontinued operations).

·       COFINS, PIS, provisional contribution on financial transactions – CPMF and IPI – the Company has been challenged about offsets of IPI credits acquired from third parties with a final and an-appeal over the decision, fine for failure to comply with accessory obligations, disallowance of COFINS and PIS credits on one-phase products (“produtos monofásicos”), among others less significant taxes. These lawsuits await decision at the administrative and court levels. The amount involved in these assessments is R$2,311, being R$1,888 for continued operations and R$423 for discontinued operations as March 31, 2018 (R$2,124 as of December 31, 2017, being R$1,705 for continued operations and R$419 for discontinued operations). The Company recognized the effects of PERT and performed the subscription on August and September 2017. These subjects are related to the claims of CPMF, PIS/COFINS and others subjects not individually relevant, amounting to R$344.

 

79

 


 

Companhia Brasileira de Distribuição

 

Notes to the consolidated financial statements

March 31, 2018

(In millions of Brazilian reais, unless otherwise stated)

 

20.    Provision for contingencies – Continued

 

20.6.       Other non-accrued contingent liabilities – Continued

 

·       ICMS – GPA received tax assessment notices by the State tax authorities regarding: (i) utilization of electric energy credits; (ii) purchases from suppliers considered not qualified in the State Finance Department registry; (iii) levied on its own operation of merchandise purchase (own ICMS)) – article 271 of ICMS by-law; (iv) resulting from sale of extended warranty, (v) resulting from financed sales; and (vi) among other matters. The total amount of these assessments is R$7,383, being R$6,629 for continued operations and R$754 for discontinued operations as of March 31, 2018 (R$7,246 as of December 31, 2017, being R$6,493 for continued operations and R$753 for discontinued operations), which await a final decision at the administrative and court levels. The Company adhered to the PEP - State Instalment Program of the State of São Paulo in August 2017, related to certain tax assessments about on tax credits taken on purchases from unqualified suppliers withinTax Authority of São Paulo, among other minor amounts, amounting to R$ 81, being R$ 68 of continued operation and R$ 13 of discontinued operation.

·      Municipal service tax - ISS, Municipal Real Estate Tax (“IPTU”), Fees, and others – these refer to assessments on withholdings of third parties, IPTU payment divergences, fines for failure to comply with accessory obligations, ISS – reimbursement of advertising expenses and sundry taxes, in the amount of R$300 being R$166 for continued operations and R$134 for discontinued operations as March 31, 2018 (R$281 as of December 31, 2017, being R$150 for continued operations and R$131 for discontinued operations), which await decision at the administrative and court levels.

·      Other litigations – these refer to administrative proceedings and lawsuits in which the Company claims the renewal of rental agreements and setting of rents according to market values and actions in the civil court, special civil court, Consumer Protection Agency - PROCON (in many States), Institute of Weights and Measure - IPEM, National Institute of Metrology, Standardization and Industrial Quality - INMETRO and National Health Surveillance Agency - ANVISA, among others, amounting to R$701, being R$562 for continued operations and R$139 for discontinued operations as March 31, 2018 (R$689 as of December 31, 2017, being R$542 for continued operations and R$147 discontinued operations).

The Company has litigations related to challenges by tax authorities on the income tax payment, for which, based on management and legal assessment, the Company has the right of indemnization from its former and current shareholders, related to years from 2007 to 2013, under allegation that had improper deduction of goodwill amortizations. These assessments amount R$1,236 on March 31, 2018 (R$1,223 on December 31, 2017).

The Company engages external attorneys to represent it in the tax assessments, whose fees are contingent upon a percentage to be applied to the amount of success in the final outcome of these lawsuits. This percentage may vary according to qualitative and quantitative factors of each claim, and as of March 31, 2018 the estimated amount, in case of success in all lawsuits, is approximately R$220, being R$200 for continued operations and R$20 for discontinued operations (R$201 as of December 31, 2017, being R$182 for continued operations and R$19 for discontinued operations).

 

80

 


 

Companhia Brasileira de Distribuição

 

Notes to the consolidated financial statements

March 31, 2018

(In millions of Brazilian reais, unless otherwise stated)

20.    Provision for contingencies – Continued

20.7.    Restriced deposits for legal proceedings

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

 

Parent Company

 

Consolidated

 

03.31.2018

12.31.2017

 

03.31.2018

12.31.2017

Tax

157

138

 

225

204

Labor

438

423

 

487

474

Civil and other

25

33

 

34

42

Regulatory

15

15

 

42

42

Total

635

609

 

788

762

20.8. Guarantees

Lawsuits

Property and equipment

 

Letter of Guarantee

 

Total

 

03.31.2018

12.31.2017

 

03.31.2018

12.31.2017

 

03.31.2018

12.31.2017

 

 

 

 

 

 

 

 

 

Tax

860

858

 

7,712

7,324

 

8,572

8,182

Labor

3

3

 

104

91

 

107

94

Civil and other

-

-

 

198

125

 

198

125

Regulatory

5

6

 

160

154

 

165

160

Total

868

867

 

8,174

7,694

 

9,042

8,561

 

The cost of letter of guarantees is approximately 0.77% per year of the amount of the lawsuits and is recorded as expense.

20.9. Cnova N.V. litigation

Our subsidiary Cnova NV, a Dutch public limited company, certain of its current and former officers and directors, and the underwriters of Cnova’s initial public offering, or IPO, were named as defendants in a securities class action lawsuit in the United States Federal District Court for the Southern District of New York, related to the assumption of internal investigation, concluded on July 22, 2016, conducted by Cnova N.V., Cnova Brasil e its advisors. In October 11, 2017 the Court for the Southern District of New York approved preliminarily an agreement with the plaintiffs’ shareholders.

Subject to the settlement agreement’s terms, a fund of $28.5 million will become available by Cnova N.V. for distribution amongst the former Cnova shareholders as well as to the plaintiffs’ lawyers. A portion of this amount will be used to cover the settlement fund’s administrative costs. In addition, subject to the terms of the settlement, all defendants are acquitted of all liability emanating from the allegations made in the class action suit. Following the March 15, 2018 hearing, the court entered on March 19, 2018 the final order giving the definitive approval to the settlement, closing the judicial proceedings with the United States District Court for the Southern District of New York and releasing defendants of the claims alleged against them accordingly. In the coming period, notices will be sent by the plaintiffs’ lawyer with more information concerning the settlement.

 

81

 


 

Companhia Brasileira de Distribuição

 

Notes to the consolidated financial statements

March 31, 2018

(In millions of Brazilian reais, unless otherwise stated)

21.  Leasing transactions

21.1.Operating lease

(i)   Minimum rental payment on termination of lease agreements

The Company analyzed and concluded that the rental agreements are cancelable over their term. In case of termination, minimum payments will be due as a termination fee, which can vary from 1 to 12 months of rental through the end of the agreements, as demonstrated in the table below:

 

Parent Company

 

Consolidated

 

03.31.2018

03.31.2017

 

03.31.2018

03.31.2017

Minimum rental payments

         

Minimum payments on the termination date

352

344

 

390

375

 

352

344

 

390

375

 

(ii)   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

03.31.2018

03.31.2017

 

03.31.2018

03.31.2017

Contingent payments

103

123

 

110

128

Non contingent payments

67

61

 

115

104

Sublease rentals (*)

(41)

(39)

 

(50)

(50)

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

21.2.Finance lease

Finance lease agreements amounted to R$173 as of March 31, 2018 (R$195 as of December 31, 2017), as shown in the table below:

 

Parent Company

 

Consolidated

 

03.31.2018

12.31.2017

 

03.31.2018

12.31.2017

Financial lease liability –minimum rental payments:

         

Up to 1 year

45

46

 

49

51

1 - 5 years

92

110

 

98

117

Over 5 years

24

25

 

26

27

Present value of finance lease agreements

161

181

 

173

195

 

 

   

 

 

Future financing charges

172

175

 

182

185

Gross amount of finance lease agreements

333

356

 

355

380

 

 

82

 


 

Companhia Brasileira de Distribuição

 

Notes to the consolidated financial statements

March 31, 2018

(In millions of Brazilian reais, unless otherwise stated)

22.    Deferred revenue

The Company received amounts from business partners on exclusivity in the intermediation of additional or extended warranty services, and the subsidiary Sendas received amounts for the rental of back lights for exhibition of products from its suppliers.

The detailed information on Deferred revenue was presented in the annual financial statements for 2017, in note 23.

 

 

Parent Company

 

Consolidated

 

03.31.2018

12.31.2017

 

03.31.2018

12.31.2017

           

Back lights

-

-

 

81

104

Additional or extended warranties

25

27

 

25

27

Barter agreement

-

-

 

15

14

Services rendering agreement - Allpark

13

13

 

13

13

Others

10

10

 

10

10

 

48

50

 

144

168

 

 

   

 

 

Current

29

28

 

125

146

Noncurrent

19

22

 

19

22

 

 

 

 

 

 

 

23.  Shareholders’ equity

The detailed information on shareholders’ equity was presented in the annual financial statements for 2017, in note 24.

 

23.1. Capital stock

The subscribed and paid-up capital as of March 31, 2018 is represented by 266,587 (266,579 as of December 31, 2017) in thousands of registered shares with no par value, of which 99,680 in thousands of common shares (99,680 as of December 31, 2017) and 166,907 in thousands of preferred shares (166,899 as of December 31, 2017).

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 19, 2018, was approved capital increases amounting to R$207 (R$11 on December 31, 2017) through the issuance of 8 thousands preferred shares (487 thousands of preferred shares on December 31,2017). On March 31, 2018, the capital stock is R$ 6,822 (R$ 6,822 on December 31, 2017).

83

 


 

Companhia Brasileira de Distribuição

 

Notes to the consolidated financial statements

March 31, 2018

(In millions of Brazilian reais, unless otherwise stated)

23.  Shareholders’ equity – Continued

23.2.Stock option plan for preferred shares

   

Exercise price

 

Lot of shares

Series granted

Grant date

1st date of exercise

Expiration date

At the grant date

End of the year

 

Number of shares granted
(in thousands)

Exercised

Not exercised by dismissal

Total in effect

Balance at March 31, 2018

   

 

       

Series B2

5/29/2015

6/1/2018

11/30/2018

0.01

0.01

 

337

(119)

(37)

181

Series C2

5/29/2015

6/1/2018

11/30/2018

77.27

77.27

 

337

-

(71)

266

Series B3

5/30/2016

5/30/2019

11/30/2019

0.01

0.01

 

823

(247)

(43)

533

Series C3

5/30/2016

5/30/2019

11/30/2019

37.21

37.21

 

823

(131)

(43)

649

Series B4

5/31/2017

5/31/2020

11/30/2020

0.01

0.01

 

537

(149)

(21)

367

Series C4

5/31/2017

5/31/2020

11/30/2020

56.78

56.78

 

537

(4)

(21)

512

           

 

3,394

(650)

(236)

2,508

 

The movimentation of the quantity of exercised options, the weighted average of the exercise price, and the weighted average of the remaining term are presented at the chart below:

 

 

Shares

Weighted average of exercise price

Weighted average of remaining contractual term

 

in thousands

R$

 

At December 31, 2017

2,539

29.48

1.53

 

 

 

 

Cancelled during the period

(22)

29.93

 

Exercised during the period

(9)

27.52

 

Outstanding at the end of the period

2,508

29.38

1.28

At March 31, 2018

2,508

29.38

1.28

 

The weighted average of the provided options fair value at March,31 2018 were R$38.97 (R$39.07 at the December 31, 2017).

 

The recorded amounts at the Parent Company and Consolidated’s statement of operations at the March 31, 2018 were R$4 (R$3 at the March 31, 2017).

 

23.3.Foreign exchange variation of investment abroad

Cumulative effect of exchange gains and losses on the translation of assets, liabilities and profit (loss) of Euros to Brazilian reais, corresponding to the investment in subsidiary Cnova N.V.. The effect in the Parent Company was R$7 (R$(17) at the December 31, 2017).

 

84

 


 

Companhia Brasileira de Distribuição

 

Notes to the consolidated financial statements

March 31, 2018

(In millions of Brazilian reais, unless otherwise stated)

24.    Net operating revenue   

 

Parent Company

 

Consolidated

 

03.31.2018

03.31.2017

 

03.31.2018

03.31.2017

Gross sales

         

Goods

6,760

7,026

 

12,307

11,489

Services rendered

88

85

 

98

87

Sales returns and cancellations

(95)

(137)

 

(105)

(146)

 

6,753

6,974

 

12,300

11,430

 

 

 

 

 

 

Taxes on sales

(515)

(516)

 

(957)

(878)

 

 

 

 

 

 

Net operating revenues

6,238

6,458

 

11,343

10,552

 

25.    Expenses by nature       

 

Parent Company

 

Consolidated

 

03.31.2018

03.31.2017

 

03.31.2018

03.31.2017

   

Restated

   

Restated

Cost of inventories

(4,155)

(4,318)

 

(8,412)

(7,772)

Personnel expenses

(804)

(847)

 

(1,123)

(1,096)

Outsourced services

(126)

(128)

 

(161)

(153)

Functional expenses

(472)

(490)

 

(617)

(608)

Selling expenses

(218)

(228)

 

(290)

(287)

Other expenses

(142)

(138)

 

(173)

(160)

 

(5,917)

(6,149)

 

(10,776)

(10,076)

 

 

 

 

 

 

Cost of sales

(4,478)

(4,636)

 

(8,796)

(8,134)

Selling expenses

(1,262)

(1,323)

 

(1,739)

(1,699)

General and administrative expenses

(177)

(190)

 

(241)

(243)

 

(5,917)

(6,149)

 

(10,776)

(10,076)

 

26.    Other operating expenses, net

 

Parent Company

 

Consolidated

 

03.31.2018

03.31.2017

 

03.31.2018

03.31.2017

   

 

 

 

 

Tax installments and other tax risks

(19)

25

 

(21)

38

Restructuring expenses

(16)

(14)

 

(16)

(14)

Losses on disposal of fixed assets

(5)

12

 

(6)

11

Others

-

(2)

 

-

(1)

Total

(40)

21

 

(43)

34

 

85

 


 

Companhia Brasileira de Distribuição

 

Notes to the consolidated financial statements

March 31, 2018

(In millions of Brazilian reais, unless otherwise stated)

27.    Financial income (expenses), net

 

Parent Company

 

Consolidated

 

03.31.2018

03.31.2017

 

03.31.2018

03.31.2017

Finance expenses:

 

 

 

 

 

Cost of debt

(89)

(163)

 

(98)

(174)

Cost of the discounting receivables

(25)

(27)

 

(35)

(40)

Monetary restatement loss

(22)

(8)

 

(17)

(6)

Other finance expenses

(16)

(18)

 

(22)

(20)

Total financial expenses

(152)

(216)

 

(172)

(240)

 

 

 

 

 

 

Financial income:

 

 

 

 

 

Income from short term instruments

4

15

 

5

16

Monetary restatement gain

23

33

 

30

39

Other financial income

6

2

 

5

3

Total financial income

33

50

 

40

58

Total

(119)

(166)

 

(132)

(182)

The hedge effects are recorded as cost of debt and disclosed in Note 17.

 

 

 

 

 

 

86

 


 

Companhia Brasileira de Distribuição

 

Notes to the consolidated financial statements

March 31, 2018

(In millions of Brazilian reais, unless otherwise stated)

28.    Earnings per share

The information on earnings per share was presented in the annual financial statements for 2017, in note 29.

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

 

 

03.31.2018

 

03.31.2017

 

Preferred

Common

Total

 

Preferred

Common

Total

Basic numerator

             

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

70

38

108

 

50

27

77

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

27

15

42

 

28

15

43

Net income (loss) allocated to common and preferred shareholders

97

53

150

 

78

42

120

 

 

 

 

 

 

 

 

Basic denominator (millions of shares)

 

 

 

 

 

 

 

Weighted average of shares

166

100

266

 

166

100

266

 

 

 

 

 

 

 

 

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

0.42045

0.38223

 

 

0.30078

0.27344

 

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

0.16183

0.14712

 

 

0.16565

0.15059

 

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

0.58228

0.52935

 

 

0.46643

0.42402

 

 

 

 

 

 

 

 

 

Diluted numerator

 

 

 

 

 

 

 

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

70

38

108

 

50

27

77

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

27

15

42

 

28

15

43

Net income (loss) allocated to common and preferred shareholders

97

53

150

 

78

42

120

 

 

 

 

 

 

 

 

Diluted denominator

 

 

 

 

 

 

 

Weighted average of shares  (in millions)

70

38

108

 

166

100

266

Stock options

27

15

42

 

-

-

-

Diluted weighted average of shares (millions)

97

53

150

 

166

100

266

 

 

 

 

 

 

 

 

Diluted earnings per millions of shares (R$) – continued operations

0.41753

0.38085

 

 

0.29988

0.27344

 

Diluted earnings per millions of shares (R$) – discontinued operations

0.16033

0.14574

 

 

0.16515

0.15059

 

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

0.57786

0.52659

 

 

0.46503

0.42402

 

       

87

 


 

Companhia Brasileira de Distribuição

 

Notes to the consolidated financial statements

March 31, 2018

(In millions of Brazilian reais, unless otherwise stated)

29.    Segment information

The information about segments was presented in the annual financial statements of 2017, in note 30 Management considers the following segments:

 

·       Food 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”.

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

Home appliances and e-commerce segments are presented as discontinued operations at the March 31, 2018 and 2017 (as per note 31) and kept in this note for purposes of reconciliation as consolidated accounting information.

Information on the Company’s segments as of March 31, 2018 is included in the table below:

 

88

 


 

Companhia Brasileira de Distribuição

 

Notes to the consolidated financial statements

March 31, 2018

(In millions of Brazilian reais, unless otherwise stated)

29.      Segment information – Continued

 

Description

Food Retail (*)

 

Cash & Carry

 

Assets held for sale and discontinued operations (**)

 

Subtotal

 

Eliminations/ Others(***)

 

Total

 

2018

2017

 

2018

2017

 

2018

2017

 

2018

2017

 

2018

2017

 

2018

2017

 

 

Restate-ments

 

 

Restate-ments

 

 

Restate-ments

 

 

Restate-ments

 

 

Restate-ments

 

 

Restate-ments

Net operating revenues

6,286

6,514

 

5,057

4,038

 

 -

 -

 

11,343

10,552

 

 -

 -

 

11,343

10,552

Gross profit

1,770

1,836

 

777

582

 

 -

 -

 

2,547

2,418

 

 -

 -

 

2,547

2,418

Depreciation and amortization

 (155)

 (149)

 

 (55)

 (41)

 

 -

 -

 

 (210)

 (190)

 

 -

 -

 

 (210)

 (190)

Share of profit of subsidiaries and associates

11

14

 

 -

 -

 

 -

 -

 

11

14

 

 (44)

 (26)

 

 (33)

 (12)

Operating income

140

202

 

185

132

 

 -

 -

 

325

334

 

 (44)

 (26)

 

281

308

Net financial expenses

 (121)

 (164)

 

 (11)

 (18)

 

 -

 -

 

 (132)

 (182)

 

 -

 -

 

 (132)

 (182)

Profit(loss) before income tax and social contribution

20

38

 

173

114

 

 -

 -

 

193

152

 

 (44)

 (26)

 

149

126

Income tax and social contribution

18

 (12)

 

 (59)

 (38)

 

 -

 -

 

 (41)

 (50)

 

 -

 -

 

 (41)

 (50)

Net income (loss) for continued operations

37

26

 

115

76

 

 -

 -

 

152

102

 

 (44)

 (26)

 

108

76

Net income (loss) for discontinued operations

 (10)

 (25)

 

 -

 -

 

128

157

 

118

132

 

 -

 -

 

118

132

Profit (loss) of year end

27

1

 

115

76

 

128

157

 

270

234

 

 (44)

 (26)

 

226

208

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current assets

5,890

7,187

 

2,622

3,090

 

22,348

22,996

 

30,860

33,273

 

 (249)

 (257)

 

30,611

33,016

Noncurrent assets

11,150

11,150

 

3,686

3,569

 

 -

 -

 

14,836

14,719

 

 (31)

 (28)

 

14,805

14,691

Current liabilities

5,842

7,966

 

2,937

3,414

 

17,112

17,897

 

25,891

29,277

 

 (280)

 (285)

 

25,611

28,992

Noncurrent liabilities

5,826

4,973

 

709

701

 

 -

 -

 

6,535

5,674

 

 -

 -

 

6,535

5,674

Shareholders' equity

5,372

5,398

 

2,662

2,544

 

5,236

5,099

 

13,270

13,041

 

 -

 -

 

13,270

13,041

 

(*) Food retail includes GPA Malls & Properties.

(**) See note 31.

(***) The eliminations consist of intercompany balances. In the management’s view, the net earnings eliminations are made inside of own segment, besides, the equity pickup of the Company in Luxco.

 

89

 


 

Companhia Brasileira de Distribuição

 

Notes to the consolidated financial statements

December 31, 2017 and 2016

(In millions of Brazilian reais, unless otherwise stated)

29.    Segment information – Continued

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

 

03.31.2018

 

03.31.2017

Extra

3,805

 

4,065

Assaí

5,058

 

4,039

Pão de Açúcar

1,614

 

1,585

Proximidade

265

 

277

Other business

601

 

586

Total net operating revenue

11,343

 

10,552

30.    Non cash transactions

During the three-month period ended at March 31, 2018 and 2017 the Company had transactions that was not presented at the statement of cash flows as presented below:

·       Purchase of fixed assets not paid yet as note 14.3;

·       Purchase of intangible assets not paid yet as per note 15.3;

·       Deferred income tax as per note 19;

·       Additions of provisions for contingencies as per note 20;

·       Transactions with non-controlling interest as per note 23.7;

·       Capital increase at Sendas with property and equipment as per note 13;

·       Recognition of ICMS tax credits, according to note 11.

31.  Non current assets held for sale and discontinued operations

The detailed information about assets held for sale and discontinued operations were presented in the annual financial statements of 2017, in note 32.

31.1.Ongoing transaction to dispose of Via Varejo subsidiary

The Board of Directors held on November 23, 2016 approved a process to dispose of the Company’s interest in Via Varejo’s capital stock, in line with its long-term strategy of focusing on the development of the food activity.

During 2017, due to certain external factors out of the control of the Company, mainly related to the macro economic scenario, the process of sale of Via Varejo was not concluded within one year as initially planned. The plan to sell Via Varejo remains unchanged, and the Company revised the next steps and expects, along with its financial advisors, to close the sales process during 2018.

 

90

 


 

Companhia Brasileira de Distribuição

 

Notes to the consolidated financial statements

December 31, 2017 and 2016

(In millions of Brazilian reais, unless otherwise stated)

31.  Non current assets held for sale and discontinued operations – Continued

31.1.Ongoing transaction to dispose of Via Varejo subsidiary - Continued

Therefore, as required by CPC 31 – “Non-current assets held for sale and discontinued operations” (IFRS 5), the net results, of Via Varejo (and its subsidiary Cnova Brasil) is included in statement of operations as a single line, after taxes, and assets and liabilities balances are disclosed as held for sale and discontinued operations.

Statement of value added on March 31, 2018 and 2017 also discloses the discontinued operations as a single line, nevertheless, for cash flows there were no effects as per IFRS 5 being disclosed at this note the effect of discontinued operations   . Non current assets and liabilities held for sale on March 31, 2018 were R$22,111 (R$22,753 on December 31, 2017) and R$17,157 (R$17,824 on December 31, 2017), respectively. The net effects on discontinued operations were a net income of R$118 in 2017 (net proft of R$41 at March 31, 2018).Via Varejo shares are listed on B3 under ticker symbol “VVAR11” and “VVAR3”.

See below the summary of the consolidated statement of operations, balance sheet and cash flow statements of Via Varejo before the eliminations, including effects of the purchase price allocation of Globex and Casa Bahia acquisition.

Balance sheet (*):

 

03.31.2018

 

12.31.2017

 

 

 

Restated

Assets

 

 

 

Current

 

 

 

Cash and cash equivalents

604

 

3,559

Trade receivables, net (i)

4,750

 

3,750

Inventories, net

5,376

 

4,379

Recoverable taxes

371

 

219

Other current assets

180

 

168

Total current assets

11,281

 

12,075

 

 

 

 

Noncurrent

 

 

 

Trade receivables, net

193

 

201

Recoverable taxes

2,720

 

2,725

Other accounts receivable, net

1,031

 

962

Deferred income tax and social contribution

421

 

415

Related parties

530

 

539

Investment properties

86

 

81

Property and equipment, net

1,743

 

1,711

Intangible assets, net

4,343

 

4,287

Total noncurrent assets

11,067

 

10,921

Total assets

22,348

 

22,996

 

 

91

 


 

Companhia Brasileira de Distribuição

 

Notes to the consolidated financial statements

December 31, 2017 and 2016

(In millions of Brazilian reais, unless otherwise stated)

31.  Non current assets held for sale and discontinued operations – Continued

31.1.       Ongoing transaction to dispose of Via Varejo subsidiary – Continued

Balance sheet (*):

 

 

03.31.2018

 

12.31.2017

 

 

 

 

Restated

Liabilities

 

 

 

 

Current

 

 

 

 

Trade payable, net

 

6,966

 

7,726

Structured payable program

 

498

 

437

Borrowings and financing (i)

 

3,828

 

3,802

Related parties

 

123

 

139

Other current liabilities (ii)

 

2,148

 

2,176

Total current liabilities

 

13,563

 

14,280

                         

 

 

 

 

Noncurrent

 

 

 

 

Borrowings and financing (i)

 

367

 

397

Deferred income tax and social contribution

 

839

 

840

Other noncurrent liabilities (ii)

 

2,343

 

2,380

Total noncurrent liabilities

 

3,549

 

3,617

Shareholders’ equity

 

5,236

 

5,099

Total liabilities and shareholders’ equity

 

22,348

 

22,996

 

(*) Before intercompany eliminations with GPA in the amount R$237 of assets and R$55 of liabilities. In the total balance held for sale of the balance sheet as of March 31, 2018, R$22 refers to the reclassification of a CBD land available for sale.

(i) Includes financed sales through CDCI, whose value on March 31, 2018 is R$ 2,397 in assets (R$ 2,251 at December 31, 2017) and R$ 3,483 in liabilities (R$ 3,466 on December 31, 2017).

(ii) Includes balance of R$1,303 on March 31, 2018 (R$1,374 on December 31, 2017) of deferred revenue related to the advance received from Zurich Seguros (extended warranty and insurance) and from Bradesco (cards transactions and banking correspondent).

Parent Company’s effects

Note

03.31.2018

12.31.2017

Reclassification of investment for held for sale

13.1

1,868

1,808

Reclassification of goodwill for held for sale

15

179

179

Assets held for sale and discontinued operations

2,047

1,987

 

92

 


 

Companhia Brasileira de Distribuição

 

Notes to the consolidated financial statements

December 31, 2017 and 2016

(In millions of Brazilian reais, unless otherwise stated)

31.    Non current assets held for sale and discontinued operations – Continued

31.1.   Ongoing transaction to dispose of Via Varejo subsidiary – Continued

Statement of operations (*)

03.31.2018

 

03.31.2017

       

Net operating revenue

6,684

 

6,118

Cost of sales

 (4,493)

 

 (4,280)

Gross profit

2,191

 

1,838

Operating income (expenses)

 

   

Selling, general and administrative expenses

(1,790)

 

 (1,516)

Share of profit of associates

6

 

6

Other operating expenses, net

 (21)

 

 (21)

 

 (1,805)

 

 (1,531)

Profit from operations before net financial result

386

 

307

 

 

 

 

Financial expenses, net

 (157)

 

 (138)

Income (loss) before income tax and social contribution

229

 

169

 

 

   

Income tax and social contribution

 (94)

 

 (10)

 

 

   

Net income (loss) for the year

135

 

159

Attributed to:

 

   

Controlling shareholders

59

 

68

Non-controlling shareholders

76

 

91

(*) Before eliminations of amounts of related parties with GPA.

 

Description

03.31.2018

03.31.2017

Net operating revenue

 (10)

 (8)

Cost of sales

 (2)

 (2)

Selling costs

1

 (3)

General and administrative expenses

1

 -

Financial result, net

2

1

Income tax and social contribution

2

3

Total

 (6)

 (9)

 

 

 

Additionally a reclassification was made of incurred costs on Parent Company basically related to indemnity costs of contingences from prior periods to acquisition, paid to Via Varejo. According to IFRS 5, these costs were reclassified to discontinued operations in the amount of R$11 as of March 31, 2018 (R$18 as of March 31, 2017).

Cash flow

 

03.31.2018

 

03.31.2017

Cash flow provided by (used in) operating activities

 

(2,776)

 

 (3,172)

Net cash provided by (used in) investing activities

(98)

 

(85)

Net cash provided by (used in) financing activities

 

 (81)

 

 (247)

Cash variation in the period

 

(2,955)

 

 (3,504)

 

 

 

93

 


 

Other information deemed as relevant by the Company           

Shareholding at 03.31.2018

 

 

 

 

 

 

 

 

 
               

SHAREHOLDING OF CONTROLLING PARTIES OF THE COMPANY’S SHARES

 

COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO (Publicly-held company)

Shareholding at 03/31/2018
(In units)

 
 

Shareholder

Common Shares

Preferred Shares

Total

 

Number

%

Number

%

Number

%

 

Wilkes Participações S/A

                  94.019.178

94,3211%

0

0,0000%

94.019.178

35,2677%

 

Jean-Charles Naouri

0

0,0000%

1

0,0000%

1

0,0000%

 

Geant International BV

0

0,0000%

9.423.742

5,6461%

9.423.742

3,5350%

 

Segisor

                    5.600.050

5,6180%

0

0,0000%

5.600.050

2,1006%

 

Casino Guichard Perrachon

                                1

0,0000%

0

0,0000%

1

0,0000%

 

Almacenes Éxito S.A.

                                1

0,0000%

0

0,0000%

1

0,0000%

 

King LLC

0

0,0000%

852.000

0,5105%

852.000

0,3196%

 

Helicco Participações Ltda.

0

0,0000%

581.600

0,3485%

581.600

0,2182%

 

Carmignac Gestion

0

0,0000%

13.576.698

8,1343%

13.576.698

5,0928%

 

Brandes Investment Partners, LP

0

0,0000%

8.510.442

5,0989%

8.510.442

3,1924%

 

Conselho de Administração

0

0,0000%

1

0,0000%

1

0,0000%

 

Conselho Fiscal

0

0,0000%

0

0,0000%

0

0,0000%

 

Diretoria

0

0,0000%

470.379

0,2818%

470.379

0,1764%

 

Em Tesouraria

0

0,0000%

232.586

0,1394%

232.586

0,0872%

 

Outros

                        60.621

0,0608%

133.259.660

79,8406%

133.320.281

50,0101%

 

TOTAL

                  99.679.851

100,00%

           166.907.109

100,00%

266.586.960

100,00%

 

(*) Foreign Company

             

 

 

CORPORATE’S CAPITAL STOCK DISTRIBUTION (COMPANY’S SHAREHOLDER)

WILKES PARTICIPAÇÕES S.A

Shareholding
(In units)

Shareholder/Quotaholder

Common Shares

Preferred Shares

Total

Number

%

Number

%

Number

%

CASINO GUICHARD PERRACHON *

                                1

0,00%

0

0,00%

1

0,00%

SEGISOR*

                217.402.606

97,23%

0

0,00%

217.402.606

97,23%

BENGAL LLC*

                    2.119.162

0,95%

0

0,00%

                    2.119.162

0,95%

OREGON LLC*

                    2.119.162

0,95%

0

0,00%

                    2.119.162

0,95%

PINCHER LLC*

                    1.961.612

0,88%

0

0,00%

                    1.961.612

0,88%

Almacenes Éxito S.A. *

                                1

0,00%

0

0,00%

                                1

0,00%

Treasury Shares

0

0,00%

0

0,00%

0

0,00%

TOTAL

                223.602.544

100,00%

0

0,00%

                223.602.544

100%

(*) Foreign Company

           

 

 

94

 


 

Other information deemed as relevant by the Company

 

SHAREHOLDING OF CONTROLLING PARTIES OF THE COMPANY’S SHARES

                                                                                   SEGISOR

 

 

Shareholding
(In units)

Quotaholder

Quotas

%

Preferred Shares

%

Number

%

Onper Investimentos 2015 S.L.*

887.239.543

50,00%

0

0,00%

887.239.543

50,00%

Casino Guichard Perrachon*

887.239.543

50,00%

0

0,00%

887.239.543

50,00%

TOTAL

1.774.479.086

100%

0

0%

1.774.479.086

100%

 

 

SHAREHOLDING OF CONTROLLING PARTIES OF THE COMPANY’S SHARES

ONPER INVESTIMENTOS 2015 S.L.

Shareholding
(In units)

Shareholder

Common Shares

%

Preferred Shares

%

Number

%

ALMANACENES ÉXITO S.A.*

3.000

100,00%

0

0,00%

3.000

100,00%

TOTAL

3.000

100%

0

0%

3.000

100,00%

 

 

SHAREHOLDING OF CONTROLLING PARTIES OF THE COMPANY’S SHARES

ALMANACENES ÉXITO S.A.

Shareholding
(In units)

Shareholders*

Common
Shares

%

Preferred
Shares

%

Number

%

Geant International B.V.

187.689.792

41,93%

0

0,00%

187.689.792

41,93%

Geant Fonciere B.V.               

47.725.428

10,66%

0

0,00%

47.725.428

10,66%

Fondo de Pensiones Obligatorias Porvenir Moderado

24.195.315

5,41%

0

0,00%

24.195.315

5,41%

Other Shareholders

187.993.781

42,00%

0

0,00%

187.993.781

42,00%

TOTAL

447.604.316

100,00%

0

0,00%

447.604.316

100,00%

 

 

95

 


 
 

Other information deemed as relevant by the Company

CONSOLIDATED SHAREHOLDING OF CONTROLLING PARTIES AND MANAGEMENT AND OUTSTANDING SHARES

Shareholding at 03/31/2018 (In units)                 Total

 
 

Shareholder

Common Shares

Preferred Shares

 

Number

%

Number

%

Number

%

 

Controlling parties

                  99.619.230

99,94%

             10.857.343

6,51%

                110.476.573

41,44%

 

 

 

 

 

 

 

 

 

Management

 

 

 

 

 

 

 

Board of Directors

                               -  

0,00%

                           1

0,00%

                                1

0,00%

 

Board of Executive Officers

                               -  

0,00%

                 470.379

0,28%

                       470.379

0,18%

 

 

 

 

 

 

 

 

 

Treasury Shares

                               -  

0,00%

                 232.586

0,14%

                       232.586

0,09%

 

 

 

 

 

 

 

 

 

Other Shareholdersas

                        60.621

0,06%

           155.346.800

93,07%

                155.407.421

58,30%

 

 

 

 

 

 

 

 

 

Total

                  99.679.851

100,00%

           166.907.109

100,00%

                266.586.960

100,00%

 

 

 

 

 

 

 

 

 

Outstanding Shares

                        60.621

0,06%

           155.817.180

93,36%

                155.877.801

58,47%

 

 

 

CONSOLIDATED SHAREHOLDING OF CONTROLLING PARTIES AND MANAGEMENT AND OUTSTANDING
SHARES

Shareholding at 03/31/2017 (In units)                 Total

 
 

Shareholder

Common Shares

Preferred Shares

 

Number

%

Number

%

Number

%

 

Controlling parties

                  99.619.230

99,94%

             10.857.343

6,52%

                110.476.573

41,50%

 

 

 

 

 

 

 

 

 

Management

 

 

 

 

 

 

 

Board of Directors

                               -  

0,00%

                 217.762

0,13%

                       217.762

0,08%

 

Board of Executive Officers

                               -  

0,00%

                 244.462

0,15%

                       244.462

0,09%

 

 

 

 

 

 

 

 

 

Treasury Shares

                               -  

0,00%

                 232.586

0,14%

                       232.586

0,09%

 

 

 

 

 

 

 

 

 

Other Shareholdersas

                        60.621

0,06%

           154.953.636

93,06%

                155.014.257

58,24%

 

 

 

 

 

 

 

 

 

Total

                  99.679.851

100,00%

           166.505.789

100,00%

                266.185.640

100,00%

 

 

 

 

 

 

 

 

 

Outstanding Shares

                        60.621

0,06%

           155.415.860

93,34%

                155.476.481

58,41%

 
               

 

 

 

96

 


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:  April 27, 2018 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.