cbditr1q15_6k.htm - Generated by SEC Publisher for SEC Filing

FORM 6-K

SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549

Report of Foreign Private Issuer

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

For the month of May, 2015

           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 and subsidiaries

Individual and Consolidated Interim Financial Information for the Quarter Ended March 31, 2015 and Report on Review of Interim Financial Information

Deloitte Touche Tohmatsu Auditores Independentes

 

 


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

REPORT ON REVIEW OF INTERIM FINANCIAL INFORMATION

To the Shareholders, Board of Directors and Management of

Companhia Brasileira de Distribuição

São Paulo - SP

Introduction

We have reviewed the accompanying individual and consolidated interim financial information of Companhia Brasileira de Distribuição (the “Company”), included in the Interim Financial Information Form (ITR), for the quarter ended March 31, 2015, which comprises the balance sheet as of March 31, 2015 and the related statements of income, comprehensive income, changes in shareholders’ equity and cash flows for the three-month period then ended, including the explanatory notes.

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

Scope of review

We conducted our review in accordance with Brazilian and international standards on review of interim financial information (NBC TR 2410 and ISRE 2410 - Review of Interim Financial Information Performed by the Independent Auditor of the Entity, respectively). A review of interim financial information consists of making inquiries, primarily of persons responsible for financial and accounting matters, and applying analytical and other review procedures. A review is substantially less in scope than an audit conducted in accordance with 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 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 Interim Financial Information (ITR) referred to above was not prepared, in all material respects, in accordance with technical pronouncement CPC 21 (R1) and international standard IAS 34, applicable to the preparation of Interim Financial Information (ITR), and presented in accordance with the standards issued by CVM.


 

 

 

Other matters

Statements of value added

We have also reviewed the individual and consolidated interim statements of value added (DVA) for the three-month period ended March 31, 2015, prepared under the responsibility of the Company’s Management, the presentation of which is required by the standards issued by CVM applicable to the preparation of Interim Financial Information (ITR) and considered as supplemental information for International Financial Reporting Standards - IFRS, which do not require the presentation of these statements. These statements were subject to the same review procedures described above and, based on our review, nothing has come to our attention that causes us to believe that they were not prepared, in all material respects, consistently with the individual and consolidated interim financial information taken as a whole.

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

São Paulo, May 7, 2015

DELOITTE TOUCHE TOHMATSU

Edimar Facco

Auditores Independentes

Engagement Partner

 

 

 

 

 


 

 

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

ITR – Interim Financial Information – March 31, 2015 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO

 

Companhia Brasileira de Distribuição

 

Company Information

 

Capital Composition

2

Cash Dividends

3

Individual Interim Financial Information

 

Balance Sheet – Assets

4

Balance Sheet – Liabilities

5

Statement of Income

7

Statement of Comprehensive Income

8

Statement of Cash Flows

9

Statement of Changes in Shareholders’ Equity

 

1/1/2015 to 3/31/2015

10

1/1/2014 to 3/31/2014

11

Statement of Value Added

12

Consolidated Interim Financial Information

 

Balance Sheet – Assets

13

Balance Sheet – Liabilities

14

Statement of Income

16

Statement of Comprehensive Income

17

Statement of Cash Flows

18

Statement of Changes in Shareholders’ Equity

 

1/1/2015 to 3/31/2015

19

1/1/2014 to 3/31/2014

20

Statement of Value Added

21

Comments on the Company`s Performance

22

Notes to the Interim Financial Information

46

Other information deemed as relevant by the Company

104

 

 

 


 

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

ITR – Interim Financial Information – March 31, 2015 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO

 

Number of Shares

(thousand)

Current Quarter

03/31/2015

Share Capital

 

Common

99,680

Preferred

165,635

Total

265,315

Treasury Shares

 

Common

-

Preferred

233

Total

233

 
 

 

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

ITR – Interim Financial Information – March 31, 2015 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO

 

Company Information / Cash Dividends

 

Event

Approval

Type

Date of Payment

Type of Share

Class of Share

Amount per share (Reais/ share)

Annual and Special Shareholders’ Meeting

4/24/2015

Dividend

4/25/2015

Commom

-

0.68899

Annual and Special Shareholders’ Meeting

4/24/2015

Dividend

4/25/2015

Preferred

-

0.75789

Board of Directors’ Meeting

5/7/2015

Dividend

5/28/2015

Commom

-

0.13636

Board of Directors’ Meeting

5/7/2015

Dividend

5/28/2015

Preferred

-

0.15000

 

 

 

 

 


 

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

ITR – Interim Financial Information – March 31, 2015 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO

 

Individual Interim Financial Information / Balance Sheet - Assets

       

R$ (in millions)

   

Code

Description

Current Quarter
03.31.2015

Previous Year
12.31.2014

1

Total Assets

22,581,000

23,226,000

1.01

Current Assets

5,286,000

6,118,000

1.01.01

Cash and Cash Equivalents

1,985,000

2,923,000

1.01.03

Accounts Receivable

302,000

380,000

1.01.03.01

Trade Receivables

239,000

305,000

1.01.03.02

Other Receivables

63,000

75,000

1.01.04

Inventories

2,564,000

2,487,000

1.01.06

Recoverable Taxes

125,000

105,000

1.01.06.01

Current Recoverable Taxes

125,000

105,000

1.01.07

Prepaid Expenses

125,000

41,000

1.01.08

Other Current Assets

185,000

182,000

1.01.08.01

Noncurrent Assets Held for Sales

2,000

2,000

1.01.08.03

Other

183,000

180,000

1.02

Noncurrent Assets

17,295,000

17,108,000

1.02.01

Long-term Assets

1,375,000

1,373,000

1.02.01.03

Accounts Receivable

80,000

82,000

1.02.01.03.02

Other Receivables

80,000

82,000

1.02.01.06

Deferred Taxes

39,000

56,000

1.02.01.06.01

Deferred Income Tax and Social Contribution

39,000

56,000

1.02.01.07

Prepaid Expenses

23,000

25,000

1.02.01.08

Receivables from Related Parties

355,000

398,000

1.02.01.08.01

Receivables from Associates

2,000

-

1.02.01.08.02

Receivables from Subsidiaries

312,000

358,000

1.02.01.08.04

Receivables from Other Related Parties

41,000

40,000

1.02.01.09

Other Noncurrent Assets

878,000

812,000

1.02.01.09.04

Recoverable Taxes

448,000

392,000

1.02.01.09.05

Restricted Deposits for Legal Proceedings

430,000

420,000

1.02.02

Investments

8,557,000

8,415,000

1.02.02.01

Investments in Associates and Subsidiaries

8,533,000

8,391,000

1.02.02.01.01

Investments in Associates

6,000

-

1.02.02.01.02

Investments in Subsidiaries

8,527,000

8,391,000

1.02.02.02

Investment properties

24,000

24,000

1.02.03

Property and Equipment, Net

6,168,000

6,125,000

1.02.03.01

Property and Equipment in Use

6,086,000

6,035,000

1.02.03.02

Leased Properties

24,000

25,000

1.02.03.03

In Progress

58,000

65,000

1.02.04

Intangible Assets

1,195,000

1,195,000

1.02.04.01

Intangible Assets

1,195,000

1,195,000

1.02.04.01.02

Intangible Assets

1,195,000

1,195,000

 

 

 

 


 

 

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

ITR – Interim Financial Information – March 31, 2015 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO

 

 

Individual Interim Financial Information / Balance Sheet - Liabilities

       

R$ (in millions)

   

Code

Description

Current Quarter
03.31.2015

Previous Year
12.31.2014

2

Total Liabilities

22,581,000

23,226,000

2.01

Current Liabilities

7,961,000

8,825,000

2.01.01

Payroll and Related Taxes

367,000

335,000

2.01.01.01

Payroll Liabilities

52,000

60,000

2.01.01.02

Social Security Liabilities

315,000

275,000

2.01.02

Trade Payables

2,422,000

3,180,000

2.01.02.01

Local Trade Payables

2,332,000

3,113,000

2.01.02.02

Foreign Trade Payables

90,000

67,000

2.01.03

Taxes and Contributions Payable

123,000

183,000

2.01.03.01

Federal Tax Liabilities

109,000

160,000

2.01.03.01.01

Income Tax and Social Contribution

20,000

48,000

2.01.03.01.02

Other (PIS, COFINS, IOF, INSS, Funrural)

13,000

37,000

2.01.03.01.03

Taxes Payable in Installments

76,000

75,000

2.01.03.02

State Tax Liabilities

14,000

23,000

2.01.04

Borrowings and Financing

2,772,000

2,895,000

2.01.04.01

Borrowings and Financing

656,000

818,000

2.01.04.01.01

In Local Currency

483,000

770,000

2.01.04.01.02

In Foreign Currency

173,000

48,000

2.01.04.02

Debentures

2,090,000

2,052,000

2.01.04.03

Finance Lease

26,000

25,000

2.01.05

Other Liabilities

2,277,000

2,231,000

2.01.05.01

Payables to Related Parties

1,855,000

1,751,000

2.01.05.01.01

Debts with Associates

-

11,000

2.01.05.01.02

Debts with Subsidiaries

1,828,000

1,720,000

2.01.05.01.03

Debts with Controlling Shareholders

27,000

20,000

2.01.05.02

Other

422,000

480,000

2.01.05.02.01

Dividends and Interest on Capital Payable

194,000

194,000

2.01.05.02.04

Utilities

2,000

2,000

2.01.05.02.05

Rent Payable

48,000

52,000

2.01.05.02.06

Advertisement Payable

25,000

39,000

2.01.05.02.07

Pass-through to Third Parties

8,000

8,000

2.01.05.02.08

Financing Related to Acquisition of Assets

31,000

80,000

2.01.05.02.09

Deferred Revenue

26,000

4,000

2.01.05.02.11

Other Payables

88,000

101,000

2.01.06

Provisions

-

1,000

2.01.06.02

Other Provisions

-

1,000

2.01.06.02.02

Provisions for Restructuring

-

1,000

 

 


 

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

ITR – Interim Financial Information – March 31, 2015 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO

 

Individual Interim Financial Information / Balance Sheet - Liabilities

       

R$ (in millions)

   

Code

Description

Current Quarter
03.31.2015

Previous Year
12.31.2014

2.02

Noncurrent Liabilities

3,854,000

3,821,000

2.02.01

Borrowings and Financing

2,710,000

2,631,000

2.02.01.01

Borrowings and Financing

1,689,000

1,604,000

2.02.01.01.01

In Local Currency

961,000

965,000

2.02.01.01.02

In Foreign Currency

728,000

639,000

2.02.01.02

Debentures

896,000

896,000

2.02.01.03

Finance Lease

125,000

131,000

2.02.02

Other Liabilities

629,000

642,000

2.02.02.02

Other

629,000

642,000

2.02.02.02.03

Taxes Payable in Installments

609,000

617,000

2.02.02.02.05

Financing Related to Acquisition of Assets

4,000

8,000

2.02.02.02.07

Other Accounts Payable

16,000

17,000

2.02.04

Provisions

484,000

483,000

2.02.04.01

Tax, Social Security, Labor and Civil Provisions

484,000

483,000

2.02.04.01.01

Tax Provisions

228,000

230,000

2.02.04.01.02

Social Security and Labor Provisions

173,000

168,000

2.02.04.01.04

Civil Provisions

83,000

85,000

2.02.06

Deferred Revenue

31,000

65,000

2.02.06.02

Deferred Revenue

31,000

65,000

2.03

Shareholders’ Equity

10,766,000

10,580,000

2.03.01

Share Capital

6,793,000

6,792,000

2.03.02

Capital Reserves

286,000

282,000

2.03.02.04

Options Granted

279,000

275,000

2.03.02.07

Capital Reserve

7,000

7,000

2.03.04

Earnings Reserve

3,500,000

3,505,000

2.03.04.01

Legal Reserve

417,000

417,000

2.03.04.05

Earnings Retention Reserve

440,000

1,929,000

2.03.04.10

Expansion Reserve

2,624,000

1,135,000

2.03.04.12

Transactions with non-controlling interests

19,000

24,000

2.03.05

Retained Earnings/ Accumulated Losses

192,000

-

2.03.07

Cumulative Translation Adjustment

(4,000)

2,000

2.03.08

Other Comprehensive Income

(1,000)

(1,000)

 

 

 

 

 


 

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

ITR – Interim Financial Information – March 31, 2015 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO

 

Individual Interim Financial Information / Statement of Income

       

R$ (in millions)

   

Code

Description

Year To Date Current
Period
01/01/2015 to
03/31/2015

Year To Date Previous
Period
01/01/2014 to
03/31/2014

3.01

Net Sales of Goods and/or Services

5,514,000

5,400,000

3.02

Cost of Goods Sold and/or Services Sold

(4,072,000)

(3,973,000)

3.03

Gross Profit

1,442,000

1,427,000

3.04

Operating Income/Expenses

(1,066,000)

(1,002,000)

3.04.01

Selling Expenses

(943,000)

(852,000)

3.04.02

General and Administrative Expenses

(129,000)

(136,000)

3.04.05

Other Operating Expenses

(143,000)

(137,000)

3.04.05.01

Depreciation/Amortization

(117,000)

(106,000)

3.04.05.02

Gain (Loss) on Disposal of Fixed Assets

(3,000)

(1,000)

3.04.05.03

Other Operating Expenses

(23,000)

(30,000)

3.04.06

Share of Profit of Subsidiaries and Associates

149,000

123,000

3.05

Profit before Financial Income (Expenses) and Taxes

376,000

425,000

3.06

Financial Income (Expenses)

(168,000)

(135,000)

3.06.01

Financial Income

72,000

61,000

3.06.02

Financial Expenses

(240,000)

(196,000)

3.07

Profit Before Income Tax and Social Contribution

208,000

290,000

3.08

Income Tax and Social Contribution

(16,000)

(46,000)

3.08.01

Current

-

(44,000)

3.08.02

Deferred

(16,000)

(2,000)

3.09

Net Income from Continued Operations

192,000

244,000

3.11

Net Income for the Period

192,000

244,000

3.99

Earnings per Share - (Reais/Share)

-

-

3.99.01

Basic Earnings per Share

   

3.99.01.01

Common

0.68141

0.86759

3.99.01.02

Preferred

0.74955

0.95435

3.99.02

Diluted Earnings per Share

-

-

3.99.02.01

Common

0.68099

0.86751

3.99.02.02

Preferred

0.74765

0.95202

 

 

 

 


 

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

ITR – Interim Financial Information – March 31, 2015 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO

 

Individual Interim Financial Information / Statement of Comprehensive Income

       

R$ (in millions)

   

Code

Description

Year To Date Current
Period
01/01/2015 to
03/31/2015

Year To Date Previous
Period
01/01/2014 to
03/31/2014

4.01

Net income for the Period

192,000

244,000

4.02

Other Comprehensive Income

(6,000)

-

4.02.01

Accumulative Translation Adjustment for the Period

(6,000)

-

4.03

Total Comprehensive Income for the Period

186,000

244,000

 
 

 

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

ITR – Interim Financial Information – March 31, 2015 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO

 

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

       

R$ (in millions)

   

Code

Description

Year To Date Current
Period
01/01/2015 to
03/31/2015

Year To Date Previous
Period
01/01/2014 to
03/31/2014

6.01

Net Cash Provided by Operating Activities

(502,000)

(725,000)

6.01.01

Cash Provided by the Operations

381,000

409,000

6.01.01.01

Net Income for the Period

192,000

244,000

6.01.01.02

Deferred Income and Social Contribution Taxes (note 21)

16,000

2,000

6.01.01.03

Gain on Disposal of Fixed Assets

3,000

1,000

6.01.01.04

Depreciation/Amortization

128,000

116,000

6.01.01.05

Interest and Inflation Adjustments

189,000

150,000

6.01.01.06

Adjustment to Present Value

(2,000)

-

6.01.01.07

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

(149,000)

(123,000)

6.01.01.08

Provision for Risks (note 23)

(10,000)

11,000

6.01.01.10

Share-based Payment

4,000

18,000

6.01.01.11

Allowance for Doubtful Accounts

-

(2,000)

6.01.01.13

Provision for Obsolescence/Breakage (note 10)

(2,000)

(5,000)

6.01.01.14

Deferred Revenue (note 23)

(12,000)

(3,000)

6.01.01.16

Other Operating Expenses

24,000

-

6.01.02

Changes in Assets and Liabilities

(883,000)

(1,134,000)

6.01.02.01

Accounts Receivable

66,000

71,000

6.01.02.02

Inventories

(75,000)

(323,000)

6.01.02.03

Recoverable Taxes

(74,000)

45,000

6.01.02.04

Other Assets

(71,000)

(78,000)

6.01.02.05

Related Parties

127,000

(123,000)

6.01.02.06

Restricted Deposits for Legal Proceeding

(9,000)

4,000

6.01.02.07

Trade Payables

(758,000)

(510,000)

6.01.02.08

Payroll and Related Taxes

29,000

(72,000)

6.01.02.09

Taxes and Social Contributions Payable

(78,000)

(154,000)

6.01.02.10

Legal claims

(5,000)

(9,000)

6.01.02.11

Other Payables

(35,000)

15,000

6.02

Net Cash Provided by (Used in) Investing Activities

(230,000)

(112,000)

6.02.02

Acquisition of Property and Equipment (note 15)

(211,000)

(95,000)

6.02.03

Increase in Intangible Assets (note 16)

(27,000)

(19,000)

6.02.04

Sales of Property and Equipment

8,000

2,000

6.03

Net Cash Provided by (Used in) Financing Activities

(206,000)

(680,000)

6.03.01

Capital Increase/Decrease

1,000

16,000

6.03.02

Borrowings

215,000

330,000

6.03.03

Payments (note 18)

(418,000)

(1,022,000)

6.03.06

Acquisition of Subsidiary

-

(4,000)

6.03.08

Transactions with Non-controlling Interest

(4,000)

-

6.05

Net Increase (Decrease) in Cash and Cash Equivalents

(938,000)

(1,517,000)

6.05.01

Cash and Cash Equivalents at the Beginning of the Period

2,923,000

2,851,000

6.05.02

Cash and Cash Equivalents at the End of the Period

1,985,000

1,334,000

 

 


 

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

ITR – Interim Financial Information – March 31, 2015 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO

 

Individual Interim Financial Information / Statement of Changes in Shareholders' Equity 01/01/2015 to 03/31/2015

               

R$ (in millions)

           

Code

Description

Share
Capital

Capital Reserves,
Options Granted and
Treasury Shares

Earnings
Reserve

Retained Earnings /Accumulated Losses

Other compreehensive income

Shareholders'
Equity

5.01

Opening Balance

6,792,000

282,000

3,505,000

-

1,000

10,580,000

5.03

Adjusted Opening Balance

6,792,000

282,000

3,505,000

-

1,000

10,580,000

5.04

Capital Transactions with Shareholders

1,000

4,000

-

-

-

5,000

5.04.01

Capital Increases

1,000

-

-

-

-

1,000

5.04.03

Options Granted

-

3,000

-

-

-

3,000

5.04.09

Options Granted recognized in subsidiaries

-

1,000

-

-

-

1,000

5.05

Total Comprehensive Income

-

-

-

192,000

(6,000)

186,000

5.05.01

Net Income for the Period

-

-

-

192,000

-

192,000

5.05.02

Other Comprehensive Income

-

-

-

-

(6,000)

(6,000)

5.05.02.04

Cumulative Translation Adjustment

-

-

-

-

(6,000)

(6,000)

5.06

Internal Changes of Shareholders’ Equity

-

-

(5,000)

-

-

(5,000)

5.06.05

Transactions with Non-controlling Interests

-

-

(5,000)

-

-

(5,000)

5.07

Closing Balance

6,793,000

286,000

3,500,000

192,000

(5,000)

10,766,000

 

 


 

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

ITR – Interim Financial Information – March 31, 2015 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO

 

Individual Interim Financial Information / Statement of Changes in Shareholders' Equity 01/01/2014 to 03/31/2014

               

R$ (in millions)

 

 

 

 

 

 

Code

Description

Share
Capital

Capital Reserves,
Options Granted and
Treasury Shares

Earnings
Reserve

Retained Earnings /Accumulated Losses

Other compreehensive Income

Shareholders'
Equity

5.01

Opening Balance

6,764,000

233,000

2,486,000

-

-

9,483,000

5.03

Adjusted Opening Balance

6,764,000

233,000

2,486,000

-

-

9,483,000

5.04

Capital Transactions with Shareholders

15,000

18,000

-

-

-

33,000

5.04.01

Capital Increases

15,000

-

-

-

-

15,000

5.04.03

Options Granted

-

18,000

-

-

-

18,000

5.05

Total Comprehensive Income

-

-

-

244,000

-

244,000

5.05.01

Net Income for the Period

-

-

-

244,000

-

244,000

5.06

Internal Changes of Shareholders’ Equity

-

-

(4,000)

-

-

(4,000)

5.06.05

Transactions with Non-controlling Interests

-

-

(4,000)

-

-

(4,000)

5.07

Closing Balance

6,779,000

251,000

2,482,000

244,000

-

9,756,000

 

 


 

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

ITR – Interim Financial Information – March 31, 2015 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO

 

Individual Interim Financial Information / Statement of Value Added

       

R$ (in millions)

   

Code

Description

Year To Date Current
Period
01/01/2015 to
03/31/2015

Year To Date Current
Period
01/01/2014 to
03/31/2014

7.01

Revenues

5,976,000

5,875,000

7.01.01

Sales of Goods, Products and Services

5,969,000

5,847,000

7.01.02

Other Revenues

7,000

26,000

7.01.04

Allowance for/Reversal of Doubtful Accounts

-

2,000

7.02

Products Acquired from Third Parties

(4,681,000)

(4,628,000)

7.02.01

Costs of Products, Goods and Services Sold

(4,160,000)

(4,222,000)

7.02.02

Materials, Energy, Outsourced Services and Other

(521,000)

(406,000)

7.03

Gross Value Added

1,295,000

1,247,000

7.04

Retention

(128,000)

(116,000)

7.04.01

Depreciation and Amortization

(128,000)

(116,000)

7.05

Net Value Added Produced

1,167,000

1,131,000

7.06

Value Added Received in Transfer

221,000

184,000

7.06.01

Share of Profit of Subsidiaries and Associates

149,000

123,000

7.06.02

Financial Revenue

72,000

61,000

7.07

Total Value Added to Distribute

1,388,000

1,315,000

7.08

Distribution of Value Added

1,388,000

1,315,000

7.08.01

Personnel

618,000

532,000

7.08.01.01

Direct Compensation

434,000

377,000

7.08.01.02

Benefits

133,000

116,000

7.08.01.03

Government Severance Indemnity Fund for Employees (FGTS)

36,000

37,000

7.08.01.04

Other

15,000

2,000

7.08.02

Taxes, Fees and Contributions

212,000

223,000

7.08.02.01

Federal

133,000

165,000

7.08.02.02

State

48,000

32,000

7.08.02.03

Municipal

31,000

26,000

7.08.03

Value Distributed to Providers of Capital

366,000

316,000

7.08.03.01

Interest

240,000

197,000

7.08.03.02

Rentals

126,000

119,000

7.08.04

Value Distributed to Shareholders

192,000

244,000

7.08.04.03

Retained Earnings/ Accumulated Losses for the Period

192,000

244,000

 

 


 

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

ITR – Interim Financial Information – March 31, 2015 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO

 

Consolidated Interim Financial Information /Balance Sheet - Assets

       

R$ (in millions)

     

Code

Description

Current Quarter
03.31.2015

Previous Year
12.31.2014

1

Total Assets

43,127,000

45,500,000

1.01

Current Assets

21,297,000

24,133,000

1.01.01

Cash and Cash Equivalents

6,145,000

11,149,000

1.01.03

Accounts Receivable

4,882,000

3,505,000

1.01.03.01

Trade Receivables

4,582,000

3,210,000

1.01.03.02

Other Receivables

300,000

295,000

1.01.04

Inventories

8,936,000

8,405,000

1.01.06

Recoverable Taxes

865,000

808,000

1.01.06.01

Current Recoverable Taxes

865,000

808,000

1.01.07

Prepaid Expenses

257,000

130,000

1.01.08

Other Current Assets

212,000

136,000

1.01.08.01

Noncurrent Assets Held for Sales

21,000

22,000

1.01.08.03

Other

191,000

114,000

1.02

Noncurrent Assets

21,830,000

21,367,000

1.02.01

Long-term Assets

4,999,000

4,747,000

1.02.01.03

Accounts Receivable

722,000

741,000

1.02.01.03.01

Trade Receivables

86,000

105,000

1.02.01.03.02

Other Receivables

636,000

636,000

1.02.01.04

Inventories

172,000

172,000

1.02.01.06

Deferred Taxes

505,000

491,000

1.02.01.06.01

Deferred Income Tax and Social Contribution

505,000

491,000

1.02.01.07

Prepaid Expenses

37,000

37,000

1.02.01.08

Receivables from Related Parties

333,000

313,000

1.02.01.08.01

Receivables from Associates

13,000

8,000

1.02.01.08.04

Receivables from Other Related Parties

320,000

305,000

1.02.01.09

Other Noncurrent Assets

3,230,000

2,993,000

1.02.01.09.04

Recoverable Taxes

2,350,000

2,136,000

1.02.01.09.05

Restricted Deposits for Legal Proceedings

880,000

857,000

1.02.02

Investments

447,000

426,000

1.02.02.01

Investments in Associates

422,000

401,000

1.02.02.01.01

Investments in Associates

422,000

394,000

1.02.02.01.04

Investments in Other Interests

-

7,000

1.02.02.02

Investments Property

25,000

25,000

1.02.03

Property and Equipment, Net

9,832,000

9,699,000

1.02.03.01

Property and Equipment in Use

9,641,000

9,459,000

1.02.03.02

Leased Properties

68,000

74,000

1.02.03.03

In Progress

123,000

166,000

1.02.04

Intangible Assets

6,552,000

6,495,000

1.02.04.01

Intangible Assets

6,552,000

6,495,000

1.02.04.01.02

Intangible Assets

6,552,000

6,495,000

 

 

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

ITR – Interim Financial Information – March 31, 2015 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO

 

Consolidated Interim Financial Information / Balance Sheet - Liabilities

       

R$ (in millions)

   

Code

Description

Current Quarter
03.31.2015

Previous Year
12.31.2014

2

Total Liabilities

43,127,000

45,500,000

2.01

Current Liabilities

20,833,000

23,848,000

2.01.01

Payroll and Related Taxes

926,000

864,000

2.01.01.01

Payroll Liabilities

149,000

162,000

2.01.01.02

Social Security Liabilities

777,000

702,000

2.01.02

Trade Payables

10,999,000

13,322,000

2.01.02.01

Local Trade Payables

10,886,000

13,229,000

2.01.02.02

Foreign Trade Payables

113,000

93,000

2.01.03

Taxes and Contributions Payable

652,000

867,000

2.01.03.01

Federal Tax Liabilities

543,000

703,000

2.01.03.01.01

Income Tax and Social Contribution

49,000

161,000

2.01.03.01.02

Other (PIS, COFINS, IOF, INSS, Funrural)

418,000

467,000

2.01.03.01.03

Taxes Payable in Installments

76,000

75,000

2.01.03.02

State Tax Liabilities

102,000

153,000

2.01.03.03

Municipal Tax Liabilities

7,000

11,000

2.01.04

Borrowings and Financing

5,830,000

6,594,000

2.01.04.01

Borrowings and Financing

3,298,000

3,888,000

2.01.04.01.01

In Local Currency

3,111,000

3,828,000

2.01.04.01.02

In Foreign Currency

187,000

60,000

2.01.04.02

Debentures

2,498,000

2,672,000

2.01.04.03

Finance Lease

34,000

34,000

2.01.05

Other Liabilities

2,426,000

2,200,000

2.01.05.01

Payables to Related Parties

924,000

261,000

2.01.05.01.01

Debts with Associated Companies

-

14,000

2.01.05.01.03

Debts with Controlling Shareholders

924,000

221,000

2.01.05.01.04

Debts with Others Related Parties

-

26,000

2.01.05.02

Other

1,502,000

1,939,000

2.01.05.02.01

Dividends and Interest on Capital Payable

321,000

321,000

2.01.05.02.04

Utilities

12,000

10,000

2.01.05.02.05

Rent Payable

104,000

115,000

2.01.05.02.06

Advertisement Payable

64,000

94,000

2.01.05.02.07

Pass-through to Third Parties

322,000

429,000

2.01.05.02.08

Financing Related to Acquisition of Assets

37,000

98,000

2.01.05.02.09

Deferred revenue

236,000

214,000

2.01.05.02.11

Accounts Payable Related to Acquisition of Companies

75,000

73,000

2.01.05.02.12

Other Payables

331,000

585,000

2.01.06

Provisions

-

1,000

2.01.06.02

Other Provisions

-

1,000

2.01.06.02.02

Provisions for Restructuring

-

1,000

 

 

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

ITR – Interim Financial Information – March 31, 2015 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO

 

Consolidated Interim Financial Information / Balance Sheet - Liabilities

       

R$ (in millions)

   

Code

Description

Current Quarter
03.31.2015

Previous Year
12.31.2014

2.02

Noncurrent Liabilities

7,577,000

7,170,000

2.02.01

Borrowings and Financing

3,532,000

3,134,000

2.02.01.01

Borrowings and Financing

2,414,000

2,009,000

2.02.01.01.01

In Local Currency

1,395,000

1,370,000

2.02.01.01.02

In Foreign Currency

1,019,000

639,000

2.02.01.02

Debentures

896,000

896,000

2.02.01.03

Finance Lease

222,000

229,000

2.02.02

Other Liabilities

717,000

725,000

2.02.02.02

Other

717,000

725,000

2.02.02.02.03

Taxes Payable in Installments

609,000

617,000

2.02.02.02.04

Payables Related to Acquisition of Companies

61,000

57,000

2.02.02.02.05

Financing Related to Acquisition of Assets

4,000

8,000

2.02.02.02.06

Pension Plan

8,000

7,000

2.02.02.02.07

Other Payables

35,000

36,000

2.02.03

Deferred Taxes

1,181,000

1,133,000

2.02.03.01

Income Tax and Social Contribution

1,181,000

1,133,000

2.02.04

Provisions

1,370,000

1,344,000

2.02.04.01

Tax, Social Security, Labor and Civil Provisions

1,370,000

1,344,000

2.02.04.01.01

Tax Provisions

597,000

589,000

2.02.04.01.02

Social Security and Labor Provisions

541,000

521,000

2.02.04.01.04

Civil Provisions

232,000

234,000

2.02.06

Deferred revenue

777,000

834,000

2.02.06.02

Deferred revenue

777,000

834,000

2.03

Consolidated Shareholders’ Equity

14,717,000

14,482,000

2.03.01

Share Capital

6,793,000

6,792,000

2.03.02

Capital Reserves

286,000

282,000

2.03.02.04

Options Granted

279,000

275,000

2.03.02.07

Capital Reserve

7,000

7,000

2.03.04

Earnings Reserve

3,500,000

3,505,000

2.03.04.01

Legal Reserve

417,000

417,000

2.03.04.05

Earnings Retention Reserve

440,000

1,929,000

2.03.04.10

Expansion Reserve

2,624,000

1,135,000

2.03.04.12

Transactions with Non-Controlling interests

19,000

24,000

2.03.05

Retained Earnings/ Accumulated Losses

192,000

-

2.03.07

Cumulative Translation Adjustment

(4,000)

2,000

2.03.08

Other Comprehensive Income

(1,000)

(1,000)

2.03.09

Non-controlling Interests

3,951,000

3,902,000

 

 


 

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

ITR – Interim Financial Information – March 31, 2015 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO

 

Consolidated Interim Financial Information / Statement of Income

       

R$ (in millions)

   

Code

Description

Year To Date Current
Period
01/01/2015 to
03/31/2015

Year To Date Previous
Period
01/01/2014 to
03/31/2014

3.01

Net Sales from Goods and/or Services

17,237,000

15,009,000

3.02

Cost of Goods Sold and/or Services Sold

(13,105,000)

(11,261,000)

3.03

Gross Profit

4,132,000

3,748,000

3.04

Operating Income/Expenses

(3,446,000)

(2,916,000)

3.04.01

Selling Expenses

(2,716,000)

(2,372,000)

3.04.02

General and Administrative Expenses

(459,000)

(347,000)

3.04.05

Other Operating Expenses

(299,000)

(219,000)

3.04.05.01

Depreciation/Amortization

(231,000)

(191,000)

3.04.05.02

Income Related to Fixed Assets

(15,000)

(1,000)

3.04.05.03

Other Operating Expenses

(53,000)

(27,000)

3.04.06

Share of Profit of Subsidiaries and Associates

28,000

22,000

3.05

Profit before Financial Income (Expenses) and Taxes

686,000

832,000

3.06

Financial Income (Expenses), Net

(281,000)

(339,000)

3.06.01

Financial Income

216,000

179,000

3.06.02

Financial Expenses

(497,000)

(518,000)

3.07

Profit Before Income Tax and Social Contribution

405,000

493,000

3.08

Income tax and Social Contribution

(153,000)

(155,000)

3.08.01

Current

(96,000)

(121,000)

3.08.02

Deferred

(57,000)

(34,000)

3.09

Net Income from Continuing Operations

252,000

338,000

3.11

Consolidated Net Income for the Period

252,000

338,000

3.11.01

Attributable to Owners of the Company

192,000

244,000

3.11.02

Attributable to Non-controlling Interests

60,000

94,000

3.99

Earnings per Share - (Reais/Share)

 

 

3.99.01

Basic Earnings per Share

 

 

3.99.01.01

Common

0.68141

0.86759

3.99.01.02

Preferred

0.74955

0.95435

3.99.02

Diluted Earnings per Share

 

 

3.99.02.01

Common

0.68099

0.86751

3.99.02.02

Preferred

0.74765

0.95202

 

 


 

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

ITR – Interim Financial Information – March 31, 2015 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO

 

Consolidated Interim Financial Information / Statement of Comprehensive Income

       

R$ (in millions)

   

Code

Description

Year To Date Current
Period
01/01/2015 to
03/31/2015

Year To Date Previous
Period
01/01/2014 to
03/31/2014

4.01

Net Income for the Period

252,000

338,000

4.02

Other Comprehensive Income

(16,000)

-

4.02.01

Cumulative Translation adjustment

(16,000)

-

4.03

Total Comprehensive Income for the Period

236,000

338,000

4.03.01

Attributable to Owners of the Company

186,000

244,000

4.03.02

Attributable to Non-Controlling Interests

50,000

94,000

 

 


 

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

ITR – Interim Financial Information – March 31, 2015 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO

 

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

       

R$ (in millions)

   

Code

Description

Year To Date Current
Period
01/01/2015 to
03/31/2015

Year To Date Previous
Period
01/01/2014 to
03/31/2014

6.01

Net Cash Provided by Operating Activities

(4,639,000)

(1,814,000)

6.01.01

Cash from Operations

1,018,000

1,030,000

6.01.01.01

Net Income for the Period

252,000

338,000

6.01.01.02

Deferred Income Tax and Social Contribution (note 21)

57,000

34,000

6.01.01.03

Gain on Disposal of Fixed Assets

15,000

1,000

6.01.01.04

Depreciation/Amortization

264,000

217,000

6.01.01.05

Interest and Inflation Adjustments

328,000

286,000

6.01.01.06

Adjustment to Present Value

(1,000)

-

6.01.01.07

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

(28,000)

(22,000)

6.01.01.08

Provision for Risks (note 23)

52,000

43,000

6.01.01.10

Share-based Payment

5,000

18,000

6.01.01.11

Allowance for Doubtful Accounts

96,000

74,000

6.01.01.13

Provision for Obsolescence/breakage

(7,000)

(4,000)

6.01.01.14

Deferred revenue (note 25)

(17,000)

45,000

6.01.01.15

Other Operating Expenses (note 29)

2,000

-

6.01.02

Changes in Assets and Liabilities

(5,657,000)

(2,844,000)

6.01.02.01

Accounts Receivable

(1,411,000)

36,000

6.01.02.02

Inventories

(460,000)

(781,000)

6.01.02.03

Recoverable Taxes

(263,000)

42,000

6.01.02.04

Other Assets

(206,000)

(274,000)

6.01.02.05

Related Parties

(179,000)

(2,000)

6.01.02.06

Restricted Deposits for Legal Proceeding

(15,000)

(23,000)

6.01.02.07

Trade Payables

(2,447,000)

(1,543,000)

6.01.02.08

Payroll and Related Taxes

59,000

(15,000)

6.01.02.09

Taxes and Social Contributions Payable

(245,000)

(287,000)

6.01.02.10

Legal Claims

(66,000)

(22,000)

6.01.02.11

Other Payables

(405,000)

25,000

6.01.02.12

Deferred revenue

(19,000)

-

6.02

Net Cash Provided by (Used in) Investing Activities

(479,000)

(265,000)

6.02.02

Acquisition of Property and Equipment (note 15)

(413,000)

(235,000)

6.02.03

Increase in Intangible Assets (note 16)

(103,000)

(41,000)

6.02.04

Sales of Property and Equipment

30,000

11,000

6.02.05

Net Cash From Sale of Subsidiary

7,000

-

6.03

Net Cash Provided by Financing Activities

110,000

(938,000)

6.03.01

Capital Increase/Decrease

1,000

16,000

6.03.02

Borrowings

1,571,000

1,536,000

6.03.03

Payments (note 18)

(2,209,000)

(2,486,000)

6.03.05

Transactions with Noncontrolling Interests

(4,000)

-

6.03.06

Acquisition of Subsidiary (note 22)

-

(4,000)

6.03.08

Borrowings with Related Parties

751,000

-

6.04

Effects of Exchange Rate Changes on Cash and Cash Equivalents

4,000

-

6.05

Increase (Decrease) in Cash and Cash Equivalents

(5,004,000)

(3,017,000)

6.05.01

Cash and Cash Equivalents at the Beginning of the Period

11,149,000

8,367,000

6.05.02

Cash and Cash Equivalents at the End of the Period

6,145,000

5,350,000

 

 


 

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

ITR – Interim Financial Information – March 31, 2015 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO

 

Consolidated Interim Financial Information / Statement of Changes in Shareholders' Equity 01/01/2015 to 03/31/2015

                   

R$ (in millions)

               

Code

Description

Share
Capital

Capital Reserves,
Options Granted and
Treasury Shares

Earnings
Reserves

Retained Earnings/ Accumulated Losses

Other compreehensive Income

Shareholders'
Equity

Non-Controlling
Interest

Consolidated
Shareholders'
Equity

5.01

Opening Balance

6,792,000

282,000

3,505,000

-

1,000

10,580,000

3,902,000

14,482,000

5.03

Adjusted Opening Balance

6,792,000

282,000

3,505,000

-

1,000

10,580,000

3,902,000

14,482,000

5.04

Capital Transactions with Shareholders

1,000

4,000

-

-

-

5,000

1,000

6,000

5.04.01

Capital Increases

1,000

-

-

-

-

1,000

-

1,000

5.04.03

Options Granted

-

3,000

-

-

-

3,000

-

3,000

5.04.09

Options Granted Recognized in Subsidiaries

-

1,000

-

-

-

1,000

1,000

2,000

5.05

Total Comprehensive Income

-

-

-

192,000

(6,000)

186,000

50,000

236,000

5.05.01

Net Income for the Period

-

-

-

192,000

-

192,000

60,000

252,000

5.05.02

Other Comprehensive Income

-

-

-

-

(6,000)

(6,000)

(10,000)

(16,000)

5.05.02.04

Cumulative Translation Adjustment

-

-

-

-

(6,000)

(6,000)

(10,000)

(16,000)

5.06

Internal Changes in Shareholders’ Equity

-

-

(5,000)

-

-

(5,000)

(2,000)

(7,000)

5.06.05

Transactions With Non-controlling interests

-

-

(5,000)

-

-

(5,000)

(2,000)

(7,000)

5.07

Closing Balance

6,793,000

286,000

3,500,000

192,000

(5,000)

10,766,000

3,951,000

14,717,000

 

 

 

 


 

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

ITR – Interim Financial Information – March 31, 2015 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO

 

Consolidated Interim Financial Information / Statement of Changes in Shareholders' Equity 01/01/2014 to 03/31/2014

                   

R$ (in millions)

               

Code

Description

Share
Capital

Capital Reserves,
Options Granted and
Treasury Shares

Earnings
Reserves

Retained Earnings/ Accumulated Losses

Other compreehensive Income

Shareholders'
Equity

Non-Controlling
Interest

Consolidated
Shareholders'
Equity

5.01

Opening Balance

6,764,000

233,000

2,486,000

-

-

9,483,000

3,229,000

12,712,000

5.03

Adjusted Opening Balance

6,764,000

233,000

2,486,000

-

-

9,483,000

3,229,000

12,712,000

5.04

Capital Transactions with Shareholders

15,000

18,000

-

-

-

33,000

-

33,000

5.04.01

Capital Increases

15,000

-

-

-

-

15,000

-

15,000

5.04.03

Options Granted

-

18,000

-

-

-

18,000

-

18,000

5.05

Total Comprehensive Income

-

-

-

244,000

-

244,000

94,000

338,000

5.05.01

Net Income for the Period

-

-

-

244,000

-

244,000

94,000

338,000

5.06

Internal Changes in Shareholders’ Equity

-

-

(4,000)

-

-

(4,000)

-

(4,000)

5.06.05

Transactions With Non-controlling interests

-

-

(4,000)

-

-

(4,000)

-

(4,000)

5.07

Closing Balance

6,779,000

251,000

2,482,000

244,000

-

9,756,000

3,323,000

13,079,000

 

 


 

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

ITR – Interim Financial Information – March 31, 2015 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO

 

Consolidated Interim Financial Information / Statement of Value Added

       

R$ (in millions)

   

Code

Description

Year To Date Current
Period
01/01/2015 to
03/31/2015

Year To Date Current
Period
01/01/2014 to
03/31/2014

7.01

Revenues

19,112,000

16,573,000

7.01.01

Sales of Goods, Products and Services

19,200,000

16,637,000

7.01.02

Other Revenues

8,000

36,000

7.01.04

Allowance for/Reversal of Doubtful Accounts

(96,000)

(100,000)

7.02

Products Acquired from Third Parties

(14,393,000)

(12,494,000)

7.02.01

Costs of Products, Goods and Services Sold

(12,666,000)

(11,196,000)

7.02.02

Materials, Energy, Outsourced Services and Other

(1,727,000)

(1,298,000)

7.03

Gross Value Added

4,719,000

4,079,000

7.04

Retention

(264,000)

(217,000)

7.04.01

Depreciation and Amortization

(264,000)

(217,000)

7.05

Net Value Added Produced

4,455,000

3,862,000

7.06

Value Added Received in Transfer

244,000

201,000

7.06.01

Share of Profit of Subsidiaries and Associates

28,000

22,000

7.06.02

Financial Income

216,000

179,000

7.07

Total Value Added to Distribute

4,699,000

4,063,000

7.08

Distribution of Value Added

4,699,000

4,063,000

7.08.01

Personnel

1,764,000

1,473,000

7.08.01.01

Direct Compensation

1,299,000

1,079,000

7.08.01.02

Benefits

286,000

254,000

7.08.01.03

Government Severance Indemnity Fund for Employees (FGTS)

99,000

106,000

7.08.01.04

Other

80,000

34,000

7.08.01.04.01

Interest

80,000

34,000

7.08.02

Taxes, Fees and Contributions

1,787,000

1,349,000

7.08.02.01

Federal

901,000

888,000

7.08.02.02

State

824,000

404,000

7.08.02.03

Municipal

62,000

57,000

7.08.03

Value Distributed to Providers of Capital

896,000

903,000

7.08.03.01

Interest

497,000

519,000

7.08.03.02

Rentals

399,000

384,000

7.08.04

Value Distributed to Shareholders

252,000

338,000

7.08.04.03

Retained Earnings/ Accumulated Losses for the Period

192,000

244,000

7.08.04.04

Noncontrolling Interest in Retained Earnings

60,000

94,000

 

 

 

       

São Paulo, Brazil, May 7, 2015 - GPA [BM&FBOVESPA: PCAR4 (PN); NYSE: CBD] announces its results for the first quarter of 2015 (1Q15). The comments refer to the consolidated results of the Group or of its business units. All comparisons are with the same period in 2014, except where stated otherwise.

 
 

First quarter 2015 Results

CONSOLIDATED

§ Consolidated net sales grew 14.8%, driven by strong organic growth: 20 new store openings in the quarter, for a total of 211 new stores in the last 12 months;

§ Stronger cash flow and better working capital enabled the Company to close the quarter with cash position R$ 771 million higher than in 1Q14;

§ Increase of 7.1% in the amount of interim earnings per share in 2015 (R$0.15 per preferred share and R$0.136365 per common share);

§ Increase of 2.1% in Adjusted EBITDA on comparable basis (1), with margin of 7.6%, virtually stable compared to 1Q14;

§ Net income growth of 7.3% on comparable basis (1), for net margin of 2.7%, higher than in the year-ago period.

FOOD BUSINESSES

§ Recovery in food category performance with same-store sales growth of 4.9% (vs. 2.1% in 4Q14);

§ Market share gains delivered by Extra and Assaí banners;

§ Assaí’s resilient and adequate positioning translate in EBITDA growth of 30.4%.

VIA VAREJO

§ Continued gains in market share, according to January and February data from the Monthly Trade Survey conducted by IBGE underline Via Varejo’s strategy for the year

§EBITDA margin of 10.1%, expanding 110 bps from the year-ago period, coupled with net income growth of 42.5%

(1) The international operations of Cnova have been consolidated in GPA since 3Q14, and are not reflected in 1Q14 figures. Therefore, for comparison purposes, Cnova consolidated results (Cnova Brasil and International operations)  were excluded from 1Q14 and 1Q15.

 

  Consolidated (2) Food Businesses Via Varejo
(R$ million)(3)  1Q15  1Q14  Δ 1Q15  1Q14  Δ  1Q15  1Q14  Δ 
 
GrossRevenue (4)  19,200  16,637  15.4%  9,644  8,933  8.0%  6,085  6,237  -2.4% 
Net Revenue (4)  17,237  15,009  14.8%  8,916  8,259  8.0%  5,371  5,442  -1.3% 
Gross Profit  4,132  3,747  10.3%  2,100  1,967  6.8%  1,778  1,675  6.2% 
GrossMargin  24.0%  25.0%  -100 bps  23.6%  23.8%  -20 bps  33.1%  30.8%  230 bps 
Total Operating Expenses  (3,215)  (2,724)  18.1%  (1,604)  (1,445)  11.0%  (1,245)  (1,191)  4.6% 
% of Net Revenue  18.7%  18.1%  60 bps  18.0%  17.5%  50 bps  23.2%  21.9%  130 bps 
EBITDA (5)  949  1,050  -9.6%  511  534  -4.4%  546  495  10.3% 
EBITDA Margin  5.5%  7.0%  -150 bps  5.7%  6.5%  -80 bps  10.2%  9.1%  110 bps 
Adjusted EBITDA(6)  1,017  1,077  -5.6%  538  569  -5.4%  541  488  10.9% 
Adjusted EBITDA Margin  5.9%  7.2%  -130 bps  6.0%  6.9%  -90 bps  10.1%  9.0%  110 bps 
Net Financial Revenue (Expenses)  (281)  (339)  -17.0%  (172)  (132)  30.1%  (88)  (160)  -44.9% 
% of Net Revenue  1.6%  2.3%  -70 bps  1.9%  1.6%  30 bps  1.6%  2.9%  -130 bps 
Company's Net Profit  252  338  -25.6%  118  172  -31.2%  269  189  42.5% 
Net Margin  1.5%  2.3%  -80 bps  1.3%  2.1%  -80 bps  5.0%  3.5%  150 bps 
Adjusted Net Income (7)  311  362  -14.3%  139  201  -30.8%  265  184  44.3% 
Adjusted Net Margin  1.8%  2.4%  -60 bps  1.6%  2.4%  -80 bps  4.9%  3.4%  150 bps 

 

(2) Includes the results of Cnova (Cnova Brasil + Cdiscount Group); (3) Totals and percentages may not add up due to rounding; All margins were calculated as a percentage of net sales; (4) Includes revenue from lease of commercial centers; Prior periods were reclassified for comparison purposes; (5) Earnings before interest, tax, depreciation and amortization; (6) EBITDA adjusted by the total of “Other Operating Income and Expenses”, thus eliminating nonrecurring income and expenses; (7) Net Income adjusted by the total of “Other Operating Income and Expenses”, thus eliminating nonrecurring income and expenses, as well as the respective effects of associated income tax. Also excluded are the effects of nonrecurring direct income tax.        

 

1

 


 

 

Sales Performance
 
  Net Sales
(R$ million)  1Q15  1Q14  Δ 
Consolidated (1)  17,237  15,009  14.8% 
Food Businesses  8,916  8,259  8.0% 
Multivarejo(2) 6,605  6,428  2.8% 
Assaí  2,312  1,831  26.3% 
Non-Food Businesses  8,338  6,750  23.5% 
Cnova (3)  2,950  1,308  125.6% 
Via Varejo (4)  5,388  5,442  -1.0% 

 

Net 'Same-Store' Sales 
  1Q15 
Consolidated (1)  4.0% 
Multivarejo + Assaí  3.7% 
Cnova(3)  19.5% 
Via Varejo (4)  -2.3% 

(1) Excludes revenue from intercompany transactions; (2) Extra and Pão de Açúcar banners. Includes revenue from the leasing of commercial centers, prior periods were reclassified for comparability purposes; (3) Cnova: Cnova Brasil + Cdiscount Group. Includes revenue from commissions in the marketplace, not considering merchandise volume; (4) It includes revenues from intercompany operations. Apart from the closure of 42 stores between 2Q14 and 1Q15, in compliance with CADE, the growth was 0.1% in the quarter.

 

Sales Performance - Consolidated

Consolidated net sales in the quarter amounted to R$17.2 billion, increasing 14.8%, reflecting the opening of 211 new stores in the last 12 months and same-store sales growth of 4.0%. Excluding the effects from the Cdiscount consolidation, net sales grew 5.9% in the period.

In the food segment (Multivarejo + Assaí), net sales grew 8.0%, while in the non-food segment (Via Varejo + Cnova) net sales grew 23.5% (3.6% excluding Cdiscount), reflecting the more cautious behavior of consumers due to the macroeconomic environment.

 

Same-store sales increased 4.0%, with the highlights for Cnova (19.5%) and the Food segment (3.7% vs. 1.0% in 4Q14), which has accelerated driven by the performance of Assaí and the sequential improvement in the Extra banner. The Company's strategy focus on price competitiveness and the success of the commercial dynamics implemented in recent months drove same-store sales growth in the food category, which supported a recovery in market share, primarily at hypermarkets.

The quarter was marked by the opening of 20 new stores, of which 14 were opened by Multivarejo, 3 by Assaí and 3 by Via Varejo.

 

Food Business (Multivarejo + Assaí)

§  Net sales in the Food segment grew 8.0% to R$8.9 billion in the quarter. This performance is mainly explained by the opening of 128 new stores opened in the last 12 months, with 105 convenience stores (86 Minimercado Extra and 19 Minuto Pão de Açúcar), 10 Assaí, 8 Pão de Açúcar, 3 Extra Super and 2 drugstores. On a same-store basis, net sales grew 3.7%.

 

2

 

 


 

 

§    Multivarejo posted an important recovery in sales in the quarter, with a return to positive same-store sales growth. The initiatives to improve price competitiveness and commercial dynamics have supported sequential improvement in the Extra banner since July 2014, with an important recovery in same-store sales in 1Q15, reversing the trend to achieve positive growth. This improvement was due to the new level of sales performance in food categories at hypermarkets, with recoveries in both sales volume and customer traffic at stores.

§    The strategy's success and Assaí's positioning translated into a continuation of the strong growth rates of recent quarters, indicating the format's excellent resilience. In 1Q15, net sales grew 26.3%, driven by strong same-store sales growth and the opening of 10 stores in the last 12 months. During the quarter, 3 stores were opened, 2 of which in the Northeast, a region that already accounts for 18 of the banner's 87 stores. These store openings are part of the acceleration of the expansion plan for 2015.

 

Via Varejo

§     In 1Q15, net sales amounted to R$5.4 billion, stable in relation to 1Q14 after excluding the effects of the closure of 42 stores between 2Q14 and 1Q15 to comply with Brazil’s antitrust authority CADE. Including store closures, net sales decreased 1.0%. On a same-store basis, net sales decreased by 2.3%.

§     According to the Monthly Trade Survey (PMC) conducted by IBGE in January and February, the furniture, electronics and home appliance markets registered market share expansion in both specialty and overall markets (which includes online sales).

§    Considering the more challenging macroeconomic scenario, market share expansion continues to be the Company’s main focus, which should leverage its position as the dominant market player, its strong cash position, its solid partnership with suppliers and leadership in media as the largest advertiser in Brazil, according to IBOPE.

§    Based on the successful results of pilot initiatives under the “Crescer Mais” Project, Via Varejo’s growth strategy is to start rolling out these initiatives, which include:

i)              Complete revamp of the furniture category, with improved design, improved store ambience and offering of customized furniture at competitive prices;

ii)             Mobile Project, which involves a comprehensive renovation of the telephone category, with post-paid plan offerings from Brazil’s leading mobile operators;

iii)            Accelerated organic expansion in higher-growth regions;

iv)            Repositioning of the Ponto Frio banner.

The highlights in the quarter were the smartphone and white line categories, while the television category contracted the most during the period, mainly as a result of the strong comparison base for this category created by the World Cup in the first half of 2014;

§    Via Varejo closed 1Q15 with 1,037 stores. Three new Casas Bahia stores were opened in the quarter.

 

 

 

3

 

 


 

CNOVA

 

The following comments are part of the Cnova sales release published on April 10, 2015. The amounts are expressed in Euros, the entity's functional currency, and refer to the consolidated results of Cnova N.V which are on a comparable basis (Cnova’s international operations are  reflected in 1Q14).

 

§    Cnova net sales grew 17.8%, from € 777.4 million in 1Q14 to € 915.5 million in 1Q15, despite the challenging macroeconomic scenario in Brazil;

§    Cnova announced yet another quarter of strong growth in the marketplace platforms, with increased market share in both regions;

§    Cnova intensified investments in 1Q15 to stimulate future growth through: (i) rapid expansion of the click-and-collect network in Brazil and increase in the number of collection points in France for large products; (ii) consolidation of the infrastructure required for a more effective supply chain and customer service; (iii) investments in strategic IT systems, both in Brazil (launch of a new recommendation tool, migration to a new ERP together with a new inventory management system and new customer service system), and in France (launch of new warehouse management system and a new search engine).

 

 Cdiscount

§    Cdiscount net sales once again registered double-digit growth of 16.4% in 1Q15 compared to 1Q14, increasing from € 358.1 million to € 416.8 million;

§    The share of marketplaces in Cdiscount sales reached 24.7% of GMV in 1Q15;

§    Cnova intensified investments stimulate future growth.

 

Cnova Brasil

§    The effectiveness of the strategic model implemented by Cnova Brasil resulted in an 18.3% sales growth in 1Q15 compared to 1Q14, from R$1.359 billion to R$1.608 billion;

§    Cnova Brasil intensified strategic investments to improve customer service and accelerate growth:

o    Doubling of collection points in relation to the end of 4Q14, totaling 210 at the end of 1Q15, including immediate availability of products in select Casas Bahia and Pontofrio stores.

o    In Greater São Paulo, centralization of operations of two light product distribution centers in a single distribution center shared with Via Varejo in Jundiaí(3) and preparations for opening two warehouses in Midwest and South regions.

o    Selective investments in marketing initiatives to attract new customers.

o    Selective investments in human resources to strengthen strategic areas such as the marketplace platforms, collection points, logistics and IT.

o    Successful launch of three new marketplaces (Casas Bahia, Pontofrio and Cdiscount) in 1Q15, further strengthening the brand portfolios.

o    Growth in share of marketplace in Cnova Brasil sales, from 2.1% of GMV in 1Q14 to 6.3% of GMV in 1Q15, for an increase of 295% in the period.

 

 

4

 

 


 

 

Operating Performance

 

Consolidated
 
(R$ million)  1Q15  1Q14  Δ 
Gross Revenue (1)  19,200  16,637  15.4% 
Net Revenue (1)  17,237  15,009  14.8% 
Gross Profit  4,132  3,747  10.3% 
Gross Margin  24.0%  25.0%  -100 bps 
Selling Expenses  (2,716)  (2,372)  14.5% 
General and Administrative Expenses  (459)  (346)  32.8% 
Equity Income  28  22  28.0% 
Other Operating Revenue (Expenses)  (68)  (28)  146.1% 
Total Operating Expenses  (3,215)  (2,724)  18.1% 
% of Net Revenue  18.7%  18.1%  60 bps 
Depreciation (Logistic)  32  26  23.5% 
EBITDA  949  1,050  -9.6% 
EBITDA Margin  5.5%  7.0%  -150 bps 
Adjusted EBITDA (2)  1,017  1,077  -5.6% 
Adjusted EBITDA Margin  5.9%  7.2%  -130 bps 

(1) As of 2014, includes revenue from lease of commercial centers. Prior periods were reclassified for comparability purposes; (2) EBITDA adjusted by the line “Other Operating Income and Expenses”, thus eliminating nonrecurring income and expenses.

 

GPA started to consolidate Cnova’s international operations in 3Q14. Therefore, for the purpose of comparison with 1Q15, note that the results of these operations were not included in the 1Q14 figures. 

 

All business segments registered gross margin expansion in the quarter. However, the 100 bps margin decline was due to the Cnova and Assaí mix effect.  On comparable basis,  which excludes Cnova Consolidated results (Cnova Brasil and International operation) from 1Q14 and 1Q15, gross margin improved by 50 basis points, from 26.6% to 27.1%.

 

Selling, general and administrative expenses increased 16.8% compared to 1Q14, due to the following factors:

(i)   consolidation of Cnova’s international operations (which were not consolidated into the Company in 1Q14);

(ii)  increase in electricity costs and higher expenses with health plan benefits, which outpaced inflation in all Group companies;

(iii)  higher expenses with store expansion (211 stores opened in the last 12 months).

On comparable basis, selling, general and administrative expenses grew 8.6% this quarter.

 

 

EBITDA adjusted by Other Operating Income and Expenses, on comparable basis, grew 2.1% from 1Q14, with EBITDA margin of 7.6%, virtually in line with the same period in the previous year (7.7%). Adjusted EBITDA including the Cnova operation came to R$1.017 billion, with adjusted margin of 5.9%.

 

 

 

5

 

 


 

 

Multivarejo
 
(R$ million)  1Q15  1Q14  Δ 
Gross Revenue (1)  7,147  6,962  2.7% 
Net Revenue (1)  6,605  6,428  2.8% 
Gross Profit  1,786  1,724  3.6% 
Gross Margin  27.0%  26.8%  20 bps 
Selling Expenses  (1,197)  (1,076)  11.3% 
General and Administrative Expenses  (155)  (160)  -2.8% 
Equity Income  21  15  37.8% 
Other Operating Revenue (Expenses)  (27)  (35)  -22.1% 
Total Operating Expenses  (1,358)  (1,255)  8.2% 
% of Net Revenue  20.6%  19.5%  110 bps 
Depreciation (Logistic)  13  11  15.9% 
EBITDA  441  481  -8.2% 
EBITDA Margin  6.7%  7.5%  -80 bps 
Adjusted EBITDA (2)  468  516  -9.2% 
Adjusted EBITDA Margin  7.1%  8.0%  -90 bps 

   (1) Includes revenue from lease of commercial centers. Prior periods were reclassified for comparison purposes; (2) EBITDA adjusted by the line “Other Operating Income and Expenses”, thus eliminating nonrecurring income and expenses.

 

 

In 1Q15, the Company strengthened its competitiveness strategy, chiefly in the Extra banner. The multi-format structure, which includes the Pão de Açúcar, Extra Super and convenience banners, enabled the Company to compensate the efforts aimed at driving competitiveness, resulting in the maintenance of Multivarejo’s gross margin. The 20 bps gross margin expansion in the quarter was due to the increase in revenue from lease of commercial centers. Sales of seasonal items during Easter had no impact on gross margin this quarter.

 

Selling, general and administrative expenses increased by 9.4% from 1Q14, reflecting the impacts of wage increases at the end of 2014 and higher expenses with health plan benefits, which outpaced inflation, as well as electricity costs; and higher expenses with store expansion (118 stores opened in the last 12 months); in addition to reinforced operational structures at stores to drive revenue growth. This quarter, the Company was successful in keeping general and administrative expenses under strict control.

 

EBITDA adjusted by Other Operating Income and Expenses came to R$468 million, with margin of 7.1%.

 

6

 

 


 

 

 

Assaí
 
(R$ million)  1Q15  1Q14  Δ 
Gross Revenue  2,497  1,972  26.6% 
Net Revenue  2,312  1,831  26.2% 
Gross Profit  314  243  29.3% 
Gross Margin  13.6%  13.3%  30 bps 
Selling Expenses  (216)  (170)  27.4% 
General and Administrative Expenses  (29)  (20)  43.4% 
Other Operating Revenue (Expenses)  (1)  (0)  195.4% 
Total Operating Expenses  (246)  (190)  29.3% 
% of Net Revenue  10.6%  10.4%  20 bps 
Depreciation (Logistic)  1  0  182.9% 
EBITDA  69  53  30.4% 
EBITDA Margin  3.0%  2.9%  10 bps 

 

 

Assaí continued to post strong growth, which, coupled with higher same-store sales growth compared to inflation, resulted in net sales of R$2.3 billion in the quarter, up 26.2% from 1Q14. In the last 12 months, the banner opened 10 stores, three of which were in the quarter.

 

Gross margin expanded 30 basis points, from 13.3% in 1Q14 to 13.6% in 1Q15, mainly due to the maturation of stores. Operating expenses as a percentage of net sales increased 20 basis points, primarily due to new store openings in the last 12 months.

EBITDA amounted to R$69 million, growing 30.4%, with EBITDA margin expanding 10 basis points, despite the impact of intensive store expansion (10 stores opened in the last 12 months). Assaí’s consistent performance in the quarter demonstrates the resilience of the format and appropriate positioning.

 

7

 

 


 

 

 

 

Via Varejo(1)
 
(R$ million)  1Q15  1Q14  Δ 
Gross Revenue  6,085  6,237  -2.4% 
Net Revenue  5,371  5,442  -1.3% 
Gross Profit  1,778  1,675  6.2% 
Gross Margin  33.1%  30.8%  230 bps 
Selling Expenses  (1,104)  (1,075)  2.7% 
General and Administrative Expenses  (153)  (129)  18.3% 
Equity Income  7  6  4.1% 
Other Operating Revenue (Expenses)  6  8  -25.8% 
Total Operating Expenses  (1,245)  (1,191)  4.6% 
% of Net Revenue  23.2%  21.9%  130 bps 
Depreciation (Logistic)  13  11  20.4% 
EBITDA  546  495  10.3% 
EBITDA Margin  10.2%  9.1%  110 bps 
Adjusted EBITDA (2)  541  488  10.9% 
Adjusted EBITDA Margin  10.1%  9.0%  110 bps 

 

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

 

 

EBITDA totaled R$546 million in 1Q15, growing 10.3% from 1Q14. EBITDA margin expanded 110 bps in the quarter to 10.2%.

 

EBITDA growth is explained by the 230 bps gross margin expansion, driven by: i) effects of new sources of revenue from delivery and assembly, as well as synergies with other Group companies; ii) initiatives to drive efficiency in logistics and assembly activities throughout 2014, with maturation and full impact in 2015; iii) sales mix, especially in the smartphone category, with growth above the company average; iv) the gains resulting efficiency and new revenues, which enabled Via Varejo to bolster its competitiveness strategy;  

 

The impact of inflation on fixed costs was partially mitigated by initiatives to improve operational efficiency, which resulted in total operating expenses increasing by 4.6%, well below the inflation (as per IPCA) of 8.1% in the period.

 

 

8

 

 


 

 

The following comments are part of the Cnova earnings release published on April 29, 2015. The amounts are expressed in Euros, the entity's functional currency, and refer to the consolidated results of Cnova N.V which are on a comparable basis (Cnova’s international operations are  reflected in 1Q14).

 

 

Cnova
 
  1Q15  1Q14  Δ 
Operational       
GMV (€ millions) (1)  1,248.2  973.7  28.2% 
Placed Orders (millions) (2)  9.3  6.8  38.2% 
Active Customers (millions) (3)  14.8  11.6  27.6% 
Mobile share of traffic (4)  34.0%  22.0%  1.193 bps 
Financial       
Net sales (€ millions)  915.5  777.4  17.8% 
Gross Profit Excluding Expansion To New Countries (5)  113.9  96.2  18.3% 
(% net sales)  12.6%  12.4%  18 bps 
Adjusted EBITDA Excluding Expansion to New Countries (6)  (13.2)  (1.4)   
(% net sales)  -1.5%  -0.2%   
Net financial expense (€ millions)  (5.4)  (15.0)   
Adjusted EPS (7) (€)  (0.06)  (0.04)   
Free Cash Flow (LTM) (€ millions) (8)  27.6  (47.1)   
Net Cash / (Net Financial Debt) (9) (€ millions)  70.8  (135.2)   

 

(1) Comprised of our product sales, other revenues and marketplaces business volumes, after returns, including taxes; (2) Total number of orders placed before cancellation due to fraud detection or lack of payment by customers. (3) Customers who have made at least one purchase through our sites during the relevant 12-month measurement period; provided that, because we operate multiple sites, each with unique systems of identifying users, we calculate active customers on a website-by-website basis, which may result in an individual being counted more than once; (4) Share of traffic on mobile devices excluding specialty and international websites; (5) Calculated as net sales less cost of sales, excluding impact from expansion to new countries; (6) Calculated as Operating Profit (Loss) Before Other Expenses and before depreciation and amortization expense and share-based payments, excluding impact from expansion to new countries; (7) Calculated as Adjusted Net Profit divided by the weighted average number of ordinary shares outstanding during the applicable period; (8) Calculated as Net cash from operating activities less financial expenses paid in relation to factoring activities and less purchase of property and equipment and intangibles assets; (9) Calculated as the sum of (i) cash and cash equivalents and (ii) cash pool balances held in arrangements with Casino Group and presented in other current assets, less financial debt.

Business highlights:

 

§  Strong commercial dynamics: net sales growth of 17.8% and GMV growth of 28.2%

§  Improving quality of main commercial indicators:

o    Increase in the number of items per Unique Customer by 4.2% in 1Q15 for Cnova 

o    Increase in the number of orders per Unique Customer by 11.9% in France and 5.4% in Brazil in 1Q15.

o    Increase in the mobile share of traffic to 45% at Cdiscount and 25% at Cnova Brazil.

§  Improvement in Gross Margin excluding expansion to New Countries by 18 bps as a percentage of net sales.

§  Increased investment in logistics and IT for future growth, impacting operating expenses.

§  Improvement in net financial expense.

§  Good Free Cash Flow generation of €27.6 million over the last twelve months vs -€47.1 million at the end of 1Q14, leading to a positive Net Cash position of €71 million at the end of 1Q15. On a constant currency

9

 

 


 

basis, over the last twelve months, Free Cash Flow generation improved by €92 million (+€25.4 million in 2015 vs -€66.8 million in 2014).

 

Guidance:

 

§  For the next nine months this year (April 2015 to December 2015), Cnova Net Sales are expected to grow by 19% compared with the same period in 2014, within a plus or minus 150 bps deviation, assuming constant currency. 

 

Strong growth of net sales and GMV, improving quality of main commercial indicators, Gross Margin improvement excluding New Countries and impact on SG&A from increased investments for future growth.

§  Cnova reported strong growth of net sales (+17.8%) and GMV (+28.2%).

o    Cdiscount achieved +16.4% growth in net sales and Cnova Brazil +18.3% in local currency.

o    Total marketplace share grew to 15.4% of GMV in 1Q15 from 8.5% in 1Q14, representing an increase in marketplace GMV of 132%.

§  Cnova's strong commercial dynamics are sustained by improving quality of main commercial indicators:

o    Number of items per Unique Customer increased by 4.2% year-over-year for Cnova.

o    Number of orders per Unique Customer increased by 11.9% in France and 5.4% in Brazil.

o    Share of traffic from mobile devices grew to 34.0% in 1Q15, compared to 22.0% in 1Q14.

§  Gross Margin excluding expansion to New Countries expanded by 18 bps as a percentage of net sales, reflecting:

o    Stable price positioning both in Brazil since the end of 3Q14 and in France since the end of 1Q14.

o    Increased contribution from marketplaces.

§  Selling, general and administrative expenses (SG&A) went up as a result of increased investments to drive future growth:

o    Cnova accelerated the roll out of the click-and-collect network in Brazil by doubling the number of pick-up points at the end of 1Q15 compared to the end of 4Q14. In France, Cnova increased the number of pick-up points for large items which grew from 444 at the end of 1Q14 to 593 at the end of 1Q15.

o    Cnova strengthened its logistics infrastructure.  In France, the opening of the Paris warehouse combined with the ongoing extension of the Lyon distribution center have added 35% in capacity. These actions will enable the acceleration of express pick-up and same day delivery in Paris and Lyon for heavy products as well as manage the expanded product assortment. In Brazil, warehouse capacity is expected to increase by 23% by the end of 2015, in order to enhance product availability and to reduce by three days the delivery time for the Mid-West, South and Northeast regions.

 

o    Cnova accelerated the conversions to new IT systems both in France and in Brazil:

10

 

 


 

 

 

§  In France, launch of a new warehouse management system (Manhattan), providing central visibility on inventories across multiple warehouses, enabling same day delivery.

§  Implementation of a new search engine (Solr) at Cdiscount providing customers improved navigation tools across an expanded product offering.

§  Implementation of a new mobile "responsive design" software at Cdiscount, which adapts online content and lay-out for mobile devices.

§  In Brazil, acceleration of new IT system conversions including the transition to a new ERP and customer service system, as well as the launch of a new recommendation tool.

§  Higher SG&A expenses also reflect increased investments to develop new specialty sites and to enter into new geographies:

o    Development of four new specialty sites to be launched in 2Q15, including MonCornerKids and MonCornerJardin, both already live.

o    Acceleration of international expansion with eight additional New Countries to be launched by year-end 2015, partly driven by expanded delivery areas of existing sites.

§  Cnova has reduced its net financial expense from €15.0 million to €5.4 million. Excluding a €7.1 million positive non-recurring item, Cnova has reduced its net financial expense by 17% through active management of its cash balance and a stronger balance sheet.

Cnova has accelerated its cash generation with Free Cash Flow over the last twelve months of €27.6 million at the end of 1Q15 vs. -€47.1 million at the end of 1Q14.  Excluding the negative impact of exchange rate variation, Free Cash Flow over the last twelve months amounted to €25.4 million at the end of 1Q15 vs. -€66.8 million at the end of 1Q14, representing an improvement of €92 million.

 

11

 

 


 

 

 

Indebtedness
 
Consolidated
 
(R$ million)  03.31.2015  03.31.2014 
 
Short Term Debt  (3,304)  (1,593) 
Loans and Financing  (806)  (901) 
Debentures  (2,498)  (691) 
Long Term Debt  (3,419)  (4,399) 
Loans and Financing  (2,523)  (2,000) 
Debentures  (896)  (2,399) 
Total Gross Debt  (6,723)  (5,992) 
Cash and Financial investments  6,145  5,374 
Net Debt  (578)  (617) 
EBITDA (1)  4,829  4,001 
Net Debt / EBITDA(1)  -0.12x  -0.15x 
Payment Book - Short Term  (2,526)  (2,667) 
Payment Book - Long Term  (113)  (126) 
Net Debt with Payment Book  (3,217)  (3,410) 
Net Debt with Payment Book / EBITDA(1)  -0.67x  -0.85x 

(1)EBITDA in the last 12 months.

 

Net debt, including payment book operations, came to R$ 3.217 billion at the end of March 2015, for a decrease in the Net Debt from payment books/EBITDA ratio from 0.85 times in 1Q14 to 0.67 times in 1Q15, reflecting the lower debt level.

 

The higher cash flow and improved working capital enabled the Company to close the quarter with a balance of cash and financial investments of R$ 6.145 billion, or R$ 771 million higher than in the year-ago period.

 

The Company adopted the strategy of reducing the frequency of anticipation of receivables and, consequently, anticipated a lower volume of receivables in 1Q15 to close the quarter with receivables of R$ 1.5 billion.

 

 

 

 

12

 

 


 

 

 

Financial Result
 
 
Consolidated
(R$ million)  1Q15  1Q14  Δ 
 
Financial Revenue  216  179  20.7% 
Financial Expenses  (497)  (518)  -4.0% 
Net Financial Revenue (Expenses)  (281)  (339)  -17.0% 
% of Net Revenue  1.6%  2.3%  -70 bps 
       
Net Financial Revenue (Expenses)  (281)  (339)  -17.0% 
Charges on Net Bank Debt  (84)  (45)  84.7% 
Cost of Discount of Receivables of Payment  (88)  (81)  8.8% 
Cost of Sale of Receivables of Credit Card  (91)  (183)  -50.3% 
Restatement of Other Assets and Liabilities  (19)  (30)  -37.7% 

  

Net financial result decreased 17.0% in the quarter to R$ 281 million, despite the hike in interest rate (average CDI rate), which increased 17.0% between 1Q14 and 1Q15. As a ratio of net revenue, net financial result decreased from 2.3% in 1Q14 to 1.6% in 1Q15.

This quarter, the Company registered a R$58 million improvement in its net financial result compared to 1Q14. The main factors in this increase were:

 

·         R$ 92 million reduction in the cost of sale of credit card receivables compared to the previous year, resulting from the Company’s strategy to reduce the frequency of anticipation of receivables and, consequently, the volume in Via Varejo and Multivarejo;

 

·         R$ 39 million increase in net bank debt charges, mainly due to the impact of the reduction in anticipation of receivables on the cash balance;

 

13

 

 


 

 

Net Income

 

 
Consolidated
 
(R$ million)  1Q15  1Q14  Δ 
 
EBITDA  949  1,050  -9.6% 
Depreciation (Logistic)  (32)  (26)  23.5% 
Depreciation and Amortization  (231)  (191)  20.8% 
Net Financial Revenue (Expenses)  (281)  (339)  -17.0% 
Income Before Income Tax  405  493  -18.0% 
Income Tax  (153)  (155)  -1.3% 
Net Income - Company  252  338  -25.6% 
Net Margin  1.5%  2.3%  -80 bps 
Net Income - Controlling Shareholders  192  244  -21.3% 
Net Margin - Controllings Shareholders  1.1%  1.6%  -50 bps 
Other Operating Revenue (Expenses)  (68)  (28)  146.1% 
Income Tax from Other Operating Revenues (Expenses) and Income Tax from Nonrecurring  9  4  140.6% 
Adjusted Net Income - Company (1)  311  362  -14.3% 
Adjusted Net Margin - Company  1.8%  2.4%  -60 bps 
Adjusted Net Income - Controlling Shareholders (1)  226  271  -16.5% 
Adjusted Net Margin - Controlling Shareholders  1.3%  1.8%  -50 bps 

(1) Net Income adjusted by the line “Other Operating Income and Expenses”, thus eliminating nonrecurring income and expenses, as well as the respective effects of associated income tax. Also excluded are the effects of nonrecurring direct income tax.

 

GPA started to consolidate Cnova’s international operations in 3Q14. Therefore, for the purpose of comparison with 1Q15, note that the results of these operations were not reflected in the 1Q14 figures.

The Company’s net income on comparable basis, which excludes Cnova Consolidated results (Cnova Brasil and International Operations) from 1Q14 and 1Q15, came to R$387 million, growing 7.3% from 1Q14, for net margin of 2.7%, higher than in the same period of the previous year. Including Cnova, net income totaled R$252 million, for net margin of 1.5%. Adjusted by Other Operating Income and Expenses, net income reached R$311 million, with net margin of 1.8%, led by improved profitability of Via Varejo and Assaí.  

14

 

 


 

 

 

Simplified Cash Flow Statement
 
Consolidated
(R$ million)  1Q15  1Q14 
 
Cash Balance at beginning of period  11,149  8,367 
Cash Flow from operating activities  (4,639)  (1,814) 
EBITDA  949  1,050 
Cost of Sale of Receivables  (179)  (263) 
Working Capital  (4,318)  (2,288) 
Assets and Liabilities Variation  (1,091)  (312) 
Cash flow from investment activities  (479)  (265) 
Net Investment  (486)  (265) 
Acquisition and Others  7  - 
Change on net cash after investments  (5,118)  (2,079) 
Cash Flow from financing activities  110  (938) 
Net Proceeds (Payments)  110  (938) 
Exchange rate  4  - 
Change on net cash  (5,004)  (3,017) 
Cash Balance at end of period  6,145  5,350 
Net debt  (578)  (617) 

  

The cash balance at the close of 1Q15 was R$6.145 billion, up R$795 million from 1Q14. It is worth highlighting the continuous improvement in working capital management, by 13 days(1) in the difference between inventory and trade accounts payable. Working capital was also impacted by R$1.5 billion from receivables that were not advanced in the period, due to the Company’s strategy to reduce the frequency of anticipation of receivables. As a result, accounts receivable increased 15 days(1) between 1Q14 and 1Q15.

 

 

 

(1)In COGS days

15

 

 


 

 

Capital Expenditure (Capex)
 
 
  Consolidated Food Businesses Via Varejo
(R$ million)  1Q15  1Q14  Δ  1Q15  1Q14  Δ  1Q15  1Q14  Δ 
 
New stores and land acquisition  136  107  27.0%  125  83  50.6%  11  24  -53.1% 
Store renovations and conversions  125  70  77.3%  103  57  80.8%  22  13  62.3% 
Infrastructure and Others  190  98  93.0%  75  61  23.7%  42  18  129.9% 
Non-cash Effect                   
Financing Assets  65  -  n.a.  65  -  n.a.  -  -  n.a 
Total  516  276  87.0%  368  200  83.6%  75  56  34.1% 

  

The Group’s investments totaled R$516 million in 1Q15, up 87% from 1Q14, of which 71% was invested in the Food segment and 15% in Via Varejo.

In the Food segment, in line with the strategy to foster organic growth, 17 new stores were opened in the quarter, of which nine were Minimercado Extra, five were Minuto Pão de Açúcar and three were Assaí stores. Investments also reflected the initiatives to renovate stores in order to make them more attractive. This year, the Group plans to renovate a significant number of stores, especially in the Extra banner.

At Via Varejo, investments in the period were mainly related to implementation of new logistics management systems, as well as tools for credit analysis and management, and for increasing productivity at the stores and back office and stores renovation. In 1Q15, three Casas Bahia stores were opened in the Northeast, Southeast and South regions.

Note that efforts were maintained to optimize capex per m², to intensify store renovations and to continue capturing synergies, in order to make the Group more modern and efficient.

16

 

 


 

 

Dividends

Dividends 1Q15

 

In a meeting held on May 7, 2015, the Board of Directors approved the payment of interim dividends for 2015. Interim dividends for the first quarter of 2015 will amount to R$38.5 million, equivalent to R$ 0.15 per preferred share and R$ 0.136365 per common share. The interim earnings per share in 2015 will be 7.1% higher than in the previous year (R$0.14 per preferred share and R$0.127270 per common share in 2014).

 

All outstanding shares on May 18, 2015 will be entitled to dividends. As of May 19, 2015, the shares will be traded ex-dividends. The dividends will be paid by May 28, 2015.

 

Dividends 2014

 

At the Annual and Extraordinary Shareholders Meeting held on April 24, 2015, shareholders approved the amount of R$ 194 million relating to the balance unpaid dividends for the year 2014, equivalent to R$0.6889912644 per common share and R$0.7578903909 per preferred share. The Company will pay these dividends within 60 days from the date of the Annual and Extraordinary Shareholders Meeting. Shareholders of record on April 24, 2014 will be entitled to dividends. As of April 25, 2015, the shares will be traded ex-dividends until the date of payment of dividends, which will be informed at an appropriate moment.

 

The amount of dividends for the year 2014 totaled R$302 million, corresponding to R$ 1.070505415 per common share and R$ 1.177555957 per preferred share.

 

 

17

 

 


 

 

 

Appendix I - Definitions used in this document

 

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

 

 

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

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

EBITDA: The EBITDA calculation is performed in accordance with Instruction No. 527 of the Securities Commission of 10/04/12.

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

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

18

 

 


 

 

BALANCE SHEET
 
ASSETS
 
  Consolidated Food Businesses
(R$ million)  03.31.2015  12.31.2014  03.31.2014  03.31.2015  12.31.2014  03.31.2014 
Current Assets  21,297  24,133  16,382  8,381  9,770  6,930 
Cash and Marketable Securities  6,145  11,149  5,374  3,388  4,854  2,431 
Accounts Receivable  4,582  3,210  2,410  222  276  222 
Credit Cards  1,761  220  189  67  79  76 
Payment book  2,154  2,475  2,245  -  -  - 
Sales Vouchers and Others  768  599  167  117  158  111 
Allowance for Doubtful Accounts  (328)  (340)  (227)  (1)  (1)  (1) 
Resulting from Commercial Agreements  227  256  36  39  40  36 
Inventories  8,936  8,405  7,166  4,075  4,077  3,785 
Recoverable Taxes  865  808  760  200  176  149 
Noncurrent Assets for Sale  21  22  41  8  8  24 
Dividends Receivable  27  26  -  26  26  - 
Expenses in Advance and Other Accounts Receivables  721  513  630  462  353  320 
Noncurrent Assets  21,830  21,367  19,576  15,517  15,295  15,266 
Long-Term Assets  4,999  4,747  4,440  2,132  2,022  2,425 
Accounts Receivables  86  105  103  -  -  - 
Payment Book  94  115  112  -  -  - 
Allowance for Doubtful Accounts  (8)  (10)  (9)  -  -  - 
Inventories  172  172  172  172  172  172 
Recoverable Taxes  2,350  2,136  1,532  498  432  382 
Deferred Income Tax and Social Contribution  505  491  918  95  70  358 
Amounts Receivable from Related Parties  333  313  167  178  163  306 
Judicial Deposits  880  857  844  537  529  530 
Expenses in Advance and Others  673  673  704  652  656  676 
Investments  447  426  331  277  267  223 
Property and Equipment  9,832  9,699  9,107  8,350  8,246  7,866 
Intangible Assets  6,552  6,495  5,698  4,757  4,760  4,752 
TOTAL ASSETS  43,127  45,500  35,958  23,898  25,065  22,196 
 
LIABILITIES
 
  Consolidated Food Businesses
  03.31.2015  12.31.2014  03.31.2014  03.31.2015  12.31.2014  03.31.2014 
Current Liabilities  20,833  23,848  14,295  8,128  9,857  5,856 
Suppliers  10,999  13,322  7,005  3,632  4,942  3,019 
Loans and Financing  806  1,182  901  758  1,133  838 
Payment Book (CDCI)  2,526  2,740  2,667  -  -  - 
Debentures  2,498  2,672  691  2,090  2,052  275 
Payroll and Related Charges  926  864  781  490  445  388 
Taxes and Social Contribution Payable  652  867  720  158  258  293 
Dividends Proposed  321  321  152  195  194  151 
Financing for Purchase of Fixed Assets  37  98  35  37  98  35 
Rents  104  115  70  70  75  70 
Acquisition of Companies  75  73  70  75  73  70 
Debt with Related Parties  924  261  25  382  351  361 
Advertisement  64  94  71  25  39  35 
Provision for Restructuring  -  1  23  -  1  23 
Advanced Revenue  236  214  131  54  40  35 
Others  665  1,024  953  163  156  261 
Long-Term Liabilities  7,577  7,170  8,584  6,002  5,548  7,058 
Loans and Financing  2,523  2,102  2,000  2,367  1,934  1,840 
Payment Book (CDCI)  113  136  126  -  -  - 
Debentures  896  896  2,399  896  896  1,999 
Financing for Purchase of Assets  4  8  8  4  8  8 
Acquisition of Companies  61  57  113  61  57  113 
Deferred Income Tax and Social Contribution  1,181  1,133  1,061  1,178  1,129  1,058 
Tax Installments  609  617  1,054  609  617  1,015 
Provision for Contingencies  1,370  1,344  1,201  747  747  798 
Advanced Revenue  777  834  514  104  127  120 
Others  43  43  107  35  33  107 
Shareholders' Equity  14,717  14,482  13,079  9,767  9,659  9,283 
Capital  6,793  6,792  6,780  4,639  4,711  5,125 
Capital Reserves  286  282  251  287  282  251 
Profit Reserves  3,692  3,505  2,725  3,684  3,505  2,725 
Adjustment of Equity Valuation  (5)  1  -  1  1  - 
Minority Interest  3,951  3,902  3,323  1,157  1,160  1,182 
TOTAL LIABILITIES  43,127  45,500  35,958  23,898  25,065  22,196 

  

19

 

 


 

 

 

INCOME STATEMENT

 
  Consolidated Food Businesses Multivarejo Assaí Via Varejo
 
R$ - Million  1Q15  1Q14  Δ  1Q15  1Q14  Δ  1Q15  1Q14  Δ  1Q15  1Q14  Δ  1Q15  1Q14  Δ 
Gross Revenue (1)  19,200  16,637  15.4%  9,644  8,933  8.0%  7,147  6,962  2.7%  2,497  1,972  26.6%  6,085  6,237  -2.4% 
Net Revenue (1)  17,237  15,009  14.8%  8,916  8,259  8.0%  6,605  6,428  2.8%  2,312  1,831  26.2%  5,371  5,442  -1.3% 
Cost of Goods Sold  (13,073)  (11,235)  16.4%  (6,802)  (6,280)  8.3%  (4,805)  (4,692)  2.4%  (1,996)  (1,588)  25.7%  (3,579)  (3,757)  -4.7% 
Depreciation (Logistic)  (32)  (26)  23.5%  (14)  (12)  21.3%  (13)  (11)  15.9%  (1)  (0)  182.9%  (13)  (11)  20.4% 
Gross Profit  4,132  3,747  10.3%  2,100  1,967  6.8%  1,786  1,724  3.6%  314  243  29.3%  1,778  1,675  6.2% 
Selling Expenses  (2,716)  (2,372)  14.5%  (1,413)  (1,245)  13.5%  (1,197)  (1,076)  11.3%  (216)  (170)  27.4%  (1,104)  (1,075)  2.7% 
General and Administrative Expenses  (459)  (346)  32.8%  (184)  (180)  2.3%  (155)  (160)  -2.8%  (29)  (20)  43.4%  (153)  (129)  18.3% 
Equity Income  28  22  28.0%  21  15  37.8%  21  15  37.8%  -  -  0.0%  7  6  4.1% 
Other Operating Revenue (Expenses)  (68)  (28)  146.1%  (28)  (35)  -20.6%  (27)  (35)  -22.1%  (1)  (0)  195.4%  6  8  -25.8% 
Total Operating Expenses  (3,215)  (2,724)  18.1%  (1,604)  (1,445)  11.0%  (1,358)  (1,255)  8.2%  (246)  (190)  29.3%  (1,245)  (1,191)  4.6% 
Depreciation and Amortization  (231)  (191)  20.8%  (165)  (154)  7.4%  (143)  (136)  5.3%  (22)  (18)  23.2%  (42)  (34)  23.4% 
Earnings before interest and Taxes - EBIT  686  833  -17.6%  331  368  -10.2%  285  334  -14.6%  46  35  32.5%  491  450  9.1% 
Financial Revenue  216  179  20.7%  106  102  3.8%  103  97  5.4%  3  5  -31.2%  66  81  -19.1% 
Financial Expenses  (497)  (518)  -4.0%  (277)  (234)  18.6%  (253)  (217)  16.8%  (24)  (17)  41.9%  (154)  (241)  -36.2% 
Net Financial Revenue (Expenses)  (281)  (339)  -17.0%  (172)  (132)  30.1%  (151)  (119)  26.1%  (21)  (12)  68.9%  (88)  (160)  -44.9% 
Income Before Income Tax  405  493  -18.0%  159  237  -32.6%  134  214  -37.3%  25  22  12.2%  403  290  38.8% 
Income Tax  (153)  (155)  -1.3%  (41)  (65)  -36.4%  (32)  (57)  -43.1%  (9)  (8)  13.2%  (134)  (102)  31.9% 
Net Income - Company  252  338  -25.6%  118  172  -31.2%  102  157  -35.1%  16  14  11.6%  269  189  42.5% 
Minority Interest - Noncontrolling  60  94  -36.8%  (3)  (6)  -42.4%  (3)  (6)  -42.4%  -  -  0.0%  152  107  42.5% 
Net Income - Controlling Shareholders (2)  192  244  -21.3%  122  178  -31.6%  106  163  -35.4%  16  14  11.6%  116  82  42.5% 
Earnings before Interest, Taxes, Depreciation, Amortization - EBITDA  949  1,050  -9.6%  511  534  -4.4%  441  481  -8.2%  69  53  30.4%  546  495  10.3% 
Adjusted EBITDA (3)  1,017  1,077  -5.6%  538  569  -5.4%  468  516  -9.2%  70  53  31.1%  541  488  10.9% 
 
 
  Consolidated    Food Businesses    Multivarejo    Assaí   Via Varejo   
% of Net Revenue                               
  1Q15  1Q14    1Q15  1Q14    1Q15  1Q14    1Q15  1Q14    1Q15  1Q14   
Gross Profit  24.0%  25.0%    23.6%  23.8%    27.0%  26.8%    13.6%  13.3%    33.1%  30.8%   
Selling Expenses  15.8%  15.8%    15.8%  15.1%    18.1%  16.7%    9.4%  9.3%    20.6%  19.8%   
General and Administrative Expenses  2.7%  2.3%    2.1%  2.2%    2.4%  2.5%    1.2%  1.1%    2.9%  2.4%   
Equity Income  0.2%  0.1%    0.2%  0.2%    0.3%  0.2%    0.0%  0.0%    0.1%  0.1%   
Other Operating Revenue (Expenses)  0.4%  0.2%    0.3%  0.4%    0.4%  0.5%    0.0%  0.0%    0.1%  0.1%   
Total Operating Expenses  18.7%  18.1%    18.0%  17.5%    20.6%  19.5%    10.6%  10.4%    23.2%  21.9%   
Depreciation and Amortization  1.3%  1.3%    1.9%  1.9%    2.2%  2.1%    1.0%  1.0%    0.8%  0.6%   
EBIT  4.0%  5.5%    3.7%  4.5%    4.3%  5.2%    2.0%  1.9%    9.1%  8.3%   
Net Financial Revenue (Expenses)  1.6%  2.3%    1.9%  1.6%    2.3%  1.9%    0.9%  0.7%    1.6%  2.9%   
Income Before Income Tax  2.3%  3.3%    1.8%  2.9%    2.0%  3.3%    1.1%  1.2%    7.5%  5.3%   
Income Tax  0.9%  1.0%    0.5%  0.8%    0.5%  0.9%    0.4%  0.4%    2.5%  1.9%   
Net Income - Company  1.5%  2.3%    1.3%  2.1%    1.5%  2.4%    0.7%  0.8%    5.0%  3.5%   
Minority Interest - noncontrolling  0.3%  0.6%    0.0%  0.1%    0.1%  0.1%    0.0%  0.0%    2.8%  2.0%   
Net Income - Controlling Shareholders(2)  1.1%  1.6%    1.4%  2.2%    1.6%  2.5%    0.7%  0.8%    2.2%  1.5%   
EBITDA  5.5%  7.0%    5.7%  6.5%    6.7%  7.5%    3.0%  2.9%    10.2%  9.1%   
Adjusted EBITDA (3)  5.9%  7.2%    6.0%  6.9%    7.1%  8.0%    3.0%  2.9%    10.1%  9.0%   
(1) Includes revenue from the leasing of commercial galleries. Figures for prior periods were reclassified for comparison purposes.
(2)Net Income after noncontrolling shareholders
(3) Adjusted EBITDA by excluding the Other Operating Revenue (Expenses), thereby eliminating nonrecurring income, expenses and other nonrecurring items.

 

20

 


 

 

STATEMENT OF CASH FLOW
(R$ million)  Consolidated 
  03.31.2015  03.31.2014 
Net Income for the period  252  338 
Adjustment for reconciliation of net income     
Deferred income tax  57  34 
Gain on disposal of fixed assets  15  1 
Depreciation and amortization  264  217 
Interests and exchange variation  328  286 
Adjustment to present value  (1)  - 
Equity pickup  (28)  (22) 
Provision for contingencies  52  43 
Share-Based Compensation  5  18 
Allowance for doubtful accounts  96  74 
Provision for obsolescence/breakage  (7)  (4) 
Deferred revenue  (17)  45 
Other Operating Expenses  2  - 
  1,018  1,030 
Asset (Increase) decreases     
Accounts receivable  (1,411)  36 
Inventories  (460)  (781) 
Taxes recoverable  (263)  42 
Other Assets  (206)  (274) 
Related parties  (179)  (2) 
Restricted deposits for legal proceeding  (15)  (23) 
  (2,534)  (1,002) 
Liability (Increase) decrease     
Suppliers  (2,447)  (1,543) 
Payroll and charges  59  (15) 
Taxes and Social contributions payable  (245)  (287) 
Other Accounts Payable  (405)  25 
Contingencies  (66)  (22) 
Deferred revenue  (19)  - 
  (3,123)  (1,842) 
Net cash generated from (used in) operating activities  (4,639)  (1,814) 
 
CASH FLOW FROM INVESTMENT AND FINANCING ACTIVITIES

  Consolidated 
(R$ million)  03.31.2015  03.31.2014 
 
Sale of Investments  7  - 
Acquisition of property and equipment  (413)  (235) 
Increase Intangible assets  (103)  (41) 
Sales of property and equipment  30  11 
Net cash flow investment activities  (479)  (265) 
 
Cash flow from financing activities     
Increase (decrease) of capital  1  16 
Funding and refinancing  1,571  1,536 
Payments  (2,209)  (2,486) 
Accounts payable related to acquisition of Companies  -  (4) 
Proceeds from stock offering, net of issue costs  (4)  - 
Intercompany loans  751  - 
Net cash generated from (used in) financing activities  (641)  (938) 
 
Monetary variation over cash and cash equivalents  4  - 
Increase (decrease) in cash and cash equivalents  (5,004)  (3,017) 
 
Cash and cash equivalents at the beginning of the year  11,149  8,367 
Cash and cash equivalents at the end of the year  6,145  5,350 
Change in cash and cash equivalents  (5,004)  (3,017) 

 

 

21

 


 

 
  BREAKDOWN OF GROSS SALES BY BUSINESS
 
(R$ million)  1Q15  %  1Q14  %  Δ 
 
Pão de Açúcar  1,696  8.8%  1,587  9.5%  6.9% 
Extra Supermercado  1,257  6.5%  1,261  7.6%  -0.3% 
Extra Hiper  3,449  18.0%  3,481  20.9%  -0.9% 
Convenience Stores (1)  213  1.1%  150  0.9%  41.9% 
Assaí  2,497  13.0%  1,972  11.8%  26.6% 
Other Businesses (2)  532  2.8%  483  2.9%  10.0% 
Food Businesses  9,644  50.2%  8,933  53.7%  8.0% 
Pontofrio  1,386  7.2%  1,502  9.0%  -7.7% 
Casas Bahia  4,699  24.5%  4,735  28.5%  -0.8% 
Cnova  3,472  18.1%  1,467  8.8%  136.7% 
Non-Food Businesses  9,557  49.8%  7,704  46.3%  24.0% 
Consolidated  19,200  100.0%  16,637  100.0%  15.4% 
(1) Includes M inimercado Extra and M inuto Pão de Açúcar sales.         
(2) Includes Gas Station, Drugstores, Delivery sales and revenues from the leasing of commercial galleries.     
 
 
 
  BREAKDOWN OF NET SALES BY BUSINESS
 
(R$ million)  1Q15  %  1Q14  %   
 
Pão de Açúcar  1,562  9.1%  1,459  9.7%  7.0% 
Extra Supermercado  1,183  6.9%  1,189  7.9%  -0.5% 
Extra Hiper  3,137  18.2%  3,163  21.1%  -0.8% 
Convenience Stores (1)  201  1.2%  142  0.9%  41.1% 
Assaí  2,312  13.4%  1,831  12.2%  26.3% 
Other Businesses (2)  522  3.0%  474  3.2%  10.1% 
Food Businesses  8,916  51.7%  8,259  55.0%  8.0% 
Pontofrio  1,232  7.1%  1,310  8.7%  -6.0% 
Casas Bahia  4,139  24.0%  4,132  27.5%  0.2% 
Cnova  2,950  17.1%  1,308  8.7%  125.6% 
Non-Food Businesses  8,321  48.3%  6,750  45.0%  23.3% 
Consolidated  17,237  100.0%  15,009  100.0%  14.8% 

 

  Consolidated (1)  Food Businesses 
  1Q15  1Q14  1Q15  1Q14 
 
Cash  41.7%  42.7%  52.5%  53.5% 
Credit Card  48.8%  47.6%  38.0%  38.1% 
Food Voucher  5.4%  4.6%  9.5%  8.4% 
Credit  4.1%  5.1%  0.0%  0.0% 
Post-Dated Checks  0.0%  0.0%  0.0%  0.0% 
Payment Book  4.0%  5.0%  -  - 
 

 (1) Does not include Cdiscount.

 

22

 

 


 

  STORE OPENINGS/CLOSINGS BY BANNER
  12/31/2014  Opened  Closed  Converted  03/31/2015 
 
Pão de Açúcar  181  -  -  -  181 
Extra Hiper  137  -  -  -  137 
Extra Supermercado  207  -  (1)  -  206 
Minimercado Extra  240  9  -  -  249 
Minuto Pão de Açucar  16  5  -  -  21 
Assaí  84  3  -  -  87 
Other Business  241  -  -  -  241 
Gas Station  83  -  -  -  83 
Drugstores  158  -  -  -  158 
Food Businesses  1,106  17  (1)  -  1,122 
Pontofrio  374  -  (3)  -  371 
Casas Bahia  663  3  -  -  666 
Consolidated  2,143  20  (4)  -  2,159 
 
Sales Area ('000 m2 )           

Food Businesses 

1,752        1,769 

Consolidated 

2,864        2,880 
 
# of employees ('000) (1)  160        158 

 (1) Does not include Cdiscount employees.

 

23

 

 


 

 

 

1Q15 Results Conference Call and Webcast

Friday, May 8, 2015

10:30 a.m. (Brasília) | 9:30 a.m. (New York) | 2:30 p.m. (London)

 

Conference call in Portuguese (original language)

+55 (11) 2188-0155

 

Conference call in English (simultaneous translation)

+1 (646) 843-6054

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

 

Replay

+55 (11) 2188-0400

Access code for Portuguese audio: GPA

Access code for English audio: GPA

 

http://www.gpari.com.br

 

 

Investor Relations Contacts

 

GPA

Tel.: 55 (11) 3886-0421

Fax: 55 (11) 3884-2677

gpa.ri@gpabr.com

www.gpari.com.br

 

Via Varejo

Tel.: 55 (11) 4225-8668

Fax: 55 (11) 4225-9596

ri@viavarejo.com.br

www.viavarejo.com.br/ri

 

Cnova

Tel: 33 (1) 5370-5590

investor@cnova.com

www.cnova.com/investor-relations


The individual and parent company financial statements are presented in accordance with IFRS and the accounting practices adopted in Brazil and refer to the first quarter of 2015 (1Q15), except where stated otherwise, with comparisons in relation to the prior-year period.

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

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

GPA adopts the IPCA consumer price index as its benchmark inflation index, which is also used by the Brazilian Supermarkets Association (ABRAS), since it more accurately reflects the mix of products and brands sold by the Company. IPCA inflation in the 12 months ended March 2015 was 8.13%.

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

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

 

 

 

24

 

 


 

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

 

Companhia Brasileira de Distribuição

 

Notes to the interim financial information

March 31, 2015

(In millions of Brazilian reais, unless otherwise stated)

 

1.  Corporate information

Companhia Brasileira de Distribuição ("Company" or “CBD”), directly or through its subsidiaries (“Group” or “GPA”) engages in the retail of food, clothing, home appliances, electronics and other products through its chain of hypermarkets, supermarkets, specialized stores and department stores principally under the trade names "Pão de Açúcar, “Minuto Pão de Açúcar”, "Extra Hiper", “Extra Super”, “Minimercado Extra”, “Assai”, “Ponto Frio” and “Casas Bahia", as well as the e-commerce platforms “CasasBahia.com,” “Extra.com”, “Pontofrio.com”, “Barateiro.com”, “Partiuviagens.com” and “Cdiscount.com” and the neighborhood shopping mall brand “Conviva”. Its 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 (“BM&FBovespa”) Level 1 of Corporate Governance under the ticker symbol “PCAR4” and on the New York Stock Exchange (ADR level III), under the ticker symbol “CBD”.

The Company is controlled by Wilkes Participações S.A. ("Wilkes"), which is controlled by Casino Guichard Perrachon (“Casino”).

The corporate information on the arbitration proceeding of Morzan Empreendimentos e Participações Ltda (“Morzan”) did not have any modification in comparison with the information presented in the annual financial statements for 2014, in note 1.

2.  Basis of preparation

The individual and consolidated interim financial information (“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 issued by Comitê de Pronunciamentos Contábeis (“CPC”) 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 million of Brazilian Reais (“R$”), which is the reporting currency of the Company.

Significant accounting policies adopted in the preparation of the individual and consolidated interim  financial information are consistent with those adopted and disclosed in note 2 to the annual financial statements for the year ended December 31, 2014 dated February 12, 2015 and, therefore, should be read in conjunction with those annual financial statements.

The interim financial information for the three-month period ended March 31, 2015 was approved by the Board of Directors on May 7, 2015.

The Company has reclassified certain amounts in the statements of income and value added for the three-month period ended March 31, 2014, presented for comparison purposes, to conform  them to the reporting criteria adopted in the current period. The following reclassifications were made: 

 

Parent Company

Balance at 3.31.2014

Published balance

GPA Malls galleries –

cost

GPA Malls galleries - revenue

Reclassified balance

Net sales of goods and/or services

5,372

-

28

5,400

Cost of sales and/or services

(3,965)

(8)

-

(3,973)

Gross profit

1,407

(8)

28

1,427

Operating income (expenses)

(982)

8

(28)

(1,002)

Selling expenses

(832)

8

(28)

(852)

 

 

 


 

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

 

Companhia Brasileira de Distribuição

 

Notes to the interim financial information

March 31, 2015

(In millions of Brazilian reais, unless otherwise stated)

 

2.  Basis of preparation - Continued

 

 

Consolidated

Balance at 3.31.2014

Published balance

GPA Malls galleries – cost

GPA Malls galleries –

revenue

Reclassified balance

Net sales of goods and/or services

14,973

-

36

15,009

Cost of goods sold and/or services

(11,250)

(11)

-

(11,261)

Gross profit

3,723

(11)

36

3,748

Operating income (expenses)

(2,891)

11

(36)

(2,916)

Selling expenses

(2,347)

11

(36)

(2,372)

2.1.   Statement of income: Revenues and costs with commercial galleries rental, which were previously recorded as recovery of selling expenses, were reclassified to "net sales of goods and/or services" and "cost of goods sold and/or services sold" respectively due to an increase in the share of this activity in the Multivarejo segment and considering the expectations of new launches of the ventures "Conviva" and the expected increase in future operations, better presenting this activity in the Group’s financial statements. The Company’s management considers an appropriate procedure to adopt the current classification in order to allow comparability and a final classification of these revenues and costs.

2.2.   Statement of value added: According to the changes mentioned above, the line items that were changed in the statement of value added refer to sales of goods of R$31 and R$40, other revenues and expenses of R$28 and R$36, cost of goods sold and materials, energy, outsourced services and others in the amounts of R$8 and R$11, and taxes and contributions of R$3 and R$4, parent company and consolidated, respectively.

 

 

 

 

 


 

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

 

Companhia Brasileira de Distribuição

 

Notes to the interim financial information

March 31, 2015

(In millions of Brazilian reais, unless otherwise stated)

 

3.     Basis of consolidation

The information on the basis of consolidation did not have significant modification and was presented in the annual financial statements for 2014, in note 3.

3.1.   Interest in subsidiaries and associates:

 

Direct and indirect equity interests - %

 

3.31.2015

 

12.31.2014

Companies

Company

 

Indirect interest

 

Company

 

Indirect interest

Subsidiaries

             

Novasoc Comercial Ltda.

10.00

 

-

 

10.00

 

-

Sé Supermercado Ltda.

100.00

 

-

 

100.00

 

-

Sendas Distribuidora S.A.

100.00

 

-

 

100.00

 

-

Bellamar Empreend. e Participações Ltda.

100.00

 

-

 

100.00

 

-

GPA Malls

100.00

 

-

 

100.00

 

-

CBD Holland B.V.

100.00

 

-

 

100.00

 

-

CBD Panamá Trading Corp.

-

 

100.00

 

-

 

100.00

Barcelona Comércio Varejista e Atacadista S.A.

68.86

 

31.14

 

68.86

 

31.14

Xantocarpa Participações Ltda.

-

 

100.00

 

-

 

100.00

GPA 2 Empreed. e Participações Ltda.

99.99

 

0.01

 

99.99

 

0.01

GPA 6 Empreend. e Participações Ltda ( GPA Logística e Transporte Ltda )

100.00

 

-

 

100.00

 

-

Posto Ciara Ltda

100.00

 

-

 

100.00

 

-

Auto Posto Império Ltda

100.00

 

-

 

100.00

 

-

Auto Posto Duque Salim Maluf Ltda

100.00

 

-

 

100.00

 

-

Auto Posto Duque Santo André

100.00

 

-

 

100.00

 

-

Auto Posto Duque Lapa Ltda

100.00

 

-

 

100.00

 

-

Nova Holding ( Nova Pontocom) (*)

52.34

 

19.05

 

52.34

 

19.05

Luxco – Marneylectro S.A.R.L (formerly Jaipur Financial Markets S.A.R.L)

2.65

 

68.88

 

2.65

 

68.88

Dutchco - Marneylectro B.V (formerly Jaipur Financial Markets B.V)

-

 

71.53

 

-

 

71.53

Cnova N.V (Cnova Holanda)

-

 

35.73

 

-

 

35.73

CNova Comércio Eletrônico S/A (Bruxellas Empreend. e Participações S.A.)

-

 

35.73

 

-

 

35.73

E-Hub Consult. Particip. e Com. S.A.

-

 

35.73

 

-

 

35.73

Nova Experiência PontoCom

-

 

35.73

 

-

 

35.73

Cdiscount S.A

-

 

35.73

 

-

 

35.73

Cnova Finança B.V

-

 

35.73

 

-

 

35.73

Financière MSR S.A.S

-

 

35.67

 

-

 

35.67

E-Trend SAS France

-

 

35.67

 

-

 

35.67

Cdiscount AS France

-

 

35.52

 

-

 

35.52

Cdiscount Afrique S.A.S

-

 

35.67

 

-

 

35.67

CD Africa SAS

-

 

30.32

 

-

 

30.32

Cdiscount International BV The Netherlands

-

 

35.67

 

-

 

35.67

C-Distribution Asia Pte. Ltd. Singapore

-

 

21.40

 

-

 

21.40

CLatam AS Uruguay

-

 

24.97

 

-

 

24.97

Cdiscount Colombia S.A.S

-

 

18.20

 

-

 

18.20

C Distribution Thailand Ltd.

-

 

14.98

 

-

 

14.98

E-Cavi Ltd Hong Kong

-

 

17.12

 

-

 

17.12

Cdiscount Vietnam Co Ltd.

-

 

17.12

 

-

 

17.12

Cnova France SAS

-

 

35.73

 

-

 

35.73

Cdiscount Côte d'Ivoire SAS Ivory Coast (**)

-

 

30.32

 

-

 

-

Cdiscount Sénégal SAS (**)

-

 

30.32

 

-

 

-

Cdiscount Panama S.A (**)

-

 

24.97

 

-

 

-

Cdiscount Cameroun SAS (**)

-

 

30.32

 

-

 

-

Cdiscount Ecuador (**)

-

 

24.96

 

-

 

-

Cdiscount Moncorner (**)

-

 

35.52

 

-

 

-

Via Varejo S/A

43.35

 

-

 

43.35

 

-

Indústria de Móveis Bartira Ltda.

-

 

43.35

 

-

 

43.35

VVLOG Logistica (PontoCred Negócio de Varejo Ltda.)

-

 

43.35

 

-

 

43.35

Globex Adm e Serviços Ltda.

-

 

43.35

 

-

 

43.35

Lake Niassa Empreend. e Participações Ltda.

-

 

43.35

 

-

 

43.35

Globex Adm. Consórcio Ltda.

-

 

43.35

 

-

 

43.35

(*) Excluding treasury shares

(**) Companies consolidated into subsidiary Cdiscount, with no effects on the financial statements.

 

 

 

 


 

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

 

Companhia Brasileira de Distribuição

 

Notes to the interim financial information

March 31, 2015

(In millions of Brazilian reais, unless otherwise stated)

 

 

 

3.     Basis of consolidation Continued

3.1.   Interest in subsidiaries and associates – Continued

 

Direct and indirect equity interests - %

 

3.31.2015

 

12.31.2014

Companies

Company

 

Indirect interest

 

Company

 

Indirect interest

Associates

 

 

 

 

 

 

 

Financeira Itaú CBD – FIC

-

 

41.93

 

-

 

41.93

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

-

 

21.67

 

-

 

21.67

FIC Promotora de Vendas Ltda.

-

 

41.93

 

-

 

41.93

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

3.2.   Associates – BINV and FIC

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

FIC’s summarized interim financial information is as follows:

 

FIC

 

3.31.2015

12.31.2014

 

 

Current assets

3,712

3,815

Noncurrent assets

35

35

Total assets

3,747

3,850

 

 

Current liabilities

2,806

2,963

Noncurrent liabilities

12

15

Shareholders’ equity

929

872

Total liabilities and shareholders’ equity

3,747

3,850

 

 

Statement of income:

3.31.2015

3.31.2014

Revenues

258

241

Operating income

99

76

Net income for the period

57

41

 

 

For the purposes of measurement of the investment in this associate, the special goodwill reserve recorded by FIC should be deducted from its shareholders’ equity, since it is Itaú Unibanco’s (controlling shareholder) exclusive right.

 

 

 

 

 


 

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

 

Companhia Brasileira de Distribuição

 

Notes to the interim financial information

March 31, 2015

(In millions of Brazilian reais, unless otherwise stated)

 

4.     Significant accounting policies

Except for the item mentioned below, 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 in Note 4 to the financial statements for the year ended December 31, 2014 dated February 12, 2015 and therefore should be read in conjunction with those annual financial statements.

4.1.   Present value adjustment of assets and liabilities

 Until 2014, Company recorded the adjustment to presente value (“AVP”) over the credit card receivables without interest, after the sale of these amounts to the credit card companies, even considering that receivables were not long term (in average due in 4 months) and the impacts not significant on the short term. The reversal of the adjustment recorded was made in the net sales, once the financing to clients is part of the Company´s business. In 2015, the accounting practice of recording AVP over the sales using credit card was discontinued. Company aims to reduce the average term of receipt, and interest on installment sales in a higher portion of sales. Theses balances on December 31, 2014, were R$6.

The long term assets and liabilities continue to be adjusted, considering the contractual cash flows and respective interest rate.

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

With the exception of the item mentioned below, the adoption of new standards, amendments to and interpretations of existing standards issued by the IASB and CPC and standards issued but not yet effective are consistent with those adopted and disclosed in note 5 to the financial statements for the year ended December 31, 2014 dated February 12, 2015 and therefore should be read in conjunction with those annual financial statements.

In 2015, the Company applied the annual improvements to the IFRSs referring to the 2010-2012 and 2011-2013 Cycles issued by the IASB, which are effective for accounting periods beginning on or after July 1, 2014. The application of these improvements did not have impacts on the disclosures or on the Company’s individual and consolidated interim financial information.

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, 2015 were the same as those adopted in the individual and consolidated financial statements for the year ended December 31, 2014 dated February 12, 2015 and therefore should be read in conjunction with those annual financial statements, except for the impairment test, which is conducted annually, observing indicators during the year as described in notes 15 and 16.

 

 

 

 

 


 

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

 

Companhia Brasileira de Distribuição

 

Notes to the interim financial information

March 31, 2015

(In millions of Brazilian reais, unless otherwise stated)

 

7.  Cash and cash equivalents

The detailed information on cash and cash equivalents was presented in the annual financial statements for 2014, in note 7.

 

 

Parent Company

 

Consolidated

 

Rate

3.31.2015

12.31.2014

 

3.31.2015

12.31.2014

 

 

 

 

 

 

 

Cash and banks - Brazil

 

72

131

 

215

403

Cash and banks - Abroad

 

-

-

 

223

349

Financial investments

(*)

1,913

2,792

 

5,185

9,761

Financial investments

11.40%

-

-

 

522

636

   

1,985

2,923

 

6,145

11,149

 

(*) Financial investments as at March 31, 2015 refer basically to repurchase agreements, yielding a weighted average rate equivalent to 100.73% of the Interbank Deposit Certificate (“CDI”) and redeemable in terms of less than 90 days.

8. Trade receivables

The detailed information on trade receivables was presented in the annual financial statements for 2014, in note 8.

 

Parent Company

 

Consolidated

 

3.31.2015

12.31.2014

 

3.31.2015

12.31.2014

 

 

 

     

Credit card companies (note 8.1)

46

57

 

1,761

220

Sales vouchers

54

75

 

228

169

Consumer finance - CDCI (note 8.2)

-

-

 

2,154

2,268

Trade receivables from cash and carry customers

-

-

 

268

317

Private label credit card

16

20

 

16

20

Receivables from related parties (note 12.2)

88

115

 

45

28

Estimated loss on doubtful accounts (note 8.3)

-

-

 

(328)

(340)

Receivables from suppliers

34

36

 

227

256

Other trade receivables

1

2

 

211

272

Current

239

305

 

4,582

3,210

           

Consumer finance – CDCI (note 8.2)

-

-

 

94

115

Estimated losses on doubtful accounts (note 8.3)

-

-

 

(8)

(10)

Noncurrent

-

-

 

86

105

           
 

239

305

 

4,668

3,315

8.1.   Credit card companies

The Company and its subsidiaries sell credit card receivables to banks or credit card companies in order to strengthen their working capital, without right of subrogation or related obligation.

 

In 2015 the subsidiary Via Varejo, as part of cash management strategy of the Group, did not sell receivables to credit card companies or banks. The receiving average maturity is 4 months.

 

 

 

 


 

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

 

Companhia Brasileira de Distribuição

 

Notes to the interim financial information

March 31, 2015

(In millions of Brazilian reais, unless otherwise stated)

 

8.Trade receivables – Continued

8.2.   Consumer finance– CDCI – Via Varejo

Refers to direct consumer credit through an intervening party (CDCI), which can be paid in up to 24 installments, however, the most frequent term is less than 12 months.

Via Varejo maintains agreements with financial institutions where it is designated as the intervening party of these operations (see note 18).

8.3.   Estimated losses on doubtful accounts

 

Parent Company

 

Consolidated

 

3.31.2015

12.31.2014

 

3.31.2015

12.31.2014

 

 

 

 

 

 

At the beginning of the period

-

(3)

 

(350)

(239)

Loss/reversal in the period

-

-

 

(96)

(518)

Write-off of receivables

-

3

 

111

494

Corporate restructuring (*)

-

-

 

-

(82)

Exchange rate changes

-

-

 

(1)

(5)

At the end of the period

-

-

 

(336)

(350)

           

Current

-

-

 

(328)

(340)

Noncurrent

-

-

 

(8)

(10)

(*) The detailed information on corporate reorganization was presented in the annual financial statements for 2014, in note 13.

Below is the aging list of consolidated gross receivables:

 

 

 

Past-due receivables – Consolidated

 

Total

Falling due

<30 days

30-60 days

61-90 days

>90 days

 

 

 

 

 

 

3.31.2015

5,004

4,514

168

88

53

181

12.31.2014

3,665

3,229

141

60

39

196

 

 

 

 

 


 

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

 

Companhia Brasileira de Distribuição

 

Notes to the interim financial information

March 31, 2015

(In millions of Brazilian reais, unless otherwise stated)

 

 

9.   Other receivables

The detailed information on other receivables was presented in the annual financial statements for  2014, in note 9.

 

Parent Company

 

Consolidated

 

3.31.2015

12.31.2014

 

3.31.2015

12.31.2014

           

Receivables from sale of property and equipment

15

11

 

48

45

Supplier receivables

-

-

 

35

30

Advances to suppliers

-

-

 

12

11

Rental advances

13

14

 

13

14

Receivables from Audax

7

7

 

13

13

Amounts to be reimbursed

12

29

 

167

145

Rental receivable

35

38

 

52

51

Receivables from Paes Mendonça

-

-

 

532

532

Receivables from sale of companies

55

54

 

55

54

Others

6

4

 

9

36

 

143

157

 

936

931

           

Current

63

75

 

300

295

Noncurrent

80

82

 

636

636

 

10.  Inventories

The detailed information on inventories was presented in the annual financial statements for 2014, in note 10.

 

Parent Company

 

Consolidated

 

3.31.2015

12.31.2014

 

3.31.2015

12.31.2014

 

 

 

 

 

 

Stores

1,607

1,510

 

4,147

4,089

Distribution centers

965

987

 

4,869

4,402

Real estate inventories under construction

-

-

 

172

172

Estimed losses on obsolescence and breakage (note 10.1)

(8)

(10)

 

(80)

(86)

 

2,564

2,487

 

9,108

8,577

         

Current

2,564

2,487

 

8,936

8,405

Noncurrent

-

-

 

172

172

10.1.Estimated losses on obsolescence and breakage

 

Parent Company

 

Consolidated

 

3.31.2015

12.31.2014

 

3.31.2015

12.31.2014

           

At the beginning of the period

(10)

(12)

 

(86)

(51)

Additions

(2)

(8)

 

(18)

(86)

Write-offs / reversals

4

10

 

25

58

Corporate restructuring

-

-

 

-

(7)

Exchange rate changes

-

-

 

(1)

-

At the end of the period

(8)

(10)

 

(80)

(86)

 

 

 


 

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

 

Companhia Brasileira de Distribuição

 

Notes to the interim financial information

March 31, 2015

(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 2014, in note 11.

 

Parent Company

 

Consolidated

 

3.31.2015

12.31.2014

 

3.31.2015

12.31.2014

Current

 

 

     

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

101

90

 

603

591

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

8

9

 

52

54

Income Tax on Financial investments

6

3

 

13

20

Income Tax and Social Contribution

10

3

 

33

12

Social Security Contribution - INSS

-

-

 

21

-

Value-Added Tax - France

-

-

 

97

85

Others

-

-

 

46

46

Total current

125

105

 

865

808

           

Noncurrent

         

ICMS (note 11.1)

352

319

 

1,878

1,681

PIS/COFINS

3

-

 

327

308

INSS

93

73

 

145

147

Total noncurrent

448

392

 

2,350

2,136

           

Total

573

497

 

3,215

2,944

11.1.ICMS is expected to be realized as follows:

In

Parent Company

Consolidated

 

 

 

Up to one year

101

603

2017

87

521

2018

88

606

2019

83

506

2020

75

207

2021

19

38

 

453

2,481

 

 

 

 


 

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

 

Companhia Brasileira de Distribuição

 

Notes to the interim financial information

March 31, 2015

(In millions of Brazilian reais, unless otherwise stated)

 

12.  Related parties

12.1.Management and Audit Comitee compensation

The expenses related to management compensation (officers appointed pursuant to the Bylaws including members of the Board of Directors and the related support comittees) Fiscal Council and Audit Committee remuneration recorded in the Company’s statement of income for the periods ended March 31, 2015 and 2014, were as follows:

 

Base salary

 

Variable compensation

 

Stock option plan

 

Total

 

2015

2014

 

2015

2014

 

2015

2014

 

2015

2014

Board of directors (*)

1

1

 

-

-

 

-

-

 

1

1

Executive officers

8

25

 

5

5

 

1

1

 

14

31

 

9

26

 

5

5

 

1

1

 

15

32

 (*) 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.

 

 

 

 

 


 

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

 

Companhia Brasileira de Distribuição

 

Notes to the interim financial information

March 31, 2015

(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 2014, in note 12.

 

 

Parent company

 

Balances

 

Transactions

 

Trade receivables

 

Other assets

 

Trade payables

 

Other liabilities

 

Sales

 

Purchases

 

Revenues
(expenses)

 

2015

2014

 

2015

2014

 

2015

2014

 

2015

2014

 

2015

2014

 

2015

2014

 

2015

2014

Controlling shareholders

                                       

Casino

-

-

 

-

-

 

4

2

 

25

19

 

-

-

 

-

-

 

(14)

(6)

Wilkes Participações

-

-

 

-

-

 

-

-

 

-

-

 

-

-

 

-

-

 

(1)

(1)

Euris

-

-

 

-

-

 

-

-

 

2

1

 

-

-

 

-

-

 

-

-

Subsidiaries

                                       

Novasoc Comercial

-

-

 

-

-

 

-

-

 

4

-

 

-

84

 

-

1

 

-

2

Sé Supermecados

48

52

 

-

-

 

5

3

 

1,484

1,417

 

122

23

 

2

-

 

5

1

Sendas Distribuidora

39

60

 

98

182

 

25

39

 

-

-

 

89

86

 

67

73

 

26

11

Barcelona

-

2

 

39

17

 

3

9

 

-

-

 

-

-

 

-

-

 

-

-

Via Varejo

1

-

 

-

-

 

1

2

 

337

299

 

-

-

 

-

-

 

(36)

(6)

VVLOG Logística Ltda

-

-

 

-

-

 

-

-

 

1

1

 

-

-

 

-

-

 

-

-

Nova Pontocom

-

-

 

133

123

 

-

-

 

-

2

 

-

-

 

-

-

 

6

-

Xantocarpa

-

-

 

2

1

 

-

1

 

-

-

 

-

-

 

-

-

 

-

-

GPA M&P

-

-

 

3

1

 

-

-

 

-

-

 

-

-

 

-

-

 

-

-

GPA Logistica

-

-

 

24

23

 

17

20

 

-

-

 

-

-

 

-

-

 

-

-

Posto Duque - Salim Maluf

-

-

 

4

4

 

-

-

 

-

-

 

-

-

 

-

-

 

-

-

Posto GPA - Santo André

-

-

 

1

1

 

-

-

 

-

-

 

-

-

 

-

-

 

-

-

Posto GPA - Império

-

-

 

3

3

 

-

-

 

-

-

 

-

-

 

-

-

 

-

-

Posto Duque - Lapa

-

-

 

1

1

 

-

-

 

-

-

 

-

-

 

-

-

 

-

-

Posto GPA - Ciara

-

-

 

2

2

 

-

-

 

-

-

 

-

-

 

-

-

 

-

-

Others

-

1

 

2

-

 

-

-

 

2

1

 

-

-

 

-

-

 

-

-

Subtotal

88

115

 

312

358

 

55

76

 

1,855

1,740

 

211

193

 

69

74

 

(14)

1

 

 

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

 

Companhia Brasileira de Distribuição

 

Notes to the interim financial information

March 31, 2015

(In millions of Brazilian reais, unless otherwise stated)

 

 

12.  Related parties – Continued

12.1.Balances and transactions with related parties - Continued

 

 

Parent company

 

Balances

 

Transactions

 

Trade receivables

 

Other assets

 

Trade payables

 

Other liabilities

 

Sales

 

Purchases

 

Revenues
(expenses)

 

2015

2014

 

2015

2014

 

2015

2014

 

2015

2014

 

2015

2014

 

2015

2014

 

2015

2014

Associates

                                       

FIC

-

-

 

2

-

 

4

7

 

-

11

 

-

-

 

-

-

 

10

6

Other related parties

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Management Nova Pontocom

-

-

 

39

39

 

-

-

 

-

-

 

-

-

 

-

-

 

1

1

Instituto Grupo Pão de Açúcar

-

-

 

-

-

 

-

-

 

-

-

 

-

-

 

-

-

 

(2)

(2)

Others

-

-

 

2

1

 

-

-

 

-

-

 

-

-

 

-

-

 

-

-

Subtotal

-

-

 

43

40

 

4

7

 

-

11

 

-

-

 

-

-

 

9

5

Total

88

115

 

355

398

 

59

83

 

1,855

1,751

 

211

193

 

69

74

 

(5)

6

 

 

 

 

 

 


 

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

 

Companhia Brasileira de Distribuição

 

Notes to the interim financial information

March 31, 2015

(In millions of Brazilian reais, unless otherwise stated)

 

 

12.  Related parties – Continued

12.1.Balances and transactions with related parties – Continued

 

 

Consolidated

 

Balances

 

Transactions

 

Trade receivables

 

Other assets

 

Trade payables

 

Other liabilities

 

Sales

 

Purchases

 

Revenues
(expenses)

 

2015

2014

 

2015

2014

 

2015

2014

 

2015

2014

 

2015

2014

 

2015

2014

 

2015

2014

Controlling shareholder

                                       

Casino

25

-

 

-

-

 

115

2

 

72

104

 

-

-

 

-

-

 

(15)

(6)

Wilkes Participações

-

-

 

-

-

 

-

-

 

1

-

 

-

-

 

-

-

 

(1)

(1)

Euris

-

-

 

-

-

 

-

-

 

1

1

 

-

-

 

-

-

 

-

-

Casino’s subsidiaries (note 12.3):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Casino France - Cash Pool

-

-

 

-

-

 

-

-

 

-

50

 

-

-

 

-

-

 

-

-

Polca Emprestimos (i)

-

-

 

-

-

 

-

-

 

829

12

 

-

-

 

-

-

 

-

-

Others

12

-

 

-

-

 

5

-

 

10

9

 

-

-

 

-

-

 

23

-

C´est chez vous

2

-

 

-

-

 

19

26

 

-

26

 

-

-

 

-

-

 

(11)

-

EMC

-

-

 

-

-

 

23

-

 

-

15

 

-

-

 

-

-

 

(38)

-

Exito

3

28

 

-

-

 

58

-

 

-

4

 

-

-

 

-

-

 

(22)

-

Easydis

-

-

 

-

-

 

62

55

 

-

-

 

-

-

 

-

-

 

(39)

-

Big C

2

         

1

   

11

               

(2)

-

Associates

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FIC

-

-

 

13

8

 

5

9

 

-

14

 

-

-

 

-

-

 

13

2

Subtotal

44

28

 

13

8

 

288

92

 

924

235

 

-

-

 

-

-

 

(92)

(5)

 

 

 

 


 

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

 

Companhia Brasileira de Distribuição

 

Notes to the interim financial information

March 31, 2015

(In millions of Brazilian reais, unless otherwise stated)

 

12.  Related parties – Continued

12.1.Balances and transactions with related parties - Continued

 

 

Consolidated

 

Balances

 

Transactions

 

Trade receivables

 

Other assets

 

Trade payables

 

Other liabilities

 

Sales

 

Purchases

 

Revenues
(expenses)

 

2015

2014

 

2015

2014

 

2015

2014

 

2015

2014

 

2015

2014

 

2015

2014

 

2015

2014

Other related parties

                                       

Casas Bahia Comercial Ltda

-

-

 

278

263

 

-

-

 

-

26

 

-

-

 

-

-

 

(66)

(61)

Management Nova Pontocom

-

-

 

39

38

 

-

-

 

-

-

 

-

-

 

-

-

 

1

1

Instituto Grupo Pão de Açúcar

-

-

 

-

-

 

-

-

 

-

-

 

-

-

 

-

-

 

(2)

(2)

Others

1

-

 

3

4

 

-

-

 

-

-

 

-

-

 

-

-

 

-

-

Subtotal

1

-

 

320

305

 

-

-

 

-

26

 

-

-

 

-

-

 

(67)

(62)

Total

45

28

 

333

313

 

288

92

 

924

261

 

-

-

 

-

-

 

(159)

(67)

 

 

 

 


 

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

 

Companhia Brasileira de Distribuição

 

Notes to the interim financial information

March 31, 2015

(In millions of Brazilian reais, unless otherwise stated)

 

12.  Related parties – Continued

12.3.Balances with Casino Group companies:

(i)      Polca: Casino Group entity that has a cash centralization agreement with Cdiscount Group entities. This balance yields EONIA (Euro Overnight Index Average), plus 0.5% per annum on the outstanding cash balance in favor of Polca or Cdiscount. The balance payable as at March 31, 2015 was R$829;

 

 

 

 


 

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

 

Companhia Brasileira de Distribuição

 

Notes to the interim financial information

March 31, 2015

(In millions of Brazilian reais, unless otherwise stated)

 

13.  Investments

 

The detailed information on investments was presented in the annual financial statements for 2014, in note 13.

13.1.Breakdown of investments

 

Parent Company

Sendas

Novasoc

Via Varejo

Nova Pontocom

NCB (*)

Barcelona

Bellamar

GPA M&P

Others

Total

Balances at 12.31.2014

2,806

1,709

144

1,890

158

507

690

286

178

23

8,391

Share of profit (loss) of subsidiaries and associates

4

46

(3)

104

(31)

(3)

8

21

-

3

149

Share-based payment

-

-

-

1

-

-

-

-

-

-

1

Other movements (**)

-

-

-

(3)

(5)

-

-

-

-

-

(8)

Balances at 3.31.2015

2,810

1,755

141

1,992

122

504

698

307

178

26

8,533

 

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

 

(**) Includes the effects of the exchange rate changes on translation of the foreign subsidiaries’ financial information.

 

 

 

 


 

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

 

Companhia Brasileira de Distribuição

 

Notes to the interim financial information

March 31, 2015

(In millions of Brazilian reais, unless otherwise stated)                                                      

 

13.  Investments – Continued

13.1.Breakdown of investments – Continued

 

Consolidated

 

FIC

BINV

Others

Total

Balances at 12.31.2014

373

21

7

401

Share of profit (loss) of associates

30

(2)

-

28

Write-offs

-

-

(6)

(6)

Exchange rate changes

-

-

(1)

(1)

Balances at 3.31.2015

403

19

-

422

14.  Business combination

The detailed information on business combination was presented in the annual financial statements for  2014, in note 14.There were no business combination for the three-month period ended March 31, 2015.

 

 

 


 

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

 

Companhia Brasileira de Distribuição

 

Notes to the interim financial information

March 31, 2015

(In millions of Brazilian reais, unless otherwise stated)                                                      

 

15.  Property and equipment

 

 

Parent Company

 

Balante at 12.31.2014

Additions

Depreciation

Write-offs

Transfers

Balance at 3.31.2015

Land

1,213

-

-

(7)

5

1,211

Buildings

1,853

1

(15)

-

-

1,839

Leasehold improvements

1,635

2

(32)

(1)

56

1,660

Machinery and equipment

806

66

(36)

(2)

(1)

833

Facilities

161

3

(4)

-

1

161

Furniture and fixtures

312

25

(11)

(1)

-

325

Vehicles

17

2

(1)

-

-

18

Construction in progress

65

55

-

-

(62)

58

Others

38

9

(4)

-

(4)

39

Total

6,100

163

(103)

(11)

(5)

6,144

             

Finance lease

           

IT equipment

7

-

(1)

-

-

6

Buildings

18

-

-

-

-

18

 

25

-

(1)

-

-

24

Total

6,125

163

(104)

(11)

(5)

6,168

 

 

 


 

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

 

Companhia Brasileira de Distribuição

 

Notes to the interim financial information

March 31, 2015

(In millions of Brazilian reais, unless otherwise stated)                                                      

 

15.  Property and equipment - Continued 

 

 

Parent Company

 

Balante at 3.31.2015

 

Balante at 12.31.2014

 

Cost

Accumulated depreciation

Net

 

Cost

Accumulated depreciation

Net

Land

1,211

-

1,211

 

1,213

-

1,213

Buildings

2,755

(916)

1,839

 

2,754

(901)

1,853

Leasehold improvements

2,929

(1,269)

1,660

 

2,873

(1,238)

1,635

Machinery and equipment

1,896

(1,063)

833

 

1,842

(1,036)

806

Facilities

388

(227)

161

 

384

(223)

161

Furniture and fixtures

743

(418)

325

 

721

(409)

312

Vehicles

29

(11)

18

 

27

(10)

17

Construction in progress

58

-

58

 

65

-

65

Others

109

(70)

39

 

105

(67)

38

 

10,118

(3,974)

6,144

 

9,984

(3,884)

6,100

               

Finance lease

             

IT equipment

32

(26)

6

 

32

(25)

7

Buildings

34

(16)

18

 

34

(16)

18

 

66

(42)

24

 

66

(41)

25

Total

10,184

(4,016)

6,168

 

10,050

(3,925)

6,125

 
 

 

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

 

Companhia Brasileira de Distribuição

 

Notes to the interim financial information

March 31, 2015

(In millions of Brazilian reais, unless otherwise stated)                                                      

 

15.  Property and equipment - Continued

 

Consolidated

 

Balance at 12.31.2014

Additions

Depreciation

Write-offs

Transfers

Exchange rate changes

Balance at 3.31.2015

Land

1,449

-

-

(7)

6

-

1,448

Buildings

2,047

11

(16)

-

-

-

2,042

Leasehold improvements

3,182

60

(56)

(2)

103

-

3,287

Machinery and equipment

1,605

119

(74)

(12)

9

-

1,647

Facilities

381

14

(11)

-

7

1

392

Furniture and fixtures

601

45

(22)

(3)

2

1

624

Vehicles

121

3

(3)

(1)

-

-

120

Construction in progress

166

84

-

-

(127)

-

123

Others

73

19

(7)

-

(4)

-

81

Total

9,625

355

(189)

(25)

(4)

2

9,764

               

Finance lease

             

Equipment

16

-

(1)

-

(1)

-

14

Hardware

26

-

(5)

-

1

-

22

Facilities

1

-

-

-

-

-

1

Furniture and fixtures

7

-

-

-

-

-

7

Vehicles

1

-

-

-

-

-

1

Buildings

23

-

-

-

-

-

23

 

74

-

(6)

-

-

-

68

Total

9,699

355

(195)

(25)

(4)

2

9,832

 

 

 

 


 

15.    Property and equipment – Continued

 

Consolidated

 

Balance at 3.31.2015

 

Balance at 12.31.2014

 

Cost

Accumulated depreciation

Net

 

Cost

Accumulated depreciation

Net

Land

1,448

-

1,448

 

1,449

-

1,449

Buildings

3,025

(983)

2,042

 

3,013

(966)

2,047

Leasehold improvements

5,091

(1,804)

3,287

 

4,929

(1,747)

3,182

Machinery and equipment

3,299

(1,652)

1,647

 

3,191

(1,586)

1,605

Facilities

745

(353)

392

 

722

(341)

381

Furniture and fixtures

1,214

(590)

624

 

1,171

(570)

601

Vehicles

179

(59)

120

 

179

(58)

121

Construction in progress

123

-

123

 

166

-

166

Others

203

(122)

81

 

188

(115)

73

 

15,327

(5,563)

9,764

 

15,008

(5,383)

9,625

               

Finance lease

             

Equipment

35

(21)

14

 

36

(20)

16

Hardware

174

(152)

22

 

174

(148)

26

Facilities

2

(1)

1

 

2

(1)

1

Furniture and fixtures

16

(9)

7

 

15

(8)

7

Vehicles

2

(1)

1

 

2

(1)

1

Buildings

44

(21)

23

 

44

(21)

23

 

273

(205)

68

 

273

(199)

74

Total

15,600

(5,768)

9,832

 

15,281

(5,582)

9,699

15.1.   Capitalized borrowing costs

The consolidated borrowing costs for the three-month period ended March 31, 2015 were R$4 (R$3 for the three-month period ended March 31, 2014). The rate used to determine the borrowing costs eligible for capitalization was 104.63% of the CDI (105.17% of the CDI for the period ended March 31,2014), corresponding to the effective interest rate on the Company’s borrowings.

15.2.   Additions to property and equipment

 

Parent Company

Consolidated

 

3.31.2015

3.31.2014

3.31.2015

3.31.2014

       

Additions

163

97

355

238

Capitalized interest

(2)

(2)

(4)

(3)

Fixed assets financing - Additions

(142)

-

(168)

-

Fixed assets financing - Payments

192

-

230

-

Total

211

95

413

235

 

 

 


 

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

 

Companhia Brasileira de Distribuição

 

Notes to the interim financial information

March 31, 2015

(In millions of Brazilian reais, unless otherwise stated)                                                      

 

15.       Property and equipment - Continued

15.3.   Other information

As at March 31, 2015, the Company and its subsidiaries recorded in cost of sales and services the amount of R$12 (R$10 as at March 31, 2014) in parent company and R$32 (R$26 as at March 31, 2014) in consolidated referring to the depreciation of its fleet of trucks, machinery, buildings and facilities related to the distribution centers.

The Company did not identify evidence of impairment of its property and equipment items that would require a new impairment test as at March 31, 2015.

 

 

 

 

 


 

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

 

Companhia Brasileira de Distribuição

 

Notes to the interim financial information

March 31, 2015

(In millions of Brazilian reais, unless otherwise stated) 

16.  Intangible assets

The detailed information on intangible assets was presented in the annual financial statements for 2014, in note 16.

 

Parent company

 

Balance at 12.31.2014

Additions

Amortization

Balance at 3.31.2015

Goodwill - home appliances

179

-

-

179

Goodwill - retail

394

-

-

394

Commercial rigths - retail (note 16.5)

43

-

-

43

Software and implementation

579

24

(24)

579

Total

1,195

24

(24)

1,195

                                                                               

 

 

     

   
 

Balance at 3.31.2015

 

Balance at 12.31.2014

 

Cost

Accumulated
amortization

Net

 

Cost

Accumulated
amortization

Net

               

Goodwill - home appliances

179

-

179

 

179

-

179

Goodwill - retail

1,113

(719)

394

 

1,113

(719)

394

Commercial rights - retail

43

-

43

 

43

-

43

Software and implementation

968

(389)

579

 

943

(364)

579

 

2,303

(1,108)

1,195

 

2,278

(1,083)

1,195

 

 

 

 


 

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

 

Companhia Brasileira de Distribuição

 

Notes to the interim financial information

March 31, 2015

(In millions of Brazilian reais, unless otherwise stated)            

16.  Intangible assets – Continued

 

Consolidated

 

Balance at 12.31.2014

Additions

Amortization

Write-offs

Transfers

Exchange rate changes

Balance at 3.31.2015

Goodwill - cash and carry

362

-

-

-

-

-

362

Goodwill - home appliances

920

-

-

-

-

-

920

Goodwill - retail

747

-

-

-

-

-

747

Goodwill - e-commerce

254

-

-

-

-

22

276

Brand - cash and carry

39

-

-

-

-

-

39

Brand - home appliances

2,061

-

-

-

-

-

2,061

Brand - e-commerce

30

-

-

-

-

3

33

Commercial rights - home appliances

574

-

(1)

-

-

-

573

Commercial rights - retail

46

-

-

-

-

-

46

Commercial rights - cash and carry

34

-

-

-

-

-

34

Costumer relationship - home appliances

2

-

-

-

-

-

2

Lease agreement under advantageous condition - NCB

97

-

(6)

-

-

-

91

Contractual rights

179

-

(8)

-

-

-

171

Software

1,012

73

(51)

(17)

20

14

1,051

Software CL

91

-

(3)

-

-

-

88

Others

47

27

-

(1)

(19)

4

58

Total

6,495

100

(69)

(18)

1

43

6,552

 

 

 

 


 

Companhia Brasileira de Distribuição

 

Notes to the interim financial information

March 31, 2015

(In millions of Brazilian reais, unless otherwise stated)                                                      

 

16.  Intangible assets – Continued

 

Consolidated

 

Balance at 3.31.2015

 

Balance at 12.31.2014

 

Cost

Accumulated
amortization

Net

 

Cost

Accumulated
amortization

Net

               

Goodwill - cash and carry (note 16.1)

371

(9)

362

 

371

(9)

362

Goodwill - home appliances (note 16.1)

920

-

920

 

920

-

920

Goodwill - retail (note 16.1)

1,848

(1,101)

747

 

1,848

(1,101)

747

Goodwill - e-commerce (note 16.1)

276

-

276

 

254

-

254

Brand - cash and carry

39

-

39

 

39

-

39

Brand - home appliances

2,061

-

2,061

 

2,061

-

2,061

Brand - e-commerce

33

-

33

 

30

-

30

Commercial rights - home appliances

637

(64)

573

 

637

(63)

574

Commercial rights - retail

46

-

46

 

46

-

46

Commercial rights - cash and carry

34

-

34

 

34

-

34

Costumer relationship - home appliances

34

(32)

2

 

34

(32)

2

Lease agreement under advantageous condition - NCB

292

(201)

91

 

292

(195)

97

Contractual rights

186

(15)

171

 

186

(7)

179

Software

1,667

(616)

1,051

 

1,621

(609)

1,012

Software CL

112

(24)

88

 

112

(21)

91

Others

70

(12)

58

 

58

(11)

47

 

8,626

(2,074)

6,552

 

8,543

(2,048)

6,495

16.1.Impairment testing of goodwill and intangible assets

 

Goodwill and intangible assets were tested for impairment as at December 31, 2014 according to the method described in note 4 - Significant accounting policies, in the financial statements for the year ended December 31, 2014 released on February 12, 2015.

 

As a result of the impairment test conducted in 2014 and because there is no evidence of impairment as at March 31, 2015, the Company concluded that it is not necessary to conduct a new impairment test of these assets. For the year ending December 31, 2015, the Company’s management will conduct a new impairment test for all goodwill and intangible assets recognized until this date.

16.2.Additions to intangible assets

 

Parent Company

Consolidated

 

3.31.2015

3.31.2014

3.31.2015

3.31.2014

       

Additions

24

19

100

41

Intangible assets financing - Additions

(3)

-

(3)

-

Intangible assets financing - Payments

6

-

6

-

Total

27

19

103

41

 

 

 

 

 


 

Companhia Brasileira de Distribuição

 

Notes to the interim financial information

March 31, 2015

(In millions of Brazilian reais, unless otherwise stated)                                                      

 

17.    Trade payables

 

Parent Company

 

Consolidated

 

3.31.2015

12.31.2014

 

3.31.2015

12.31.2014

           

Product suppliers

2,616

3,606

 

10,732

13,437

Service suppliers

126

114

 

742

775

Rebates (note 17.1)

(320)

(540)

 

(475)

(890)

 

2,422

3,180

 

10,999

13,322

 

17.1 Accounts receivable from vendors

Include bonuses obtained from suppliers, recorded as a reduction of trade payables, as agreed between the parties.

18.    Borrowings and financing

The detailed information on borrowings and financing was presented in the annual financial statements for  2014, in note 18.

18.1.Debt breakdown

 

 

Parent Company

Consolidated

 

Average rate

3.31.2015

12.31.2014

3.31.2015

12.31.2014

 

         

Current

         

Debentures

         

Debentures, net (note 18.4)

 

2,090

2,052

2,498

2,672

           

Borrowings and financing

         

Local currency

         

BNDES (note 18.5)

TJLP(*) + 3.55 per year

82

82

86

89

BNDES (note 18.5)

3.68% per year

9

8

15

14

IBM

CDI(**) - 0.71% per year

-

-

35

34

Working capital

104.75% of CDI

188

481

243

753

Working capital

13.60% per year

219

213

2,745

2,953

Working capital

TR(***) + 9.98% per year

-

-

2

-

Finance lease (note 24)

 

26

25

34

34

Swap contracts (note 18.6)

102.00% of CDI

(13)

(12)

(13)

(12)

Borrowing cost

 

(2)

(2)

(2)

(3)

   

509

795

3,145

3,862

Foreign currency

         

Working capital

USD + 1.38% per year

227

43

245

56

Swap contracts (note 18.6)

103.15% of CDI

(54)

5

(58)

4

 

 

173

48

187

60

Total current

 

2,772

2,895

5,830

6,594

 

 

 

 

71

 

 


 

Companhia Brasileira de Distribuição

 

Notes to the interim financial information

March 31, 2015

(In millions of Brazilian reais, unless otherwise stated)

 

18.  Borrowings and financing – Continued

18.1.Debt breakdown – Continued

 

 

Parent Company

Consolidated

Noncurrent

Weighted average rate

3.31.2015

12.31.2014

3.31.2015

12.31.2014

         

Debentures

         

Debentures, net (note 18.4)

 

896

896

896

896

         

Borrowings and financing

         

Local currency

         

BNDES (note 18.5)

TJLP(*) + 3.60 per year

62

82

61

82

BNDES (note 18.5)

3.01% per year

14

14

64

57

IBM

CDI(**) - 0.71% per year

-

-

64

74

Working capital

13.74% per year

-

-

113

136

Working capital

107.08% of CDI

889

874

1,025

1,006

Working capital

TR(***) + 9.88 per year

-

-

75

21

Finance lease

(note 24)

125

131

222

229

Borrowing cost

 

(4)

(5)

(7)

(6)

   

1,086

1,096

1,617

1,599

Foreign currency

         

Working capital (i)

USD + 1.79% per year

897

669

1,208

669

Swap contracts (note 18.6)

102.26% of CDI

(169)

(30)

(189)

(30)

   

728

639

1,019

639

Total noncurrent

 

2,710

2,631

3,532

3,134

 

(*) Long-term interest rate - TJLP

(**) Interbank deposit certificate - CDI

(***) Benchmark reference rate - TR

18.2.Changes in borrowings

Parent Company

 

Consolidated

At December 31, 2014

5,526

 

9,728

Additions

215

 

1,571

Accrued interest

136

 

245

Accrued swap

(178)

 

(211)

Mark-to-market

1

 

1

Monetary and exchange rate changes

199

 

236

Borrowing cost

1

 

1

Interest paid

(103)

 

(235)

Payments

(296)

 

(1,955)

Swap paid

(19)

 

(19)

At March 31, 2015

5,482

 

9,362

 

 

 

 

72

 

 


 

Companhia Brasileira de Distribuição

 

Notes to the interim financial information

March 31, 2015

(In millions of Brazilian reais, unless otherwise stated)

 

18.  Borrowings and financing – Continued

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

Year

Parent Company

 

Consolidated

2016

525

 

952

2017

1,014

 

1,194

2018

204

 

247

After 2019

974

 

1,150

Subtotal

2,717

 

3,543

     

Borrowing costs

(7)

 

(11)

Total

2,710

 

3,532

73

 

 


 

Companhia Brasileira de Distribuição

 

Notes to the interim financial information

March 31, 2015

(In millions of Brazilian reais, unless otherwise stated)

18.  Borrowings and financing – Continued

18.4.Debentures

 

 

 

 

 

Date

 

 

Parent Company

Consolidated

 

Type

Issue amount

Outstanding debentures

Issue

Maturity

Annual financial charges

Unit price

3.31.2015

12.31.2014

3.31.2015

12.31.2014

Parent Company

           

 

 

 

 

 

10th Issue – 1st series - GPA

No preference

800,000

80,000

12/29/11

6/29/15

108.5% of CDI

10,315

825

801

825

801

11th Issue – GPA

No preference

1,200,000

120,000

5/2/12

11/2/15

CDI + 1%

10,504

1,260

1,223

1,260

1,223

12th Issue – GPA

No preference

900,000

900,000

9/12/14

9/12/19

107.00% of CDI

1,007

906

930

906

930

                       

Subsidiaries

                     

3rd Issue – 1st Series – Via Varejo

No preference

400,000

40,000

1/30/12

7/30/15

CDI + 1%

10,200

-

-

408

420

1st Issue – 2nd Series – Via Varejo

No preference

200,000

-

6/29/12

1/29/15

CDI + 0.72%

-

-

-

-

200

                     

Borrowing cost

             

(5)

(6)

(5)

(6)

Parent company/Consolidated – current and noncurrent

             

2,986

2,948

3,394

3,568

Current liabilities

             

2,090

2,052

2,498

2,672

Noncurrent liabilities

             

896

896

896

896

 

 

74

 

 


 

Companhia Brasileira de Distribuição

 

Notes to the interim financial information

March 31, 2015

(In millions of Brazilian reais, unless otherwise stated)

 

18.  Borrowings and financing – Continued

18.5 Guarantees

The Company signed promissory notes and letters of guarantee as collateral for borrowings and financing with BNDES.

18.6 Swap contracts

The Company uses swap transactions for 100% of its borrowings denominated in US dollars and fixed interest rates, exchanging these obligations for Real linked to CDI (floating) interest rates. These contracts have a total debt term and protect the interest and the principal. The weighted average annual rate of CDI in 2015 was 11.26% (8.90% in 2014).

18.7 Credit facilities

The Company and subsidiaries entered into credit facility agreements in the amount of R$1,350. These agreements were entered into under market conditions and are effective for 2016 and 2017.

 

75

 

 


 

Companhia Brasileira de Distribuição

 

Notes to the interim financial information

March 31, 2015

(In millions of Brazilian reais, unless otherwise stated)

 

19.    Financial instruments

The detailed information on financial instruments was presented in the annual financial statements for  2014, in note 19.

 

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

 

3.31.2015

12.31.2014

3.31.2015

12.31.2014

Financial assets:

 

 

   

Loans and receivables (including cash)

       

Cash and cash equivalents

1,985

2,923

6,145

11,149

Trade receivables and other receivables

382

462

5,604

4,246

Related parties - assets (*)

355

398

333

313

Financial liabilities:

       

Other financial liabilities - amortized cost

       

Related parties - liabilities (*)

(1,855)

(1,751)

(924)

(261)

Trade payables

(2,422)

(3,180)

(10,999)

(13,322)

Financing for purchase of assets

(35)

(88)

(41)

(106)

Acquisition of noncontrolling interest

-

-

(136)

(130)

Debentures

(2,986)

(2,948)

(3,394)

(3,568)

Borrowings and financing

(1,389)

(1,691)

(4,479)

(5,241)

Fair value through profit or loss

       

Borrowings and financing, including derivatives

(1,107)

(887)

(1,489)

(919)

Net exposure

(7,072)

(6,762)

(9,380)

(7,839)

 

(*)Transactions with related parties refer mainly to transactions between the Company and its subsidiaries and other related entities and were substantially accounted for in accordance with the prices, terms and conditions agreed between the parties.

 

The fair value of other financial instruments detailed in table above approximates the carrying amount based on the existing terms and conditions. The financial instruments measured at amortized cost, the related fair values of which differ from the carrying amounts, are disclosed in note 19.3.

 

76

 

 


 

Companhia Brasileira de Distribuição

 

Notes to the interim financial information

March 31, 2015

(In millions of Brazilian reais, unless otherwise stated)

 

19.  Financial instruments – Continued

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

 

(i)       Capital risk management

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

There were no changes as to objectives, policies or processes during the three-months period ended March 3, 2015.

   

Parent Company

 

Consolidated

   

3.31.2015

12.31.2014

 

3.31.2015

12.31.2014

Borrowings and financing

 

5,482

5,526

 

9,362

9,728

(-) Cash and cash equivalents

 

(1,985)

(2,923)

 

(6,145)

(11,149)

Net debt (cash)

 

3,497

2,603

 

3,217

(1,421)

             

Equity

 

10,766

10,580

 

14,717

14,482

Equity-net debt ratio

 

14,263

13,183

 

17,934

13,061

Net indebtedness ratio

 

0.32

0.25

 

0.22

(0.10)

 

(ii)      Liquidity risk management

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

The table below summarizes the aging profile of the Company’s financial liabilities as at March 31, 2015 and December 31, 2014.

19.1.1.     Parent Company

 

Parent Company

 

Up to 1 Year

 

1 – 5 years

 

More than 5 years

 

Total

 

2015

2014

 

2015

2014

 

2015

2014

 

2015

2014

Borrowings and financing

772

867

 

2,183

2,006

 

9

8

 

2,964

2,881

Debentures

2,329

2,313

 

1,269

1,315

 

-

-

 

3,598

3,628

Derivatives

26

50

 

(94)

(38)

 

-

-

 

(68)

12

Finance lease

30

29

 

98

100

 

38

42

 

166

171

Trade payables

2,422

3,180

 

-

-

 

-

-

 

2,422

3,180

Total

5,579

6,439

 

3,456

3,383

 

47

50

 

9,082

9,872

 

 

77

 

 


 

Companhia Brasileira de Distribuição

 

Notes to the interim financial information

March 31, 2015

(In millions of Brazilian reais, unless otherwise stated)

 

 

19.  Financial instruments – Continued

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

 

 (ii)   Liquidity management risk – Continued

19.1.2.     Consolidated

 

Consolidated

 

Up to 1 Year

 

1 – 5 years

 

More than 5 years

 

Total

 

2015

2014

 

2015

2014

 

2015

2014

 

2015

2014

Borrowings and financing

3,536

4,076

 

2,991

2,465

 

101

46

 

6,628

6,587

Debentures

2,755

2,964

 

1,269

1,315

 

-

-

 

4,024

4,279

Derivatives

57

50

 

(90)

(36)

 

7

1

 

(26)

15

Finance lease

48

48

 

173

174

 

92

101

 

313

323

Trade payables

10,999

13,322

 

-

-

 

-

-

 

10,999

13,322

Acquisition of noncontrolling interest

70

73

 

73

71

 

-

-

 

143

144

Total

17,465

20,533

 

4,416

3,989

 

200

148

 

22,081

24,670

 

(iii)     Derivative financial instruments

 

 

 

Consolidated

   

Notional value

 

Fair value

   

3.31.2015

12.31.2014

 

3.31.2015

12.31.2014

Fair value hedge

 

 

 

 

 

 

Purpose of hedge (debt)

 

1,396

842

 

1,747

959

             

Long position (buy)

   

-

   

-

Prefixed rate

11.58% per year

205

151

 

294

234

US$ + fixed

1.79% per year

1,191

691

 

1,458

732

   

1,396

842

 

1,752

966

Short position (sell)

           
 

102.44% per year

(1,396)

(842)

 

(1,491)

(928)

Net hedge position

 

-

-

 

261

38

 

Realized and unrealized gains and losses on these contracts during the three-month period ended March 31, 2015 are recorded in financial income (expenses), net. and the balance payable at fair value is R$261 (R$38 as at December 31, 2014), recorded in line item  “Borrowings and financing”.

The effects of the fair value hedge recorded in the statement of income for the period ended March 31, 2015 were a gain of R$208 (loss of R$25 as at March 31, 2014).

 

78

 

 


 

Companhia Brasileira de Distribuição

 

Notes to the interim financial information

March 31, 2015

(In millions of Brazilian reais, unless otherwise stated)

 

19.  Financial instruments – Continued

19.2.Sensitivity analysis of financial instruments

 

The Company discloses the net exposure of the derivative financial instruments, the corresponding financial instruments and certain financial instruments in the sensitivity analysis table below, for each of the scenarios mentioned.

For the probable scenario, the weighted average exchange rate was R$3.76 on the due date, and the weighted interest rate was 13.39% per year. The sources used are the same as those of the annual financial statements for 2014.

 

(i)       Fair value hedge (fixed rate)

 

 

 

 

 

 

Market projection

Transactions

 

Risk

 

Balance at 3.31.2015

 

Scenario I

 

Scenario II

 

Scenario III

 

 

 

 

             

Debt at fixed rate

 

 

 

(294)

 

(460)

 

(460)

 

(460)

Swap (long position at fixed rate)

 

 

 

294

 

460

 

460

 

460

 

 

 Net effect

 

-

 

-

 

-

 

-

 

 

 

 

             

Swap (short position in CDI)

 

CDI increase

 

(281)

 

(542)

 

(676)

 

(858)

 

 

 

 

             

Total net effect (loss)

 

 

 

   

(261)

 

(395)

 

(577)

 

(ii)      Fair value hedge (exchange rate)

 

 

 

 

 

 

Market projection

Transactions

 

Risk

 

Balance at 3.31.2015

 

Scenario I

 

Scenario II

 

Scenario III

 

 

 

 

 

 

 

 

 

 

 

Debt - US$

 

US$ increase

 

(1,453)

 

(1,799)

 

(2,249)

 

(2,698)

Swap (long position in US$)

 

 

 

1,458

 

1,809

 

2,261

 

2,713

 

 

Net effect

 

5

 

10

 

12

 

15

 

 

 

 

             

Swap (short position in CDI)

 

CDI increase

 

(1,211)

 

(1,554)

 

(1,633)

 

(1,713)

 

 

 

 

             

Estimated financial liabilities

 

 

 

(1,206)

 

(1,544)

 

(1,621)

 

(1,698)

 

 

 

 

             

Total net effect (loss)

 

 

 

   

(338)

 

(415)

 

(492)

 

 

 

 

 

79

 

 


 

Companhia Brasileira de Distribuição

 

Notes to the interim financial information

March 31, 2015

(In millions of Brazilian reais, unless otherwise stated)

 

19.  Financial instruments – Continued

19.2.Sensitivity analysis of financial instruments - Continued

(iii)     Other financial instruments

     

Market projection

Transactions

Risk (CDI increase)

Balance at 3.31.2015

Scenario I

 

Scenario II

 

Scenario III

 

 

 

 

 

 

 

 

   

 

 

 

 

 

 

Debentures

CDI + 1%

(1,260)

(1,444)

 

(1,486)

 

(1,529)

Debentures

107.83% of CDI

(1,731)

(1,981)

 

(2,044)

 

(2,106)

Debentures - Via Varejo

CDI + 1%

(408)

(467)

 

(481)

 

(495)

Bank loans - CBD

106.7% of CDI

(1,078)

(1,232)

 

(1,270)

 

(1,309)

Leases

100.09% of CDI

(202)

(230)

 

(236)

 

(243)

Leases

95% of CDI

(24)

(27)

 

(27)

 

(28)

Bank loans- Via Varejo

CDI - 0.71%

(102)

(115)

 

(118)

 

(121)

Bank loans - Barcelona

106.92 % of CDI

(191)

(219)

 

(226)

 

(232)

Total borrowings and financing exposure

 

(4,996)

(5,715)

 

(5,888)

 

(6,063)

 

           

Cash and cash equivalents (*)

100.73% of CDI (*)

5,185

5,886

 

6,059

 

6,234

Net exposure

 

189

171

 

171

 

171

Total net effect – gain (loss)

   

(18)

 

(18)

 

(18)

(*) weighted average

             

19.3.Fair value measurements

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

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

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

 

Carrying amount at 3.31.2015

Fair value at 3.31.2015

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

Financial instruments at fair value through profit (loss)

     

Cross-currency interest rate swaps

276

276

(Level 2)

Interest rate swaps

13

13

(Level 2)

Borrowings and financing (fair value)

(1,778)

(1,778)

(Level 2)

 

 

 

 

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

 

 

 

Borrowings and financing (amortized cost)

(7,873)

(7,910)

(Level 2)

Total

(9,362)

(9,399)

 

There were no changes between the fair value measurements levels in the three-month period ended March 31, 2015.

80

 


 

Companhia Brasileira de Distribuição

 

Notes to the interim financial information

March 31, 2015

(In millions of Brazilian reais, unless otherwise stated)

 

·         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.

81

 

 


 

Companhia Brasileira de Distribuição

 

Notes to the interim financial information

March 31, 2015

(In millions of Brazilian reais, unless otherwise stated)

 

19.  Financial instruments – Continued

19.4.Consolidated position of derivative transactions

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

Outstanding

       

Amount payable or receivable

Fair value

Description

Counterparties

Notional value

Contracting date

Maturity

3.31.2015

12.31.2014

3.31.2015

12.31.2014

Exchange swaps

               

registered with Cetip(*)

               

(US$ x CDI)

               
 

Banco Tokyo

US$ 75

1/14/2014

1/10/2017

58

16

54

11

 

Banco JP Morgan

US$ 50

3/19/2014

3/21/2016

42

14

40

11

 

Citibank

US$ 16

10/14/2014

10/14/2015

12

3

12

2

 

Mizuho

US$ 50

10/31/2014

10/31/2017

36

8

32

4

 

Citibank

US$ 85

11/21/2014

11/21/2016

50

3

44

(4)

 

Citibank

US$ 5

10/14/2014

10/14/2015

4

1

4

1

 

Banco Tokyo

US$ 75

1/2/2015

12/29/2016

42

-

39

-

 

Citibank

US$ 5

1/28/2015

1/28/2016

3

-

3

-

 

HSBC

US$ 100

2/25/2015

11/25/2016

31

-

20

-

Interest rate swap

               

registered with CETIP

               

(fixed rate x CDI)

               
 

Banco do Brasil

R$ 130

6/28/2010

6/2/2015

13

13

13

12

 

Itaú BBA

R$ 21

11/11/2014

11/5/2026

-

1

-

1

         

291

59

261

38

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

82

 

 


 

Companhia Brasileira de Distribuição

 

Notes to the interim financial information

March 31, 2015

(In millions of Brazilian reais, unless otherwise stated)

 

20.   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 2014, in note 20.

20.1.Taxes and contributions payable and taxes payable in installments

 

Parent Company

 

Consolidated

 

3.31.2015

12.31.2014

 

3.31.2015

12.31.2014

           

PIS and COFINS

10

31

 

316

360

Provision for income tax and social contribution

20

48

 

49

161

ICMS

14

23

 

102

153

Others

3

6

 

109

118

 

47

108

 

576

792

   

 

 

 

 

           
 

Parent Company

 

Consolidated

 

03.31.2015

12.31.2014

 

03.31.2015

12.31.2014

           

Taxes payable in installments - Law 11,941/09

675

680

 

675

680

INSS

-

-

 

-

-

Others

10

12

 

10

12

 

685

692

 

685

692

           

Current

123

183

 

652

867

Noncurrent

609

617

 

609

617

 

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

In

Parent Company

Consolidated

 

 

2017

56

56

2018

75

75

2019

72

72

2020

72

72

After 2021

334

334

 

609

609

 

83

 

 

Companhia Brasileira de Distribuição

 

Notes to the interim financial information

March 31, 2015

(In millions of Brazilian reais, unless otherwise stated)

 

21.  Income tax and social contribution

The detailed information on income tax and social contribution was presented in the annual financial statements for 2014, in note 21.

21.1.        Income and social contribution tax expense reconciliation

 

Parent Company

 

Consolidated

 

3.31.2015

3.31.2014

 

3.31.2015

3.31.2014

           

Profit before income tax and social contribution

208

290

 

405

493

Income tax and social contribution at the nominal rate

(52)

(73)

 

(118)

(148)

of 25% for the Company and 34% for its subsidiaries

Reversal of provision for non-realization of deferred income tax

 

-

 

(27)

-

Tax penalties

(2)

(1)

 

(2)

(1)

Share of profit of subsidiaries and associates

37

31

 

8

6

Other permanent differences (nondeductible)

1

(3)

 

(14)

(12)

Effective income tax and social contribution

(16)

(46)

 

(153)

(155)

           

Income tax and social contribution for the period:

         

Current

-

(44)

 

(96)

(121)

Deferred

(16)

(2)

 

(57)

(34)

Deferred income tax and social contribution expense

(16)

(46)

 

(153)

(155)

Effective rate

7.69%

15.86%

 

37.78%

31.44%

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

21.2.        Breakdown of deferred income tax and social contribution

 

Parent Company

 

Consolidated

 

3.31.2015

12.31.2014

 

3.31.2015

12.31.2014

 

 

 

 

 

 

Tax losses

39

-

 

418

354

Provision for risks

167

156

 

358

346

Provision for derivative transactions taxed on a cash basis

(54)

(5)

 

(58)

(10)

Estimated loss on doubtful accounts

3

1

 

92

94

Provision for current expenses

3

3

 

42

63

Goodwill tax amortization

4

16

 

(487)

(469)

Present value adjustment

1

1

 

(5)

(6)

Lease adjustment

8

8

 

(103)

(95)

Mark-to-market adjustment

(1)

(2)

 

(2)

(2)

Fair value of assets acquired in business combination

-

-

 

(800)

(790)

Technological innovation – future realization

(20)

(21)

 

(20)

(21)

Depreciation of fixed assets as per tax rates

(121)

(114)

 

(132)

(124)

Others

10

13

 

21

18

Deferred income tax and social contribution

39

56

 

(676)

(642)

         

Noncurrent assets

39

56

 

505

491

Noncurrent liabilities

-

-

 

(1,181)

(1,133)

Deferred income tax and social contribution

39

56

 

(676)

(642)

 

84

 

 


 

Companhia Brasileira de Distribuição

 

Notes to the interim financial information

March 31, 2015

(In millions of Brazilian reais, unless otherwise stated)

 

21.  Income tax and social contribution – Continued

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

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

Year

Parent Company

Consolidated

 

 

2017

6

409

2018

17

183

2019

16

126

2020

-

(7)

2021

-

(206)

 

39

505

 

 

21.3.Changes in deferred income tax and social contribution

 

Parent Company

 

Consolidated

 

3.31.2015

12.31.2014

 

3.31.2015

12.31.2014

At the beginning of the period

56

121

 

(642)

(110)

Expense for the period

(16)

(68)

 

(57)

(222)

Corporate restructuring

-

-

 

-

41

Exchange rate changes

-

-

 

11

4

Payment of installments and other tax obligations

-

-

 

-

(379)

Others

(1)

3

 

12

24

At the end of the period

39

56

 

(676)

(642)

 

22.  Acquisition of companies

The detailed information on acquisition of companies was presented in the annual financial statements for 2014, in note 22.

 

 

Consolidated

 

3.31.2015

12.31.2014

 

 

Acquisition of interest in Assaí

6

6

Acquisition of interest in Sendas

130

124

 

136

130

 

 

Current liabilities

75

73

Noncurrent liabilities

61

57

 

 

 
 

85


 

Companhia Brasileira de Distribuição

 

Notes to the interim financial information

March 31, 2015

(In millions of Brazilian reais, unless otherwise stated)

 

23.    Provision for risks

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

23.1.Parent Company

 

PIS/COFINS

Tax and others

Social security and labor

Civil

Total

Balance at December 31, 2014

40

190

168

85

483

           

Additions

-

1

5

7

13

Payments

-

-

(4)

(1)

(5)

Reversals

-

(10)

-

(13)

(23)

Inflation adjustment

1

6

4

5

16

           

Balance at March 31, 2015

41

187

173

83

484

23.2.Consolidated

 

PIS/COFINS

Tax and others

Social security and labor

Civil

Total

Balance at December 31, 2014

79

510

521

234

1,344

 

         

Additions

3

4

52

66

125

Payments

-

-

(39)

(27)

(66)

Reversals

-

(11)

(7)

(55)

(73)

Inflation adjustment

2

8

14

14

38

Exchange rates changes

-

2

-

-

2

Balance at March 31, 2015

84

513

541

232

1,370

 

86

 

 


 

Companhia Brasileira de Distribuição

 

Notes to the interim financial information

March 31, 2015

(In millions of Brazilian reais, unless otherwise stated)

 

23.  Provision for risks – Continued

23.3.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:

COFINS and PIS

Since the noncumulative regime to calculate PIS and COFINS has been used, the Company and its subsidiaries have challenged the right to deduct ICMS from the base of these two contributions. The amount accrued as at March 31, 2015 is R$ 77 (R$ 72 as at December 31, 2014).

Tax and others

Tax

The Company and its subsidiaries have other tax claims, which after analysis by its legal counsel, were considered as probable losses and accrued by the Company. These refer to: (i) tax assessment notices related to purchase, industrialization and sale of soybean and byproducts exports (PIS, COFINS and IRPJ); (ii) challenge on the non-application of the Accident Prevention Factor - FAP for 2011; (iii) challenge on the Poverty Fighthing Fund established by the Rio de Janeiro State Government; (iv) challenges on purchases from suppliers considered not qualified in the State Finance Department registry, error in application of rate and accessory  obligations by State tax authorities; and (v) other less relevant issues.

The amount accrued for these matters as at March 31, 2015 is R$111 (R$108 as at December 31, 2014).

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 that it would be an appropriate procedure to record a provision for this matter amounting to R$ 143 as at March 31, 2015 (R$147 as at December 31, 2014) since this claim is considered a “probable” loss. The amounts accrued represent Management’s best estimate of the probable cash disbursement to settle this claim.

The Company claims in court the eligibility to not pay the contributions provided for by Supplementary Law 110/01, referring to the FGTS (Government Severance Indemnity Fund for Employees) costs. The accrued amount as at March 31, 2015 is R$51 (R$48 as at December 31, 2014).

The Company also recorded a provision for contingent tax liabilities related to the equity interest of Cdiscount S.A., as required by CPC 15 (IFRS 3). As at March 31, 2015, the contingent tax liabilities amount to R$21 (R$20 as at December 31, 2014).

 

87

 

 


 

Companhia Brasileira de Distribuição

 

Notes to the interim financial information

March 31, 2015

(In millions of Brazilian reais, unless otherwise stated)

 

23.  Provision for risks – Continued

23.3.Tax – Continued

Others

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 at March 31, 2015, the recorded amount related to contingent tax liabilities is R$88 (R$87 as at December 31, 2014). .

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

Contingency Bartira

In line with the business combination of Bartira in 2013 (details are provided in note 15 to the 2013 financial statements), contingent tax liabilities were assessed at fair value, as required by CPC 15 (IFRS 3R), the assessment of which differs from CPC 25 (IAS 37), the standard used for the assessment of other contingencies. The main matter refers to possible failure in supporting documentation of transactions, totaling R$106 in income tax, social contribution, PIS, COFINS and ICMS, and total contingent liabilities amount to R$118 (tax R$106 and labor R$12).

REFIS (tax debt refinancing program)

Law 12,996/2014 amended by Provisional Act - MP 651, introduced interest and penalties reduction benefits for cash payments and payments in installments of federal debts. The Company considered an appropriate procedure to enroll in the REFIS program to settle part of its debts, utilizing also part of the tax losses for payment of the debt balance.

23.4.Labor

The Company and subsidiaries are parties to various labor lawsuits mainly due to termination of employees in the ordinary course of business. At March 31, 2015, the Company recorded a provision amount of R$541 (R$521 as at December 31, 2014) related to the potential risk of loss on these lawsuits. Management, with the assistance of its legal counsel, assesses these claims recording a provision for losses when reasonably estimable, based on past experiences in relation to the amounts claimed. Labor lawsuits are indexed to the benchmark interest rate (“TR”), 0.23% as at March 31, 2015 (0.86% as at December 31, 2014) plus monthly interest of 1%.

23.5.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.

 

88

 

 


 

Companhia Brasileira de Distribuição

 

Notes to the interim financial information

March 31, 2015

(In millions of Brazilian reais, unless otherwise stated)

 

23.  Provision for risks – Continued

23.5.Civil and others – Continued

Among these lawsuits, we point out the following:

·      The Company and its subsidiaries are parties to various lawsuits requesting the renewal of rental agreements and the review of the current rent paid. The Company recognizes a provision for the difference between the amount originally paid by the stores and the amounts pleaded by the adverse party (owner of the property) in the lawsuit, when internal and external legal counsel consider that it is probable that the rent amount will be changed by the entity. As at March 31, 2015, the amount accrued for these lawsuits is R$45 (R$55 as at December 31, 2014), for which there are no escrow deposits.

 

·The subsidiary Via Varejo is a party to lawsuits involving consumer relationship rights (civil actions and assessments from PROCON) and lawsuits involving contracts terminated with suppliers and the amount claimed in these lawsuits totals R$88 as at March 31, 2015 (R$86 as at December 31, 2014).

 

Total civil lawsuits and others as at March 31, 2015 amount to R$232 (R$234 as at December 31, 2014).

23.6.Other non-accrued contingent liabilities

The Company has other litigations which have been analyzed by the legal counsel and considered as possible, not probable, loss, and which therefore have not been accrued, amounting to R$9,485 as at March 31, 2015 (R$8,552 as at December 31, 2014), related mainly 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$389 as at March 31, 2015 (R$318 as at December 31, 2014). The lawsuits are under administrative and court discussions.

·       IRPJ, withholding income tax - IRRF, CSLL, tax on financial transactions - IOF, withholding income tax on net income,  ILL – GPA has several assessment notices regarding offsetting proceedings, rules on the deductibility of provisions, payment divergences and overpayments; fine for failure to comply with accessory obligations, among other less significant taxes. The lawsuits await administrative and court ruling. The amount involved is R$ 1,404 as at March 31, 2015 (R$1,368 as at December 31, 2014).

Among those claims, there are some related to challenges of differences in the payment of income tax, supposedly due under the allegation that there was undue deduction of goodwill amortization resulting from transactions between shareholders Casino and Abilio Diniz in relation to years 2007-2011. The amount involved (and included in the paragraph above) is R$ 711 as at March 31, 2015 (R$ 692 as at December 31, 2014), partly classified as possible loss and partly classified as remote loss.

 

89

 


 

Companhia Brasileira de Distribuição

 

Notes to the interim financial information

March 31, 2015

(In millions of Brazilian reais, unless otherwise stated)

 

 

23.  Provision for risks – Continued

23.6.Other non-accrued contingent liabilities – Continued

·       COFINS, PIS, provisional contribution on financial transactions – CPMF and IPI – the Company has been challenged about offsets of COFINS and PIS against IPI credits – inputs subject to zero rate or exempt – acquired from third parties with a final and unappealable decision, other requests for offset, collection of taxes on soybean export operations, tax payment divergences and overpayments; fine for failure to comply with accessory obligations, disallowance of COFINS and PIS credits on one-phase products, among other less significant taxes. These lawsuits await decision at the administrative and court levels. The amount involved in these assessments is R$1,439 as at March 31, 2015 (R$921 as at December 31, 2014).

·       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 Departmetn registry; (iii) refund of tax replacement without proper compliance with accessory obligations introduced by CAT Administrative Rule 17 of the State of São Paulo; (iv) resulting from sale of extended warranty, (v) resulting from financed sales; and (viii) among other matters. The total amount of these assessments is R$5,343 as at March 31, 2015 (R$5,087 as at December 31, 2014), which await a final decision at the administrative and court levels.

·          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 and sundry taxes, in the amount of R$383 as at March 31, 2015 (R$353 as at December 31, 2014), which await decision at the administrative and court levels.

·          Other litigationsthese refer to administrative proceedings and lawsuits in which the Company pleads the renewal of rental agreements and setting of rents according to market values and actions in the civil court, special civil court, Consumer Protection Agency  - PROCON (in many States), Institute of Weights and Measure - IPEM, National Institute of Metrology, Standardization and Industrial Quality - INMETRO and National Health Surveillance Agency - ANVISA, amounting to R$527 as at March 31, 2015 (R$505 as at December 31, 2014).

The Company engages external attorneys to represent it in the tax assessments received, whose fees are contingent upon a percentage to be applied to the amount of success in the final outcome of these lawsuits. This percentage may vary according to qualitative and quantitative factors of each claim, and as at March 31, 2015 the estimated amount, in case of success in all lawsuits, is approximately R$142 (R$122 as at December 31,2014).

 

90

 

 


 

Companhia Brasileira de Distribuição

 

Notes to the interim financial information

March 31, 2015

(In millions of Brazilian reais, unless otherwise stated)

 

 

23.  Provision for risks – Continued

23.7.Restricted deposits for legal proceedings

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

The Company has recorded restricted deposits in assets.

 

Parent Company

 

Consolidated

 

3.31.2015

12.31.2014

 

3.31.2015

12.31.2014

 

         

Tax

66

61

 

171

163

Labor

335

332

 

630

618

Civil and others

29

27

 

79

76

Total

430

420

 

880

857

 

23.8.Guarantees given to support lawsuits

Lawsuits

Real estate

Equipment

 

Letter of guarantee

Total

       

Tax

846

-

6,509

7,355

Labor

7

3

54

64

Civil and others

-

1

1,203

1,204

Total

853

4

7,766

8,623

 

The cost of guarantees is approximately 0.81% per year of the amount of the lawsuits and is recorded as expense.

 

 

91

 

 


 

Companhia Brasileira de Distribuição

 

Notes to the interim financial information

March 31, 2015

(In millions of Brazilian reais, unless otherwise stated)

 

24.    Leasing transactions

24.1.     Operating lease

(i)        Non-cancelable minimum payments

 

Consolidated

 

3.31.2015

 

Minimum rental payment:

 

Up to 1 year

20

1 to 5 years

80

Over 5 years

62

 

162

Refer to non-cancellable rental agreements through the due dates. The operating leasing agreements vary from 5 to 20 years and the table above presents the non-cancelable agreements. There are other operating lease agreements that GPA management considers as cancelable, recording the related expenses in the statement of income. The total expense recorded as “noncontingent payments” related to operating lease agreements is presented in item (iii) below.

(ii)       Minimum rental payments on the agreement termination date

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

 

Parent Company

 

Consolidated

 

3.31.2015

 

3.31.2015

Minimum rental payments

     

Minimum payments on the termination date

248

 

713

 Total

248

 

713

(iii)       Contingent payments

Management considers the payment of additional rents as contingent payments, which vary between 0.5% and 2.5% of sales.

 

Parent Company

 

Consolidated

Expenses (income) for the period:

3.31.2015

3.31.2014

 

3.31.2015

3.31.2014

Contingent payments

89

91

 

164

135

Noncontingent payments

43

35

 

254

213

Subleases (*)

(28)

(37)

 

(37)

(48)

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

(iv)      Clauses with renewal or adjustment option

The lease term varies between 5 and 25 years and the agreements may be renewed according to the Rental Law 12,122/10. The agreements are periodically adjusted based on inflation indices.

92

 

 


 

Companhia Brasileira de Distribuição

 

Notes to the interim financial information

March 31, 2015

(In millions of Brazilian reais, unless otherwise stated)

 

24.    Leasing transactions – Continued

24.2.  Finance lease

Finance lease agreements amounted to R$313 as at March 31, 2015 (R$323 as at December 31, 2014), as shown Iin the table below:

 

Parent Company

 

Consolidated

 

3.31.2015

12.31.2014

 

3.31.2015

12.31.2014

Finance lease liability –minimum rental payments:

         

Up to 1 year

26

25

 

34

34

1 - 5 years

82

87

 

130

133

Over 5 years

43

44

 

92

96

Present value of finance lease agreements

151

156

 

256

263

           

Future finance charges

15

15

 

57

60

Gross amount of finance lease agreements

166

171

 

313

323

 

25.    Deferred revenue

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

 

Parent Company

 

Consolidated

 

3.31.2015

12.31.2014

 

3.31.2015

12.31.2014

           

Additional or extended warranties

31

48

 

820

859

Bradesco agreement

-

-

 

23

25

Barter agreement

-

-

 

82

70

Investment in media

26

21

 

51

48

Back lights

-

-

 

20

28

Spread BCA - Customers base exclusivity (5 years)

-

-

 

9

10

Tax credit research

-

-

 

2

2

Others

-

-

 

6

6

 

57

69

 

1,013

1,048

           

Current

26

4

 

236

214

Noncurrent

31

65

 

777

834

 

 

 

 

 

25.     

93

 

 


 

Companhia Brasileira de Distribuição

 

Notes to the interim financial information

March 31, 2015

(In millions of Brazilian reais, unless otherwise stated)

 

26.    Shareholders’ equity

 

The detailed information on shareholders’ equity was presented in the annual financial statements for  2014, in note 26.

26.1.Capital stock

The subscribed and paid-up capital as at March 31, 2015  is represented by 265,315 (265,283 as at December 31, 2014) in thousands of registered shares with no par value, of which 99,680 in thousands of common shares as at March 31,2015 (99,680 as at December 31, 2014) and 165,635 in thousands of preferred shares as at March 31, 2015 (165,603 as at December 31, 2014).

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 12,2015 and March 20, 2015, the capital was increased by R$1 through  the issue of 32(in thousands of shares) preferred shares.

26.2.Stock option plan for preferred shares

Information on the stock option plans is summarized below:

 

 

Price

Lot of shares

Series granted

Grant date

1st date of exercise

2nd date of exercise and expiration

At the grant date

End of the year

Number of shares granted
(in thousands

Exercised

Not exercised by dismissal

Total in effect

Balance at December 31, 2014

 

 

 

 

 

 

Series A4 - Gold

5/24/2010

5/31/2013

5/31/2014

0.01

0.01

514

(512)

(2)

-

Series A4 - Silver

5/24/2010

5/31/2013

5/31/2014

46.49

46.49

182

(181)

(1)

-

Series A5 - Gold

5/31/2011

5/31/2014

5/31/2015

0.01

0.01

299

(282)

(14)

3

Series A5 - Silver

5/31/2011

5/31/2014

5/31/2015

54.69

54.69

299

(282)

(14)

3

Series A6 - Gold

3/15/2012

3/31/2015

3/31/2016

0.01

0.01

526

(329)

(32)

165

Series A6 - Silver

3/15/2012

3/31/2015

3/31/2016

64.13

64.13

526

(329)

(32)

165

Series A7 - Gold

3/15/2013

3/31/2016

3/31/2017

0.01

0.01

358

(137)

(27)

194

Series A7 - Silver

3/15/2013

3/31/2016

3/31/2017

80

80

358

(137)

(27)

194

Series B1

5/30/2014

5/30/2017

11/30/2017

0.01

0.01

239

(5)

(32)

202

Series C1

5/30/2014

5/30/2017

11/30/2017

83.22

83.22

239

(6)

(31)

202

 

 

 

 

 

 

3,540

(2,200)

(212)

1,128

 

 

 

Price

Lot of shares

Series granted

Grant date

1st date of exercise 

2nd date of exercise and expiration

At the grant date

End of the year

Number of shares granted
(in thousands

Exercised

Not exercised by dismissal

Total in effect

Balance at March 31, 2015

 

 

 

 

 

 

Series A5 - Gold

5/31/2011

5/31/2014

5/31/2015

0.01

0.01

299

(282)

(14)

3

Series A5 - Silver

5/31/2011

5/31/2014

5/31/2015

54.69

54.69

299

(282)

(14)

3

Series A6 - Gold

3/15/2012

3/31/2015

3/31/2016

0.01

0.01

526

(336)

(33)

157

Series A6 - Silver

3/15/2012

3/31/2015

3/31/2016

64.13

64.13

526

(336)

(33)

157

Series A7 - Gold

3/15/2013

3/31/2016

3/31/2017

0.01

0.01

358

(144)

(29)

185

Series A7 - Silver

3/15/2013

3/31/2016

3/31/2017

80

80

358

(144)

(29)

185

Series B1

5/30/2014

5/30/2017

11/30/2017

0.01

0.01

239

(7)

(40)

192

Series C1

5/30/2014

5/30/2017

11/30/2017

83.22

83.22

239

(8)

(40)

191

 

 

 

 

 

 

2,844

(1,539)

(232)

1,073

 

94

 

 


 

Companhia Brasileira de Distribuição

 

Notes to the interim financial information

March 31, 2015

(In millions of Brazilian reais, unless otherwise stated)

 

26.  Shareholders’ equity - Continued

 

25. 

26. 

26.1. 

26.2.Stock option plan for preferred shares - Continued

Below is the maximum percentage of dilution to which current shareholders will be subject in case stock options granted are exercised up to 2015:

 

3.31.2015

12.31.2014

 

 

Number of shares

265,315

265,283

Balance of effective stock options granted

1,073

1,128

Maximum percentage of dilution

0.40%

0.43%

The fair value of each option granted is estimated at the granting date using the “Black&Scholes” pricing model, taking into account the following assumptions for series B1 and C1: (a) expected dividends of 0.96%, (b) expected volatility of approximately 22.09% and (c) the risk-free weighted average interest rate of 11.70%. The expected remaining average life of the series outstanding as at March 31, 2015 was 1.28 year (1.52 year as at December 31, 2014).

The weighted average fair value of options granted as at March 31, 2015 was R$69.67 (R$69.71 as at December 31, 2014).

 

 

Shares

Weighted average of exercise price

Weighted average of remaining contractual term

Intrinsic value added

       

At December 31, 2014

       

Granted during the year

477

41.61

 

 

Canceled during the year

(99)

39.92

 

 

Exercised during the year

(830)

32.76

 

 

Outstanding at the end of the year

1,128

38.16

1.52

66,905

Total to be exercised at December 31, 2014

1,128

38.16

1.52

66,905

       

At March 31, 2015

       

Granted during the period

 

41.61

   

Canceled during the period

(23)

40.31

   

Exercised during the period

(32)

37.25

   

Outstanding at the end of the period

1,073

38.15

1.29

61,141

Total to be exercised at March 31, 2015

1,073

38.15

1.29

61,141

         

As at March 31, 2015 there were options to be exercised in Series A5.

The amounts recorded in the statement of income, Parent Company and Consolidated, as at March 31, 2015 were R$4 (R$18 as at March 31, 2014).

26.3.Cumulative other comprehensive income

Refers to the cumulative effect of exchange gains and losses on the translation of assets, liabilities and profit (loss) in Brazilian reais, corresponding to the investment of GPA in subsidiary  CDiscount. The effect in the Parent Company was R$6 and R$10 for non-controlling interests.  

26.     

95

 

 


 

Companhia Brasileira de Distribuição

 

Notes to the interim financial information

March 31, 2015

(In millions of Brazilian reais, unless otherwise stated)

 

27.    Net sales of goods and/or services      

 

Parent Company

 

Consolidated

 

3.31.2015

3.31.2014

 

3.31.2015

3.31.2014

Gross sales

         

Goods

6,010

5,910

 

18,887

16,420

Services rendered

63

31

 

534

373

Financial services

-

-

 

365

343

Sales returns and cancelations

(104)

(94)

 

(586)

(499)

 

5,969

5,847

 

19,200

16,637

Taxes

(455)

(447)

 

(1,963)

(1,628)

   

-

   

-

Net sales

5,514

5,400

 

17,237

15,009

28.    Expenses by nature

 

Parent Company

 

Consolidated

 

3.31.2015

3.31.2014

 

3.31.2015

3.31.2014

 

 

 

 

 

 

Cost of inventories

(4,072)

(3,973)

 

(13,105)

(11,261)

Personnel expenses

(556)

(522)

 

(1,463)

(1,252)

Outsourced services

(71)

(81)

 

(894)

(704)

Functional expenses

(303)

(260)

 

(454)

(397)

Selling expenses

(91)

(92)

 

(222)

(141)

Other expenses

(51)

(33)

 

(142)

(225)

 

(5,144)

(4,961)

 

(16,280)

(13,980)

 

         

Cost of goods and/or services sold

(4,072)

(3,973)

 

(13,105)

(11,261)

Selling expenses

(943)

(852)

 

(2,716)

(2,372)

General and administrative expenses

(129)

(136)

 

(459)

(347)

 

(5,144)

(4,961)

 

(16,280)

(13,980)

 

29.    Other operating income (expenses), net

 

Parent Company

 

Consolidated

 

3.31.2015

3.31.2014

 

3.31.2015

3.31.2014

         

Loss (gain) on disposal of fixed assets

(3)

(1)

 

(15)

(1)

Integration/restructuring expenses

(9)

(25)

 

(24)

(25)

Indemnified amounts

(22)

(4)

 

(22)

(4)

Others

8

(1)

 

(7)

2

 

(26)

(31)

 

(68)

(28)

 

 

 

 

96

 

 


 

Companhia Brasileira de Distribuição

 

Notes to the interim financial information

March 31, 2015

(In millions of Brazilian reais, unless otherwise stated)

 

 

30.    Financial income (expenses), net

 

Parent Company

 

Consolidated

 

3.31.2015

3.31.2014

 

3.31.2015

3.31.2014

Financial expenses:

 

 

 

 

 

Cost of debt

(159)

(114)

 

(287)

(236)

Cost of sales of receivables

(15)

(25)

 

(91)

(183)

Monetary loss

(34)

(35)

 

(60)

(59)

Other financial expenses

(32)

(22)

 

(59)

(40)

Total financial expenses

(240)

(196)

 

(497)

(518)

 

         

Financial income:

         

Income from cash and cash equivalents

31

31

 

105

110

Monetary gain

40

29

 

87

67

Other financial income

1

1

 

24

2

Total financial income

72

61

 

216

179

 

         

Total

(168)

(135)

 

(281)

(339)

The hedge effects in the three-month periods ended March 31, 2015 and  2014 are disclosed in Note 19(a).

31.    Earnings per share

The information on earnings per share was presented in the annual financial statements for 2014, in note 31.

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 period:

 

3.31.2015

 

3.31.2014

 

Preferred

Common

Total

 

Preferred

Common

Total

Basic numerator

             

Net income allocated

124

68

192

 

157

87

244

Net income allocated available to holders of common and preferred shares

124

68

192

 

157

87

244

               

Basic denominator (millions of shares)

             

Weighted average number of shares

165

100

265

 

165

100

265

               

Basic earnings per millions shares (R$)

0.74955

0.68141

   

0.95435

0.86759

 
               

Diluted numerator

             

Net income allocated available to holders of common and preferred shares

124

68

192

 

157

87

244

 

124

68

192

 

157

87

244

               

Diluted denominator

             

Weighted average number of shares (in millions).

165

100

265

 

165

100

265

Diluted weighted average number of shares (in millions)

165

100

265

 

165

100

265

Diluted earnings per millions shares (R$)

0.74765

0.68099

   

0.95202

0.86751

 

 

97

 

 


 

Companhia Brasileira de Distribuição

 

Notes to the interim financial information

March 31, 2015

(In millions of Brazilian reais, unless otherwise stated)

 

32.    Benefit plan

32.1.Pension plan

In France, an industry-specific agreement between employers and employees determines the payment of allowances to employees at the date of retirement depending on the years of service rendered and their salary at the age of retirement.

 

Main assumptions used in determining defined benefit obligations:

 

 

Cdiscount

 

2015

Discount rate

3.90%

Expected rate of future salary increase

3.00%

Retirement age

64

 

The discount rate is determined by reference to the Bloomberg 15-year AA corporate composite index.

 

Reconciliation of obligations in the balance sheet

 

Cdiscount

 

2015

At December 31, 2014

7

Cost for the period

1

At March 31, 2015

8

32.2.Defined contribution plan

In July 2007, the Company established a supplementary defined contribution private pension plan on behalf of its employees to be managed by the financial institution BrasilPrev Seguros e Previdência S.A. The Company pays monthly contributions on behalf of its employees, and the amount paid for the three-month period ended March 31, 2015 is R$1 (R$1 as at March 31, 2014), and employees contribution is R$1(R$1 as at December 31, 2014). The plan had 904 participants as at March 31, 2015 (1,013 as at March 31, 2014).

33.    Insurance coverage

The insurance coverage as at March 31, 2015 is summarized as follows:

 

 

 

Parent Company

Consolidated

Insured assets

Covered risks

Amount insured

Amount insured

 

 

 

Property and equipment and inventories

Assigning profit

8,603

22,080

Profit

Loss of profits

4,507

8,628

Cars and others (*)

Damages

409

620

 

 

 

The Company maintains specific policies for civil liability and directors and officers liability amounting to R$362.

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

98

 

 


 

Companhia Brasileira de Distribuição

 

Notes to the interim financial information

March 31, 2015

(In millions of Brazilian reais, unless otherwise stated)

 

34.    Segment information

The information on segments was presented in the annual financial statements for 2014, in note 34.

Management considers the following segments:

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

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

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

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

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

99


 

Companhia Brasileira de Distribuição

 

Notes to the interim financial information

March 31, 2015

(In millions of Brazilian reais, unless otherwise stated)

 

34.  Segment information – Continued

Description

Retail

 

Cash & Carry

 

Home appliances

 

E-commerce

 

Total

 

Eliminations(*)

 

Total

 

2015

2014

 

2015

2014

 

2015

2014

 

2015

2014

 

2015

2014

 

2015

2014

 

2015

2014

Net sales

6,605

6,428

 

2,312

1,831

 

5,388

5,448

 

2,950

1,308

 

17,255

15,015

 

(18)

(6)

 

17,237

15,009

Gross profit

1,786

1,725

 

314

243

 

1,778

1,677

 

254

105

 

4,132

3,750

 

-

(2)

 

4,132

3,748

Depreciation and amortization

(143)

(136)

 

(22)

(18)

 

(42)

(34)

 

(24)

(3)

 

(231)

(191)

 

-

-

 

(231)

(191)

Share of profit of subsidiaries and associates

21

15

 

-

-

 

7

7

 

-

-

 

28

22

 

-

-

 

28

22

Operating profit

284

334

 

46

34

 

491

450

 

(135)

14

 

686

832

 

-

-

 

686

832

Financial expenses

(253)

(217)

 

(24)

(17)

 

(154)

(241)

 

(74)

(53)

 

(505)

(528)

 

8

10

 

(497)

(518)

Financial income

103

97

 

3

5

 

66

81

 

52

6

 

224

189

 

(8)

(10)

 

216

179

Profit(loss) before income tax and social contribution

134

214

 

25

22

 

403

290

 

(157)

(33)

 

405

493

 

-

-

 

405

493

Income tax and social contribution

(32)

(57)

 

(9)

(8)

 

(134)

(101)

 

22

11

 

(153)

(155)

 

-

-

 

(153)

(155)

Net income for the period

102

157

 

16

14

 

269

189

 

(135)

(22)

 

252

338

 

-

-

 

252

338

                                     

-

Current assets

6,916

8,062

 

1,465

1,709

 

9,125

10,366

 

3,888

4,092

 

21,394

24,229

 

(97)

(96)

 

21,297

24,133

Noncurrent assets

13,894

13,691

 

1,553

1,492

 

5,402

5,283

 

1,627

1,506

 

22,476

21,972

 

(646)

(605)

 

21,830

21,367

Current liabilities

6,853

8,026

 

1,274

1,832

 

8,407

9,716

 

5,036

4,973

 

21,570

24,547

 

(737)

(699)

 

20,833

23,848

Noncurrent liabilities

5,409

5,314

 

594

235

 

1,524

1,571

 

56

52

 

7,583

7,172

 

(6)

(2)

 

7,577

7,170

Shareholders’ equity

8,548

8,413

 

1,150

1,134

 

4,596

4,362

 

423

573

 

14,717

14,482

 

-

-

 

14,717

14,482

 

 (*)   The eliminations consist of intercompany balances.

 

 

100

 

 


 

Companhia Brasileira de Distribuição

 

Notes to the interim financial information

March 31, 2015

(In millions of Brazilian reais, unless otherwise stated)

 

 

 

34.  Segment information – Continued

 

Brazil

 

International

                 

Description

Retail

 

Cash & Carry

 

Home appliances

 

E-commerce

 

E-commerce

 

Total

 

Eliminations (*)

 

Total

 

2015

2014

 

2015

2014

 

2015

2014

 

2015

2014

 

2015

2014

 

2015

2014

 

2015

2014

 

2015

2014

                                               

Net sales

6,605

6,428

 

2,312

1,831

 

5,388

5,448

 

1,607

1,308

 

1,343

-

 

17,255

15,015

 

(18)

(6)

 

17,237

15,009

                                               

Current assets

6,916

8,062

 

1,465

1,709

 

9,125

10,366

 

1,710

1,742

 

2,178

2,350

 

21,394

24,229

 

(97)

(96)

 

21,297

24,133

Noncurrent assets

13,894

13,691

 

1,553

1,492

 

5,402

5,283

 

895

851

 

732

655

 

22,476

21,972

 

(646)

(605)

 

21,830

21,367

Current liabilities

6,853

8,026

 

1,274

1,832

 

8,407

9,716

 

2,531

2,475

 

2,505

2,498

 

21,570

24,547

 

(737)

(699)

 

20,833

23,848

Noncurrent liabilities

5,409

5,314

 

594

235

 

1,524

1,571

 

18

17

 

38

35

 

7,583

7,172

 

(6)

(2)

 

7,577

7,170

Shareholders’ equity

8,548

8,413

 

1,150

1,134

 

4,596

4,362

 

56

101

 

367

472

 

14,717

14,482

 

-

-

 

14,717

14,482

 

101


 

 

 

Companhia Brasileira de Distribuição

 

Notes to the interim financial information

March 31, 2015

(In millions of Brazilian reais, except when otherwise stated)

 

34.  Segment information – Continued

Company general information

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

 

3.31.2015

3.31.2014

 

 

Food

52.0%

54.9%

Nonfood

48.0%

45.1%

Total sales

100.0%

100.0%

 

 

 

As at March 31, 2015, capital expenditures were as follows:

 

3.31.2015

3.31.2014

 

 

Food

368

200

Nonfood

148

76

Total capital expenditures

516

276

35.  Events after the reporting period

35.1.Dividends for  2014

At the Annual and Extraordinary Shareholders’ Meeting (AESM) held on April 24, 2015 the shareholders approved the payment of dividends for the ended December 31, 2014, totaling R$ 302, which includes advance dividends already proposed, corresponding to R$ 1.070505415  per common share and R$ 1.177555957 per preferred share.

Except for the quarterly advance payments made in 2014, the Company will pay within 60 days after the AESM date, April 24, 2015, the amount of R$ 194 corresponding to the remaining portion of the dividends for 2014. This amount corresponds to R$ 0.6889912644 per common share and R$ 0.7578903909 per preferred share. All holders of shares at the base date of April 24, 2015 will be entitled to dividends. As of April 25, 2015, the shares shall be negotiated “ex-rights” until the dividend payment date, to be announced later.

35.2.Anticipated dividends

The Board of Directors’ meeting held at May 7, 2015 approved the payment of anticipated dividends in the total amount of R$38, of which R$0.15 per preferred share and R$0.136365 per common share.

The dividends will be paid at May 28, 2015. All the shares shall be entitled to dividends on May 19, 2015 base date. As of May 19, 2015, the shares shall be negotiated “ex-rights” to the dividends payment date.

 

 

102

 

 


 

 

 

Companhia Brasileira de Distribuição

 

Notes to the interim financial information

March 31, 2015

(In millions of Brazilian reais, except when otherwise stated)

 

35.  Events after the reporting period – Continued.

35.3.Capital stock

At the Board of Director’s meeting held at May 7, 2015 the capital was increased by R$ 12, by means of the issue of 347 thousands of preferred shares

 

 

103

 

 


 

 

 

Companhia Brasileira de Distribuição

 

Notes to the interim financial information

March 31, 2015

(In millions of Brazilian reais, except when otherwise stated)

 

Other information deemed as relevant by the Company.

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

COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO (Publicly-held company)

Shareholding at 3/31/2015
(In units)

Shareholder

Common Shares

Preferred Shares

Total

Number

%

Number

%

Number

%

WILKES PARTICIPAÇÕES S.A.

65,400,000

65.61%

-

0.00%

65,400,000

24.65%

SUDACO PARTICIPAÇÕES LTDA.

28,619,178

28.71%

-

0.00%

28,619,178

10.79%

CASINO GUICHARD PERRACHON *

5,600,052

5.62%

-

0.00%

5,600,052

2.11%

JEAN CHARLES NAOURI

-

0.00%

1

0.00%

1

0.00%

SEGISOR *

-

0.00%

13,460

0.01%

13,460

0.01%

KING LLC *

-

0.00%

852,000

0.51%

852,000

0.32%

PINCHER LLC *

-

0.00%

115,235

0.07%

115,235

0.04%

COFIDOL SAS *

-

0.00%

8,907,123

5.38%

8,907,123

3.36%

TREASURY SHARES

-

0.00%

232,586

0.14%

232,586

0.09%

OTHER

60,621

0.06%

155,514,844

93.89%

155,575,465

58.64%

TOTAL

99,679,851

100.00%

165,635,249

100.00%

265,315,100

100.00%

(*) Foreign Company

           

 

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

WILKES PARTICIPAÇÕES S.A

Shareholding at 3/31/2015
(In units)

Shareholder/Quotaholder

Common Shares

Preferred Shares Class A

Preferred Shares Class B

Total

Number

%

Number

%

Number

%

Number

%

SUDACO PARTICIPAÇÕES LTDA.

24,466,566

60.04%

24,650,000

100.00%

10,073,824

100.00%

59,190,390

78.43%

SEGISOR*

5,078,294

12.46%

-

0.00%

-

0.00%

5,078,294

6.73%

BENGAL LLC*

1,550,000

3.80%

-

0.00%

-

0.00%

1,550,000

2.05%

OREGON LLC*

1,550,000

3.80%

-

0.00%

-

0.00%

1,550,000

2.05%

PINCHER LLC*

1,434,765

3.52%

-

0.00%

-

0.00%

1,434,765

1.90%

GEANT*

4,894,544

12.01%

-

0.00%

-

0.00%

4,894,544

6.49%

TREASURY SHARES

1,775,831

4.36%

-

0.00%

-

0.00%

1,775,831

2.35%

TOTAL

40,750,000

100.00%

24,650,000

100.00%

10,073,824

100.00%

75,473,824

100.00%

(*) Foreign Company

               
 

104


 

 

 

Companhia Brasileira de Distribuição

 

Notes to the interim financial information

March 31, 2015

(In millions of Brazilian reais, except when otherwise stated)

 

Other information deemed as relevant by the Company.

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

SUDACO PARTICIPAÇÕES LTDA

Shareholding at 3/31/2015
(In units)

Shareholder/Quotaholder

Quotas

Total

Number

%

Number

%

PUMPIDO PARTICIPAÇÕES LTDA

3,585,804,572

85.62%

3,585,804,572

85.62%

GEANT INTERNATIONAL B.V.*

602,288,697

14.38%

602,288,697

14.38%

SPICE INVESTMENT 2000 S.A

1

0.00%

1

0.00%

TOTAL

4,188,093,270

100.00%

4,188,093,270

100.00%

(*) Foreign Company

       
         

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

PUMPIDO PARTICIPAÇÕES LTDA

Shareholding at 12/31/2014
(In units)

Shareholder/Quotaholder

Quotas

Total

Number

%

Number

%

SEGISOR*

3,633,544,693

100.00%

3,633,544,693

100.00%

SPICE INVESTMENT 2000 S/A

1

0.00%

1

0.00%

TOTAL

3,633,544,694

100.00%

3,633,544,694

100.00%

(*) Foreign Company

       
         
         

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

SPICE INVESTMENT 2000 S/A

Shareholding at 03/31/2015
(In units)

Shareholder/Quotaholder

Quotas

Total

Number

%

Number

%

SEGISOR*

998

99.70%

998

99.70%

Board of Directors

3

0.30%

3

0.30%

TOTAL

1,001

100.00%

1,001

100.00%

(*) Foreign Company

       

 

 

 

 

 

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

SEGISOR

Shareholding at 03/31/2015
(In units)

Shareholder/Quotaholder

Quotas

Total

 

Number

%

Number

%

CASINO GUICHARD PERRACHON (*)

937,121,094

100.00%

937,121,094

100.00%

TOTAL

937,121,094

100.00%

937,121,094

100.00%

(*) Foreign Company

       

 

105

 

 


 

 

 

Companhia Brasileira de Distribuição

 

Notes to the interim financial information

March 31, 2015

(In millions of Brazilian reais, except when otherwise stated)

 

Other information deemed as relevant by the Company.

CONSOLIDATED SHAREHOLDING OF CONTROLLING PARTIES AND MANAGEMENT AND OUTSTANDING SHARES
Shareholding at 3/31/2015

Shareholder

Common Shares

Preferred Shares

Total

Number

%

Number

%

Number

%

Controlling parties

99,619,230

99.94%

 

0.00%

99,619,230

37.55%

             

Management

           

Board of Directors

-

0.00%

2

0.00%

2

0.00%

Board of Executive Officers

-

0.00%

18,029

0.01%

18,029

0.01%

             

Treasury Shares

-

0.00%

232,586

0.14%

232,586

0.09%

             

Other Shareholders

60,621

0.06%

165,384,632

99.85%

165,445,253

62.36%

             

Total

99,679,851

100.00%

165,635,249

100.00%

265,315,100

100.00%

             

Outstanding Shares

60,621

0.06%

165,384,632

99.85%

165,445,253

62.36%

             
             

CONSOLIDATED SHAREHOLDING OF CONTROLLING PARTIES AND MANAGEMENT AND OUTSTANDING SHARES
Shareholding at 3/31/2014

Shareholder

Common Shares

Preferred Shares

Total

Number

%

Number

%

Number

%

Controlling parties

99,619,230

99.94%

4,887,818

2.96%

104,507,048

39.45%

             

Management

           

Board of Directors

-

0.00%

10

0.00%

10

0.00%

Board of Executive Officers

-

0.00%

135,604

0.08%

135,604

0.05%

             

Treasury Shares

-

0.00%

232,586

0.14%

232,586

0.09%

             

Other Shareholders

60,621

0.06%

159,987,554

96.82%

160,048,175

60.41%

             

Total

99,679,851

100.00%

165,243,572

100.00%

264,923,423

100.00%

             

Outstanding Shares

60,621

0.06%

159,987,554

96.82%

160,048,175

60.41%

 

 

 

106

 

 

 

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:  May 11, 2015 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.