cbditr3q17_6k.htm - Generated by SEC Publisher for SEC Filing

FORM 6-K

SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549

Report of Foreign Private Issuer

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

For the month of October, 2017

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

Av. Brigadeiro Luiz Antonio,
3142 São Paulo, SP 01402-901
     Brazil     
(Address of Principal Executive Offices)

        (Indicate by check mark whether the registrant files or will file annual reports under cover of Form 20-F or Form 40-F)

Form 20-F   X   Form 40-F       

        (Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule
101 (b) (1)):

Yes ___ No   X  

(Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule
101 (b) (7)):

Yes ___ No   X  

        (Indicate by check mark whether the registrant by furnishing the information contained in this Form is also thereby furnishing the information to the Commission pursuant to Rule 12g3-2(b) under the Securities Exchange Act of 1934.)

Yes ___ No   X  


 
 

(FreeTranslation into English from the

Original Previously Issued in Portuguese)

Companhia Brasileira
de Distribuição

Individual and Consolidated
Interim Financial Information for the
Quarter Ended September 30, 2017 and
Report on Review of Interim Financial Information

Ernst & Young auditores independentes

 

 


 
 

  

     

 

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

                                                   

Independent auditor’s report on review of quarterly financial information

 

 

To the Shareholders, Directors and Officers

Companhia Brasileira de Distribuição

São Paulo – SP – Brazil

 

Introduction

 

We have reviewed the accompanying individual and consolidated interim financial information of Companhia Brasileira de Distribuição (“Company”), included in the Quarterly Information Form (ITR) for the quarter ended September 30, 2017, which comprise the balance sheet as of September 30, 2017 and the related statements of income and comprehensive income for the three and nine-months periods then ended, and the statements of changes in equity and cash flows for the nine-month period then ended, including other explanatory information.

 

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

 

Scope of the review

 

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

 

Conclusion on the individual and consolidated interim financial information

 

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

 

 


 
 

  

 

 

 

 

Other matters

 

Statements of value added

 

We have also reviewed the individual and consolidated statements of value added for the nine-month period ended September 30, 2017, prepared under the responsibility of  the Company’s management, the presentation of which in the interim financial information is required by the rules issued by the CVM applicable to preparation of Quarterly Information Form (ITR), and considered as supplementary information under IFRS – International Financial Reporting Standards, which does not require the presentation of the statement of value added. These statements have been subject to the same review procedures previously described and, based on our review, nothing has come to our attention that causes us to believe that they are not prepared, in all material respects, in a manner consistent with the overall individual and consolidated interim financial information.

 

Audit of prior year financial statements and review of prior year interim financial information by other independent auditors

 

The audit of the individual and consolidated balance sheet as of December 31, 2016 and the review of individual and consolidated financial information for the three and nine-month periods ended September 30, 2016, presented for comparison purposes, were conducted by other independent auditors, who issued an unqualified opinion and review thereon dated February 23, 2017 and October  27, 2016, respectively. As part of our review of individual and consolidated interim financial information for the period ended September 30, 2017, we have reviewed the adjustments to the corresponding prior year figures in the individual and consolidated statements of income and cash flows for the three and nine-months periods ended September 30, 2016 made for presentation of discontinued operations, as disclosed in Note 31, and nothing has come to our attention that would lead us to believe that such adjustments have not been made fairly, in all material respects. We have not been engaged to audit, review or apply any other procedures to the information referring to the individual and consolidated balance sheet as of December 31, 2016 and to any other individual and consolidated interim financial information for the three and nine-month periods ended September 30, 2016. Accordingly, we do not express an opinion or any other form of assurance on the referred to balance sheet or quarterly financial information taken as a whole.

 

 

 

São Paulo, October 26, 2017.

 

 

ERNST & YOUNG

Auditores Independentes S.S.

CRC-2SP034519/O-6

 

 

 

 

Antonio Humberto Barros dos Santos

Accountant CRC-1SP161745/O-3


 
 

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

ITR – Interim Financial Information – September 30, 2017 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO

 

 

Company Information

 

Capital Composition

2

Individual Interim Financial Information

 

Balance Sheet – Assets

3

Balance Sheet – Liabilities

4

Statement of Operations

5

Statement of Comprehensive Income

6

Statement of Cash Flows

7

Statement of Changes in Shareholders’ Equity

 

1/1/2017 to 9/30/2017

8

1/1/2016 to 9/30/2016

9

Statement of Value Added

10

Consolidated Interim Financial Information

 

Balance Sheet – Assets

11

Balance Sheet – Liabilities

12

Statement of Operations

13

Statement of Comprehensive Income

14

Statement of Cash Flows

15

Statement of Changes in Shareholders’ Equity

 

1/1/2017 to 9/30/2017

16

1/1/2016 to 9/30/2016

17

Statement of Value Added

18

Comments on the Company`s Performance

 

Notes to the Interim Financial Information

19

 


 
 

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

ITR – Interim Financial Information – September 30, 2017 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO

 

 

Number of Shares

(thousand)

Current Quarter

9/30/2017

Share Capital

 

Common

99,680

Preferred

166,772

Total

266,452

Treasury Shares

 

Common

-

Preferred

233

Total

233

 

 

 

2


 
 

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

ITR – Interim Financial Information – September 30,2017 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO

 

                                                                                                                                                                                          

Companhia Brasileira de Distribuição

 

Individual Interim Financial Information / Balance Sheet - Assets

       

R$ (in thousands)

   

Code

Description

Current Quarter 9.30.2017

Previous Year
12.31.2016

1

Total Assets

21,250,000

23,660,000

1.01

Current Assets

7,430,000

10,702,000

1.01.01

Cash and Cash Equivalents

828,000

4,496,000

1.01.03

Accounts Receivable

1,018,000

507,000

1.01.03.01

Trade Receivables

924,000

396,000

1.01.03.02

Other Receivables

94,000

111,000

1.01.04

Inventories

2,999,000

3,106,000

1.01.06

Recoverable Taxes

368,000

557,000

1.01.07

Prepaid Expenses

138,000

81,000

1.01.08

Other Current Assets

2,079,000

1,955,000

1.01.08.01

Noncurrent Assets Held for Sale and Discontinued Operations

2,004,000

1,901,000

1.01.08.03

Other

75,000

54,000

1.01.08.03.01

Financial Instruments - Fair Value Hedge

33,000

-

1.01.08.03.02

Others Assets

42,000

54,000

1.02

Noncurrent Assets

13,820,000

12,958,000

1.02.01

Long-term Assets

2,439,000

1,663,000

1.02.01.03

Accounts Receivable

102,000

81,000

1.02.01.03.02

Other Receivables

102,000

81,000

1.02.01.06

Deferred Taxes

151,000

155,000

1.02.01.07

Prepaid Expenses

10,000

13,000

1.02.01.08

Receivables from Related Parties

467,000

359,000

1.02.01.09

Other Noncurrent Assets

1,709,000

1,055,000

1.02.01.09.04

Recoverable Taxes

1,066,000

521,000

1.02.01.09.05

Judicial Deposits

640,000

534,000

1.02.01.09.06

Financial Instruments - Fair Value Hedge

3,000

-

1.02.02

Investments

3,640,000

3,059,000

1.02.02.01

Investments in Associates and Subsidiaries

3,619,000

3,036,000

1.02.02.01.02

Investments in Subsidiaries

3,619,000

3,036,000

1.02.02.02

Investment properties

21,000

23,000

1.02.03

Property and Equipment, Net

6,562,000

7,043,000

1.02.04

Intangible Assets

1,179,000

1,193,000

 

 

 

 

 

3


 
 

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

ITR – Interim Financial Information – September 30,2017 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO

 

                                                                                                                                                                                          

Companhia Brasileira de Distribuição

 

Individual Interim Financial Information / Balance Sheet - Liabilities

       

R$ (in thousands)

   

Code

Description

Current Quarter 9.30.2017

Previous Year
12.31.2016

2

Total Liabilities

21,250,000

23,660,000

2.01

Current Liabilities

6,194,000

9,510,000

2.01.01

Payroll and Related Taxes

430,000

446,000

2.01.02

Trade Payables

3,630,000

5,091,000

2.01.03

Taxes and Contributions Payable

142,000

189,000

2.01.04

Borrowings and Financing

1,067,000

2,763,000

2.01.05

Other Liabilities

922,000

1,018,000

2.01.05.01

Payables to Related Parties

586,000

510,000

2.01.05.02

Other

336,000

508,000

2.01.05.02.04

Utilities

22,000

11,000

2.01.05.02.05

Rent Payable

81,000

100,000

2.01.05.02.06

Advertisement  Payable

22,000

40,000

2.01.05.02.07

Pass-through to Third Parties

14,000

15,000

2.01.05.02.08

Financing Related to Acquisition of Assets

12,000

32,000

2.01.05.02.09

Deferred Revenue

26,000

127,000

2.01.05.02.12

Other Accounts Payable

133,000

155,000

2.01.05.02.13

Loalty Programs

26,000

28,000

2.01.06

Provisions

3,000

3,000

2.02

Noncurrent Liabilities

4,858,000

4,290,000

2.02.01

Borrowings and Financing

3,206,000

2,775,000

2.02.02

Other Liabilities

842,000

600,000

2.02.02.02

Other

842,000

600,000

2.02.02.02.03

Taxes Payable in Installments

681,000

540,000

2.02.02.02.05

Financing Related to Acquisition of Assets

-

4,000

2.02.02.02.07

Other Accounts Payable

42,000

34,000

2.02.02.02.08

Provision for Negative Equity

119,000

22,000

2.02.04

Provisions

794,000

891,000

2.02.06

Deferred Revenue

16,000

24,000

2.03

Shareholders’ Equity

10,198,000

9,860,000

2.03.01

Share Capital

6,818,000

6,811,000

2.03.02

Capital Reserves

354,000

331,000

2.03.02.04

Options Granted

347,000

324,000

2.03.02.07

Capital Reserve

7,000

7,000

2.03.04

Earnings Reserve

2,714,000

2,718,000

2.03.04.01

Legal Reserve

426,000

426,000

2.03.04.05

Earnings Retention Reserve

234,000

234,000

2.03.04.10

Expansion Reserve

2,299,000

2,299,000

2.03.04.12

Transactions with non-controlling interests

(95,000)

(91,000)

2.03.04.14

Settlement of Equity Instrument

(150,000)

(150,000)

2.03.05

Retained Earnings/ Accumulated Losses

321,000

-

2.03.08

Other Comprehensive Income

(9,000)

-

 

 

 

 

4


 
 

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

ITR – Interim Financial Information – September 30,2017 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO

 

                                                                                                                                                                                          

Companhia Brasileira de Distribuição

 

Individual Interim Financial Information / Statement of Operations

           

R$ (in thousands)

       

Code

Description


Current Quarter
7/01/2017 to
9/30/2017

Year to date current period
1/01/2017 to
9/30/2017

Previous Quarter
7/01/2016 to
9/30/2016

Year to date previous period
1/01/2016 to
9/30/2016

3.01

Net Sales of Goods and/or Services

6,171,000

18,970,000

6,303,000

18,103,000

3.02

Cost of Goods Sold and/or Services Sold

(4,529,000)

(13,375,000)

(4,611,000)

(13,175,000)

3.03

Gross Profit

1,642,000

5,595,000

1,692,000

4,928,000

3.04

Operating Income/Expenses

(1,488,000)

(4,750,000)

(1,606,000)

(4,837,000)

3.04.01

Selling Expenses

(1,168,000)

(3,752,000)

(1,228,000)

(3,579,000)

3.04.02

General and Administrative Expenses

(176,000)

(532,000)

(173,000)

(466,000)

3.04.05

Other Operating Expenses

(278,000)

(840,000)

(167,000)

(664,000)

3.04.05.01

Depreciation/Amortization

(149,000)

(447,000)

(144,000)

(406,000)

3.04.05.03

Other Operating Expenses/Income

(129,000)

(393,000)

(23,000)

(258,000)

3.04.06

Share of Profit of Subsidiaries and Associates

134,000

374,000

(38,000)

(128,000)

3.05

Profit before Financial Income (Expenses) and Taxes

154,000

845,000

86,000

91,000

3.06

Financial Income (Expenses)

(132,000)

(468,000)

(203,000)

(573,000)

3.07

Profit (loss) Before Income Tax and Social Contribution

22,000

377,000

(117,000)

(482,000)

3.08

Income Tax and Social Contribution

22,000

(19,000)

15,000

82,000

3.08.01

Current

23,000

(15,000)

(3,000)

(6,000)

3.08.02

Deferred

(1,000)

(4,000)

18,000

88,000

3.09

Net Income (loss) from Continued Operations

44,000

358,000

(102,000)

(400,000)

3.10

Net Income from Descontinued Operations

(13,000)

(37,000)

(18,000)

(46,000)

3.10.01

Net Income (loss) from Descontinued Operations

(13,000)

(37,000)

(18,000)

(46,000)

3.11

Net Income (loss) for the Period

31,000

321,000

(120,000)

(446,000)

3.99

Earnings per Share - (Reais/Share)

-

-

-

-

3.99.01

Basic Earnings per Share

-

-

-

-

3.99.01.01

Common

0.11026

1.13614

(0.45186)

(1.67917)

3.99.01.02

Preferred

0.12128

1.24975

(0.45186)

(1.67917)

3.99.02

Diluted Earnings per Share

-

-

-

-

3.99.02.01

Common

0.10880

1.13323

(0.45186)

(1.67917)

3.99.02.02

Preferred

0.12006

1.24253

(0.45186)

(1.67917)

 

 

 

 

 

 

5


 
 

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

ITR – Interim Financial Information – September 30,2017 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO

 

                                                                                                                                                                                          

Companhia Brasileira de Distribuição

 

Individual Interim Financial Information / Statement of Comprehensive Income

           

R$ (in thousands)

       

Code

Description


Current Quarter
7/01/2017 to
9/30/2017

Year to date current period
1/01/2017 to
9/30/2017

Previous Quarter
7/01/2016 to
9/30/2016

Year to date previous period
1/01/2016 to
9/30/2016

4.01

Net income (loss) for the Period

31,000

321,000

(120,000)

(446,000)

4.02

Other Comprehensive Income

(1,000)

(9,000)

9,000

81,000

4.02.02

Accumulative Translation Adjustment for the Period

(1,000)

(9,000)

9,000

81,000

4.03

Total Comprehensive Income for the Period

30,000

312,000

(111,000)

(365,000)

 

 

 

 

 

 

 

6


 
 

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

ITR – Interim Financial Information – September 30,2017 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO

 

                                                                                                                                                                                          

Companhia Brasileira de Distribuição

 

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

       

R$ (in thousands)

   

Code

Description

Year to date current period
1/01/2017 to
9/30/2017

Year to date previous period
1/01/2016 to
9/30/2016

6.01

Net Cash Provided by Operating Activities

(1,502,000)

(813,000)

6.01.01

Cash Provided by the Operations

516,000

939,000

6.01.01.01

Net Income for the Period

321,000

(446,000)

6.01.01.02

Deferred Income  and Social Contribution Taxes

4,000

(88,000)

6.01.01.03

Gain (Losses) on Disposal of Fixed Assets and Intangibles

75,000

45,000

6.01.01.04

Depreciation/Amortization

482,000

437,000

6.01.01.05

Interest and Inflation Adjustments

421,000

520,000

6.01.01.07

Share of Profit (Loss) of Subsidiaries and Associates

(374,000)

128,000

6.01.01.08

Provision for Risks

15,000

191,000

6.01.01.10

Share-based Payment

23,000

19,000

6.01.01.11

Allowance for Doubtful Accounts

4,000

-

6.01.01.13

Provision for Obsolescence/Breakage

(4,000)

23,000

6.01.01.14

Other Operating Expenses

(442,000)

119,000

6.01.01.15

Deferred Revenue

(9,000)

(9,000)

6.01.02

Changes in Assets and Liabilities

(2,018,000)

(1,752,000)

6.01.02.01

Accounts Receivable

(532,000)

20,000

6.01.02.02

Inventories

111,000

275,000

6.01.02.03

Recoverable Taxes

92,000

(42,000)

6.01.02.04

Other Assets

(46,000)

217,000

6.01.02.05

Related Parties

(4,000)

(418,000)

6.01.02.06

Restricted Deposits for Legal Proceeding

(90,000)

(74,000)

6.01.02.07

Trade Payables

(1,461,000)

(1,486,000)

6.01.02.08

Payroll and Related Taxes

(15,000)

69,000

6.01.02.09

Taxes and Social Contributions Payable

(17,000)

(88,000)

6.01.02.10

Legal claims

(49,000)

(21,000)

6.01.02.11

Deferred Revenue

-

2,000

6.01.02.12

Other Payables

(47,000)

(238,000)

6.01.02.15

Received Dividends and Interest on shareholders' equity

40,000

32,000

6.02

Net Cash Provided by (Used in) Investing Activities

(478,000)

(236,000)

6.02.01

Capital Increase/Decrease on Subsidiaries

(53,000)

-

6.02.02

Acquisition of Property and Equipment

(449,000)

(343,000)

6.02.03

Increase in Intangible Assets

(71,000)

(60,000)

6.02.04

Sales of Property and Equipment

95,000

12,000

6.02.05

Net cash from merges

-

155,000

6.03

Net Cash Provided by (Used in) Financing Activities

(1,688,000)

218,000

6.03.01

Capital Increase

7,000

2,000

6.03.02

Proceeds from Debt Issuance

2,023,000

1,398,000

6.03.03

Repayment of Debt

(3,718,000)

(1,179,000)

6.03.05

Payment of Dividends

-

(3,000)

6.05

Net Increase (Decrease) in Cash and Cash Equivalents

(3,668,000)

(831,000)

6.05.01

Cash and Cash Equivalents at the Beginning of the Period

4,496,000

2,247,000

6.05.02

Cash and Cash Equivalents at the End of the Period

828,000

1,416,000

 

 

 

7


 
 

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

ITR – Interim Financial Information – September 30,2017 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO

 

                                                                                                                                                                                          

Companhia Brasileira de Distribuição

 

Individual Interim Financial Information / Statement of Changes in Shareholders' Equity 01/01/2017 to 9/30/2017

               

R$ (in thousands)

           

Code

Description

Share
Capital

Capital Reserves,
Options Granted and
Treasury Shares

Earnings
Reserve

Retained Earnings /Accumulated Losses

Other comprehensive income

Shareholders'
Equity

5.01

Opening Balance

6,811,000

331,000

2,718,000

-

-

9,860,000

5.03

Adjusted Opening Balance

6,811,000

331,000

2,718,000

-

-

9,860,000

5.04

Capital Transactions with Shareholders

7,000

23,000

-

-

-

30,000

5.04.01

Capital Increases

7,000

-

-

-

-

7,000

5.04.03

Options Granted

-

19,000

-

-

-

19,000

5.04.08

Options Granted recognized in subsidiaries

-

4,000

-

-

-

4,000

5.05

Total Comprehensive Income

-

-

-

321,000

(9,000)

312,000

5.05.01

Net Income (loss) for the Period

-

-

-

321,000

-

321,000

5.05.02

Other Comprehensive Income

-

-

-

-

(9,000)

(9,000)

5.05.02.04

Cumulative Translation Adjustment

-

-

-

-

(9,000)

(9,000)

5.06

Internal Changes of Shareholders’ Equity

-

-

(4,000)

-

-

(4,000)

5.06.05

Transactions with Non-controlling Interests

-

-

(3,000)

-

-

(3,000)

5.06.06

Settlement  of Equity Instrument

-

-

(1,000)

-

-

(1,000)

5.07

Closing Balance

6,818,000

354,000

2,714,000

321,000

(9,000)

10,198,000

 

 

 

 

 

 

8


 
 

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

ITR – Interim Financial Information – September 30,2017 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO

 

                                                                                                                                                                                          

 

Companhia Brasileira de Distribuição

 

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

               

R$ (in thousands)

           

Code

Description

Share
Capital

Capital Reserves,
Options Granted and
Treasury Shares

Earnings
Reserve

Retained Earnings /Accumulated Losses

Other comprehensive Income

Shareholders'
Equity

5.01

Opening Balance

6,806,000

302,000

3,333,000

-

(87,000)

10,354,000

5.03

Adjusted Opening Balance

6,806,000

302,000

3,333,000

-

(87,000)

10,354,000

5.04

Capital Transactions with Shareholders

2,000

19,000

(4,000)

-

-

17,000

5.04.01

Capital Increases

2,000

-

-

-

-

2,000

5.04.03

Options Granted

-

13,000

-

-

-

13,000

5.04.06

Dividends

-

-

(4,000)

-

-

(4,000)

5.04.08

Options Granted recognized in subsidiaries

-

6,000

-

-

-

6,000

5.05

Total Comprehensive Income

-

-

-

(446,000)

81,000

(365,000)

5.05.01

Net Income (loss) for the Period

-

-

-

(446,000)

-

(446,000)

5.05.02

Other Comprehensive Income

-

-

-

-

81,000

81,000

5.05.02.04

Cumulative Translation Adjustment

-

-

-

-

81,000

81,000

5.06

Internal Changes of Shareholders’ Equity

-

-

13,000

-

-

13,000

5.06.04

Put Option CD Colombia

-

-

11,000

-

-

11,000

5.06.05

Transactions with Non-controlling Interests

-

-

2,000

-

-

2,000

5.07

Closing Balance

6,808,000

321,000

3,342,000

(446,000)

(6,000)

10,019,000

 

 

 

 

 

9


 
 

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

ITR – Interim Financial Information – September 30, 2017 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO

 

 

 

Companhia Brasileira de Distribuição

 

Individual Interim Financial Information / Statement of Value Added

       

R$ (in thousands)

   

Code

Description

Year to date current period
1/01/2017 to
9/30/2017

Year to date previous period
1/01/2016 to
9/30/2016

7.01

Revenues

20,801,000

19,664,000

7.01.01

Sales of Goods, Products and Services

20,520,000

19,647,000

7.01.02

Other Revenues

285,000

17,000

7.01.04

Allowance for/Reversal of Doubtful Accounts

(4,000)

-

7.02

Products Acquired from Third Parties

(16,145,000)

(15,418,000)

7.02.01

Costs of Products, Goods and Services Sold

(13,912,000)

(13,186,000)

7.02.02

Materials, Energy, Outsourced Services and Other

(2,233,000)

(2,232,000)

7.03

Gross Value Added

4,656,000

4,246,000

7.04

Retention

(482,000)

(437,000)

7.04.01

Depreciation and Amortization

(482,000)

(437,000)

7.05

Net Value Added Produced

4,174,000

3,809,000

7.06

Value Added Received in Transfer

453,000

(44,000)

7.06.01

Share of Profit of Subsidiaries and Associates

374,000

(128,000)

7.06.02

Financial Revenue

117,000

130,000

7.06.03

Other

(38,000)

(46,000)

7.07

Total Value Added to Distribute

4,627,000

3,765,000

7.08

Distribution of Value Added

4,627,000

3,765,000

7.08.01

Personnel

2,327,000

2,136,000

7.08.01.01

Direct Compensation

1,481,000

1,392,000

7.08.01.02

Benefits

471,000

472,000

7.08.01.03

Government Severance Indemnity Fund for Employees (FGTS)

138,000

129,000

7.08.01.04

Other

237,000

143,000

7.08.02

Taxes, Fees and Contributions

877,000

907,000

7.08.02.01

Federal

706,000

527,000

7.08.02.02

State

(71,000)

264,000

7.08.02.03

Municipal

242,000

116,000

7.08.03

Value Distributed to Providers of Capital

1,102,000

1,168,000

7.08.03.01

Interest

580,000

697,000

7.08.03.02

Rentals

522,000

471,000

7.08.04

Value Distributed to Shareholders

321,000

(446,000)

7.08.04.02

Dividends

-

3,000

7.08.04.03

Retained Earnings/ Accumulated Losses for the Period

321,000

(449,000)

 

 

 

 

 

10


 
 

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

ITR – Interim Financial Information – September 30, 2017 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO

 

 

Companhia Brasileira de Distribuição

 

Consolidated Interim Financial Information /Balance Sheet - Assets

       

R$ (in thousands)

   

Code

Description

Current Quarter 9.30.2017

Previous Year
12.31.2016

1

Total Assets

41,737,000

45,217,000

1.01

Current Assets

27,320,000

31,651,000

1.01.01

Cash and Cash Equivalents

1,266,000

5,112,000

1.01.03

Accounts Receivable

1,144,000

669,000

1.01.03.01

Trade Receivables

1,040,000

543,000

1.01.03.02

Other Receivables

104,000

126,000

1.01.04

Inventories

4,634,000

4,641,000

1.01.06

Recoverable Taxes

395,000

674,000

1.01.07

Prepaid Expenses

165,000

97,000

1.01.08

Other Current Assets

19,716,000

20,458,000

1.01.08.01

Noncurrent Assets Held for Sale and Discontinued Operations

19,614,000

20,303,000

1.01.08.03

Other

102,000

155,000

1.01.08.03.01

Financial Instruments - Fair Value Hedge

31,000

-

1.01.08.03.02

Others Assets

71,000

155,000

1.02

Noncurrent Assets

14,417,000

13,566,000

1.02.01

Long-term Assets

3,024,000

2,137,000

1.02.01.03

Accounts Receivable

633,000

612,000

1.02.01.03.02

Other Receivables

633,000

612,000

1.02.01.06

Deferred Taxes

162,000

170,000

1.02.01.07

Prepaid Expenses

49,000

45,000

1.02.01.08

Receivables from Related Parties

22,000

17,000

1.02.01.09

Other Noncurrent Assets

2,158,000

1,293,000

1.02.01.09.04

Recoverable Taxes

1,350,000

632,000

1.02.01.09.05

Judicial Deposits

789,000

661,000

1.02.01.09.06

Financial Instruments - Fair Value Hedge

19,000

-

1.02.02

Investments

298,000

339,000

1.02.02.01

Investments in Associates

277,000

316,000

1.02.02.02

Investments Property

21,000

23,000

1.02.03

Property and Equipment, Net

9,187,000

9,182,000

1.02.04

Intangible Assets

1,908,000

1,908,000

 

 

 

 

 

11


 
 

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

ITR – Interim Financial Information – September 30, 2017 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO

 

 

Companhia Brasileira de Distribuição

 

Consolidated Interim Financial Information / Balance Sheet - Liabilities

       

R$ (in thousands)

   

Code

Description

Current Quarter 9.30.2017

Previous Year
12.31.2016

2

Total Liabilities

41,737,000

45,217,000

2.01

Current Liabilities

23,054,000

27,582,000

2.01.01

Payroll and Related Taxes

647,000

614,000

2.01.02

Trade Payables

5,495,000

7,232,000

2.01.03

Taxes and Contributions Payable

212,000

254,000

2.01.04

Borrowings and Financing

1,418,000

2,957,000

2.01.05

Other Liabilities

638,000

889,000

2.01.05.01

Payables to Related Parties

167,000

147,000

2.01.05.02

Other

471,000

742,000

2.01.05.02.04

Utilities

28,000

17,000

2.01.05.02.05

Rent Payable

89,000

110,000

2.01.05.02.06

Advertisement  Payable

26,000

43,000

2.01.05.02.07

Pass-through to Third Parties

13,000

15,000

2.01.05.02.08

Financing Related to Acquisition of Assets

33,000

116,000

2.01.05.02.09

Deferred revenue

56,000

224,000

2.01.05.02.11

Accounts Payable Related to Acquisition of Companies

-

7,000

2.01.05.02.12

Other Payables

200,000

182,000

2.01.05.02.13

Loalty Programs

26,000

28,000

2.01.06

Provisions

3,000

4,000

2.01.07

Noncurrent Liabilities Held for Sales

14,641,000

15,632,000

2.02

Noncurrent Liabilities

5,611,000

5,038,000

2.02.01

Borrowings and Financing

3,340,000

2,912,000

2.02.02

Other Liabilities

853,000

608,000

2.02.02.02

Other

853,000

608,000

2.02.02.02.03

Taxes Payable in Installments

681,000

540,000

2.02.02.02.05

Financing Related to Acquisition of Assets

-

4,000

2.02.02.02.07

Other Payables

53,000

42,000

2.02.02.02.08

Provision for Negative Equity

119,000

22,000

2.02.03

Deferred Taxes

364,000

317,000

2.02.04

Provisions

1,038,000

1,177,000

2.02.06

Deferred revenue

16,000

24,000

2.03

Consolidated Shareholders’ Equity

13,072,000

12,597,000

2.03.01

Share Capital

6,818,000

6,811,000

2.03.02

Capital Reserves

354,000

331,000

2.03.02.04

Options Granted

347,000

324,000

2.03.02.07

Capital Reserve

7,000

7,000

2.03.04

Earnings Reserve

2,714,000

2,718,000

2.03.04.01

Legal Reserve

426,000

426,000

2.03.04.05

Earnings Retention Reserve

234,000

234,000

2.03.04.10

Expansion Reserve

2,299,000

2,299,000

2.03.04.12

Transactions with Non-Controlling interests

(95,000)

(91,000)

2.03.04.14

Settlement of Equity Instrument

(150,000)

(150,000)

2.03.05

Retained Earnings/ Accumulated Losses

321,000

-

2.03.08

Other Comprehensive Income

(9,000)

-

2.03.09

Non-controlling  Interests

2,874,000

2,737,000

2.03.09

Non-controlling  Interests

2,874,000

2,737,000

 

 

 

 

 

12


 
 

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

ITR – Interim Financial Information – September 30, 2017 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO

 

 

Companhia Brasileira de Distribuição

 

Consolidated Interim Financial Information / Statement of Operations

 
           

R$ (in thousands)

       

Code

Description


Current Quarter
7/01/2017 to
9/30/2017

Year to date current period
1/01/2017 to
9/30/2017

Previous Quarter
7/01/2016 to
9/30/2016

Year to date previous period
1/01/2016 to
9/30/2016

3.01

Net Sales from Goods and/or Services

10,910,000

32,125,000

10,091,000

29,714,000

3.02

Cost of Goods Sold and/or Services Sold

(8,543,000)

(24,525,000)

(7,845,000)

(22,894,000)

3.03

Gross Profit

2,367,000

7,600,000

2,246,000

6,820,000

3.04

Operating Income/Expenses

(2,164,000)

(6,629,000)

(1,982,000)

(6,231,000)

3.04.01

Selling Expenses

(1,594,000)

(4,923,000)

(1,563,000)

(4,807,000)

3.04.02

General and Administrative Expenses

(235,000)

(694,000)

(224,000)

(653,000)

3.04.05

Other Operating Expenses

(324,000)

(978,000)

(209,000)

(829,000)

3.04.05.01

Depreciation/Amortization

(194,000)

(574,000)

(177,000)

(521,000)

3.04.05.03

Other Operating Expenses

(130,000)

(404,000)

(32,000)

(308,000)

3.04.06

Share of Profit of Subsidiaries and Associates

(11,000)

(34,000)

14,000

58,000

3.05

Profit before Financial Income (Expenses) and Taxes

203,000

971,000

264,000

589,000

3.06

Financial Income (Expenses), Net

(154,000)

(524,000)

(237,000)

(653,000)

3.07

Profit (loss) Before Income Tax and Social Contribution

49,000

447,000

27,000

(64,000)

3.08

Income tax and Social Contribution

(38,000)

(180,000)

(16,000)

-

3.08.01

Current

76,000

(125,000)

(27,000)

(84,000)

3.08.02

Deferred

(114,000)

(55,000)

11,000

84,000

3.09

Net Income (loss) from Continuing Operations

11,000

267,000

11,000

(64,000)

3.10

Net Income from Descontinued Operations

60,000

188,000

(320,000)

(984,000)

3.10.01

Net Income (loss) from Descontinued Operations

60,000

188,000

(320,000)

(984,000)

3.11

Consolidated Net Income (loss)for the Period

71,000

455,000

(309,000)

(1,048,000)

3.11.01

Attributable to Owners of the Company

31,000

321,000

(120,000)

(446,000)

3.11.02

Attributable to Non-controlling Interests

40,000

134,000

(189,000)

(602,000)

3.99.01

Basic Earnings per Share

-

-

-

-

3.99.01.01

Common

0.11026

1.13614

(0.45186)

(1.67917)

3.99.01.02

Preferred

0.12128

1.24975

(0.45186)

(1.67917)

3.99.02

Diluted Earnings per Share

-

-

-

-

3.99.02.01

Common

0.10880

1.13323

(0.45186)

(1.67917)

3.99.02.02

Preferred

0.12006

1.24253

(0.45186)

(1.67917)

 

 

 

 

 

 

 

13


 
 

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

ITR – Interim Financial Information – September 30, 2017 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO

 

 

Companhia Brasileira de Distribuição

 

Consolidated Interim Financial Information / Statement of Comprehensive Income

           

R$ (in thousands)

       

Code

Description


Current Quarter
7/01/2017 to
9/30/2017

Year to date current period
1/01/2017 to
9/30/2017

Previous Quarter
7/01/2016 to
9/30/2016

Year to date previous period
1/01/2016 to
9/30/2016

4.01

Net Income (loss) for the Period

71,000

455,000

(309,000)

(1,048,000)

4.02

Other Comprehensive Income

(1,000)

(9,000)

21,000

281,000

4.02.02

Cumulative Translation adjustment

(1,000)

(9,000)

21,000

281,000

4.03

Total Comprehensive Income for the Period

70,000

446,000

(288,000)

(767,000)

4.03.01

Attributable to Controlling Interests

30,000

312,000

(111,000)

(365,000)

4.03.02

Attributable to Non-Controlling Interests

40,000

134,000

(177,000)

(402,000)

 

 

 

 

 

 

14


 
 

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

ITR – Interim Financial Information – September 30, 2017 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO

 

 

Companhia Brasileira de Distribuição

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

       

R$ (in thousands)

   

Code

Description

Year to date current period
1/01/2017 to
9/30/2017

Year to date previous period
1/01/2016 to
9/30/2016

6.01

Net Cash Provided by Operating Activities

(4,245,000)

(7,081,000)

6.01.01

Cash from Operations

1,996,000

1,532,000

6.01.01.01

Net Income (loss) for the Period

455,000

(1,048,000)

6.01.01.02

Deferred Income Tax and Social Contribution

(70,000)

(91,000)

6.01.01.03

Gain (Losses) on Disposal of Fixed Assets and Intangibles

88,000

146,000

6.01.01.04

Depreciation/Amortization

614,000

826,000

6.01.01.05

Interest and Inflation Adjustments

703,000

996,000

6.01.01.07

Share of Profit (Loss) of Subsidiaries and Associates

14,000

(81,000)

6.01.01.08

Provision for Risks

403,000

638,000

6.01.01.10

Share-based Payment

23,000

19,000

6.01.01.11

Allowance for Doubtful Accounts

531,000

438,000

6.01.01.13

Provision for Obsolescence/breakage

(26,000)

19,000

6.01.01.14

Other Operating Expenses

(447,000)

-

6.01.01.15

Deferred revenue

(292,000)

(236,000)

6.01.01.18

Gain in disposal of subsidiaries

-

(94,000)

6.01.02

Changes in Assets and Liabilities

(6,241,000)

(8,613,000)

6.01.02.01

Accounts Receivable

(2,287,000)

(1,638,000)

6.01.02.02

Inventories

(1,075,000)

90,000

6.01.02.03

Recoverable Taxes

(93,000)

(319,000)

6.01.02.04

Other Assets

(49,000)

(36,000)

6.01.02.05

Related Parties

131,000

3,000

6.01.02.06

Restricted Deposits for Legal Proceeding

(286,000)

(184,000)

6.01.02.07

Trade Payables

(2,446,000)

(5,769,000)

6.01.02.08

Payroll and Related Taxes

68,000

152,000

6.01.02.09

Taxes and Social Contributions Payable

(229,000)

(51,000)

6.01.02.10

Legal Claims

(252,000)

(271,000)

6.01.02.11

Deferred revenue

(7,000)

95,000

6.01.02.12

Other Payables

203,000

(575,000)

6.01.02.13

Income and Social contribution, paid

(74,000)

(110,000)

6.01.02.15

Received Dividends and Interest on Shareholders' Equity

155,000

-

6.02

Net Cash Provided by (Used in) Investing Activities

(1,103,000)

(942,000)

6.02.02

Acquisition of Property and Equipment

(988,000)

(850,000)

6.02.03

Increase in Intangible Assets

(221,000)

(221,000)

6.02.04

Sales of Property and Equipment

106,000

38,000

6.02.06

Net Cash From Sale of Subsidiary

-

91,000

6.03

Net Cash Provided by Financing Activities

(1,989,000)

1,030,000

6.03.01

Capital Increase/Decrease

7,000

2,000

6.03.02

Proceeds from Debt Issuance

6,289,000

5,422,000

6.03.03

Repayment of Debt

(8,277,000)

(4,987,000)

6.03.05

Payments of Dividends

-

(4,000)

6.03.07

Acquisition of Subsidiary

(8,000)

(80,000)

6.03.09

Borrowings with Related Parties

-

677,000

6.04

Effects of Exchange Rate Changes on Cash and Cash Equivalents

-

22,000

6.05

Increase (Decrease) in Cash and Cash Equivalents

(7,337,000)

(6,971,000)

6.05.01

Cash and Cash Equivalents at the Beginning of the Period

9,142,000

11,015,000

6.05.02

Cash and Cash Equivalents at the End of the Period

1,805,000

4,044,000

 

 

 

 

15


 
 

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

ITR – Interim Financial Information – September 30, 2017 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO

 

 

 

Companhia Brasileira de Distribuição

 

Consolidated Interim Financial Information / Statement of Changes in Shareholders' Equity 01/01/2017 to 9/30/2017

                   

R$ (in thousands)

Code

Description

Share
Capital

Capital Reserves,
Options Granted and
Treasury Shares

Earnings
Reserves

Retained Earnings/ Accumulated  Losses

Other comprehensive Income

Shareholders'
Equity

Non-Controlling
Interest

Consolidated
Shareholders'
Equity

5.01

Opening Balance

6,811,000

331,000

2,718,000

-

-

9,860,000

2,737,000

12,597,000

5.03

Adjusted Opening Balance

6,811,000

331,000

2,718,000

-

-

9,860,000

2,737,000

12,597,000

5.04

Capital Transactions with Shareholders

7,000

23,000

-

-

-

30,000

2,000

32,000

5.04.01

Capital Increases

7,000

-

-

-

-

7,000

-

7,000

5.04.03

Options Granted

-

19,000

-

-

-

19,000

-

19,000

5.04.08

Options Granted - subsidiaries

-

4,000

-

-

-

4,000

2,000

6,000

5.05

Total Comprehensive Income

-

-

-

321,000

(9,000)

312,000

134,000

446,000

5.05.01

Net Income (loss) for the Period

-

-

-

321,000

-

321,000

134,000

455,000

5.05.02

Other Comprehensive Income

-

-

-

-

(9,000)

(9,000)

-

(9,000)

5.05.02.04

Cumulative Translation Adjustment

-

-

-

-

(9,000)

(9,000)

-

(9,000)

5.06

Internal Changes in Shareholders’ Equity

-

-

(4,000)

-

-

(4,000)

1,000

(3,000)

5.06.05

Transactions with Non-Controlling Interests

-

-

(3,000)

-

-

(3,000)

-

(3,000)

5.06.06

Settlement of Equity Instrument

-

-

(1,000)

-

-

(1,000)

1,000

-

5.07

Closing Balance

6,818,000

354,000

2,714,000

321,000

(9,000)

10,198,000

2,874,000

13,072,000

 

 

 

 

 

16


 
 

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

ITR – Interim Financial Information – September 30, 2017 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO

 

 

Companhia Brasileira de Distribuição

 

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

                   

R$ (in thousands)

               

Code

Description

Share
Capital

Capital Reserves,
Options Granted and
Treasury Shares

Earnings
Reserves

Retained Earnings/ Accumulated  Losses

Other comprehensive Income

Shareholders'
Equity

Non-Controlling
Interest

Consolidated
Shareholders'
Equity

5.01

Opening Balance

6,806,000

302,000

3,333,000

-

(87,000)

10,354,000

2,998,000

13,352,000

5.03

Adjusted Opening Balance

6,806,000

302,000

3,333,000

-

(87,000)

10,354,000

2,998,000

13,352,000

5.04

Capital Transactions with Shareholders

2,000

19,000

(4,000)

-

-

17,000

4,000

21,000

5.04.01

Capital Increases

2,000

-

-

-

-

2,000

-

2,000

5.04.03

Options Granted

-

13,000

-

-

-

13,000

-

13,000

5.04.06

Dividends

-

-

(4,000)

-

-

(4,000)

-

(4,000)

5.04.08

Options Granted - subsidiaries

-

6,000

-

-

-

6,000

4,000

10,000

5.05

Total Comprehensive Income

-

-

-

(446,000)

81,000

(365,000)

(402,000)

(767,000)

5.05.01

Net Income (loss) for the Period

-

-

-

(446,000)

-

(446,000)

(602,000)

(1,048,000)

5.05.02

Other Comprehensive Income

-

-

-

-

81,000

81,000

200,000

281,000

5.05.02.04

Cumulative Translation Adjustment

-

-

-

-

81,000

81,000

200,000

281,000

5.06

Internal Changes in Shareholders’ Equity

-

-

13,000

-

-

13,000

17,000

30,000

5.06.04

Put Option CD Colombia

-

-

11,000

-

-

11,000

18,000

29,000

5.06.05

Transactions with Non-Controlling Interests

-

-

2,000

-

-

2,000

(1,000)

1,000

5.07

Closing Balance

6,808,000

321,000

3,342,000

(446,000)

(6,000)

10,019,000

2,617,000

12,636,000

 

 

 

 

 

17


 
 

 

 

Companhia Brasileira de Distribuição

Consolidated Interim Financial Information / Statement of Value Added

       

R$ (in thousands)

   

Code

Description

Year to date current period
1/01/2017 to
9/30/2017

Year to date previous period
1/01/2016 to
9/30/2016

7.01

Revenues

35,135,000

32,223,000

7.01.01

Sales of Goods, Products and Services

34,844,000

32,227,000

7.01.02

Other Revenues

294,000

39,000

7.01.04

Allowance for/Reversal of Doubtful Accounts

(3,000)

(43,000)

7.02

Products Acquired from Third Parties

(28,654,000)

(26,493,000)

7.02.01

Costs of Products, Goods and Services Sold

(25,868,000)

(23,570,000)

7.02.02

Materials, Energy, Outsourced Services and Other

(2,786,000)

(2,923,000)

7.03

Gross Value Added

6,481,000

5,730,000

7.04

Retention

(614,000)

(521,000)

7.04.01

Depreciation and Amortization

(614,000)

(521,000)

7.05

Net Value Added Produced

5,867,000

5,209,000

7.06

Value Added Received in Transfer

296,000

(758,000)

7.06.01

Share of Profit of Subsidiaries and Associates

(34,000)

58,000

7.06.02

Financial Income

142,000

168,000

7.06.03

Others

188,000

(984,000)

7.07

Total Value Added to Distribute

6,163,000

4,451,000

7.08

Distribution of Value Added

6,163,000

4,451,000

7.08.01

Personnel

3,025,000

2,779,000

7.08.01.01

Direct Compensation

1,928,000

1,813,000

7.08.01.02

Benefits

644,000

638,000

7.08.01.03

Government Severance Indemnity Fund for Employees (FGTS)

176,000

169,000

7.08.01.04

Other

277,000

159,000

7.08.01.04.01

Profit (cost) sharing

277,000

159,000

7.08.02

Taxes, Fees and Contributions

1,356,000

1,263,000

7.08.02.01

Federal

958,000

717,000

7.08.02.02

State

135,000

399,000

7.08.02.03

Municipal

263,000

147,000

7.08.03

Value Distributed to Providers of Capital

1,327,000

1,457,000

7.08.03.01

Interest

659,000

821,000

7.08.03.02

Rentals

668,000

636,000

7.08.04

Value Distributed to Shareholders

455,000

(1,048,000)

7.08.04.03

Retained Earnings/ Accumulated Losses for the Period

321,000

(446,000)

7.08.04.04

Noncontrolling Interest in Retained Earnings

134,000

(602,000)

 

 

 

18


 
 
 

 

São Paulo, Brazil, October 26, 2017 - GPA [B3: PCAR4; NYSE: CBD] announces its results for the third quarter of 2017. The comments refer to the consolidated results of the Group or of its business units. All comparisons are with the same period in 2016, except where stated otherwise. In the quarterly financial statements of GPA as of September 30, 2017, due to the ongoing divestment of the interest held by GPA in Via Varejo S.A., as announced in the material fact notice of November 23, 2016, the operations of Via Varejo are treated as discontinued operations, with a retroactive adjustment of net sales and other profit or loss accounts, as required under IFRS 5/CPC 31, approved by CVM Resolution 598/09 – Sale of non-current assets and discontinued operations.

3Q17 RESULTS

Net sales grew 8.1%(1) driven by the 25.2%(1)  increase at Assaí and the recovery at the Pão de Açúcar banner

Adjusted EBITDA in the Food segment reached R$569 million, up 17.3%, with margin expansion of 40 bps to 5.2%

Operating expenses grew below inflation, with dilution of 90 bps compared to 3Q16

Consolidated net income attributable to controlling shareholders of R$32 million, with margin of 0.3%

Operating Highlights

Multivarejo:

        Continued market share(*) gains, marking 12 consecutive quarters of gains. The highlight was the sales volume recovery at Pão de Açúcar and Extra Hiper, that continued to deliver the best performance among formats;

        Decrease of 4.4% in operating expenses, leveraged by the energy efficiency and productivity initiatives;

        Adjusted EBITDA margin of 5.5%, expanding 50 bps from 3Q16 with growth of 7.7% in Adjusted EBITDA affirming the better trend since the beginning of the year;

        The “My Discount” app reached more than 3 million downloads, of which more than 1 million were new loyal customers. The initiative has already reached around 20% of the customers at Extra and over 25% at Pão de Açúcar.

Assaí:

        Strong net sales growth of 25.2%(1)  and 7.7%(1)(2)  in the same-stores concept, maintaining consistent customer and volume growth in recent quarters;

        Operating expenses stable as a percentage of net sales in relation to 1H17, although already includes the expenses related to conversions and openings expected for 4Q17 (11 stores);

        Adjusted EBITDA margin stood at 4.8% with 40 bps improvement and growth of 35.9% in Adjusted EBITDA.

 

Financial Highlights

        The financial result corresponded to 1.4% of net sales, improving 35.0% from 3Q16;

        Net income attributable to controlling shareholders was R$32 million with margin of 0.3%, highlight to the 73.6% improvement at Assaí;

        Financial capacity remains robust: Net debt(3) reduction of R$532 million vs. 3Q16. The net debt(3)/EBITDA ratio fell to 1.0x, from 1.3x in the same period last year. Ratings reaffirmed by S&P (brAAA) and Fitch (AAbra).

 

Outlook

        Strategic priorities: (i) focus on and strengthening of Food segment, (ii) sales growth above the industry average, supporting market share(*) gains, (iii) continued expansion of Assaí format, and (iv) optimization of the store portfolio;

        Economic environment and business evolution: Brazil’s high unemployment and weak consumer spending challenge the recovery of the retail industry. However, for the past 18 months, GPA has outperformed the industry average (ABRAS(4) and IBGE(5)), confirming the market share(*) gains by Extra Hiper and Assaí, as well as the stability in other segments.

 

 

 (*) According to Nielsen data for each segment. (1)Net sales adjusted for the calendar effect. (2) Includes converted stores, which contributed 290 bps in 3Q17. (3) Includes non-discounted credit card receivables of R$837 million in 3Q17 and R$402 million in 3Q16. (4) Brazilian Supermarkets Association. (5) Monthly Retail Survey (PMC) conducted by IBGE.

 

 

19


 
 

 

 

        Guidance for 2017: (i) Sales: continuity in market share(*) gains at both Multivarejo and Assaí; (ii) EBITDA Margin(6): around 5.5% in the Food segment, supported by higher profitability at Assaí and at Multivarejo; (iii) CAPEX: approximately R$1.2 billion; and (iv) target to raise more than US$50 million through synergies in Latin America.

 

 (*) According to Nielsen data for each segment. (6) EBITDA adjusted by Other Operating Income and Expenses, excluding non-recurring tax credits.

 

“The results we have been delivering since the end of 2016 are in line with what was planned and we are continuing this positive trend this quarter. Even facing a quarter marked by a complex macroeconomic scenario, with sharp deflation in some of  the food categories, we can notice an improvement in operational and financial improvement as a result of the efforts internally carried out by the team. We continue to move forward on our strategic priorities of building a more balanced store portfolio with the successful conversion of hypermarkets into Assaí, the digital transformation of our business through initiatives such as “My Discount", and growth in market share across all business units.”

 

Ronaldo Iabrudi, CEO of GPA

 

 

 

I. Financial Performance
 
  Consolidated Food Business Multivarejo Assaí
(R$ million)(1)  3Q17  3Q16    3Q17  3Q16    3Q17  3Q16    3Q17  3Q16   
 
Gross Revenue  11,791  10,946  7.7%  11,791  10,946  7.7%  6,705  6,888  -2.6%  5,086  4,059  25.3% 
Net Revenue  10,909  10,090  8.1%  10,909  10,090  8.1%  6,225  6,354  -2.0%  4,684  3,737  25.4% 
Gross Profit  2,366  2,245  5.4%  2,366  2,245  5.4%  1,663  1,704  -2.4%  703  541  30.1% 
Gross Margin  21.7%  22.2%  -50 bps  21.7%  22.2%  -50 bps  26.7%  26.8%  -10 bps  15.0%  14.5%  50 bps 
Selling, General and Adm. Expenses  (1,828)  (1,787)  2.3%  (1,828)  (1,787)  2.3%  (1,348)  (1,411)  -4.4%  (480)  (377)  27.5% 
% of Net Revenue  16.8%  17.7%  -90 bps  16.8%  17.7%  -90 bps  21.7%  22.2%  -50 bps  10.2%  10.1%  10 bps 
EBITDA (2)  411  454  -9.6%  439  454  -3.3%  215  298  -27.9%  224  156  43.8% 
EBITDA Margin  3.8%  4.5%  -70 bps  4.0%  4.5%  -50 bps  3.5%  4.7%  -120 bps  4.8%  4.2%  60 bps 
Adjusted EBITDA(2)(3)  541  485  11.4%  569  485  17.3%  345  320  7.7%  225  165  35.9% 
Adjusted EBITDA Margin  5.0%  4.8%  20 bps  5.2%  4.8%  40 bps  5.5%  5.0%  50 bps  4.8%  4.4%  40 bps 
Net Financial Revenue (Expenses)  (154)  (236)  -35.0%  (154)  (236)  -35.0%  (149)  (211)  -29.6%  (5)  (25)  -80.0% 
% of Net Revenue  1.4%  2.3%  -90 bps  1.4%  2.3%  -90 bps  2.4%  3.3%  -90 bps  0.1%  0.7%  -60 bps 
Net Income (Loss) - Consolidated                         
Controlling Shareholders  32  (119)  n.a.  27  (6)  n.a.  (86)  (72)  20.4%  113  65  73.6% 
Net Margin  0.3%  -1.2%  150 bps  0.2%  -0.1%  30 bps  -1.4%  -1.1%  -30 bps  2.4%  1.7%  70 bps 
Adjusted Net Income (Loss) - Controlling                         
  109  35  207.2%  137  35  288.3%  24  (36)  n.a.  114  71  59.0% 
Shareholders - continuing operations (4)                         
Adjusted Net Margin  1.0%  0.4%  60 bps  1.3%  0.4%  90 bps  0.4%  -0.6%  100 bps  2.4%  1.9%  50 bps 
 
(1) Totals and percentages may present discrepancies due to rounding. All margins were calculated as a percentage of net sales; (2) Earnings before interest, tax, depreciation and amortization; (3) EBITDA adjusted by "Other Operating Income and Expenses." (4) Net Income adjusted by "Other Operating Income and Expenses."

 

 

 

 

20


 
 

 

 

 

SALES PERFORMANCE

 

Net sales amounted to R$10.9 billion, growing 8.1%(1)  vs. 3Q16, explained by:

    Strong sales growth at Assaí of 25.2%(1)  and of 7.7%(1) (2)  on a same-store basis. Despite the sharp deflation in the period, Assaí posted its strongest combined growth in sales volume and customer traffic of recent quarters;

    Multivarejo reached same-store sales growth of 0.6%(1) . Sales volume recovery at the Pão de Açúcar banner was the highlight. Extra Hiper continued to deliver the best performance among formats, with market share(*) gains;

    Acceleration of store conversions: 4 stores converted in the quarter, totaling 9 stores since 4Q16, which registered revenue growth of around 3.0x;

    Multivarejo and Assaí continued to gain market share(*) in the quarter.

 

 

At Multivarejo, net sales reached R$6.2 billion in the quarter and same-store sales growth was 0.6%(1) , with sales performance improving significantly over the quarter. The highlights were: (i) the recovery in performance at the Pão de Açúcar banner, (ii) Extra Hiper maintained the best performance among banners, and (iii) continued market share(*) gains in 2017 in relation to 2016.

 

Total net sales performance was affected by the closure of 15 hypermarkets since the start of the year for conversion into Assaí stores, which had a negative impact of over 300 bps. Moreover, food at home inflation, which registered inflation of 16.3% in 3Q16, registered deflation of - 4.5% in 3Q17.

 

The Pão de Açúcar banner posted recoveries in sales and volume, reflecting the initiatives implemented since end-2Q17, such as (i) reinforcing the loyalty program with the “My Discount” program, (ii) the promotional action “Collect & Win”, and (iii) the strengthening of iconic products with more attractive pricing.

 

In addition, the banner launched a store-renovation plan, with the expectation of renovating around 50 stores by year-end, with 11 full renovations and 39 light renovations.

 

At Assaí, net sales amounted to R$4.7 billion, advancing 25.2%(1)  vs. 3Q16. On a same-store basis, Assaí net sales grew 7.7%(1)(2) . Despite the intense food deflation (the food at home component of IPCA inflation went from 16.3% in 3Q16 to -4.5% in 3Q17) in important categories, such as Commodities, Dairy, Meat and Produce, Assaí delivered sales volume growth on the prior-year period and continuous improvement in customer traffic.

 

The 17 stores opened in the last 12 months added around R$900 million of gross sales in the quarter, demonstrating the success of the expansion program and the strong and rapid adherence of customers to Assaí's value proposition, especially in regions new to the banner.

 

Converted stores delivered a better-than-expected sales multiple of around 3.0x, confirming the success of the locations/regions selected under the project to optimize the store portfolio.

 

In the quarter, Assaí reached 115 stores and accounted for 43.0% of GPA Food’s total net sales, an increase of 600 bps on the prior-year period. The Assaí format continued to capture market share(*) gains in the quarter, of around 330 bps compared to the same period last year.

 

 

(*) According to Nielsen data for each segment. (1) Net sales adjusted for the calendar effect. (2) Includes converted stores, which contributed 290 bps in 3Q17.

 

 

 

21


 
 

 

 

 

OPERATING PERFORMANCE BY BUSINESS

 

Multivarejo

 

Gross profit reached R$1,663 million, with margin of 26.7%, in line with the year-ago period, due to the maintenance of commercial strategies and the stability in shrinkage levels and logistics costs.

 

Selling, general and administrative expenses amounted to R$1,348 million, decreasing 4.4% compared to 3Q16. The main initiatives explaining the lower expenses were:

·         Higher efficiency in headcount due to the multi-functionality, flexibility and process-review initiatives at stores, as well as the variable compensation model, which generated productivity gains;

·         Expenses with electricity improved vs. 3Q16 due to the roll out of the energy optimization projects

·         The reduction in stores operating and general expenses

 

Other Operating Income and Expenses, which amounted to R$130 million, were mainly related to restructuring and the gains/losses from property, plant and equipment, which amounted to R$80 million. In addition, state tax liabilities of R$30 million were included in the Special Installment Program (PEP).

 

Adjusted EBITDA amounted to R$345 million in the period, growing 7.7%, despite the smaller store portfolio (mainly due to the closure of 15 Extra Hiper stores for conversion). Adjusted EBITDA margin stood at 5.5%, expanding 50 bps from 3Q16.

 

Assaí

 

Gross profit reached 15.0%, expanding 50 bps from 3Q16, basically explained by:

        Joint commercial actions with suppliers targeting small merchants;

        Development of other categories to offset the deflationary impact;

        Maintenance of low shrinkage levels;

        Maturation of the store park;

        Higher share of individuals customers

 

Operating expenses stood at 10.2%, in line with 1H17, despite the accelerated pace of organic expansion and conversions. The expectation of 11 openings in 4Q17 (of which 8 conversions and 3 organic) impacted 3Q17 with the operational expenses inherent to the expansion.

 

Adjusted EBITDA reached R$225 million, with increase of 35.9%. Adjusted EBITDA margin stood at 4.8%, expanding 40 bps vs 3Q16, reflecting the gross margin expansion and contention of operating expenses.

 

 

 

22


 
 

 

 

 

FINANCIAL PERFORMANCE

 

Financial result

 

The financial result reached  R$154 million, down of 35.0% from the year-ago period. As a percentage of net sales, the result corresponded to 1.4%, improving 90 bps.

The improvement is explained by (i) the gross debt reduction of R$767million, (ii) the lower interest rates (14.1% in 3Q16, vs. 9.2% in 3Q17), and (iii) the reduction in cost of receivables discount of 20 bps as a percentage of net sales.

 

Net income

 

Net income attributable to controlling shareholders, considering continuing and discontinued operations, came to R$32 million, with margin of 0.3%, an increase of approximately R$ 150 million compared to 3Q16.

 

In the Food segment, net income attributable to controlling shareholders from continuing operations, adjusted for other income and expenses, amounted to R$137 million, increasing four times over 3Q16, with the highest contribution coming from Assaí.

 

Earnings per share

 

Diluted EPS was 0.10880 per common share and 0.12006 per preferred share.

 

Net debt

 

Net debt, adjusted for non-discounted receivables, amounted to R$2,604 million, a reduction of R$532 million from a year earlier. The net debt / adjusted EBITDA ratio stood at 1.0x in 3Q17, down from 1.3x a year earlier.

 

Gross debt stood at R$4,708 million, down R$767 million from 3Q16.

 

The cash balance was R$1,266 million and the non-discounted receivables balance was R$837 million, for total available resources of R$2.1 billion, as well as the preapproved/confirmed credit facilities of R$1.1 billion.

 

The agencies S&P Global Ratings and Fitch Ratings reaffirmed the Company’s ratings of ‘brAAA stable’ and ‘AA(bra) stable,' respectively, which reflects the continued prospects for a solid market position and growing cash flow.

 

Capital expenditure

 

CAPEX in the Food segment amounted to R$446 million, increasing R$107 million from the same period last year, mainly due to the higher investments in projects to convert Extra Hiper stores into Assaí stores.

 

Four conversions were delivered in the quarter, while another 8 stores are undergoing conversion, with an estimated 15 store conversions to be delivered by the end of 2017. Moreover, in line with its organic growth strategy, the Company opened 1 Assaí store, 1 Pão de Açúcar store, 3 Minuto Pão de Açúcar stores and 2 drugstores in the quarter.

 

 

 

23


 
 

 

 

 

 

 

II. Latin American Synergies

 

Continuation of the process to capture synergies in Latin America, which includes:

        The new Apparel concept being implemented at the Extra Hiper format. The project has already implemented 24 stores and expectation to reach 40 stores by year end;

        Joint negotiations of equipment and services, which reached R$21.5 million at GPA by the quarter’s end;

        Sharing of good practices in perishables and transfer of know-how to reduce shrinkage;

        The Aliados Compre Bem project, which already has 433 partners, has a goal of reaching 500 by year-end;

        The capture of synergies for Latin America has progressed faster than expected, goal of US$50 million already surpassed at the end of the quarter.

 

III. Outlook

 

Strategic priorities:

1)      Focus on Food segment: continued investments in formats with the highest returns, such as Assaí and Pão de Açúcar, and intensification of store renovations; 

2)      Portfolio optimization: focus on conversions of Extra Hiper stores into Assaí stores;

3)      Continued expansion at Assaí: total of 15 conversions andother 5 new stores, with an average return of over 20%.

 

Guidance for 2017:

1)      Sales: continued market share gains at both Multivarejo and Assaí;

2)      EBITDA Margin(*): around 5.5% in the Food segment, supported by higher profitability at Assaí and Multivarejo;

3)      CAPEX: approximately R$1.2 billion;

4)      Target to raise more than US$50 million through synergies in Latin America.

 

 (*) EBITDA adjusted by Other Operating Income and Expenses, excluding non-recurring tax credits

 

 

 

24


 
 

 

 

 

 

IV. Additional Information


3Q17 Results Conference Call and Webcast

Friday, October 27, 2017
10:30 a.m. (Brasília) | 9:30 a.m. (New York) | 2:30 p.m. (London)

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

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

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

 

Replay
+55 (11) 3193-1012
Access code for audio in Portuguese: 2879418#
Access code for audio in English: 6729635#

http://www.gpari.com.br

 

Investor Relations Contacts

 

Daniela Sabbag

Isabela Cadenassi

Victor Manuel Diaz Silvera

Matheus Fujisawa

Sarah Hatia

 

GPA

Telephone: 55 (11) 3886-0421

Fax: 55 (11) 3884-2677

gpa.ri@gpabr.com

www.gpari.com.br

 

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

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

25


 
 

 

 

 

 

V. Appendices


Glossary

 

Company’s Business: The Company’s business is divided into two segments, namely Retail and Cash & Carry, grouped as follows:

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

 

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

 

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

 

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

 

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

Earnings per share: Basic earnings per share are calculated based on the weighted average number of outstanding shares of each category during the year, and treasury shares.

Diluted earnings per share are calculated as follows:

·      numerator: profit for the year adjusted by dilutive effects from stock options granted by subsidiaries; and

·      denominator: the number of shares of each category adjusted to include potential shares corresponding to dilutive instruments (stock options), less the number of shares that could be bought back at market, if applicable.

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

 

26


 
 

 

 

 

CONSOLIDATED FINANCIAL STATEMENTS

1. Balance Sheet

 

ASSETS

 
    Consolidated      Food Businesses   
(R$ million)  09.30.2017  06.30.2017  09.30.2016  09.30.2017  06.30.2017  09.30.2016 
Current Assets  27,320  26,968  19,918  7,712  8,183  7,988 
Cash and Marketable Securities  1,266  2,366  3,385  1,266  2,366  1,937 
Accounts Receivable  1,040  502  3,907  1,045  507  639 
Credit Cards  837  329  1,802  837  329  402 
Payment book  -  -  1,813  -  -  - 
Sales Vouchers and Others  165  127  523  171  132  161 
Allowance for Doubtful Accounts  (3)  (3)  (310)  (3)  (3)  (3) 
Resulting from Commercial Agreements  40  49  79  40  49  79 
Inventories  4,634  4,427  7,864  4,634  4,427  4,477 
Recoverable Taxes  395  449  1,563  395  449  620 
Noncurrent Assets for Sale  19,614  18,790  2,562  -  -  (0) 
Expenses in Advance and Other Accounts Receivables  371  434  638  371  434  315 
Noncurrent Assets  14,417  14,043  22,038  14,450  14,076  16,257 
Long-Term Assets  3,026  2,889  4,907  3,054  2,917  1,964 
Accounts Receivables  -  -  147  -  -  - 
Credit Cards  -  -  22  -  -  - 
Payment Book  -  -  143  -  -  - 
Allowance for Doubtful Accounts  -  -  (18)  -  -  - 
Recoverable Taxes  1,350  1,278  2,247  1,350  1,278  554 
Deferred Income Tax and Social Contribution  162  170  296  162  170  15 
Amounts Receivable from Related Parties  22  19  345  50  48  66 
Judicial Deposits  789  738  1,197  789  738  673 
Expenses in Advance and Others  702  684  675  702  684  656 
Investments  298  282  488  297  282  317 
Property and Equipment  9,186  8,985  10,603  9,186  8,985  9,155 
Intangible Assets  1,908  1,887  6,039  1,913  1,892  4,821 
TOTAL ASSETS  41,737  41,011  41,956  22,162  22,259  24,245 
 
LIABILITIES

 
    Consolidated      Food Businesses   
  09.30.2017  06.30.2017  09.30.2016  09.30.2017  06.30.2017  09.30.2016 
Current Liabilities  23,054  22,161  22,328  8,616  8,476  9,737 
Suppliers  5,495  5,172  8,520  5,496  5,174  4,537 
Suppliers ('Forfait')  -  -  341  -  -  - 
Loans and Financing  901  1,439  4,014  901  1,439  2,943 
Payment Book (CDCI)  -  -  2,461  -  -  - 
Debentures  517  47  518  517  47  518 
Payroll and Related Charges  647  602  1,111  647  602  662 
Taxes and Social Contribution Payable  211  363  696  211  363  172 
Dividends Proposed  (0)  -  3  (0)  -  0 
Financing for Purchase of Fixed Assets  33  28  136  33  28  136 
Rents  89  75  126  89  75  83 
Acquisition of minority interest  -  -  7  -  -  7 
Debt with Related Parties  167  160  171  364  351  374 
Advertisement  26  32  66  26  32  44 
Provision for Restructuring  3  2  5  3  2  3 
Advanced Revenue  56  79  327  56  79  39 
Non-current Assets Held for Sale  14,642  13,885  3,124  -  -  - 
Others  267  277  702  272  283  218 
Long-Term Liabilities  5,611  5,850  6,992  5,611  5,850  4,724 
Loans and Financing  808  669  1,250  808  669  1,116 
Payment Book (CDCI)  -  -  228  -  -  - 
Debentures  2,532  2,980  898  2,532  2,980  898 
Financing for Purchase of Assets  -  -  4  -  -  4 
Deferred Income Tax and Social Contribution  364  258  1,039  364  258  1,016 
Tax Installments  681  765  545  681  765  544 
Provision for Contingencies  1,038  1,016  1,831  1,038  1,016  1,064 
Advanced Revenue  16  19  1,137  16  19  27 
Others  170  143  59  170  143  54 
Shareholders' Equity  13,072  13,000  12,637  7,935  7,933  9,784 
Capital  6,818  6,818  6,808  5,487  5,516  5,436 
Capital Reserves  355  349  321  355  349  321 
Profit Reserves  3,025  3,000  2,891  2,094  2,068  2,891 
Minority Interest  2,875  2,833  2,617  0  0  1,136 
TOTAL LIABILITIES  41,737  41,011  41,956  22,162  22,259  24,245 

 

 

27


 
 

 

 

2. Income Statement - 3Q17

 

  Consolidated Food Businesses Multivarejo(1) Assaí
 
R$ - Million  3Q17  3Q16    3Q17  3Q16    3Q17  3Q16    3Q17  3Q16   
Gross Revenue  11,791  10,946  7.7%  11,791  10,946  7.7%  6,705  6,888  -2.6%  5,086  4,059  25.3% 
Net Revenue  10,909  10,090  8.1%  10,909  10,090  8.1%  6,225  6,354  -2.0%  4,684  3,737  25.4% 
Cost of Goods Sold  (8,530)  (7,832)  8.9%  (8,530)  (7,832)  8.9%  (4,550)  (4,637)  -1.9%  (3,980)  (3,195)  24.6% 
Depreciation (Logistic)  (14)  (14)  -2.3%  (14)  (14)  -2.3%  (12)  (13)  -4.9%  (2)  (1)  24.9% 
Gross Profit  2,366  2,245  5.4%  2,366  2,245  5.4%  1,663  1,704  -2.4%  703  541  30.1% 
Selling Expenses  (1,593)  (1,563)  1.9%  (1,593)  (1,563)  1.9%  (1,171)  (1,236)  -5.3%  (423)  (327)  29.1% 
General and Administrative Expenses  (235)  (224)  4.7%  (235)  (224)  4.7%  (177)  (175)  1.3%  (58)  (49)  16.9% 
Selling, General and Adm. Expenses  (1,828)  (1,787)  2.3%  (1,828)  (1,787)  2.3%  (1,348)  (1,411)  -4.4%  (480)  (377)  27.5% 
Equity Income(2)  (11)  14  n.a.  18  14  27.9%  18  14  27.9%  -  -  n.a. 
Other Operating Revenue (Expenses)  (130)  (31)  319.4%  (130)  (31)  319.4%  (130)  (22)  497.9%  (0)  (9)  -95.0% 
Depreciation and Amortization  (194)  (178)  9.4%  (194)  (178)  9.4%  (150)  (145)  3.6%  (45)  (33)  35.3% 
Earnings before interest and Taxes - EBIT  203  263  -22.9%  231  263  -12.0%  53  141  -62.3%  178  122  46.3% 
Financial Revenue  37  55  -32.8%  37  55  -32.8%  27  46  -41.4%  10  9  13.7% 
Financial Expenses  (191)  (291)  -34.6%  (191)  (291)  -34.6%  (176)  (258)  -31.8%  (15)  (34)  -56.1% 
Net Financial Result  (154)  (236)  -35.0%  (154)  (236)  -35.0%  (149)  (211)  -29.6%  (5)  (25)  -80.0% 
Income (Loss) Before Income Tax  49  26  85.2%  78  26  193.5%  (95)  (70)  35.8%  173  97  79.0% 
Income Tax  (38)  (14)  167.0%  (38)  (14)  167.0%  22  17  27.9%  (60)  (31)  90.2% 
Net Income (Loss) Company - continuing operations  11  12  -7.6%  40  12  223.6%  (73)  (53)  38.4%  113  65  73.6% 
Net Result from discontinued operations  61  (320)  n.a.  (12)  (19)  -36.0%  (12)  (19)  -36.0%  -  -  n.a. 
Net Income (Loss) - Consolidated Company  72  (308)  n.a.  28  (6)  n.a.  (85)  (72)  19.0%  113  65  73.6% 
Net Income (Loss) - Controlling Shareholders - continuing operations(3)  11  12  -7.6%  40  12  223.6%  (73)  (53)  38.4%  113  65  73.6% 
Net Income (Loss) - Controlling Shareholders - discontinued operations(3)  20  (131)  n.a.  (13)  (19)  -30.8%  (13)  (19)  -30.8%  -  -  n.a. 
Net Income (Loss) - Consolidated Controlling Shareholders(3)  32  (119)  n.a.  27  (6)  n.a.  (86)  (72)  20.4%  113  65  73.6% 
Minority Interest - Noncontrolling - continuing operations  -  -  n.a.  -  -  n.a.  -  -  n.a.  -  -  n.a. 
Minority Interest - Noncontrolling - discontinued operations  41  (189)  n.a.  1  -  n.a.  1  -  n.a.  -  -  n.a. 
Minority Interest - Noncontrolling - Consolidated  41  (189)  n.a.  1  -  n.a.  1  -  n.a.  -  -  n.a. 
Earnings before Interest, Taxes, Depreciation, Amortization - EBITDA  411  454  -9.6%  439  454  -3.3%  215  298  -27.9%  224  156  43.8% 
Adjusted EBITDA (4)  541  485  11.4%  569  485  17.3%  345  320  7.7%  225  165  35.9% 
 
 
  Consolidated   Food Businesses   Multivarejo(1)   Assaí  
% of Net Revenue         
  3Q17  3Q16    3Q17  3Q16    3Q17  3Q16    3Q17  3Q16   
Gross Profit  21.7%  22.2%    21.7%  22.2%    26.7%  26.8%    15.0%  14.5%   
Selling Expenses  14.6%  15.5%    14.6%  15.5%    18.8%  19.5%    9.0%  8.8%   
General and Administrative Expenses  2.2%  2.2%    2.2%  2.2%    2.8%  2.8%    1.2%  1.3%   
Selling, General and Adm. Expenses  16.8%  17.7%    16.8%  17.7%    21.7%  22.2%    10.2%  10.1%   
Equity Income(2)  -0.1%  0.1%    0.2%  0.1%    0.3%  0.2%    0.0%  0.0%   
Other Operating Revenue (Expenses)  1.2%  0.3%    1.2%  0.3%    2.1%  0.3%    0.0%  0.3%   
Depreciation and Amortization  1.8%  1.8%    1.8%  1.8%    2.4%  2.3%    1.0%  0.9%   
EBIT  1.9%  2.6%    2.1%  2.6%    0.9%  2.2%    3.8%  3.3%   
Net Financial Revenue (Expenses)  1.4%  2.3%    1.4%  2.3%    2.4%  3.3%    0.1%  0.7%   
Income Before Income Tax  0.4%  0.3%    0.7%  0.3%    -1.5%  -1.1%    3.7%  2.6%   
Income Tax  -0.3%  -0.1%    -0.3%  -0.1%    0.4%  0.3%    -1.3%  -0.8%   
Net Income (Loss) Company - continuing operations  0.1%  0.1%    0.4%  0.1%    -1.2%  -0.8%    2.4%  1.7%   
Net Income (Loss) - Consolidated Company  0.7%  -3.1%    0.3%  -0.1%    -1.4%  -1.1%    2.4%  1.7%   
Net Income (Loss) - Controlling Shareholders - continuing operations(3)  0.1%  0.1%    0.4%  0.1%    -1.2%  -0.8%    2.4%  1.7%   
Net Income (Loss) - Consolidated Controlling Shareholders(3)  0.3%  -1.2%    0.2%  -0.1%    -1.4%  -1.1%    2.4%  1.7%   
Minority Interest - Noncontrolling - continuing operations  0.0%  0.0%    0.0%  0.0%    0.0%  0.0%    0.0%  0.0%   
Minority Interest - Noncontrolling - Consolidated  0.4%  -1.9%    0.0%  0.0%    0.0%  0.0%    0.0%  0.0%   
EBITDA  3.8%  4.5%    4.0%  4.5%    3.5%  4.7%    4.8%  4.2%   
Adjusted EBITDA (4)  5.0%  4.8%    5.2%  4.8%    5.5%  5.0%    4.8%  4.4%   
(1) Includes the result of M alls and Corporation
(2) Cdiscount's equity income is considered in the Consolidated and not in the Retail and Cash and Carry segments.
(3) Net Income after noncontrolling shareholders
(4) Adjusted EBITDA by excluding the Other Operating Revenue (Expenses), thereby eliminating nonrecurring income, expenses and other nonrecurring items.

    

28


 
 

 

 

2.1 Income Statement – 9M17

 

  Consolidated Food Businesses Multivarejo(1) Assaí
 
R$ - Million  3Q17  3Q16    3Q17  3Q16    3Q17  3Q16    3Q17  3Q16   
Gross Revenue  11,791  10,946  7.7%  11,791  10,946  7.7%  6,705  6,888  -2.6%  5,086  4,059  25.3% 
Net Revenue  10,909  10,090  8.1%  10,909  10,090  8.1%  6,225  6,354  -2.0%  4,684  3,737  25.4% 
Cost of Goods Sold  (8,530)  (7,832)  8.9%  (8,530)  (7,832)  8.9%  (4,550)  (4,637)  -1.9%  (3,980)  (3,195)  24.6% 
Depreciation (Logistic)  (14)  (14)  -2.3%  (14)  (14)  -2.3%  (12)  (13)  -4.9%  (2)  (1)  24.9% 
Gross Profit  2,366  2,245  5.4%  2,366  2,245  5.4%  1,663  1,704  -2.4%  703  541  30.1% 
Selling Expenses  (1,593)  (1,563)  1.9%  (1,593)  (1,563)  1.9%  (1,171)  (1,236)  -5.3%  (423)  (327)  29.1% 
General and Administrative Expenses  (235)  (224)  4.7%  (235)  (224)  4.7%  (177)  (175)  1.3%  (58)  (49)  16.9% 
Selling, General and Adm. Expenses  (1,828)  (1,787)  2.3%  (1,828)  (1,787)  2.3%  (1,348)  (1,411)  -4.4%  (480)  (377)  27.5% 
Equity Income(2)  (11)  14  n.a.  18  14  27.9%  18  14  27.9%  -  -  n.a. 
Other Operating Revenue (Expenses)  (130)  (31)  319.4%  (130)  (31)  319.4%  (130)  (22)  497.9%  (0)  (9)  -95.0% 
Depreciation and Amortization  (194)  (178)  9.4%  (194)  (178)  9.4%  (150)  (145)  3.6%  (45)  (33)  35.3% 
Earnings before interest and Taxes - EBIT  203  263  -22.9%  231  263  -12.0%  53  141  -62.3%  178  122  46.3% 
Financial Revenue  37  55  -32.8%  37  55  -32.8%  27  46  -41.4%  10  9  13.7% 
Financial Expenses  (191)  (291)  -34.6%  (191)  (291)  -34.6%  (176)  (258)  -31.8%  (15)  (34)  -56.1% 
Net Financial Result  (154)  (236)  -35.0%  (154)  (236)  -35.0%  (149)  (211)  -29.6%  (5)  (25)  -80.0% 
Income (Loss) Before Income Tax  49  26  85.2%  78  26  193.5%  (95)  (70)  35.8%  173  97  79.0% 
Income Tax  (38)  (14)  167.0%  (38)  (14)  167.0%  22  17  27.9%  (60)  (31)  90.2% 
Net Income (Loss) Company - continuing operations  11  12  -7.6%  40  12  223.6%  (73)  (53)  38.4%  113  65  73.6% 
Net Result from discontinued operations  61  (320)  n.a.  (12)  (19)  -36.0%  (12)  (19)  -36.0%  -  -  n.a. 
Net Income (Loss) - Consolidated Company  72  (308)  n.a.  28  (6)  n.a.  (85)  (72)  19.0%  113  65  73.6% 
Net Income (Loss) - Controlling Shareholders - continuing operations(3)  11  12  -7.6%  40  12  223.6%  (73)  (53)  38.4%  113  65  73.6% 
Net Income (Loss) - Controlling Shareholders - discontinued operations(3)  20  (131)  n.a.  (13)  (19)  -30.8%  (13)  (19)  -30.8%  -  -  n.a. 
Net Income (Loss) - Consolidated Controlling Shareholders(3)  32  (119)  n.a.  27  (6)  n.a.  (86)  (72)  20.4%  113  65  73.6% 
Minority Interest - Noncontrolling - continuing operations  -  -  n.a.  -  -  n.a.  -  -  n.a.  -  -  n.a. 
Minority Interest - Noncontrolling - discontinued operations  41  (189)  n.a.  1  -  n.a.  1  -  n.a.  -  -  n.a. 
Minority Interest - Noncontrolling - Consolidated  41  (189)  n.a.  1  -  n.a.  1  -  n.a.  -  -  n.a. 
Earnings before Interest, Taxes, Depreciation, Amortization - EBITDA  411  454  -9.6%  439  454  -3.3%  215  298  -27.9%  224  156  43.8% 
Adjusted EBITDA (4)  541  485  11.4%  569  485  17.3%  345  320  7.7%  225  165  35.9% 
 
 
  Consolidated   Food Businesses   Multivarejo(1)   Assaí  
% of Net Revenue         
  3Q17  3Q16    3Q17  3Q16    3Q17  3Q16    3Q17  3Q16   
Gross Profit  21.7%  22.2%    21.7%  22.2%    26.7%  26.8%    15.0%  14.5%   
Selling Expenses  14.6%  15.5%    14.6%  15.5%    18.8%  19.5%    9.0%  8.8%   
General and Administrative Expenses  2.2%  2.2%    2.2%  2.2%    2.8%  2.8%    1.2%  1.3%   
Selling, General and Adm. Expenses  16.8%  17.7%    16.8%  17.7%    21.7%  22.2%    10.2%  10.1%   
Equity Income(2)  -0.1%  0.1%    0.2%  0.1%    0.3%  0.2%    0.0%  0.0%   
Other Operating Revenue (Expenses)  1.2%  0.3%    1.2%  0.3%    2.1%  0.3%    0.0%  0.3%   
Depreciation and Amortization  1.8%  1.8%    1.8%  1.8%    2.4%  2.3%    1.0%  0.9%   
EBIT  1.9%  2.6%    2.1%  2.6%    0.9%  2.2%    3.8%  3.3%   
Net Financial Revenue (Expenses)  1.4%  2.3%    1.4%  2.3%    2.4%  3.3%    0.1%  0.7%   
Income Before Income Tax  0.4%  0.3%    0.7%  0.3%    -1.5%  -1.1%    3.7%  2.6%   
Income Tax  -0.3%  -0.1%    -0.3%  -0.1%    0.4%  0.3%    -1.3%  -0.8%   
Net Income (Loss) Company - continuing operations  0.1%  0.1%    0.4%  0.1%    -1.2%  -0.8%    2.4%  1.7%   
Net Income (Loss) - Consolidated Company  0.7%  -3.1%    0.3%  -0.1%    -1.4%  -1.1%    2.4%  1.7%   
Net Income (Loss) - Controlling Shareholders - continuing operations(3)  0.1%  0.1%    0.4%  0.1%    -1.2%  -0.8%    2.4%  1.7%   
Net Income (Loss) - Consolidated Controlling Shareholders(3)  0.3%  -1.2%    0.2%  -0.1%    -1.4%  -1.1%    2.4%  1.7%   
Minority Interest - Noncontrolling - continuing operations  0.0%  0.0%    0.0%  0.0%    0.0%  0.0%    0.0%  0.0%   
Minority Interest - Noncontrolling - Consolidated  0.4%  -1.9%    0.0%  0.0%    0.0%  0.0%    0.0%  0.0%   
EBITDA  3.8%  4.5%    4.0%  4.5%    3.5%  4.7%    4.8%  4.2%   
Adjusted EBITDA (4)  5.0%  4.8%    5.2%  4.8%    5.5%  5.0%    4.8%  4.4%   
(1) Includes the result of M alls and Corporation
(2) Cdiscount's equity income is considered in the Consolidated and not in the Retail and Cash and Carry segments.
(3) Net Income after noncontrolling shareholders
(4) Adjusted EBITDA by excluding the Other Operating Revenue (Expenses), thereby eliminating nonrecurring income, expenses and other nonrecurring items.

 

 

29


 
 

 

 

3. Financial Result

 

  Consolidated
(R$ million)  3Q17  3Q16    9M17  9M16   
 
Financial Revenue  37  55  -32.8%  135  168  -19.6% 
Financial Expenses  (191)  (291)  -34.6%  (659)  (820)  -19.7% 
Cost of Debt  (111)  (160)  -30.5%  (427)  (517)  -17.4% 
Cost of Receivables Discount  (20)  (45)  -56.2%  (92)  (101)  -8.7% 
Restatement of Contingent Liabilities and Other financial expenses  (23)  (32)  -27.7%  (140)  (203)  -31.3% 
Net Financial Revenue (Expenses)  (154)  (236)  -35.0%  (524)  (652)  -19.7% 
% of Net Revenue  1.4%  2.3%  -90 bps  1.6%  2.2%  -60 bps 
 
In the financial statements of GPA as of September 30, 2017, due to the ongoing divestment of the interest held by GPA in Via Varejo S.A. as announced in the material fact notice of November 23, 2016, the operations of Via Varejo are treated as discontinued operations. Accordingly, net sales and other profit and loss accounts were adjusted retrospectively, as required under IFRS 5/CPC 31, approved by CVM Resolution 598/09 – Sale of non-current assets and discontinued operations.
             

 

4. Net income  

 

  Consolidated Food Business
 
(R$ million)  3Q17  3Q16    9M17  9M16    3Q17  3Q16  %  9M17  9M16  % 
 
EBITDA  411  454  -9.6%  1,585  1,151  37.7%  439  454  -3.3%  1,669  1,151  45.0% 
Depreciation (Logistic)  (14)  (14)  -2.3%  (40)  (41)  -4.4%  (14)  (14)  -2.3%  (40)  (41)  -4.4% 
Depreciation and Amortization  (194)  (178)  9.4%  (574)  (521)  10.1%  (194)  (178)  9.4%  (574)  (521)  10.1% 
Net Financial Revenue (Expenses)  (154)  (236)  -35.0%  (524)  (652)  -19.7%  (154)  (236)  -35.0%  (524)  (652)  -19.7% 
Income (Loss) before Income Tax  49  26  85.2%  447  (64)  n.a.  78  26  193.5%  532  (64)  n.a. 
Income Tax  (38)  (14)  167.0%  (180)  0  n.a.  (38)  (14)  167.0%  (180)  0  n.a. 
Net Income (Loss) Company - continuing operations  11  12  -7.6%  267  (64)  n.a.  40  12  223.6%  352  (64)  n.a. 
Net income from discontinued operations  61  (320)  n.a.  189  (984)  n.a.  (12)  (19)  -36.0%  (37)  (45)  -19.0% 
Net Income (Loss) Consolidated Company  72  (308)  n.a.  456  (1,047)  n.a.  28  (6)  n.a.  315  (109)  n.a. 
                       
Net Income (Loss) - Controlling Shareholders - continuing operations  11  12  -7.6%  267  (64)  n.a.  40  12  223.6%  352  (64)  n.a. 
Net Income (Loss) - Controlling Shareholders -  20  (131)  n.a.  55  (381)  n.a.  (13)  (19)  -30.8%  (37)  (45)  -19.0% 
descontinuing operations                         
Net Income (Loss) - Controlling Shareholders - Consolidated  32  (119)  n.a.  322  (445)  n.a.  27  (6)  n.a.  315  (109)  n.a. 
Other Operating Revenue (Expenses)  (130)  (31)  319.4%  (404)  (308)  31.4%  (130)  (31)  319.4%  (404)  (308)  31.4% 
Income Tax from Other Operating Revenues (Expenses) and                         
Income Tax from Nonrecurring  33  8  308.4%  93  66  40.1%  33  8  308.4%  93  66  40.1% 
Adjusted Net Income (Loss) - Controlling Shareholders -                         
  109  35  207.2%  578  177  225.8%  137  35  288.3%  663  177  273.5% 
continuing operations (1)                         
Adjusted Net Margin - Controlling Shareholders  1.0%  0.4%  60 bps  1.8%  0.6%  120 bps  1.3%  0.4%  90 bps  2.1%  0.6%  2 bps 
 
(1) Net Income adjusted for "Other Operating Income and Expenses," thus eliminating nonrecurring income and expenses, excluding the effects of Income and social contribution taxes. 
In the quarterly financial statements of GPA as of September 30, 2017, due to the ongoing divestment of the interest held by GPA in Via Varejo S.A. as announced in the material fact notice of November 23, 2016, the operations of Via Varejo are treated as discontinued operations. Accordingly, net sales and other profit and loss accounts were adjusted retrospectively, as required under IFRS 5 / CPC 31, approved by CVM Resolution 598/09 – Sale of non-current assets and discontinued operations.

 

30


 
 

 

 

 

5. Debt - Consolidated

      06.30.2016 
(R$ million)  09.30.2017 09.30.2016    Consolidated 
  Food  Food  including Via 
  Business  Business  Varejo 
 
Short Term Debt  (1,387)  (3,461)  (4,532) 
Loans and Financing  (901)  (2,943)  (4,014) 
Debentures and Promissory Notes  (517)  (518)  (518) 
Long Term Debt  (3,321)  (2,015)  (2,149) 
Loans and Financing  (808)  (1,116)  (1,250) 
Debentures  (2,532)  (898)  (898) 
Total Gross Debt  (4,708)  (5,476)  (6,680) 
Cash and Financial investments  1,266  1,937  3,385 
Net Debt  (3,442)  (3,539)  (3,296) 
EBITDA(1)  2,715  2,334  2,032 
Net Debt / EBITDA(1)  -1.3x  -1.5x  -1.6x 
Payment Book (CDCI)  -  -  (2,689) 
On balance Credit Card Receivables not discounted  837  402  1,824 
Net Debt with Payment Book and Credit Card Receivables not discounted  (2,604)  (3,137)  (4,160) 
Net Debt with Payment Book and Credit Card Receivables not discounted / EBITDA(1)  -1.0x  -1.3x  -2.0x 
 
In the financial statements of GPA as of September 30, 2017, due to the ongoing divestment of the interest held by GPA in Via Varejo S.A. as announced in the material fact notice of November 23, 2016, the operations of Via Varejo are treated as discontinued operations. Accordingly, net sales and other profit and loss accounts were adjusted retrospectively, as required under IFRS 5 / CPC 31, approved by CVM Resolution 598/09 – Sale of non-current assets and discontinued operations. However, said technical standard does not require restatement of the balance sheet in such situations. For better comparison between the periods, a column presenting comparable results for March 2016 was added to the above table on debt.
(1) EBITDA for the last 12 months adjusted by Other Operating Income and Expenses

 

 

 

 

 

 

 

13

 

31


 
 

 

 

 

 

 

6. Cash Flow - Consolidated (including Via Varejo)

 

STATEMENT OF CASH FLOW
   
  Consolidated 
(R$ million)  09.30.2017  09.30.2016 
Net Income (Loss) for the period  455  (1,048) 
Adjustment for reconciliation of net income     
Deferred income tax  (70)  (91) 
Loss (gain) on disposal of fixed and intangible assets  88  146 
Depreciation and amortization  614  826 
Interests and exchange variation  703  996 
Equity Income  14  (81) 
Provision for contingencies  403  638 
Share-Based Compensation  23  19 
Allowance for doubtful accounts  531  438 
Provision for obsolescence/breakage  (26)  19 
Gains resulting from sale of subisidiaries  -  (94) 
Deferred revenue  (292)  (236) 
Other Operating Expenses  (447)  - 
  1,996  1,532 
Asset (Increase) decreases     
Accounts receivable  (2,287)  (1,638) 
Inventories  (1,075)  90 
Taxes recoverable  (93)  (319) 
Dividends received  155  - 
Other Assets  (49)  (36) 
Related parties  131  3 
Restricted deposits for legal proceeding  (286)  (184) 
  (3,504)  (2,084) 
Liability (Increase) decrease     
Suppliers  (2,446)  (5,769) 
Payroll and charges  68  152 
Taxes and Social contributions payable  (229)  (51) 
Other Accounts Payable  203  (575) 
Contingencies  (252)  (271) 
Deferred revenue  (7)  95 
Taxes and Social contributions paid  (74)  (110) 
  (2,737)  (6,529) 
Net cash generated from (used) in operating activities  (4,245)  (7,081) 
 
Acquisition of property and equipment  (988)  (850) 
Increase Intangible assets  (221)  (221) 
Sales of property and equipment  106  38 
Cash provided on sale of subisidiary  -  91 
Net cash flow investment activities  (1,103)  (942) 
 
Cash flow from financing activities     
Increase of capital  7  2 
Funding and refinancing  6,289  5,422 
Payments of loans and financing  (8,277)  (4,987) 
Dividend Payment  -  (4) 
Acquisition of society  (8)  (80) 
Intercompany loans  -  677 
Net cash generated from (used) in financing activities  (1,989)  1,030 
 
Monetary variation over cash and cash equivalents  -  22 
Increase (decrease) in cash and cash equivalents  (7,337)  (6,971) 
 
Cash and cash equivalents at the beginning of the year  9,142  11,015 
Cash and cash equivalents at the end of the year  1,805  4,044 
Change in cash and cash equivalents  (7,337)  (6,971) 

 

32


 
 

 

 

 

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

 

 

  Consolidated
(R$ million)  3Q17  3Q16  9M17  9M16 
 
Cash Balance at Beginning of Period  3,116  3,716  9,142  11,015 
Cash Flow from Operating Activities  (483)  804  (4,245)  (7,081) 
EBITDA  735  483  2,357  1,220 
Cost of Sale of Receivables  (218)  (230)  (668)  (725) 
Working Capital  (1,152)  (148)  (5,808)  (7,317) 
Assets and Liabilities Variation  152  699  (126)  (259) 
Cash Flow from Investment Activities  (527)  (480)  (1,103)  (942) 
Net Investment  (527)  (480)  (1,103)  (1,033) 
Acquisition / Sale of Interest and Others  -  -  -  91 
Cash on discontinuity of subsidiary  -  -  -  - 
Change on net cash after investments  (1,010)  324  (5,348)  (8,023) 
Cash Flow from Financing Activities  (301)  (24)  (1,989)  1,030 
Dividends Payments and Others  -  -  -  (4) 
Net Payments  (301)  (24)  (1,989)  1,034 
Change on Net Cash  (1,311)  300  (7,337)  (6,993) 
Exchange Rate  -  28  -  22 
Cash Balance at End of Period  1,805  4,044  1,805  4,044 
 
Cash includes "Assets held for sale and op. Discontinued"  539    539  - 
 
Cash t as balance sheet (excluding Via Varejo)  1,266  4,044  1,266  4,044 
 
In the financial statements of GPA as of September 30, 2017, due to the ongoing divestment of the interest held by GPA in Via Varejo S.A. as announced in the material fact notice of November 23, 2016, the operations of Via Varejo are treated as discontinued operations. Accordingly, net sales and other profit and loss accounts were adjusted retrospectively, as required under IFRS 5/CPC 31, approved by CVM Resolution 598/09 – Sale of non-current assets and discontinued operations. Held-for-sale assets and the corresponding liabilities were reclassified only on the reporting date, i.e. December 31, 2016, and therefore all of the above changes in balance sheet accounts include Via Varejo, although the closing cash position has been reconciled to reflect only continuing operations.

 

33


 
 

 

 

7. Capex

 

  Food Business
(R$ million)  3Q17  3Q16    9M17  9M16   
 
New stores, land acquisition and  219  107  105.3%  374  303  23.3% 
conversions             
Store renovations and Maintenance  131  154  -14.9%  309  460  -32.9% 
Infrastructure and Others  114  87  30.9%  202  286  -29.5% 
Non-cash Effect             
Financing Assets  (18)  (9)  99.0%  117  (187)  n.a. 
Total  446  339  31.6%  1,001  862  16.1% 

 

8. Breakdown of Sales by Business

 

  BREAKDOWN OF GROSS SALES BY BUSINESS
(R$ million)  3Q17  %  3Q16  %    9M17  %  9M16  %   
 
Pão de Açúcar  1,810  15.4%  1,777  16.2%  1.9%  5,294  15.2%  5,359  16.6%  -1.2% 
Extra (1)  4,022  34.1%  4,246  38.8%  -5.3%  12,755  36.6%  13,097  40.6%  -2.6% 
Convenience Stores (2)  277  2.4%  298  2.7%  -6.9%  867  2.5%  903  2.8%  -4.0% 
Assaí  5,086  43.1%  4,059  37.1%  25.3%  14,164  40.6%  11,104  34.5%  27.6% 
Other Businesses (3)  596  5.1%  566  5.2%  5.3%  1,765  5.1%  1,765  5.5%  0.0% 
Food Business  11,791  100.0%  10,946  100.0%  7.7%  34,844  100.0%  32,228  100.0%  8.1% 
 
 
  BREAKDOWN OF NET SALES BY BUSINESS
(R$ million)  3Q17  %  3Q16  %    9M17  %  9M16  %   
 
Pão de Açúcar  1,671  15.3%  1,634  16.2%  2.3%  4,871  15.2%  4,928  16.6%  -1.2% 
Extra (1)  3,710  34.0%  3,889  38.5%  -4.6%  11,726  36.5%  11,987  40.3%  -2.2% 
Convenience Stores (2)  259  2.4%  278  2.8%  -7.1%  808  2.5%  841  2.8%  -3.9% 
Assaí  4,684  42.9%  3,736  37.0%  25.4%  12,996  40.5%  10,231  34.4%  27.0% 
Other Businesses (3)  585  5.4%  554  5.5%  5.6%  1,724  5.4%  1,727  5.8%  -0.2% 
Food Business  10,909  100.0%  10,090  100.0%  8.1%  32,125  100.0%  29,714  100.0%  8.1% 
(1) Includes Extra Supermercado and Extra Hiper.
(2) Includes M inimercado Extra and M inuto Pão de Açúcar sales.
(3) Includes Gas Station, Drugstores, Delivery sales and revenues from the leasing of commercial galleries.

 

 

34


 
 

 

 

 

9.  Breakdown of Sales (% of Net Sales)

 

SALES BREAKDOWN (% of Net Sales)
 
  Food Business
  3Q17  3Q16  9M17  9M16 
 
Cash  50.4%  51.6%  51.1%  51.8% 
Credit Card  39.0%  38.3%  38.6%  38.3% 
Food Voucher  10.6%  10.1%  10.3%  9.9% 

 

 

10. Store Activity by Banner

 

 

  STORE OPENINGS/CLOSINGS BY BANNER
  06/30/2017  Opened  Opened by   Closed  Closed to   09/30/2017 
      conversion    conversion   
 
Pão de Açúcar  185  1  -  (1)  -  185 
Extra Hiper  119  -  -  -  (1)  118 
Extra Supermercado  194  -  -  (6)  -  188 
Minimercado Extra  197  -  -  (14)  -  183 
Minuto Pão de Açucar  79  3  -  -  -  82 
Assaí  110  1  4  -  -  115 
Other Business  224  2  -  (24)  -  202 
Gas Station  77  -  -  (5)  -  72 
Drugstores  147  2  -  (19)  -  130 
Food Business  1,108  7  4  (45)  (1)  1,073 
 
Sales Area ('000 m2 )             
Food Business  1,771          1,770 
 
# of employees ('000) (1)  89          89 
(1) Excludes employees of discontinued operations

 

 

35


 
 

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

 

Companhia Brasileira de Distribuição

 

Notes to the interim financial information

September 30, 2017

(In millions of Brazilian reais, unless otherwise stated)

1.      Corporate information

Companhia Brasileira de Distribuição ("Company" or “CBD”), directly or through its subsidiaries (“Group” or “GPA”) is engaged in the retail of food, clothing, home appliances, electronics and other products through its chain of hypermarkets, supermarkets, specialized stores and department stores principally under the trade names "Pão de Açúcar, “Minuto Pão de Açúcar”, "Extra Hiper", “Extra Super”, “Minimercado Extra”, “Assai”, and the neighborhood shopping mall brand “Conviva”. The activities related to the segments of electronics and e-commerce are presented with discontinued activities (note 31) and represent the stores under the brands “Ponto Frio” and “Casas Bahia", as well as the e-commerce platforms “CasasBahia.com,” “Extra.com”, “Pontofrio.com”, “Barateiro.com”, “Partiuviagens.com” and “Cdiscount.com”. Its headquarter is located in the city of São Paulo, State of São Paulo, Brazil.

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

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

1.1.   Morzan arbitration request

On August 14, 2015, CBD and its controlling shareholder Wilkes were jointly convicted by International Court of Arbitration - ICA, to indemnify Morzan Empreendimentos e Participações Ltda. (“Morzan”). Such decision was amended on January 27, 2016 with no significant changes.The account payable in the amount of R$233, including legal fees, was fully settled in April 1, 2016.

On October 25, 2016 the Company received a notice from Securities Registration Office (“SRE”) of Brazilian Securities Exchange Commission (“CVM”) stating that the Company pay the equivalent additional amount 80% of effectively paid to Morzan as indemnification to other shareholders of Globex Utilidades S.A. (“Globex”) that applied to Share Purchase Agreement resulting in the sale of control of the Company, in accordance to your OPA, the mix payment option, that defined in public notice of public offer for shares acquisition realized for the Company on January 4, 2010. The Company presented on appeal to CVM’s arbitral award and received a suspensive effect of the decision, with the estimated amount in R$150 and likelihood of loss classified as possible.

 

In session held on October 3, 2017, the Panel of the Brazilian Securities Commission (“CVM”) analyzed the appeal filed by the Company and unanimously decided to fully amend the SRE Decision, understanding that the CVM could not extend the indemnification provided for in the Arbitration Award to Globex's minority shareholders, as provided for in the Code of Civil Procedure, in line with the constitutional guarantees of due legal process and adversary principle. Considering the final and favorable decision of CVM Panel, any discussion concerning occasional extension to the other minority shareholders of Via Varejo S.A. of amount proportionally paid to Morzan as indemnification was definitely closed.

 

1.2.   Notices from CVM to GPA and subsidiary Via Varejo

On February 18, 2016, the subsidiary Via Varejo received a notice from CVM, the notice 18/2016-CVM/SEP/GEA-5 containing the understanding of the Superintendence of Business Relations – SEP in relation to certain accounting entries related to corporate transactions at Via Varejo level in 2013. Due to the effects in its consolidated financial statements the Company received the notice 19/2016-CVM /SEP/GEA-5.

 

 

36


 
 

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

 

Companhia Brasileira de Distribuição

 

Notes to the interim financial information

September 30, 2017

(In millions of Brazilian reais, unless otherwise stated)

1.     Corporate information - Continued

1.2.   Notices from CVM to GPA and subsidiary Via Varejo - Continued

 

CVM’s technical area notified its understanding on accounting treatment which is different from those applied by Company in its financial statements of that year, in relation to (i) remeasurement of remaining investment held in Nova Pontocom Comércio Eletrônico S.A. (“NPC”) due to partial sale of interest to Companhia Brasileira de Distribuição; and (ii) accounting treatment applied on acquisition of additional 75% interest of Indústria de Móveis Bartira (“Bartira”) equity by Via Varejo.

 

Via Varejo and the Company presented an appeal to CVM’s board of commissioners. At July 26, 2016, Via Varejo published relevant fact announcing the end of Cnova’s investigations, and informed that attended partially the requirements on notice 18/2016CVM/SEP/GEA5, specifically to the accounting entries of sale participation on NPC, occurred in 2013. At January 26, 2017 the CVM reported the Company that (i) the appeal was accepted related to Bartira; and (ii) The CVM’s Superintendence of Business Relations – SEP asked reconsideration of the board of commissioner’s decision. On April 20, 2017, Via Varejo and the Company received the final determination of the board of commissioner informing that kept the decision after reconsideration asked by SEP. Therefore, there is not effect to be considered related with this assumption.

 

1.3.   Agreement between CBD, Via Varejo and Grupo Casas Bahia

In July 4, 2017, the Via Varejo celebrated a agreement together with the Company, for the settlement of losses and damages related to the “Acordo de Associação” celebrated in July 1, 2010, incurred until November 8, 2016, as well established warrants for the obligation of Grupo Casas Bahia to indemnify potential risks, therefore grasped which not materialized until November 8, 2016.

In this agreement, the Via Varejo and the Grupo Casas Bahia compensate funds due from part to part, remaining a balance of R$70 to be paid by the Grupo Casas Bahia to Via Varejo in 7 installments which fall due until December 2017.

As warrant of potential risk indemnifies was kept, beyond personal guarantee of Grupo Casas Bahia shareholders, mortgage on property at total amount of potential risks notified.

In a board of director’s meeting occurred in July 24, 2017, in the terms of the related parties policy, the special committee favorably recommended to the board of directors the approval of execution of the Term of Agreement by the Company. As the special committee considerations, the board of directors approved the celebration of Term of Agreement.

As a result of this agreement, the Company recognized on its financial statements for the nine-month period ended in September 30, 2017, at item “descontinued operations” a loss of R$97.

 

1.4.   Arbitration Península Real Estates

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

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

 

 

37


 
 

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

 

Companhia Brasileira de Distribuição

 

Notes to the interim financial information

September 30, 2017

(In millions of Brazilian reais, unless otherwise stated)

1.     Corporate information – Continued

1.4.   Arbitration Península Real Estates - Continued

The Proceeding refers to matters related to the application of the Agreements and does not affect the continuity of the leases, which are contractually assured. CBD understands that the Proceeding will be decided favorably to CBD.

 

2.       Basis of preparation

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

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

The individual and consolidated interim financial information for the nine-month period ended September 30, 2017 was approved by the Board of Directors on October 26, 2017.

As a result of the process in progress for the sale of the subsidiary Via Varejo S.A. (note 35 on the financial statements for year ended December 31, 2016, presented in February 23, 2017) and in accordance to the CPC 31 / IFRS 5 – Non current assets held for sale and discontinued operation, the individual and consolidated interim financial information of the statement of the operations and the statement of the added value for the periods ended September 30, 2017 and September 30, 2016 were presented with the effects of the transaction.

 

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 2016, in note 3.

 

4.     Significant accounting policies

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

 

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

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

Except for standards “IFRS 9 – Financial Instruments”, “IFRS 15 – Revenue from contracts with customers” and “IFRS 16 – Leases”. For the IFRS 9 and 15, the Company started a project that has a prevision of conclusion until the end of 2017, for this moment, significatives effects are not expected as a result of this adoption. Related to IFRS 16, relevant impacts are expected, whose measurement is in progress with prevision of conclusion until the end of 2017.

 

38


 
 

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

 

Companhia Brasileira de Distribuição

 

Notes to the interim financial information

September 30, 2017

(In millions of Brazilian reais, unless otherwise stated)

6.       Significant accounting judgments, estimates and assumptions

Judgments, estimates and assumptions

 

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

 

The significant assumptions and estimates for interim financial information for the nine-month period ended September 30, 2017 were the same as those adopted in the individual and consolidated financial statements for the year ended December 31, 2016.

 

 

7.      Cash and cash equivalents

The detailed information on cash and cash equivalents was presented in the annual financial statements for 2016, in note 7.

 

 

 

 Parent Company

 

 Consolidated

 

 Rate

 9.30.2017

 12.31.2016

 

9.30.2017

 12.31.2016

 

 

 

 

 

 

 

 Cash and banks - Brazil

 

105

255

 

181

349

 Cash and banks - Abroad

 (*)

65

66

 

65

66

 Temporary investments - Brazil

 (**)

658

4,175

 

1,020

4,697

   

828

4,496

 

1,266

5,112

 

(*) Refers to cash and banks denominated in US Dollars.

 

(**) Temporary investments as at September 30, 2017 refer substantially to repurchase agreements, wich are remunerated by a weighted average rate equivalent to 96% of the Interbank Deposit Certificate (“CDI”) and redeemable less than 90 days as of investment date and not subject to significative variations in the amount.

 

 

8.      Trade receivables

The detailed information on trade receivables was presented in the annual financial statements for 2016, in note 8.

 

 Parent Company

 

 Consolidated

 

9.30.2017

 12.31.2016

 

9.30.2017

 12.31.2016

 

 

 

     

Credit card companies

769

178

 

837

241

Sales vouchers

65

94

 

135

142

Private label credit card

30

62

 

31

62

Receivables from related parties (note 12.2)

21

15

 

-

5

Receivables from suppliers

40

48

 

40

95

Allowance for doubtful accounts (note 8.1)

(1)

(1)

 

(3)

(2)

 

924

396

 

1.040

543

 

 

 

 

39


 
 

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

 

Companhia Brasileira de Distribuição

 

Notes to the interim financial information

September 30, 2017

(In millions of Brazilian reais, unless otherwise stated)

8.     Trade receivables – Continued

8.1 Allowance for doubtful accounts

 

 Parent Company

 

 Consolidated

 

9.30.2017

 9.30.2016

 

9.30.2017

 9.30.2016

 

 

 

 

 

 

At the beginning of the period

(1)

(1)

 

(3)

(392)

Loss/reversal in the period

(4)

-

 

(531)

(438)

Write-off of receivables

4

-

 

481

421

Exchange rate changes

-

-

 

-

14

Reclassification to assets held for sale and discontinued operations (note 31)

-

-

 

50

67

At the end of the period

(1)

(1)

 

(3)

(328)

Below is the aging list of consolidated gross receivables:

     

Past-due receivables - Consolidated

 

Total

Due

<30 days

30-60 days

61-90 days

>90 days

             

 9.30.2017

1,043

1,025

5

2

1

10

 12.31.2016

545

524

13

6

1

1

 

 

 

 

 

 

 

 

9.     Other receivables

The detailed information on other receivables was presented in the annual financial statements for 2016, in note 9.

 

 Parent Company

 

 Consolidated

 

 9.30.2017

 12.31.2016

 

 9.30.2017

 12.31.2016

 

         

Receivables from sale of fixed assets 

5

6

 

5

6

Rental advances 

1

3

 

1

3

Accounts receivable from insurance companion

30

19

 

30

19

Rental receivable  

41

60

 

41

61

Receivable from Paes Mendonça   

-

-

 

532

532

Receivable from sale of subsidiaries  

80

69

 

80

69

Other

39

35

 

48

48

Total

196

192

 

737

738

 

 

 

 

 

 

Current

94

111

 

104

126

Noncurrent

102

81

 

633

612

 

10.  Inventories

The detailed information on inventories was presented in the annual financial statements for 2016, in note 10.

 

 Parent Company

 

 Consolidated

 

 9.30.2017

12.31.2016

 

 9.30.2017

 12.31.2016

 

         

 Stores 

1,914

2,032

 

3,260

3,400

 Distribution centers  

1,122

1,115

 

1,403

1,255

 Real estate inventories under construction

-

-

 

24

61

 Estimated losses on obsolescence and breakage (note 10.1)

(37)

(41)

 

(53)

(75)

 Total

2,999

3,106

 

4,634

4,641

 

 

40


 
 

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

 

Companhia Brasileira de Distribuição

 

Notes to the interim financial information

September 30, 2017

(In millions of Brazilian reais, unless otherwise stated)

10.  Inventories - Continued

10.1 Estimated losses on obsolescence and breakage

 

Parent Company

 

Consolidated

 

9.30.2017

9.30.2016

 

9.30.2017

9.30.2016

           

At the beginning of the period

(41)

(14)

 

(75)

(150)

  Additions

(9)

(36)

 

(77)

(130)

  Write-offs / reversal

13

13

 

103

111

  Exchange rate changes

-

-

 

-

2

Assets held for sale and discontinued operations

-

-

 

(4)

19

At the end of the period

(37)

(37)

 

(53)

(148)

 

 

 

 

 

 

 

11.  Recoverable taxes

The detailed information on recoverable taxes was presented in the annual financial statements for 2016, in note 11.

 

 

 Parent Company

 

 Consolidated

 

 9.30.2017

 12.31.2016

 

 9.30.2017

 12.31.2016

 

 

 

     

State value-added tax on sales and services –  ICMS

882

436

 

1,477

545

Estimated loses for non realization of ICMS

-

-

 

(409)

-

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

272

338

 

359

418

Income tax on Financial investments

13

38

 

16

45

Income tax and Social Contribution

54

71

 

63

80

Social Security Contribution  - INSS

212

194

 

232

211

Other

1

1

 

7

7

Total

1,434

1,078

 

1,745

1,306

 

 

 

 

 

 

 Current

368

557

 

395

674

 Noncurrent

1,066

521

 

1,350

632

 

 

 

 

 

 

 

11.1.ICMS is expected to be realized as follows (including the accrual for non realization):

In

Parent Company

Consolidated

Up to 1 year

88

91

1 to 2 years

131

134

2 to 3 years

137

166

3 to 4 years

139

177

4 to 5 years

387

500

 

882

1,068

 

For the ICMS tax credits, management, based on technical feasibility studies, based on growth projections and related tax payments in the normal course of the operations, understand be viable the future compensation. The studies mentioned are prepared and reviewed periodically based on information extracted from Strategic Planning report, previously approved by the Board of Directors of the Company. For the accounting information as of September 30, 2017, management has monitoring controls over the progress of the plan annually established, revaluating and including eventual new elements that contribute to the realization of the balance.

 

 

 

41


 
 

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

 

Companhia Brasileira de Distribuição

 

Notes to the interim financial information

September 30, 2017

(In millions of Brazilian reais, unless otherwise stated)

11.  Recoverable taxes – Continued

11.1.ICMS is expected to be realized as follows (including the accrual for non realization) - Continued:

In the 2rd quarter of 2017, the Company revisited its position in relation to the recognition of ICMS Tax substitution related to prior periods, changing the prospective recognition of the recovery of the tax substation ICMS calculated over the sales since November 2016. STF decided with full application to all claims in the country over this same matter, the right over the difference of the tax paid (ICMS ST) – under the margin defined in goods purchase for resale and on that calculated to the final costumer. The disclosure of the written sentence was done in April/2017.

 

Company still evaluated in the conjunction of the elements that supported the recognition of the tax credit in 2017, judged in October 2016, current tax positions over other tax matters that were potentially conflicting with the thesis being analyzed, legal opinions from advisors, and based on available information and in the best estimations of the amounts calculated starting from January 2009, Company recognized R$856, covering R$447 in the Company and R$409 in the subsidiary Sendas Distribuidora, having recorded simultaneously a provision in the amount of R$409, due to the lack of perspective of realization of the related credit in its realization plan and period evaluated by the Company for the full compensation of the credit. The net amount of R$447 was recognized as a reduction of the cost of goods sold in accordance with the accounting practice adopted by the Company.

 

12.  Related parties

12.1.Management and Board of Directors compensation

The expenses related to management compensation (officers appointed pursuant to the Bylaws including members of the Board of Directors and the related support committees) for the period ended September 30, 2017 and 2016, were as follows:

(in thousands of brazilian reais)

Base salary

 

Variable compensation

Stock option plan

Total

 

2017

2016

 

2017

2016

 

2017

2016

 

2017

2016

 

 

 

 

 

 

 

 

 

 

 

 

Board of directors (*)

4,662

5,096

 

-

-

 

-

-

 

4,662

5,096

Executive officers

19,182

16,600

 

19,363

22,519

 

21,203

6,545

 

59,748

45,664

 

23,844

21,696

 

19,363

22,519

 

21,203

6,545

 

64,410

50,760

 

(*) 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.

 

 

 

42


 
 

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

 

Companhia Brasileira de Distribuição

 

Notes to the interim financial information

September 30, 2017

(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 2016, in note 12.

                      

 

Parent Company

 

Balances

Transactions

 

Trade receivables

 

Other assets

 

Trade payables

 

Other liabilities

 

Sales

 

Purchases

 

Revenues (Expenses)

 

2017

2016

 

2017

2016

 

2017

2016

 

2017

2016

 

2017

2016

 

2017

2016

 

2017

2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Controlling:

 

   

 

   

 

   

 

   

 

   

 

   

 

 

Casino

-

5

 

-

1

 

1

-

 

18

-

 

-

-

 

-

-

 

(35)

(61)

Euris

-

-

 

-

-

 

-

-

 

3

1

 

-

-

 

-

-

 

(3)

(4)

Helicco

-

-

 

-

-

 

-

-

 

-

-

 

-

-

 

-

-

 

-

(1)

Subsidiaries:

 

   

 

   

 

   

 

   

 

   

 

   

 

 

Novasoc Comercial

-

-

 

209

197

 

-

1

 

-

-

 

-

-

 

-

-

 

-

1

Sendas Distribuidora

16

3

 

191

123

 

5

4

 

-

-

 

-

104

 

-

89

 

-

38

Via Varejo (i)

5

7

 

-

-

 

1

4

 

194

230

 

-

-

 

-

-

 

(50)

(39)

VVLOG Logística Ltda.

-

-

 

-

-

 

-

-

 

2

2

 

-

-

 

-

-

 

-

(1)

Cnova Brasil

-

-

 

28

4

 

-

-

 

-

-

 

-

-

 

-

-

 

36

64

GPA M&P

-

-

 

-

-

 

-

-

 

4

2

 

-

-

 

-

-

 

-

-

GPA Logística

-

-

 

19

19

 

16

17

 

-

-

 

-

-

 

-

-

 

-

-

Bellamar

-

-

 

-

-

 

-

-

 

219

128

 

-

-

 

-

-

 

-

-

Others

-

-

 

-

-

 

-

-

 

-

1

 

-

-

 

-

-

 

-

-

Associates:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-

 

 

 

 

FIC

-

-

 

18

14

 

12

14

 

-

-

 

-

-

 

-

-

 

55

34

Other related parties:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Greenyellow do Brasil Energia e Serviços Ltda.

 (Greenyellow)  (ii)

-

-

 

-

-

 

-

-

 

145

146

 

-

-

 

-

-

 

(38)

(16)

Others

-

-

 

2

1

 

-

-

 

1

-

 

-

-

 

-

-

 

-

(1)

Total

21

15

 

467

359

 

35

40

 

586

510

 

-

104

 

-

89

 

(35)

14

                                         

 

(i) Via Varejo: The subsidiary has an amount to pay reffering to “Primeiro Aditivo ao Acordo de Associação” between Via Varejo e Casas Bahia, that ensure the right to indemnify of some judicial claims and reimbursement of expenses recognized since June 30, 2010.

 

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

 

43


 
 

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

 

Companhia Brasileira de Distribuição

 

Notes to the interim financial information

September 30, 2017

(In millions of Brazilian reais, unless otherwise stated)

12.    Related parties – Continued

12.2.   Balances and transactions with related parties – Continued

 

Consolidated

 

Trade receivables

 

Others assets

 

Trade payables

 

Other liabilities

 

Revenues (Expenses)

 

2017

2016

 

2017

2016

 

2017

2016

 

2017

2016

 

2017

2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Controlling:

     

 

   

 

   

 

   

 

 

Casino

-

5

 

-

1

 

1

-

 

18

-

 

(35)

(61)

Euris

-

-

 

-

-

 

-

-

 

3

1

 

(3)

(4)

Helicco

-

-

 

-

-

 

-

-

 

-

-

 

-

(1)

Subsidiaries:

 

   

 

   

 

   

 

   

 

 

Others

-

-

 

-

1

 

-

-

 

-

-

 

-

-

Associates:

 

   

 

   

 

   

 

   

 

 

FIC

-

-

 

20

14

 

12

14

 

-

-

 

55

34

Other related parties:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Greenyellow

-

-

 

-

-

 

-

-

 

145

146

 

(38)

(16)

Others

-

-

 

2

1

 

-

-

 

1

-

 

-

(1)

Total

-

5

 

22

17

 

13

14

 

167

147

 

(21)

(49)

 

 

44


 
 

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

 

Companhia Brasileira de Distribuição

 

Notes to the interim financial information

September 30, 2017

(In millions of Brazilian reais, unless otherwise stated)

 

13.    Investments

The detailed information on investments was presented in the annual financial statements for 2016, in note 13.

13.1.   Breakdown of investments

 

 Parent Company

 

 Sendas

 Novasoc

 Via Varejo

 Bellamar

Others

 Total (*)

Balances at 12.31.2016

2,330

168

-

443

73

3,014

Share of profit (loss) of subsidiaries and associates

294

8

103

51

(82)

374

Dividends

-

-

-

-

(40)

(40)

Stock option

2

-

2

-

-

4

Capital increase

53

-

-

-

-

53

Capital increase with property and equipment (note 14)

211

 

-

-

-

211

Other transactions (**)

-

-

(1)

-

(11)

(12)

Reclassification to Held for Sale (note 31)

-

-

(104)

-

-

(104)

Balances at 9.30.2017

2,890

176

-

494

(60)

3,500

 

 (*) Includes the effects of uncovered liabilities on the investment on Luxco of R$119.

 

(**) Includes the effects of other comprehensive income on investment on Luxco.

 

 

 

 

45


 
 

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

 

Companhia Brasileira de Distribuição

 

Notes to the interim financial information

September 30, 2017

(In millions of Brazilian reais, unless otherwise stated)

 

13.  Investments – Continued

13.1.Breakdown of investments - Continued

 

 

 Parent Company

 

 Sendas

 Novasoc

 Via Varejo 

 NCB (*)

 Barcelona

 Bellamar

 GPA M&P and others

 Total (***)

Balances at 12.31.2015

1,349

174

1,844

501

770

367

(132)

4,873

Share of profit(loss) of subsidiaries and associates

113

(7)

(74)

(5)

29

58

(242)

(128)

Dividends

-

-

-

-

-

-

(33)

(33)

Spin-off

(2)

-

-

-

-

-

-

(2)

Merger

800

-

-

-

(800)

-

-

-

Stock option

2

-

3

-

1

-

-

6

Write-off

-

-

-

-

-

-

6

6

Other transactions (**)

-

-

24

-

-

-

70

94

Reclassification to Held for Sale

-

-

-

-

-

-

6

6

Balances at 9.30.2016

2,262

167

1,797

496

-

425

(325)

4,822

 

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

 

(**) Includes the effects of other comprehensive income in the case of subsidiary Luxco.

 

(***)Includes the effects of uncovered liabilities on the investment on Luxco of R$445.

 

 

 

46


 
 

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

 

Companhia Brasileira de Distribuição

 

Notes to the interim financial information

September 30, 2017

(In millions of Brazilian reais, unless otherwise stated)

13.    Investments – Continued

13.1.   Breakdown of investments – Continued

 

 Consolidated

 

9.30.2017

 

9.30.2016

At the beginning of the period

294

 

382

 Share of profit (loss) – Continued operations

(34)

 

58

 Share of profit (loss) – Discontinued operations

20

 

23

 Dividends – Continued operations

(90)

 

-

 Dividends – Discontinued operations

(36)

 

-

 Other transactions

(12)

 

-

 Assets held for sale and discontinued operations (note 31)

16

 

-

At the end fo the period

158

 

463

       

 

14.    Property and equipment

 

 Parent Company

 

 Balance at 12.31.2016

Additions

 Depreciation

 Write-offs

 Transfers(*)

 Balance at 9.30.2017

Land

1,261

-

-

(31)

(70)

1,160

Buildings

1,611

4

(38)

(131)

(56)

1,390

Leasehold improvements

2,226

18

(136)

(66)

124

2,166

Machinery and equipment

1,047

25

(134)

(25)

87

1,000

Facilities

319

41

(26)

(7)

(10)

317

Furniture and fixtures

396

1

(44)

(5)

21

369

Vehicles

3

-

(1)

-

-

2

Construction in progress

113

285

-

(3)

(293)

102

Other

45

14

(10)

(1)

(14)

34

Total

7,021

388

(389)

(269)

(211)

6,540

 

 

 

 

 

 

 

Finance lease

 

 

 

 

 

 

 IT equipment

5

-

-

-

-

5

 Buildings

17

-

-

-

-

17

 

22

-

-

-

-

22

 Total

7,043

388

(389)

(269)

(211)

6,562

 

(*) The amount of R$211 refers to the assets transferred to the subsidiary Sendas Distribuidora as capital increase related to the brand conversion’s project.

 

 

47


 
 

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

 

Companhia Brasileira de Distribuição

 

Notes to the interim financial information

September 30, 2017

(In millions of Brazilian reais, unless otherwise stated)

14.    Property and equipment – Continued

 

  

Parent Company

 

Balance at

Additions

Depreciation

Write-offs

Merger

Transfers

Balance at

 

12.31.2015

9.30.2016

 

 

 

 

 

 

 

 

Land

1,272

-

-

(1)

-

15

1,286

Buildings

1,799

3

(42)

(4)

18

(104)

1,670

Leasehold improvements

1,858

13

(125)

(19)

301

208

2,236

Machinery and equipment

892

110

(119)

(17)

150

3

1,019

Facilities

179

15

(16)

(2)

37

3

216

Furniture and fixtures

375

22

(42)

(3)

52

2

406

Vehicles

3

-

(1)

(1)

1

-

2

Construction in progress

73

291

2

(7)

9

(123)

245

Other

50

8

(10)

(3)

6

(4)

47

Total

6,501

462

(353)

(57)

574

-

7,127

 

 

 

 

 

 

 

 

Finance lease

 

 

 

 

 

 

 

IT equipment

7

-

(3)

-

-

-

4

Buildings

17

-

-

-

-

-

17

 

24

-

(3)

-

-

-

21

 Total

6,525

462

(356)

(57)

574

-

7,148

 

 

 

 

 Parent Company

 

Balance at 9.30.2017

 

Balance at 12.31.2016

 

 Cost

 Accumulated depreciation

 Net

 

 Cost

 Accumulated depreciation

 Net

Land

1,160

-

1,160

 

1,261

-

1,261

Buildings

2,253

(863)

1,390

 

2,555

(944)

1,611

Leasehold improvements

3,682

(1,516)

2,166

 

3,685

(1,459)

2,226

Machinery and equipment

2,350

(1,350)

1,000

 

2,345

(1,298)

1,047

Facilities

600

(283)

317

 

589

(270)

319

Furniture and fixtures

961

(592)

369

 

959

(563)

396

Vehicles

8

(6)

2

 

9

(6)

3

Construction in progress

102

-

102

 

113

-

113

Other

120

(86)

34

 

126

(81)

45

 

11,236

(4,696)

6,540

 

11,642

(4,621)

7,021

 

 

 

 

 

 

 

 

Finance lease

 

 

 

 

 

 

 

IT equipment

39

(34)

5

 

38

(33)

5

Buildings

38

(21)

17

 

41

(24)

17

 

77

(55)

22

 

79

(57)

22

Total

11,313

(4,751)

6,562

 

11,721

(4,678)

7,043

 

 

 

48


 
 

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

 

Companhia Brasileira de Distribuição

 

Notes to the interim financial information

September 30, 2017

(In millions of Brazilian reais, unless otherwise stated)

14.    Property and equipment - Continued

 

 Consolidated

 

Balance at 12.31.2016

Additions

Depreciation

Write-offs (**)

Transfers

Reclassification to Held For Sale (*)

Balance at 9.30.2017

 Land

1,414

-

-

(30)

-

-

1,384

 Buildings

1,856

76

(44)

(132)

36

-

1,792

 Leasehold improvements

3,284

179

(184)

(75)

226

(13)

3,417

 Machinery and equipment

1,340

105

(174)

(30)

109

(19)

1,331

 Facilities

433

72

(33)

(9)

12

(1)

474

 Furniture and fixtures

543

29

(59)

(6)

34

(14)

527

 Vehicles

2

-

(1)

(6)

5

1

1

 Construction in progress

204

384

-

(3)

(413)

(5)

167

 Other

63

19

(16)

(1)

(9)

-

56

 Total

9,139

864

(511)

(292)

-

(51)

9,149

 

 

 

 

 

 

 

 

 Finance lease

 

 

 

 

 

 

 

 Equipment

9

-

(2)

-

-

-

7

 IT equipment

8

-

(2)

-

-

-

6

 Furniture and fixtures

6

-

(1)

-

-

-

5

 Buildings

20

-

-

-

-

-

20

 

43

-

(5)

-

-

-

38

 Total

9,182

864

(516)

(292)

-

(51)

9,187

    (*) See note 31

    (**) The write-offs at rubric buildings refer to the sell of Distribution Centre.

 

 

 

 

                                                Consolidated

 

Balance at 12.31.2015

Addi-tions

Deprecia-tion

Descon-solidation

Write-offs

Trans-fers

Exchange rate changes

Reclassifi-cation to Held For Sale

Balance at 9.30.2016

Land

1,464

-

-

-

(1)

28

-

-

1,491

Buildings

2,023

27

(46)

-

(6)

(128)

-

-

1,870

Leasehold improvements

3,675

133

(205)

(2)

(43)

355

-

-

3,913

Machinery and equipment

1,676

203

(214)

(1)

(21)

21

-

(4)

1,660

Facilities

422

43

(34)

(1)

(5)

12

(4)

(22)

411

Furniture and fixtures

701

53

(69)

-

(4)

11

(2)

(15)

675

Vehicles

75

-

(4)

-

(9)

-

-

-

62

Construction in progress

172

508

(2)

-

(11)

(287)

(1)

(1)

378

Other

97

23

(23)

-

(5)

(6)

-

-

86

Total

10,305

990

(597)

(4)

(105)

6

(7)

(42)

10,546

 

 

 

 

 

 

 

 

 

 

Finance lease

 

 

 

 

 

 

 

 

 

Equipment

13

-

(1)

-

(2)

-

-

-

10

IT equipment

31

1

(12)

-

-

-

-

-

20

Facilities

1

-

-

-

-

-

-

-

1

Furniture and fixtures

6

-

-

-

-

-

-

-

6

Buildings

21

-

(1)

-

-

-

-

-

20

 

72

1

(14)

-

(2)

-

-

-

57

Total

10,377

991

(611)

(4)

(107)

6

(7)

(42)

10,603

 

 

 

49


 
 

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

 

Companhia Brasileira de Distribuição

 

Notes to the interim financial information

September 30, 2017

(In millions of Brazilian reais, unless otherwise stated)

14.    Property and equipment – Continued

 

Consolidated

 

 Balance at 9.30.2017

 

 Balance at 12.31.2016

 

 Cost

Accumulated depreciation

 Net

 

 Cost

Accumulated depreciation

 Net

Land

1.384

-

1,384

 

1,414

-

1,414

Buildings

2.712

(920)

1,792

 

2,823

(967)

1,856

Leasehold improvements

5.214

(1,797)

3,417

 

4,926

(1,642)

3,284

Machinery and equipment

2.862

(1,531)

1,331

 

2,779

(1,439)

1,340

Facilities

793

(319)

474

 

723

(290)

433

Furniture and fixtures

1.186

   (659)

527

 

1,159

(616)

543

Vehicles

21

(20)

1

 

8

(6)

2

Construction in progress

167

-

167

 

204

-

204

Other

172

(116)

56

 

168

(105)

63

 

14.511

(5,362)

9,149

 

14,204

(5,065)

9,139

 

 

 

 

 

 

 

 

Finance lease

 

 

 

 

 

 

 

Equipment

27

(20)

7

 

30

(21)

9

IT equipment

46

(40)

6

 

46

(38)

8

Facilities

1

(1)

-

 

1

(1)

-

Furniture and fixtures

14

(9)

5

 

14

(8)

6

Buildings

43

(23)

20

 

43

(23)

20

 

131

(93)

38

 

134

(91)

43

 Total

14.642

(5,455)

9,187

 

14,338

(5,156)

9,182

14.1.   Capitalized borrowing costs

The consolidated borrowing costs for the nine-month period ended September 30, 2017 were R$9 (R$9 for the nine-month period ended September 30, 2016). The rate used to determine the borrowing costs eligible for capitalization was 101.72% of the CDI (105.73% of the CDI for the period ended September 30, 2016), corresponding to the effective interest rate on the Company’s borrowings.

14.2.   Additions to property and equipment

 

Parent Company

Consolidated

 

9.30.2017

9.30.2016

9.30.2017

9.30.2016

   

       

Additions

388

462

864

991

Finance lease

-

-

-

(1)

Capitalized interest

(4)

(5)

(9)

(9)

Property and equipment financing - Additions

(36)

(431)

(219)

(616)

Property and equipment financing - Payments

101

317

352

485

Total

449

343

988

850

 

 

 

 

 

54

 

50


 
 

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

 

Companhia Brasileira de Distribuição

 

Notes to the interim financial information

September 30, 2017

(In millions of Brazilian reais, unless otherwise stated)

14.    Property and equipment – Continued

14.3.   Other information

As at September 30, 2017, the Company and its subsidiaries recorded in cost of goods sold and services sold, the amount of R$35 (R$37 as at September 30, 2016) in parent company and R$40 (R$41 as at September 30, 2016) in consolidated related to the depreciation of its fleet of trucks, machinery, buildings and facilities of its distribution centers.

The Company monitored the plan for impairment test performed on December 31, 2016 and do not observed significatives gaps that been denote indicatives of loose or need for a new avaliation at September 30, 2017.

15.    Intangible assets

The detailed information on intangible assets was presented in the annual financial statements for 2016, in note 15.

 

Parent company

 

Balance at 12.31.2016

Additions

Amortization

Balance at 9.30.2017

 Goodwill

501

-

-

501

 Commercial rigths

46

-

-

46

 Software and implementation

488

67

(63)

492

 Software - capital leasing

158

12

(30)

140

 Total

1,193

79

(93)

1,179

 

 

Consolidated

 

Balance at 12.31.2016

Additions

Amortization

Write-off

Assets held for sale and discontinued operations (*)

Balance at 9.30.2017

 Goodwill

1,107

-

-

-

-

1,107

 Brands

39

-

-

-

-

39

 Commercial rigths

80

5

-

-

-

85

 Software and implementation

523

147

(67)

(2)

(69)

532

 Software - capital leasing

159

20

(31)

-

(3)

145

 Total

1,908

172

(98)

(2)

(72)

1,908

(*) See note 31.

 

In the Parent Company, the balance of accumulated cost at September 30, 2017 is R$2,711 (R$2,631 at December 31, 2016) and of accumulated amortization R$1,532 (R$1,438 at December 31, 2016). In the Consolidated the balance of accumulated cost at September 30, 2017 is R$3,710 (R$3,614 at December 31, 2016) and of accumulated amortization R$1,802 (R$1,706 at December 31, 2016).

.

 

51


 
 

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

 

Companhia Brasileira de Distribuição

 

Notes to the interim financial information

September 30, 2017

(In millions of Brazilian reais, unless otherwise stated)

15.    Intangible assets – Continued

15.1.   Impairment testing of goodwill/brands and intangible assets of indefinite usefull life

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

The Company has not observed any significant changes that would indicate an impairment test for a new performed as at September 30, 2017.

15.2.   Additions to intangible assets for cash flow purposes

 

Parent Company

Consolidated

 

9.30.2017

9.30.2016

9.30.2017

9.30.2016

   

 

 

 

 

 Additions

79

146

172

307

 Finance lease

(12)

(88)

(20)

(88)

 Intangible assets financing - Payments

4

2

69

2

 Total

71

60

221

221

16.    Borrowings and financing

The detailed information on borrowings and financing was presented in the annual financial statements for 2016, in note 17.

16.1.   Debt breakdown

 

 

 Parent Company

 Consolidated

 

Weighted average rate

 9.30.2017

 12.31.2016

 9.30.2017

 12.31.2016

           

Debentures and promissory note

 

 

 

 

 

 Debentures, net (note 16.4)

107% of CDI

904

939

904

939

 Certificate of Agribusiness Receivables  (note 16.4)

96.7% of CDI

2,164

1,017

2,164

1,017

 Promissory note, net (note 16.4)

103.95% of CDI

-

530

-

530

 Borrowing cost

 

(19)

(14)

(19)

(14)

 

 

3,049

2,472

3,049

2,472

 

 

 

 

 

 

Borrowings and financing

 

 

 

 

 

Local currency

 

 

 

 

 

 BNDES

3.83% per year 

7

8

46

51

 Working capital

104.80% of CDI

280

1,129

281

1,302

 Working capital

TR + 9.80% per year

21

21

128

135

 Finance lease (note 21)

 

178

203

193

215

 Swap contracts (note 16.7)

101.44% of CDI

(3)

(2)

(19)

(10)

 Borrowing cost

 

(2)

(3)

(4)

(6)

 

 

481

1,356

625

1,687

 

 

 

 

 

 

Foreign currency (note 16.5)

 

 

 

 

 

 Working capital

USD + 2.44% per year

474

1,360

789

1,361

 Working capital

EURO + 1.55% per year

190

173

191

172

 Swap contracts (note 16.7)

102.82% of CDI

44

177

55

177

Borrowing cost

 

(1)

-

(1)

-

 

 

707

1,710

1,034

1,710

Totalof borrowing and financing

 

4,237

5,538

4,708

5,869

 

 

 

 

 

 

Total current assets

 

33

-

31

-

Total non current assets

 

3

-

19

-

Total current liabilities

 

1,067

2,763

1,418

2,957

Total non current liabilities

 

3,206

2,775

3,340

2,912

 

 

 

52


 
 

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

 

Companhia Brasileira de Distribuição

 

Notes to the interim financial information

September 30, 2017

(In millions of Brazilian reais, unless otherwise stated)

16.    Borrowings and financing

16.2.   Changes in borrowings

 

 

Parent Company

 

Consolidated

At December 31, 2016

5,538

 

5,869

Additions - working capital

2,023

 

6,287

Additions - finance lease

12

 

21

Accrued interest

279

 

594

Accrued swap

92

 

139

Mark-to-market

16

 

13

Monetary and exchange rate changes

(12)

 

(36)

Borrowing cost

7

 

7

Interest paid

(552)

 

(926)

Payments

(2,932)

 

(7,005)

Swap paid

(234)

 

(346)

Liabilities related to assets held for sale and discontinued operations (note 31)

-

 

91

At September 30, 2017

4,237

 

4,708

 

 

Parent Company

 

Consolidated

At December 31, 2015

4,105

 

7,978

Additions – working capital

1,398

 

5,422

Additions – finance lease

88

 

91

Accrued interest

306

 

636

Accrued swap

600

 

926

Mark-to-market

(31)

 

(40)

Monetary and exchange rate changes

(430)

 

(660)

Borrowing cost

3

 

3

Interest paid

(238)

 

(511)

Payments

(879)

 

(4,386)

Swap paid

(62)

 

(90)

    Incorporation

5

 

-

At September 30, 2016

4,865

 

9,369

 

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

Year

Parent Company

 

Consolidated

1 to 2 years

858

 

881

2 to 3 years

2,292

 

2,313

3 to 4 years

26

 

44

4 to 5 years

5

 

23

After 5 years

34

 

74

Subtotal

3,215

 

3,335

 

 

 

 

Borrowing costs

(12)

 

(14)

Total

3,203

 

3,321

 

 

53


 
 

Companhia Brasileira de Distribuição

 

Notes to the interim financial information

September 30, 2017

(In millions of Brazilian reais, unless otherwise stated)

16.    Borrowings and financing – Continued

16.4.     Debentures, Promissory Note and Certificate of Agribusiness Receivables 

       

Date

   

Parent Company and Consolidated

 

Type

Issue Amount (in thousands)

Outstanding debentures

Issue

Maturity

Annual financial charges

Unit price (in thousands)

9.30.2017

12.31.2016

Parent Company

                 

12th Issue of Debentures – CBD

No preference

900,000

900,000

9/17/14

9/12/19

107.00% of CDI

1,004

904

939

13th Issue of Debentures – CBD and CRA

No preference

1,012,500

1,012,500

12/20/16

12/20/19

97.50% of CDI

1,025

1,038

1,017

14th Issue of Debentures – CBD and CRA

No preference

1,080,000

1,080,000

4/17/2017

4/13/2020

96.00% of CDI

1,043

1,126

-

2nd Issue of Promissory Note – CBD

No preference

500,000

200,000

08/01/16

01/30/17

108.00% of CDI

-

-

530

Borrowing cost

             

(19)

(14)

Parent Company/Consolidated

             

3,049

2,472

Current liabilities

             

517

568

Noncurrent liabilities

             

2,532

1,904

On February 23, 2017 the board of directors approved an offer Certificate of Agribusiness Receivables (CRA) by Ápice Securitizadora, represented by debentures issued by the Company, no convertible in shares, unsecured, in a single series, with face value of  R$1,000.00 of 14° issue of the Company. The offer was coordinated by Banco Bradesco BBI S.A., Banco Safra S.A. and Banco BNP Paribas Brasil S.A., the total amount was R$1,080 and final remuneration of 96% of CDI after Bookbuilding procedures. The amount was available for the Company at April 17, 2017.

 

 

 

54


 
 

Companhia Brasileira de Distribuição

 

Notes to the interim financial information

September 30, 2017

(In millions of Brazilian reais, unless otherwise stated)

16.    Borrowings and financing – Continued

16.5.     Borrowings in foreign currencies

On September 30, 2017 GPA had loans in foreign currencies (dollar and euro) to strengthen its working capital, maintain its cash strategy, lengthen its debt profile and make investments, being the last due date in September 2020.

16.6.     Guarantees

The Company signed promissory notes for some borrowings agreements.

16.7.     Swap contracts

The Company uses swap transactions for 100% of its borrowings denominated in US dollars, euros and fixed interest rates, exchanging these obligations for Real linked to CDI (floating) interest rates. These contracts have a total debt term and protect the interest and the principal and are signed, with the same due dates and with same economic group. The weighted average annual rate of CDI as of September 2017 was 11.53% (14.13% at September 2016).

16.8.     Financial covenants

In connection with the debentures and promissory note and part of the transactions in borrowings in foreign currencies, GPA is required to maintain certain debt financial covenants. These ratios are calculated in each quarter based on consolidated financial statements of the Company prepared in accordance with accounting practices adopted in Brazil, as follows: (i) net debt (debt minus cash and cash equivalents and trade accounts receivable) not greater than equity and (ii) consolidated net debt/EBITDA ratio lower than or equal to 3.25. At September 30, 2017, GPA complied with these ratios.

 

 

 

55


 
 

Companhia Brasileira de Distribuição

 

Notes to the interim financial information

September 30, 2017

(In millions of Brazilian reais, unless otherwise stated)

17.    Financial instruments

The detailed information on financial instruments was presented in the annual financial statements for 2016, in note 18.

 

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

 

 

Parent Company

Consolidated

 

Carrying amount

Carrying amount

 

 9.30.2017

 12.31.2016

 9.30.2017

 12.31.2016

Financial assets:

       

Loans and receivables (including cash)

       

 Cash and cash equivalents

828

4,496

1,266

5,112

 Trade receivables and other receivables

1,120

588

1,777

1,281

 Related parties - assets

467

359

22

17

     Financial instruments – Fair value hedge

36

-

50

-

Financial liabilities:

 

 

 

 

Other financial liabilities - amortized cost

 

 

 

 

  Related parties -liabilities

(586)

(510)

(167)

(147)

 Trade payables

(3,630)

(5,091)

(5,495)

(7,232)

 Financing for purchase of assets

(12)

(36)

(33)

(120)

 Acquisition of non-controlling interest

-

-

-

(7)

 Debentures

(3,049)

(2,472)

(3,049)

(2,472)

 Borrowings and financing

(464)

(1,336)

(514)

(1,562)

Fair value through profit or loss

 

 

 

 

 Loans and financing

(684)

(1,730)

(1,109)

(1,835)

  Financial instruments – Fair Value Hedge

(76)

-

(86)

-

The fair value of other financial instruments detailed in table above approximates the carrying amount based on the existing terms and conditions. The financial instruments measured at amortized cost, the related fair values of which differ from the carrying amounts, are disclosed in note 17.3.

 

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

 

(i)      Capital risk management

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

There were no changes as to objectives, policies or processes during the period ended in September 30, 2017.

 

  Parent Company 

 

  Consolidated 

 

9.30.2017 

12.31.2016 

 

9.30.2017 

12.31.2016 

 Cash and cash equivalents

828

4,496

 

1,266

5,112

 Financial instruments – Fair value hedge

36

-

 

50

-

 Borrowings and financing

(4,273)

(5,538)

 

(4,758)

(5,869)

 Other liabilities with related parties (note 12.2 and 17.2) (*)

(146)

 (149)

 

(146)

 

(149)

(*) Represents the trade payables’ balance of Greenyellow, related to the equipments purchase.

 

 

56


 
 

Companhia Brasileira de Distribuição

 

Notes to the interim financial information

September 30, 2017

(In millions of Brazilian reais, unless otherwise stated)

17.    Financial instruments - Continued

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

(ii)     Liquidity risk management

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

The table below summarizes the aging profile of the Company’s financial liabilities as at September 30, 2017.

        17.1.1   Parent Company

 

 Up to 1 Year

 1 – 5 years

 More than 5 years

 Total

 Borrowings and financing

474

529

13

1,016

 Debentures and promissory note

674

2,850

-

3,524

 Derivatives

36

52

-

88

 Finance lease

59

144

153

356

 Trade payables

3,630

-

-

3,630

 Total

4,873

3,575

166

8,614

             

      17.1.2   Consolidated            

 Up to 1 Year

 1 – 5 years

 More than 5 years

 Total

Borrowings and financing

824

634

83

1,541

Debentures and promissory note

674

2,850

-

3,524

Derivatives

50

44

-

94

Finance lease

66

157

159

382

Trade payables

5,495

-

-

5,495

Total

7,109

3,685

242

11,036

 

(iii)    Derivative financial instruments

 

 

 

 Consolidated

 

 

 Notional value

 

 Fair value

 

 

 9.30.2017

12.31.2016

 

 9.30.2017

 12.31.2016

Swap with hedge

 

 

 

 

 

 

Purpose of hedge (debt)

 

1,150

1,768

 

1,109

1,666

 

 

 

 

 

 

 

Long position (buy)

 

 

 

 

 

 

 Prefixed rate

TR+9.80% per year

127

127

 

130

134

 US$ + fixed

2.52% per year

803

1,421

 

789

1,362

 EUR + fixed

1.55% per year

220

220

 

190

176

 

 

1,150

1,768

 

1,109

1,672

Short position (sell)

 

 

 

 

 

 

 

102.67% of CDI

(1,150)

(1,768)

 

(1,145)

(1,839)

Net hedge position

 

-

-

 

(36)

(167)

 

 

57


 
 

Companhia Brasileira de Distribuição

 

Notes to the interim financial information

September 30, 2017

(In millions of Brazilian reais, unless otherwise stated)

17.    Financial instruments – Continued

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

(iii)   Derivative financial instruments - continued

 

Realized and unrealized gains and losses on these contracts during the nine-month period ended September 30, 2017 are recorded in financial income (expenses), net and the balance payable at fair value is R$36 (balance payable of R$167 as at December 31, 2016), recorded in line item  “Borrowings and financing”.

The effects of the fair value hedge recorded in the Statement of Operations for the period ended September 30, 2017 were a gain of R$157 (gain of R$28 as at September 30, 2016).

17.2.     Sensitivity analysis of financial instruments

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

 

For the probable scenario, exchange weighted average rate was R$3,45 on the due date, and the interest rate weighted was 7.69% per year.

 

(i)   Other financial instruments

 

       

  Market projection 

Operations

Risk (CDI increase)

Balance at 9.30.2017

 

Scenario I

 

Scenario II

 

Scenario III

   

 

 

 

 

 

 

 

Pre fixed swap (liabilities)

101.40% of CDI

(110)

 

(188)

 

(191)

 

(194)

Exchange rate swap (liabilities)

102.82% of CDI

(1,035)

 

(1,283)

 

(1,303)

 

(1,323)

Debentures

107% of CDI

(904)

 

(973)

 

(990)

 

(1,007)

1st Emission - CRA 

97.50% of CDI

(1,038)

 

(1,117)

 

(1,137)

 

(1,157)

2nd Emission - CRA 

96.00% of CDI

(1,126)

 

(1,212)

 

(1,233)

 

(1,255)

Bank loans - CBD

104.80% of CDI

(280)

 

(302)

 

(307)

 

(313)

Leases

100.19% of CDI

(62)

 

(66)

 

(68)

 

(69)

Leases

95.31% of CDI

(66)

 

(72)

 

(73)

 

(74)

Leases

100.00% of CDI

(6)

 

(6)

 

(7)

 

(7)

Leases

95% of CDI

(12)

 

(13)

 

(14)

 

(14)

Net exposure

 

(4,639)

 

(5,232)

 

(5,323)

 

(5,413)

 

 

 

 

 

 

 

 

 

Cash and cash equivalents (*)

 

1,020

 

1,094

 

1,113

 

1,131

Net exposure

 

(3,619)

 

(4,138)

 

(4,210)

 

(4,282)

Net effect - loss

 

 

 

(519)

 

(591)

 

(663)

(*) weighted average

               

 

 

 

58


 
 

Companhia Brasileira de Distribuição

 

Notes to the interim financial information

September 30, 2017

(In millions of Brazilian reais, unless otherwise stated)

17.    Financial instruments – Continued

17.2.Sensitivity analysis of financial instruments - Continued

In addition the Company has the following transaction that do not represent significant risks for sensitive test:

 

§   The Company has a net exposure (between foreign suppliers and cash applied abroad) of US$12 million American dollars and €11 million euros, besides the negative investment balance at foreigner subsidiaries at €32 million euros. The Company management do not prepared the sensitivity analyses related to cambial exposition because understand that the involving amounts there are no representative.

 

§   The Company has accounts payable to Greenyellow of R$146, referring to the acquisition of property aiming the energy efficiency of the Company. The payment will occur in 96 instalments with pre-fixed interest of 9% per year.

17.3.      Fair value measurements

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

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

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

 

 Carrying amount at 9.30.2017

 Fair value at

 9.30.2017

(*) Level 

Financial instruments at fair value through profit (loss)

   

Cross-currency interest rate swaps

(55)

(55)

2

Interest rate swaps

19

19

2

Borrowings and financing (fair value)

(1,109)

(1,109)

2

Borrowings and financing (amortized cost)

(3,563)

(3,535)

2

Total

(4,708)

(4,680)

 

(*) Level 2: Fair value measurement at the end of the reporting period using other significant observable assumptions.

There were no changes between the fair value measurements levels in the nine-month period ended September 30, 2017.

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.

 

 

59


 
 

Companhia Brasileira de Distribuição

 

Notes to the interim financial information

September 30, 2017

(In millions of Brazilian reais, unless otherwise stated)

17.    Financial instruments – Continued

17.4.      Consolidated position of derivative transactions

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

 

Outstanding

       

Amount payable or receivable

Fair value

Description

Counterparties

Notional value

Contracting date

Maturity

9.30.2017

12.31.2016

9.30.2017

12.31.2016

Exchange swaps registered with CETIP (US$ x CDI)

               

 

Banco Tokyo

US$ 75

1/14/2014

1/10/2017

-

61

-

59

 

Mizuho

US$ 50

10/31/2014

10/31/2017

34

38

33

37

 

Bank of America

US$ 40

9/14/2015

9/14/2017

-

(26)

-

(25)

 

Banco Tokyo

US$ 50

7/31/2015

7/31/2017

-

(6)

-

(6)

 

Scotiabank

US$ 50

9/30/2015

9/29/2017

-

(39)

-

(37)

 

Agricole

EUR 50

10/7/2015

10/8/2018

(37)

(54)

(31)

(42)

 

Itaú BBA

US$ 50

10/27/2015

1/17/2017

-

(60)

-

(61)

 

Bradesco

US$ 50

3/3/2016

3/6/2017

-

(53)

-

(54)

 

Scotiabank

US$ 50

1/15/2016

1/16/2018

(47)

(50)

(47)

(47)

 

Banco Tokyo

US$ 100

1/20/2017

1/19/2018

(9)

-

(10)

-

 

Scotiabank

US$ 50

9/29/2017

9/29/20

2

-

-

-

Interest rate swap registered with CETIP (pre-fixed rate x CDI)

       

 

 

 

 
 

Itaú BBA

R$ 21

11/11/2014

11/5/2026

1

1

3

2

 

Itaú BBA

R$ 54

1/14/2015

1/5/2027

2

1

8

3

 

Itaú BBA

R$ 52

5/26/2015

5/5/2027

2

2

8

4

         

(52)

(185)

(36)

(167)

 

 

 

60


 
 

Companhia Brasileira de Distribuição

 

Notes to the interim financial information

September 30, 2017

(In millions of Brazilian reais, unless otherwise stated)

18.    Taxes and contributions payable and taxes payable in installments

The detailed information on taxes and contributions payable and taxes payable in installments was presented in the annual financial statements for 2016, in note 19.

18.1.   Taxes and contributions payable and taxes payable in installments

 

 Parent Company

 

 Consolidated

 

 9.30.2017

 12.31.2016

 

 9.30.2017

 12.31.2016

           

PIS and COFINS 

6

46

 

9

49

Provision for income tax and social contribution 

-

-

 

37

10

ICMS 

37

48

 

61

75

Withholding Income Tax

-

-

 

-

22

Instalment taxes - PERT

245

-

 

245

-

INSS

2

8

 

3

9

Taxes payable in installments - Law 11.941/09

528

621

 

528

624

Others

5

6

 

10

5

 

823

729

 

893

794

 

 

 

 

 

 

Current

142

189

 

212

254

Noncurrent

681

540

 

681

540

18.2.   Maturity schedule of taxes payable in installments is as follows:

Noncurrent

Parent Company

and Consolidated

 1 to 2 years

102

 2 to 3 years

101

 3 to 4 years

101

 4 to 5 years

101

 After 5 years

276

 

681

 

The Company decided to include federal tax debts in the Special Program on Tax Settlements – PERT, as per the conditions stablished on the provisional penalties measure no. 783, issued on May 31, 2017. The program allows the payment in monthly installments, and grants reductions in the amounts levied of Interest and penalties. The Company included tax debts accrued related to (i) tax assessments over purchase transactions, manufacturing and exports sales of soil beans (PIS/COFINS), (ii) non-validation of tax offsets (IRPJ, PIS/COFINS); and other tax debts previously classified as possible risks related mainly to CPMF and other claims.

 

The impacts in the income statement of the continued activities related to the decision to adhere to the program resulted in expense amount of R$183, net of the benefits given by the program.

 

61


 
 

Companhia Brasileira de Distribuição

 

Notes to the interim financial information

September 30, 2017

(In millions of Brazilian reais, unless otherwise stated)

19.    Income tax and social contribution

The detailed information on income tax and social contribution was presented in the annual financial statements for 2016, in note 20.

19.1.   Income and social contribution tax expense reconciliation

 

 Parent Company

 

 Consolidated

 

 9.30.2017

9.30.2016

 

 9.30.2017

9.30.2016

           

Profit before income tax and social contribution

377

(482)

 

447

(64)

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

(95)

120

 

(158)

(9)

Tax penalties

(15)

(9)

 

(16)

(16)

Share of profit of subsidiaries and associates

94

(32)

 

(8)

20

Other permanent differences (nondeductible)

(3)

3

 

2

5

Effective income tax and social contribution

(19)

82

 

(180)

-

 

 

 

 

 

 

Income tax and social contribution for the period:

 

 

 

 

 

  Current

(15)

(6)

 

(125)

(84)

  Deferred

(4)

88

 

(55)

84

Deferred income tax and social contribution expense

(19)

82

 

(180)

-

Effective rate

5.04%

17.01%

 

40.27%

-

 

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

 

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

 

19.2.   Breakdown of deferred income tax and social contribution

 

 Parent Company

 

 Consolidated

 

 9.30.2017

 12.31.2016

 

 9.30.2017

 12.31.2016

 

 

 

 

 

 

 Tax losses 

31

32

 

73

112

 Provision for risks 

261

251

 

367

347

 Provision for derivative transactions taxed on a cash basis

(8)

 

(18)

 

1

 

(5)

 Estimated loss on doubtful accounts

2

2

 

2

2

 Provision for current expenses

10

11

 

16

23

 Goodwill tax amortization

(51)

(37)

 

(561)

(531)

 Present value adjustment 

1

1

 

1

1

 Lease adjustment 

2

7

 

(2)

2

 Mark-to-market adjustment 

(2)

(6)

 

(3)

(8)

Technological innovation – future realization

(14)

(16)

 

(14)

(16)

 Depreciation of fixed assets as  per tax rates

(89)

(80)

 

(89)

(81)

 Other

8

8

 

7

7

 Deferred income tax and social contribution

151

155

 

(202)

(147)

 

 

 

 

 

 

 Noncurrent assets

151

155

 

162

170

 Noncurrent liabilities

-

-

 

(364)

(317)

 Deferred Income tax and social contribution 

151

155

 

(202)

(147)

 

 

62


 
 

Companhia Brasileira de Distribuição

 

Notes to the interim financial information

September 30, 2017

(In millions of Brazilian reais, unless otherwise stated)

19.    Income tax and social contribution - continued

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

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

Year

Parent Company

Consolidated

Up to 1 year

108

119

1 to 2 years

37

37

2 to 3 years

6

6

 

151

162

19.3.   Changes in deferred income tax and social contribution balances

 

 Parent Company

 

 Consolidated

 

 9.30.2017

9.30.2016

 

 9.30.2017

9.30.2016

At the beginning of the period

155

50

 

(147)

(778)

Expense for the period – Continued activities

(4)

88

 

(55)

84

Expense for the period – Discontinued activities

-

-

 

125

7

Corporate restructuring

-

-

 

-

(4)

Exchange rate variation

-

-

 

-

(8)

Special program on tax settlements – PERT – Discontinued activities – use of tax loss

-

-

 

(89)

-

Assets held for sale and discontinued operations (note 31)

-

-

 

(36)

(39)

Other

-

-

 

-

(5)

At the end of the period

151

138

 

(202)

(743)

 

20. 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.

20.1. Parent Company

 

 PIS/COFINS

 Taxes and other

 Social security and labor 

 Civil

 Regulatory

 Total

 Balances at December 31, 2016

109

428

254

80

20

891

 Additions

31

23

112

25

14

205

 Payments

-

(2)

(29)

(11)

(7)

(49)

 Reversals

(50)

(54)

(49)

(27)

(10)

(190)

 Transfer to instalments taxes

-

(89)

-

-

-

(89)

 Inflation adjustment

(17)

6

25

9

3

26

 Balances  at September 30, 2017

73

312

313

76

20

794

 

 

 

 PIS/COFINS

 Taxes and other

 Social security and labor 

 Civil

 Regulatory

 Total

 Balances at December 31, 2015

63

187

152

71

17

490

 Additions

21

79

95

33

17

245

 Payments

-

-

(12)

(5)

(4)

(21)

 Reversals

-

(7)

(10)

(29)

(8)

(54)

 Inflation adjustment

7

19

15

11

3

55

 Balances at September 30, 2016

91

278

240

81

25

715

 

63


 
 

Companhia Brasileira de Distribuição

 

Notes to the interim financial information

September 30, 2017

(In millions of Brazilian reais, unless otherwise stated)

20.    Provision for risks – Continued

20.2. Consolidated

 

PIS/COFINS

Taxes and other

Social security and labor

Civil

Regulatory

Total

 Balance at December 31, 2016

148

586

302

109

32

1,177

 Additions

153

28

482

92

31

786

 Payments

-

(35)

(171)

(35)

(11)

(252)

 Reversals

(104)

(93)

(98)

(67)

(21)

(383)

 Transfer to instalments taxes

(32)

(89)

-

-

-

(121)

 Inflation adjustment

(28)

23

88

14

4

101

 Liabilities related to assets held for sale and discontinued operations (note 31)

(64)

41

(234)

(12)

(1)

(270)

 Balance at September 30, 2017

73

461

369

101

34

1,038

             

 

 

PIS/COFINS

Taxes and other

Social security and labor

Civil

Regulatory

Total

 Balance at December 31, 2015

103

414

597

248

34

1,396

 Additions

74

142

409

207

29

861

 Payments

-

(29)

(147)

(86)

(9)

(271)

 Reversals

(4)

(16)

(78)

(111)

(14)

(223)

 Inflation adjustment

11

31

54

30

6

132

 Exchange rate changes

-

(2)

(2)

(6)

-

(10)

Liabilities related to assets held for sale and discontinued operations

-

(9)

(9)

(36)

-

(54)

 Balance at September 30, 2016

184

531

824

246

46

1,831

 

20.3. Tax

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

The main provisioned tax claims are as follows:

 

20.3.1.     COFINS and PIS

Since the adoption of the noncumulative regime to calculate PIS and COFINS, Company and its subsidiaries have challenged the right to deduct ICMS from the calculation basis for both contributions. On March 15, 2017, STF ruled that ICMS should be excluded from the calculation basis of PIS/Cofins, in accordance to the thesis pleaded by the Company. Based on the judgement of the thesis by the STF (Federal Supreme court)  and on the legal opinion of its advisors, the Company understood that it a disbursement of cash,  related to the values not paid in previous periods, is not probable and reversed the provision of R$117 on the first quarter.

 

 

 

64


 
 

Companhia Brasileira de Distribuição

 

Notes to the interim financial information

September 30, 2017

(In millions of Brazilian reais, unless otherwise stated)

20.  Provision for risks - Continued

 

20.3.     Tax - Continued

20.3.1.     COFINS and PIS - Continued

This decision of the STF is still pending of the disclosure of the written sentence and analysis by this court of the potential recourses over the timing of application of the decision. The Company and its advisors estimate that the decision related to the application of the effects will not limit the right of the judicial claim proposed by the Company, nevertheless, the elements of the process still pendings of decision do not allow the recognition of the asset related to the credits to be measured since the Company started the claim in 2003. According to the preliminary evaluation, based on the available information on September 30, 2017, the Company estimates the potential tax credit for the retail activity in a range from R$1,300 to R$1,850. At this moment the calculation for the Cash & Carry activity is not completed.

 

As disclosed in Via Varejo’s interim financial statements of September 30, 2017, the tax credits for this subsidiary, classified as discontinued operations, were estimated approximately R$670.

 

Related to remainder accrued amount the others assumptions like discussions related to PIS and COFINS, not certified of compenssations, including less relevant amounts, as at September 30, 2017 is R$194, being R$73 of continued operation and R$121 of discontinued operations (R$204 as at December 31, 2016, being R$148 of continued operation and R$56 of discontinued operations).

 

20.3.2.     Tax

The Company and its subsidiaries have other tax claims, which after analysis by its legal counsel, were considered as probable losses and accrued by the Company. These refer to: (i) challenge on the non-application of the Accident Prevention Factor - FAP for 2011; (ii) challenge on the State Finance Department on the ICMS tax rate calculated on electric energy bills; (iii) other minor issues.

 

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

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

After the installments above the amount accrued for these matters as at September 30, 2017 is R$155, being R$114 of continued operation (R$408 as at December 31, 2016, being R$356 of continued operation and R$52 of discontinued operations).

 

 

65


 
 

Companhia Brasileira de Distribuição

 

Notes to the interim financial information

September 30, 2017

(In millions of Brazilian reais, unless otherwise stated)

20.  Provision for risks - Continued

 

20.3.      Tax - Continued

20.3.2.     Tax - Continued

ICMS

The Federal Supreme Court ("STF") on October 16, 2014 decided that ICMS taxpayers that trade products included in the “basked of food staples” have no right to fully utilize the ICMS credits. The Company, with the assistance of its legal counsel, decided that it would be an appropriate procedure to record a provision for this matter amounting to R$146 as at September 30, 2017 (R$153 as at December 31, 2016) 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.

Additionally, among the contingent liabilities not accrued there are cases assessed by São Paulo State tax authorities related to the refund of ICMS over tax substitution without proper compliance with accessory tax obligations introduced by CAT Administrative Rule 17. Considering the court judgments occurred in 2017 the Company accrued R$142 related to Management estimative of probable loss, related to proof aspect of the process.

20.3.3.     Supplementary Law 110/2001

The Company claims in court the eligibility to not pay the contributions provided for by Supplementary Law 110/01, referring to the FGTS (Government Severance Indemnity Fund for Employees) costs. The accrued amount as at September 30, 2017 is R$60 (R$77 as at December 31, 2016).

20.3.4.     Others contingent tax liabilities - Via Varejo

Provisions for contingent tax liabilities were recorded as a result of the business combination with Via Varejo, as required by CPC 15(R1) (IFRS 3). As at September 30, 2017, the recorded amount related to contingent tax liabilities is R$91 (R$89 as at December 31, 2016). These accrued claims refer to administrative proceedings related to the offset of tax debts against credits from the contribution levied on coffee exports.

20.3.5.     Others contingent tax liabilities - Bartira

On the third quarter 2016, the Company reversed most of its contingencies arising from business combination of Bartira recorded in 2013. The amount reversed is composed for R$6 of tax contingence and R$11 of labor contingence, totalizing R$17. The remaining balance at September 30, 2017 is R$1 (R$1 at December 31, 2016).

20.4. Labor

The Company and its subsidiaries are parties to various labor lawsuits mainly due to termination of employees in the ordinary course of business. At September 30, 2017, the Company recorded a provision amount of R$1,242, being R$369 for continued operation and R$873 for discontinued operations (R$950 as at December 31, 2016, being R$302 for continued operation and R$648 for discontinued operations) 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.

 

 

66


 
 

Companhia Brasileira de Distribuição

 

Notes to the interim financial information

September 30, 2017

(In millions of Brazilian reais, unless otherwise stated)

20.    Provision for risks – Continued

20.5. Civil and others - continued

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

Among these lawsuits, we point out the following:

·       The Company and its subsidiaries are parties to various lawsuits requesting the renewal of rental agreements and the review of the current rent paid. The Company recognizes a provision for the difference between the amount originally paid 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 actually rent amount will be changed by the entity. As at September 30, 2017, the amount accrued for these lawsuits is R$127, being R$58 for continued operation and R$69 for discontinued operations (R$121 as at December 31, 2016, being R$49 of continued operation and R$72 for discontinued operations), for which there are no escrow deposits.

·       The Company and its subsidiaries answer to legal claims related to penalties applied by regulatory agencies, from the federal, state and municipal administrations, among which Consumer Protection Agencies (Procon), National Institute of Metrology, Standardization and Industrial Quality (INMETRO) and Municipalities and lawsuits involving contracts terminated with suppliers. The Company supported by its legal counsel, revises that claims, recording a provision according to probable cash expending and estimative of loss. As at September 30, 2017 the amount of this provision is R$142, being R$34 for continued activities and R$108 for discontinued activities (R$39 at December 31, 2016, being R$32 for continued operations and R$7 for discontinued operations).

·       As at September 30, 2017, the amount accrued remaining to other civil matters is R$43 for continued operation (R$60 as at December 31, 2016)

Total civil lawsuits and others as at September 30, 2017 amount to R$313, being R$135 for continued activities and R$177 for discontinued activities (R$343 as at December 31, 2016, being R$141 for continued operation and R$202 for discontinued operations).

20.6. Non-accrued contingent liabilities

The Company has other litigations which have been analyzed by the legal counsel and considered as possible, therefore, have not been accrued. In this process, there are litigations related to charges of differences in IRPJ payment, for which the Company, based on management and legal assessment, has the right of compensation from its former and actual shareholders, supposedly due related to years from 2007 to 2013, under allegation that had improper deduction of goodwill amortizations paid. The involved amount is R$1,210 in September 30, 2017 (R$1,141 in December 31, 2016), classified at possible loss and exist other part classified at remote loss. Additionally, the possible litigations balance without compensation is an updated amount of R$11,856, being R$10,327 for continued activities and R$1,529 for discontinued activities at September 30, 2017 (R$12,221 in December 31, 2016, being R$10,736 for continued operation and R$1,485 for discontinued operations), and are principally related to:

·       INSS (Social Security Contribution) – GPA was assessed for non-levy of payroll charges on benefits granted to its employees, among other matters, for which possible loss amounts to R$436, being R$403 for continued operation and R$33 for discontinued operation as at September 30, 2017 (R$421 at December 31, 2016, being R$389 for continued operation and R$32 for discontinued operations). The lawsuits are under administrative and court discussions.

 

67


 
 

Companhia Brasileira de Distribuição

 

Notes to the interim financial information

September 30, 2017

(In millions of Brazilian reais, unless otherwise stated)

20. Provision for risks – Continued

20.6.      Non-accrued contingent liabilities - continued

·       IRPJ, withholding income tax - IRRF, CSLL, tax on financial transactions - IOF, withholding income tax on net income – GPA has several assessment notices regarding offsetting proceedings, rules on the deductibility of provisions, payment divergences and overpayments; fine for failure to comply with accessory obligations, among other less significant taxes. Among those claims, there are one tax assessment related to the tax deduction of goodwill in the years of 2012 and 2013, originated by the acquisition of Ponto Frio (goodwill Mandala) accrued in the year of 2009. The restated amount of the assessment notice correspond to R$84 of income tax and social contribution (R$79 at December 31, 2016). The lawsuits await administrative and court ruling. The amount involved is R$1,020, being R$884 for continued operation and R$136 for discontinued activities as September 30, 2017 (R$1,192 at December 31, 2016, being 1,052 for continued operation and R$140 for discontinued operations).

·       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 un-appeal decision, other requests for offset, disallowance of COFINS and PIS credits on one-phase products, among other less significant taxes. The amount involved in these assessments is R$2,246, being R$1,819 for continued activities and R$427 for discontinued activities at September 30, 2017 (R$2,532 at December 31, 2016, being R$2,140 for continued operation and R$392 for discontinued operations). The Company recognized the effects of PERT and performed the subscription on August and September 2017. The subjects are related to the claims of CPMF, PIS/COFINS and others subjects wuth less expression, totaling R$344.

·       ICMS – GPA received tax assessment notices by the State tax authorities regarding: (i) utilization of electric energy credits; (ii) purchases from suppliers considered not qualified in the State Finance Department registry; (iii) levied on its own operation of merchandise purchase (own ICMS)) – article 271 of ICMS by-law; (iv) resulting from sale of extended warranty, (v) resulting from financed sales; and (vi) among other matters. The Company performed the subscription to a Tax Debt Installment Payment Plan (“PEP” - Parcelamento Estadual do Estado de São Paulo) - in August 2017, related to assessments of appropriation of credits on purchases from suppliers considered not qualified in the State Finance Department registry, error in application of tax rate and accessory obligations by State tax authorities totaling R$81, being R$68 of continued operation and R$13 of discontinued operation. The total amount of these assessments is R$7,173, being R$6,527 for continued activities and R$646 for discontinued activities as September 30, 2017 (R$6,832 as at December 31, 2016, being 6,269 for continued operation and R$563 for discontinued operations), 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, ISS – reimbursement of advertising expenses and sundry taxes, in the amount of R$305, being R$176 for continued activities and R$129 for discontinued activities as September 30, 2017 (R$292 at December 31, 2016, being R$165 for continued operation and R$127 for discontinued operations), which await decision at the administrative and court levels.

 

 

68


 
 

Companhia Brasileira de Distribuição

 

Notes to the interim financial information

September 30, 2017

(In millions of Brazilian reais, unless otherwise stated)

20.    Provision for risks – Continued

20.6.Non-accrued contingent liabilities - continued

·       Other litigations – these refer to administrative proceedings and lawsuits in which the Company pleads the renewal of rental agreements and setting of rents according to market values and actions in the civil court, special civil court, Consumer Protection Agency  - PROCON (in many States), Institute of Weights and Measure - IPEM, National Institute of Metrology, Standardization and Industrial Quality - INMETRO and National Health Surveillance Agency - ANVISA, among others, amounting to R$676, being R$518 for continued activities and R$158 for discontinued activities at September 30, 2017 (R$953 at December 31, 2016, being R$722 for continued operation and R$231 for discontinued operations).

The Company engages external attorneys to represent it in the tax assessments received, whose fees are contingent upon a percentage to be applied to the amount of success in the final outcome of these lawsuits. This percentage may vary according to qualitative and quantitative factors of each claim, and as at September 30, 2017 the estimated amount, in case of success in all lawsuits, is approximately R$203, being R$184 for continued activities and R$19 for discontinued activities (R$168, being R$155 of continued operation and R$13 of discontinued operations at December 31, 2016).

20.7.  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 judicial deposits in the assets.

 

 Parent Company

 

 Consolidated

 

 9.30.2017

 12.31.2016

 

 9.30.2017

 12.31.2016

 

         

 Tax

136

120

 

200

181

 Labor

467

383

 

515

414

 Civil and other

22

17

 

32

26

 Regulatory

15

14

 

42

40

 Total

640

534

 

789

661

20.8. Guarantees

Judicial deposits

Real estate

 

Guarantee

 

Total

 

 

 

 

 

 

 

 

 

 Tax

857

851

 

7,104

6.867

 

7,961

7,718

 Labor

3

3

 

78

26

 

81

29

 Civil and other

-

-

 

129

53

 

129

53

 Regulatory

9

9

 

147

111

 

156

120

 Total

869

863

 

7,458

7.057

 

8,327

7,920

 

The cost of guarantees is approximately 0.85% of the amount of the lawsuits and is recorded as expense by the passage of time.

 

 

 

69


 
 

Companhia Brasileira de Distribuição

 

Notes to the interim financial information

September 30, 2017

(In millions of Brazilian reais, unless otherwise stated)

20.  Provision for risks – Continued

20.9. Share of Cnova N.V. minorities

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

Subject to the settlement agreement’s terms, a fund of $28.5 million will become available by Cnova N.V. for distributions amongst (former) Cnova shareholders as well as to the plaintiffs’ lawyers. Part of this amount will be used to cover the settlement fund’s administrative costs. In addition, subject to the terms of the settlement, all defendants are acquitted of all liability emanating from the allegations made in the class action suit. As per the Court’s instructions, the settlement will receive a final approval on March 15, 2018. In the coming period, notices will be sent and distributed via Newswire by the plaintiffs’ lawyer with more information concerning the settlement.

21.   Leasing transactions

21.1Operating lease

(i)     Minumum rental payments on the agreement termination date

The Company analyzed and concluded that the rental agreements are cancelable over their duration. In case of termination, minimum payments will be due as a termination fee, which can vary from 1 to 12 months of rental on remaining total amount until the end of the agreement.

 

 Parent Company

 

 Consolidated

 

 9.30.2017

 

 9.30.2017

 Minimum rental payments

 

 

 

 Minimum payments on the termination date

353

 

387

 Total

353

 

391

(ii)    Contingent payments

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

 

 Parent Company

 

 Consolidated

Expenses(Income) for the period

9.30.2017

9.30.2016

 

9.30.2017

9.30.2016

  Contingent payments  

281

225

 

291

296

  Non contingent payments

241

209

 

377

300

  Sublease rentals (*)

(118)

(94)

 

(124)

(100)

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

 

 

70


 
 

Companhia Brasileira de Distribuição

 

Notes to the interim financial information

September 30, 2017

(In millions of Brazilian reais, unless otherwise stated)

21.  Leasing transactions - Continued

21.2Finance lease      

Finance lease agreements amounted to R$193 as at September 30, 2017 (R$215 as at December 31, 2016), as shown in the table below:

 

9.30.2017

12.31.2016

 

9.30.2017

12.31.2016

Financial lease liability –minimum rental payments:

         

Up to 1 year

46

38

 

51

41

1 - 5 years

106

138

 

114

144

Over 5 years

26

27

 

29

30

Present value of finance lease agreements

178

203

 

193

215

 

 

   

 

 

Future financing charges

178

195

 

189

207

Gross amount of finance lease agreements

356

398

 

382

422

 

 

 

 

 

 

22.    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.

The detailed information on deferred revenue was presented in the annual financial statements for 2016, in note 24.

 

 

 Parent Company

 

 Consolidated

 

 9.30.2017

 12.31.2016

 

 9.30.2017

12.31.2016

 

         

 Additional or extended warranties 

29

35

 

29

35

 Barter agreement

-

-

 

1

12

 Services agreement - Allpark

13

15

 

13

15

 Back lights 

-

-

 

29

85

 Future revenue term (*)

-

100

 

-

100

 Others

-

1

 

-

1

 

42

151

 

72

248

 

 

 

 

 

 

 Current

26

127

 

56

224

 Noncurrent

16

24

 

16

24

 

 

 

 

 

 

(*) Related to the sell of distribution centre, that was full received in May 2017.

 

71


 
 

Companhia Brasileira de Distribuição

 

Notes to the interim financial information

September 30, 2017

(In millions of Brazilian reais, unless otherwise stated)

23.    Shareholders’ equity

 

The detailed information on shareholders’ equity was presented in the annual financial statements for 2016, in note 25.

 

23.1.   Capital stock

The subscribed and paid-up capital as at September 30, 2017 is represented by 266,452 (266,076 as at December 31, 2016) in thousands of registered shares with no par value, of which 99,680 in thousands of common shares as at September 30, 2017 (99,680 as at December 31, 2016) and 166,772 in thousands of preferred shares as at September 30, 2017 (166,396 as at December 31, 2016).

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 23, 2017, March 23, 2017, April 27, 2017 and July 25, 2017, were approved capital increases in the amount R$7 (R$5 on December 31, 2016) through  the issue of 376 thousands preferred shares (374 thousands of preferred shares on December 31,2016).

 

23.2.   Stock option plan for preferred shares

Consolidated information, stock option plans - GPA

 

The Company granted 1,073,192 purchase options of preffered shares, denominated B4 and C4 series, as the remuneration plan and option plan approved by the shareholders meeting on May 9, 2014. The plan regulation is describe in note 25.5 of the annual financial statements for 2016.

 

The fair value of each option granted is estimated on the granted date, by using the options pricing model “Black&Scholes” taking into account the following assumptions for the series B4 and C4: (a) expectation of dividends of 0.57%, (b) expectation of volatility of nearly 35.19% and (c) the weighted average interest rate without risk of 9.28% and 10.07%; (d) vesting period of 18 to 36 months

 

  

 

 

 

Price

Loto f shares

Series granted

Grant date

1st date of exercise 

Expiration date

At the grant date

End of the year

Number of shares granted

(in thousands)

Exercised

Not exercised by dismissal

Total in effect

 

 

 

 

 

 

 

 

 

 

Balance at September 30, 2017

 

 

 

 

 

 

Series B1

5/30/2014

6/01/2017

11/30/2017

0.01

0.01

239

(111)

(58)

70

Series C1

5/30/2014

6/01/2017

11/30/2017

83.22

83.22

239

(12)

(88)

139

Series B2

5/29/2015

6/01/2018

11/30/2018

0.01

0.01

337

(83)

(37)

217

Series C2

5/29/2015

6/01/2018

11/30/2018

77.27

77.27

337

-

(71)

266

Series B3

5/30/2016

5/30/2019

11/30/2019

0.01

0.01

823

(170)

(40)

613

Series C3

5/30/2016

5/30/2019

11/30/2019

37.21

37.21

823

(16)

(41)

766

Series B4

5/31/2017

5/31/2020

11/30/2020

0.01

0.01

537

(106)

(11)

420

Series C4

5/31/2017

5/31/2020

11/30/2020

56.78

56.78

537

(1)

(10)

526

 

 

 

 

 

 

3,872

(499)

(356)

3,017

 

 

 

72


 
 

Companhia Brasileira de Distribuição

 

Notes to the interim financial information

September 30, 2017

(In millions of Brazilian reais, unless otherwise stated)

23.    Shareholders’ equity - Continued

 

23.2. Stock option plan for preferred shares - Continued

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

 

 

Shares

Weighted average of exercise price

Weighted average of remaining contractual term

 

 

 

 

 

in thousands

               R$

 

 Total to be exercised at December 31, 2016

2,394

29.21

1.84

 

 

 

 

 Cancelled during the year

1,073

28.40

 

 Expired during the year

 (74)

37.02

 

 Exercised during the year

 (376)

18.26

 

 Total to be exercised at September 30, 2017

3,017

30.09

1.66

 

The weighted average of the provided options’ fair value at September 30, 2017 were R$40.91 (R$43.06 at the December 31, 2016).

 

The recorded amounts at the Parent Company and Consolidated’s statement of operations at the September 30, 2017 were R$19 (R$13 at September 30, 2016).

 

23.3.   Cumulative other comprehensive income

Cumulative other comprehensive income refers to Cumulative Translation Reserve, corresponding to cumulative effect of exchange gains and losses on the translation of assets, liabilities and operations in Brazilian Real, corresponding to the investment of CBD in subsidiary Cdiscount. At September 30, 2017 there was effect of R$9 on Parent Company and there was not for non-controlling (R$88 in Parent Company and R$146 for non-controlling on December 31, 2016).

 

 

24.    Net sales of goods and/or services      

 

 Parent Company

 

 Consolidated

 

 9.30.2017

9.30.2016

 

 9.30.2017

9.30.2016

 Gross sales:

         

 Goods

20,606

19,798

 

34,953

32,415

 Services rendered

262

189

 

267

206

 Sales returns and cancellations

(348)

(340)

 

(376)

(394)

 

 

 

 

 

 

 

20,520

19,647

 

34,844

32,227

 

 

 

 

 

 

 Taxes

(1,550)

(1,544)

 

(2,719)

(2,513)

 

 

 

 

 

 

 Net sales

18,970

18,103

 

32,125

29,714

 

 

73


 
 

Companhia Brasileira de Distribuição

 

Notes to the interim financial information

September 30, 2017

(In millions of Brazilian reais, unless otherwise stated)

25.    Expenses by nature       

 

 Parent Company

 

 Consolidated

 

 9.30.2017

9.30.2016

 

 9.30.2017

9.30.2016

 

 

 

 

 

 

 Cost of inventories

(12,419)

(12,268)

 

(23,436)

(21,830)

 Personnel expenses

(2,581)

(2,473)

 

(3,376)

(3,241)

 Outsourced services

(376)

(313)

 

(456)

(423)

 Functional expenses

(1,400)

(1,312)

 

(1,761)

(1,734)

 Commercial expenses

(529)

(513)

 

(704)

(694)

 Other expenses

(354)

(341)

 

(409)

(432)

 

(17,659)

(17,220)

 

(30,142)

(28,354)

 

 

 

 

 

 

 Cost of sales

(13,375)

(13,175)

 

(24,525)

(22,894)

 Selling expenses

(3,752)

(3,579)

 

(4,923)

(4,807)

 General and administrative expenses

(532)

(466)

 

(694)

(653)

 

(17,659)

(17,220)

 

(30,142)

(28,354)

 

26.    Other operating income (expenses), net

           
 

 Parent Company

 

 Consolidated

 

 9.30.2017

9.30.2016

 

 9.30.2017

9.30.2016

 

 

 

 

 

 

Taxes installments and risk

(214)

(150)

 

(190)

(189)

Restructuring

(97)

(48)

 

(126)

(50)

Gain (loss) on the disposal of property and equipment

(75)

(45)

 

(83)

(60)

Others

(7)

(15)

 

(5)

(9)

Total

(393)

(258)

 

(404)

(308)

           

 

27.    Financial income (expenses), net

 

 Parent Company

 

 Consolidated

 

 9.30.2017

9.30.2016

 

 9.30.2017

9.30.2016

 Finance expenses:

 

 

 

 

 

 Cost of debt 

(401)

(463)

 

(427)

(517)

 Cost of sales of receivables

(65)

(76)

 

(92)

(101)

 Monetary loss

(72)

(101)

 

(80)

(126)

 Other finance expenses

(42)

(61)

 

(60)

(77)

 Total financial expenses

(580)

(701)

 

(659)

(821)

 

 

 

 

 

 

 Financial income:

 

 

 

 

 

 Income from cash and cash equivalents

23

37

 

29

58

 Monetary gain

73

87

 

96

110

 Other financial income

16

4

 

10

-

 Total financial income

112

128

 

135

168

 

 

 

 

 

 

 Total

(468)

(573)

 

(524)

(653)

           

The hedge effects in the period ended September 30, 2017 and September 30, 2016 are disclosed in note 17.

 

74


 
 

Companhia Brasileira de Distribuição

 

Notes to the interim financial information

September 30, 2017

(In millions of Brazilian reais, unless otherwise stated)

28.    Earnings per share

The information on earnings per share was presented in the annual financial statements for 2016, in note 30.

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

 

 

9.30.2017

 

9.30.2016

 

Preferred

Common

Total

 

Preferred

Common

Total

               

Basic numerator

             

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

173

94

267

 

(40)

(24)

(64)

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

35

19

54

 

(239)

(143)

(382)

Net income (loss) allocated to common and preferred shareholders

208

113

321

 

(279)

(167)

(446)

 

 

 

 

 

 

 

 

Basic denominator (millions of shares)

 

 

 

 

 

 

 

Weighted average of shares

166

100

266

 

166

100

266

 

 

 

 

 

 

 

 

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

1.03920

0.94472

 

 

(0.23949)

(0.23949)

 

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

0.21055

0.19141

 

 

(1.43969)

(1.43969)

 

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

1.24975

1.13614

 

 

(1.67917)

(1.67917)

 

 

 

 

 

 

 

 

 

Diluted numerator

 

 

 

 

 

 

 

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

173

94

267

 

(40)

(24)

(64)

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

35

19

54

 

(239)

(143)

(382)

Net income (loss) allocated to common and preferred shareholders

208

113

321

 

(279)

(167)

(446)

 

 

 

 

 

 

 

 

Diluted denominator

 

 

 

 

 

 

 

Weighted average of shares  (in millions)

166

100

266

 

166

100

266

Stock options

1

-

1

 

-

-

-

Diluted weighted average of shares (millions)

167

100

267

 

166

100

266

 

 

 

 

 

 

 

 

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

1.03362

0.94327

 

 

(0.23949)

(0.23949)

 

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

0.20891

0.18996

 

 

(1.43969)

(1.43969)

 

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

1.24253

1.13323

 

 

(1.67917)

(1.67917)

 

 

 

 

79

 

75


 
 

Companhia Brasileira de Distribuição

 

Notes to the interim financial information

September 30, 2017

(In millions of Brazilian reais, unless otherwise stated)

 

29.    Segment information

The information about segments was presented in the annual financial statements of 2016, in note 33.

Management considers the following segments:

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

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

Home appliances and e-commerce segments were reclassified to discontinued operations at September 30, 2017 and 2016 (see note 31).

 

Information about the Company’s segments is included in the table below:

 

76


 
 

Companhia Brasileira de Distribuição

 

Notes to the interim financial information

September 30, 2017

(In millions of Brazilian reais, unless otherwise stated)

29.    Segment information – Continued

Description

Retail (*)

 

Cash & Carry

 

Assets held for sale and discontinued activities (**)

 

Subtotal

 

Eliminations/ Others(***)

 

Total

 

2017

2016

 

2017

2016

 

2017

2016

 

2017

2016

 

2017

2016

 

2017

2016

Net sales

19,129

19,482

 

12,996

10,232

 

-

-

 

32,125

29,714

 

-

-

 

32,125

29,714

Gross profit

5,641

5,336

 

1,959

1,484

 

-

-

 

7,600

6,820

 

-

-

 

7,600

6,820

Depreciation and amortization

(448)

(426)

 

(126)

(95)

 

-

-

 

(574)

(521)

 

-

-

 

(574)

(521)

Share of profit of subsidiaries and associates

51

58

 

-

-

 

 

-

 

51

58

 

(85)

-

 

(34)

58

Operating income

584

303

 

472

286

 

-

-

 

1,056

589

 

(85)

-

 

971

589

Net financial expenses

(483)

(581)

 

(41)

(72)

 

-

-

 

(524)

(653)

 

-

-

 

(524)

(653)

Profit(loss) before income tax and social contribution

101

(278)

 

431

214

 

-

-

 

532

(64)

 

(85)

-

 

447

(64)

Income tax and social contribution

(34)

78

 

(146)

(78)

 

-

-

 

(180)

-

 

-

-

 

(180)

-

Profit (loss) for continued activities

67

(200)

 

285

136

 

-

-

 

352

(64)

 

(85)

-

 

267

(64)

Profit (loss)  for discontinued activities

(37)

(46)

 

-

-

 

225

(938)

 

188

(984)

 

-

-

 

188

(984)

Profit (loss) of year end

30

(246)

 

285

136

 

225

(938)

 

540

(1,048)

 

(85)

-

 

455

(1,048)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current assets

5,507

8,938

 

2,205

2,417

 

19,811

20,538

 

27,523

31,893

 

(203)

(242)

 

27,320

31,651

Noncurrent assets

11,117

10,955

 

3,333

2,620

 

-

-

 

14,450

13,575

 

(33)

(9)

 

14,417

13,566

Current liabilities

5,691

9,171

 

2,925

3,020

 

14,674

15,642

 

23,290

27,833

 

(236)

(251)

 

23,054

27,582

Noncurrent liabilities

5,276

4,747

 

335

291

 

-

-

 

5.611

5,038

 

-

-

 

5,611

5,038

Shareholders' equity

5,657

5,975

 

2,278

1,726

 

5,137

4,896

 

13,072

12,597

 

-

-

 

13,072

12,597

 

(*) Retail includes GPA Malls & Properties.

(**) See note 31.

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

 

 

 

 

77


 
 

Companhia Brasileira de Distribuição

Notes to the interim financial information

September 30, 2017          

(In millions of Brazilian reais, unless otherwise stated)

 

29.    Segment information – Continued

Company’s general information

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

 

9.30.2017

 

9.30.2016

Extra

11,726

 

11,987

Assaí

12,996

 

10,231

Pão de Açúcar

4,871

 

4,928

Proximidade

808

 

841

Other business

1,724

 

1,727

Total net sales

32,125

 

29,714

30.    Non cash transactions

During the nine-month period ended at September 30, 2017 and September 30, 2016 the Company had transactions that was not presented at the statement of cash flow, as presented below:

·  Merger of subsidiaries and company reorganizations as per note 1.2 of the financial statements of 2016;

·  Purchase of fixed assets not paid yet as note 14.2;

·  Purchase of intangible assets not paid yet as per note 15.2;

·  Deferred income tax as per note 19;

·  Additions/reversals to provisions for risk as per note 20;

·  Transactions with non-controlling interest as per note 25.4 of the financial statements of 2016 and as note 23.3 of this interim financial statement;

·  Capital increase at Sendas with property and equipment as per notes 13 and 14 of the financial statements of 2016 and 2017.

·  Recognize of taxes credits of ICMS, in accordance to note 11.1.

 

 

 

78


 
 

Companhia Brasileira de Distribuição

Notes to the interim financial information

September 30, 2017          

(In millions of Brazilian reais, unless otherwise stated)

 

31.    Non current assets held for sale and discontinued activities

The detailed information about assets held for sale and discontinued operations were presented in the annual financial statements of 2016, in note 35.

 

31.1.   Ongoing transaction to dispose of Via Varejo subsidiary

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

As per CPC 31 – Non-current assets held for sale and discontinued activities (IFRS 5), Company consider highly probable the sale of Via Varejo due to the efforts made. As a consequence, Via Varejo (and it subsidiary Cnova Brasil) net results, after tax, is disclosed in statement of operations as a single line, and assets and liabilities balances are disclosed as held for sale and discontinued activities. Statement of operations and statement of value added on December 31, 2016 also discloses the discontinued operations in single line, but for cash flows there were no effects as per IFRS5 being disclosed at this note the effect of discontinued operations. Noncurrent assets and liabilities held for sale on September 30, 2017 were R$19,533 and R$14,538, respectively. The net effects on discontinued operations were a profit of R$211 as at September 30, 2017 (loss of R$(984) as at September 30, 2016).

Via Varejo shares are listed on B3 under ticker symbol “VVAR11” and “VVAR3”.

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

Balance sheet (*):

 

9.30.2017

 

12.31.2016

Assets

 

 

 

Current

 

 

 

Cash and cash equivalents

539

 

4,030

Trade accounts receivable, net

4,053

 

2,782

Inventories

4,161

 

3,054

Other receivables

792

 

704

Total current assets

9,545

 

10,570

 

 

 

 

Noncurrent

 

 

 

Trade accounts receivable, net

193

 

204

Other credits

3,198

 

2,932

Deferred income and social contribution taxes

312

 

289

Related parties

592

 

681

Investment Properties

128

 

144

Property and equipment, net

1,601

 

1,550

Intangible assets

4,242

 

4,170

Total noncurrent assets

10,266

 

9,970

Total assets

19,811

 

20,540

 

 

79


 
 

Companhia Brasileira de Distribuição

Notes to the interim financial information

September 30, 2017          

(In millions of Brazilian reais, unless otherwise stated)

 

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

31.1     Ongoing transaction to dispose of Via Varejo subsidiary – continued

Balance sheet (*):

Liabilities

9.30.2017

 

12.31.2016

Current

 

 

 

Trade accounts payable

4,810

 

5,618

Suppliers - structured program

587

 

489

Loans and financing

3,505

 

3,532

Related parties

157

 

189

Other accounts payable

2,029

 

2,231

Total current liabilities

11,088

 

12,059

                  

 

 

 

Noncurrent

 

 

 

Loans and financing

342

 

407

Deferred income and social contribution taxes

840

 

849

Other accounts payable

2,404

 

2,329

Total noncurrent liabilities

3,586

 

3,585

Equity

5,137

 

4,896

Total liabilities and shareholders’ equity

19,811

 

20,540

 

(*) Before related parties eliminations with GPA in the amount R$197 of assets and R$33 of liabilities.

 

80


 
 

Companhia Brasileira de Distribuição

Notes to the interim financial information

September 30, 2017          

(In millions of Brazilian reais, unless otherwise stated)

 

31.    Non current assets held for sale and discontinued activities – continued

31.1     Ongoing transaction to dispose of Via Varejo subsidiary – continued

Combined statement of operations (*)

9.30.2017

 

9.30.2016

       

Net sales from goods and services

18,248

 

16,282

Cost of goods sold and services sold

(12,335)

 

(11,482)

Gross profit

5,913

 

4,800

Operating income (expenses)

 

 

 

General and administrative

(4,877)

 

(4,401)

Depreciation and amortization

-

 

(161)

Equity pickup

20

 

23

Other operating income (expenses), net

(212)

 

(321)

 

(5,069)

 

(4,860)

Profit (loss) before Net finance income result

844

 

(60)

 

 

 

 

Net financial result

(577)

 

(713)

Profit (loss) before income and social contribution taxes

267

 

(773)

 

 

 

 

Income and social contribution taxes

(30)

 

(2)

 

 

 

 

Net income (loss) for the year

237

 

(775)

Attributed to:

 

 

 

Controlling shareholders

103

 

(278)

Non-controlling shareholders

134

 

(497)

 

 

 

 

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

 

Description

9.30.2017

9.30.2016

Sales net income

              (26)

              (16)

Cost of goods sold

                (6)

                (5)

Selling costs

                (1)

                  1

General and administrative

                (3)

                (6)

Financial result

               19

               46

Income and social contribution taxes

                  4

                  4

Total

              (13)

               24

Additionally a reclassification was made of incurred costs on Parent Company basically related to indemnity costs of contingences form prior periods to acquisition, paid to Via Varejo. According to IFRS 5, these costs were reclassified to discontinued operations in the amount of R$(37) as at September 30, 2017 and (R$(46) as at September 30, 2016).

 

Statement of cash flows

9.30.2017

9.30.2016

     

Cash flow used in operating activities

(2,880)

(5,318)

Cash flow provided by (used in) investing activities

(193)

(131)

Cash flow from financing activities

(418)

(554)

Net increase (decrease) in cash and cash equivalents

(3,491)

(6,003)

 

81


 
 

Companhia Brasileira de Distribuição

Notes to the interim financial information

September 30, 2017          

(In millions of Brazilian reais, unless otherwise stated)

 

31.    Non current assets held for sale and discontinued activities – continued

31.2     Effects in 2016

Below the consolidated statement of operations of the Company on September 30, 2016, before and after considering subsidiaries that represent e-commerce and home appliance segments, disclosed as discontinued operations.

 

Statement of operations

9.30.2016

 

Discontinued activities Via Varejo and Cnova

(*)

Discontinued activities Multivarejo (**)

9.30.2016

     

 

 

Net sales from goods and services

45,980

16,266

-

29,714

Cost of goods sold and services sold

(34,382)

(11,488)

-

(22,894)

Gross profit

11,598

4,778

-

6,820

Operating income (expenses)

 

 

 

 

Selling costs

(8,635)

(3,828)

-

(4,807)

General and administrative

(1,230)

(577)

-

(653)

Depreciation and amortization

(683)

(162)

-

(521)

Equity pickup

81

23

-

58

Other operating income (expenses), net

(679)

(322)

(49)

(308)

 

 

 

 

 

Profit before Net finance result

452

(88)

(49)

589

 

 

 

 

 

Net financial results

(1,331)

(666)

(12)

(653)

Profit (loss) before income and social contribution taxes

(879)

(754)

(61)

(64)

 

 

 

 

 

Income and social contribution taxes

18

3

15

-

 

 

 

 

 

Net income (loss) for the period

(861)

(751)

(46)

(64)

 

 

 

 

 

Attributed to:

 

 

 

 

Controlling shareholders

(387)

(277)

(46)

(64)

Non-controlling shareholders

(474)

(474)

-

-

(*)After related parties elimination.

(**)Expenses related directly to descontinued operations.

 

32.    Subsequent events

Events occurred after September 30, 2017:

·       Note 1.1 Morzan arbitration request;

·       Note 20.9 Cnova N.V. minorities’ request.

 

 

82


 
 

Companhia Brasileira de Distribuição

Notes to the interim financial information

September 30, 2017          

(In millions of Brazilian reais, unless otherwise stated)

 

Other information deemed as relevant by the Company

Shareholding at 9/30/2017

           
           

SHAREHOLDING OF CONTROLLING PARTIES OF THE COMPANY’S SHARES

COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO  (Publicly-held company)

Shareholding at 9/30/2017
(In units)

Shareholder

Common Shares

Preferred Shares

Total

Number

%

Number

%

Number

%

Wilkes Participações S/A

94,019,178

94.32%

-

0.00%

94,019,178

35.29%

Jean-Charles Naouri

-

0.00%

1

0.00%

1

0.00%

Geant International BV*

-

0.00%

9,423,742

5.65%

9,423,742

3.54%

Segisor*

5,600,050

5.62%

-

0.00%

5,600,050

2.10%

Casino Guichard Perrachon*

1

0.00%

-

0.00%

1

0.00%

Almacenes Éxito S.A.*

1

0.00%

-

0.00%

1

0.00%

King LLC*

-

0.00%

852,000

0.51%

852,000

0.32%

Helicco Participações Ltda.

-

0.00%

581,600

0.35%

581,600

0.22%

Carmignac Gestion*

-

0.00%

13,576,698

8.14%

13,576,698

5.10%

Brandes Investment Partners, LP*

-

0.00%

8,510,442

5.10%

8,510,442

3.19%

Board of Executive Officers

-

0.00%

1

0.00%

1

0.00%

Board of Directors

-

0.00%

367,708

0.22%

367.708

0.14%

Treasury Shares

-

0.00%

232,586

0.14%

232,586

0.09%

Others

60,621

0.06%

133,226,989

79.89%

133,287,610

50.02%

TOTAL

99,679,851

100%

166,771,767

100.00%

266,451,618

100%

(*) Foreign Company

             

 

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

WILKES PARTICIPAÇÕES S.A

Shareholding at 9/30/2017 (In units)

Shareholder/Quotaholder

Common Shares

Preferred Shares

Total

Number

%

Number

%

Number

%

Casino Guichard Perrachon*

                         1

0.00%

                        -  

0.00%

                  1

0.00%

Segisor*

         217,402,606

97.23%

                        -  

0.00%

217,402,606

97.23%

Bengal LLc*

             2,119,162

0.95%

                        -  

0.00%

     2,119,162

0.95%

Oregon LLc*

             2,119,162

0.95%

                        -  

0.00%

     2,119,162

0.95%

Pincher LLc*

             1,961,612

0.88%

                        -  

0.00%

     1,961,612

0.88%

Almanacenes Éxito S.A.*

                         1

0.00%

                        -  

0.00%

                  1

0.00%

Treasury Shares

                        -  

0.00%

                        -  

0.00%

                -  

0.00%

TOTAL

         223,602,544

100%

                        -  

0.00%

223,602,544

100%

 

 

83


 
 

Companhia Brasileira de Distribuição

Notes to the interim financial information

September 30, 2017          

(In millions of Brazilian reais, unless otherwise stated)

 

Other information deemed as relevant by the Company

SHAREHOLDING OF CONTROLLING PARTIES OF THE COMPANY’S SHARES

SEGISOR

Shareholding at 9/30/2017 (In units)

Quotaholder

Quotas

%

Preferred Shares

%

Number

%

Onper Investimentos 2015 S.L.*

887,239,543

50.00%

                        -  

0.00%

887,239,543

50.00%

Casino Guichard Perrachon*

887,239,543

50.00%

                        -  

0.00%

887,239,543

50.00%

TOTAL

1,774,479,086

100%

                        -  

0%

1,774,479,086

100%

(*) Foreign Company

           

 

SHAREHOLDING OF CONTROLLING PARTIES OF THE COMPANY’S SHARES

ONPER INVESTIMENTOS 2015 S.L.

Shareholding at 9/30/2017 (In units)

Shareholder

Common Shares

%

Preferred Shares

%

Number

%

Almanacenes Éxito S.A.*

3,000

100.00%

-

0,00%

3,000

100.00%

TOTAL

3,000

100%

-

0%

3,000

100%

 

SHAREHOLDING OF CONTROLLING PARTIES OF THE COMPANY’S SHARES

ALMANACENES ÉXITO S.A.

Shareholding at 9/30/2017 (In units)

Shareholders*

Common Shares

%

Preferred Shares

%

Number

%

Geant International B.V.

         187,689,792

41.93%

                        -  

0.00%

  187,689,792

41.93%

Geant Fonciere B.V.

           47,725,428

10.66%

                        -  

0.00%

   47,725,428

10.66%

Fondo de Pensiones Obligatorias Porvenir Moderado

           24,195,315

5.41%

                        -  

0.00%

   24,195,315

5.41%

Other Shareholders

         187,993,781

42.00%

                        -  

0.00%

  187,993,781

42.00%

TOTAL

         447,604,316

100%

                        -  

0.00%

447,604,316

100%

 

Other information deemed as relevant by the Company

CONSOLIDATED SHAREHOLDING OF CONTROLLING PARTIES AND MANAGEMENT AND OUTSTANDING SHARES
Shareholding at 9/30/2017

Shareholding at 9/30/2017
(In units)

Shareholder

Common Shares

Preferred Shares

Number

%

Number

%

Number

%

Controlling parties

           99,619,230

99.94%

           10,857,343

6.51%

  110,476,573

41.46%

 

 

 

 

 

 

 

Management

 

 

 

 

 

 

Board of Directors

                        -  

0.00%

1

0.00%

        1

0.00%

Board of Executive Officers

                        -  

0.00%

                367,708

0.22%

        367,708

0.14%

 

 

 

 

 

 

 

Treasury Shares

                        -  

0.00%

                232,586

0.14%

        232,586

0.09%

 

 

 

 

 

 

 

Other Shareholders

                 60,621

0.06%

         155,314,129

93.13%

  155,374,750

58.31%

 

 

 

 

 

 

 

Total

           99,679,851

100.00%

         166,771,767

100.00%

  266,451,618

100.00%

 

 

 

 

 

 

 

Outstanding Shares

                 60,621

0.06%

         155,681,838

93.35%

  155,742,459

58.45%

 

 

84


 
 

Companhia Brasileira de Distribuição

Notes to the interim financial information

September 30, 2017          

(In millions of Brazilian reais, unless otherwise stated)

 

 

       

Shareholding at 9/30/2016
(In units)

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

Shareholder

Common Shares

Preferred Shares

   

Number

%

Number

%

Number

%

Controlling parties

           99,619,230

99.94%

10,857,343

6.54%

  110,476,573

41.57%

 

 

 

 

 

 

 

Management

 

 

 

 

 

 

Board of Directors

                        -  

0.00%

2

0.00%

2

0.00%

Board of Executive Officers

                        -  

0.00%

26,701

0.02%

26,701

0.01%

 

 

 

 

 

 

 

Treasury Shares

                        -  

0.00%

                232,586

0.14%

        232,586

0.09%

 

 

 

 

 

 

 

Other Shareholders

                 60,621

0.06%

154,970,230

93.31%

  155,030,851

58.33%

 

 

 

 

 

 

 

Total

           99,679,851

100.00%

         166,086,862

100.00%

 265,766,713

100.00%

 

 

 

 

 

 

 

Outstanding Shares

                 60,621

0.06%

154,970,230

93.31%

155,030,851

58.33%

             

 

85

 

 

 

SIGNATURES

        Pursuant to the requirement of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.




COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO



Date:  October 27, 2017 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.