SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
Pursuant to Rule 13a-16 or 15d-16 of
the Securities Exchange Act of 1934
For the month of November, 2016
Brazilian Distribution Company
(Translation of Registrant’s Name Into English)
Av. Brigadeiro Luiz Antonio,
3142 São Paulo, SP 01402-901
Brazil
(Address of Principal Executive Offices)
(Indicate by check mark whether the registrant files or will file annual reports under cover of Form 20-F or Form 40-F)
Form 20-F X Form 40-F
(Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule
101 (b) (1)):
Yes ___ No X
(Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule
101 (b) (7)):
Yes ___ No X
(Indicate by check mark whether the registrant by furnishing the information contained in this Form is also thereby furnishing the information to the Commission pursuant to Rule 12g3-2(b) under the Securities Exchange Act of 1934.)
Yes ___ No X
(FreeTranslation into English from the Original Previously Issued in Portuguese)
|
Companhia Brasileira Individual and Consolidated Deloitte Touche Tohmatsu Auditores Independentes |
(Convenience Translation into English from the Original Previously Issued in Portuguese)
REPORT ON REVIEW OF INTERIM FINANCIAL INFORMATION
To the Shareholders, Directors and Officers of
Companhia Brasileira de Distribuição
São Paulo - SP
Introduction
We have reviewed the accompanying individual and consolidated interim financial information of Companhia Brasileira de Distribuição (the “Company”), included in the Interim Financial Information Form (ITR), for the quarter ended June 30, 2015, which comprises the balance sheet as of June 30, 2015 and the related statements of profit or loss and of comprehensive income for the three- and six-month periods then ended, and the statements of changes in equity and of cash flows for the six-month period then ended, including the explanatory notes.
Management is responsible for the preparation of the individual and consolidated interim financial information in accordance with technical pronouncement CPC 21 (R1) and international standard IAS 34 - Interim Financial Reporting, issued by the International Accounting Standards Board - IASB, as well as for the presentation of such information in accordance with the standards issued by the Brazilian Securities and Exchange Commission (CVM), applicable to the preparation of Interim Financial Information (ITR). Our responsibility is to express an opinion on this interim financial information based on our review.
Scope of review
We conducted our review in accordance with Brazilian and international standards on review of interim financial information (NBC TR 2410 and ISRE 2410 - Review of Interim Financial Information Performed by the Independent Auditor of the Entity, respectively). A review of interim financial information consists of making inquiries, primarily of persons responsible for financial and accounting matters, and applying analytical and other review procedures. A review is substantially less in scope than an audit conducted in accordance with the standards on auditing and, consequently, does not enable us to obtain assurance that we would become aware of all significant matters that might be identified in an audit. Accordingly, we do not express an audit opinion.
Conclusion on the interim financial information
Based on our review, nothing has come to our attention that causes us to believe that the accompanying individual and consolidated interim financial information included in the ITR referred to above is not prepared, in all material respects, in accordance with CPC 21 (R1) and IAS 34 applicable to the preparation of Interim Financial Information (ITR) and presented in accordance with the standards issued by the CVM.
Emphasis of matter
On July 28, 2015, we issued an unqualified review report on the Company’s individual and consolidated interim financial information for the quarter ended June 30, 2015, which is being restated. We draw attention to note 1.1 to the interim financial information, which describes that this interim financial information was amended and is being restated to reflect the adjustments identified after the completion of the investigation on indirect subsidiary Cnova Comércio Eletrônico S.A. Our conclusion remains unqualified, since the interim financial information were adjusted retrospectively.
Other matters
Statements of value added
We have also reviewed the individual and consolidated interim statements of value added (“DVA”) for the six-month period ended June 30, 2015, prepared under Management’s responsibility, the presentation of which is required by the standards issued by the CVM applicable to the preparation of Interim Financial Information (ITR), and is considered as supplemental information under International Financial Reporting Standards - IFRSs, which do not require the presentation of a DVA. These statements, which were amended and are being restated to reflect the adjustments described in note 1.1 to the interim financial information, were subject to the same review procedures described above, and, based on our review, nothing has come to our attention that causes us to believe that they are not prepared, in all material respects, consistently with the interim financial information taken as a whole.
The accompanying interim financial information has been translated into English for the convenience of readers outside Brazil.
São Paulo, October 27, 2016
DELOITTE TOUCHE TOHMATSU |
Eduardo Franco Tenório |
Auditores Independentes |
Engagement Partner |
© 2016 Deloitte Touche Tohmatsu. All rights reserved.
(FREE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
ITR – Interim Financial Information – June 30, 2015 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO |
|
Companhia Brasileira de Distribuição
Company Information |
|
Capital Composition |
2 |
Cash Dividends |
3 |
Individual Interim Financial Information |
|
Balance Sheet – Assets |
4 |
Balance Sheet – Liabilities |
5 |
Statement of Income |
6 |
Statement of Comprehensive Income |
7 |
Statement of Cash Flows |
8 |
Statement of Changes in Shareholders’ Equity |
|
1/1/2015 to 6/30/2015 |
9 |
1/1/2014 to 6/30/2014 |
10 |
Statement of Value Added |
11 |
Consolidated Interim Financial Information |
|
Balance Sheet – Assets |
12 |
Balance Sheet – Liabilities |
13 |
Statement of Income |
14 |
Statement of Comprehensive Income |
15 |
Statement of Cash Flows |
16 |
Statement of Changes in Shareholders’ Equity |
|
1/1/2015 to 6/30/2015 |
17 |
1/1/2014 to 6/30/2014 |
18 |
Statement of Value Added |
19 |
Notes to the Interim Financial Information |
20 |
Other information deemed as relevant by the Company |
85 |
(FREE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
ITR – Interim Financial Information – June 30, 2015 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO |
|
Number of Shares (thousand) |
Current Quarter 06/30/2015 |
Share Capital |
|
Common |
99,680 |
Preferred |
165,982 |
Total |
265,662 |
Treasury Shares |
|
Common |
- |
Preferred |
233 |
Total |
233 |
2
(FREE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
ITR – Interim Financial Information – June 30, 2015 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO |
|
Company Information / Cash Dividends
Event |
Approval |
Type |
Date of Payment |
Type of Share |
Class of Share |
Amount per share (Reais/ share) |
Annual and Special Shareholders’ Meeting |
4/24/2015 |
Dividend |
4/25/2015 |
Commom |
- |
0.68899 |
Annual and Special Shareholders’ Meeting |
4/24/2015 |
Dividend |
4/25/2015 |
Preferred |
- |
0.75789 |
Board of Directors’ Meeting |
5/7/2015 |
Dividend |
5/28/2015 |
Commom |
- |
0.13636 |
Board of Directors’ Meeting |
5/7/2015 |
Dividend |
5/28/2015 |
Preferred |
- |
0.15000 |
3
(FREE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
ITR – Interim Financial Information – June 30, 2015 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO |
|
Individual Interim Financial Information / Balance Sheet - Assets | |||
R$ (in millions) |
|||
Code |
Description |
Current Quarter |
Previous Year |
1 |
Total Assets |
21,059,000 |
23,123,000 |
1.01 |
Current Assets |
3,928,000 |
6,118,000 |
1.01.01 |
Cash and Cash Equivalents |
1,022,000 |
2,923,000 |
1.01.03 |
Accounts Receivable |
268,000 |
380,000 |
1.01.03.01 |
Trade Receivables |
175,000 |
305,000 |
1.01.03.02 |
Other Receivables |
93,000 |
75,000 |
1.01.04 |
Inventories |
2,295,000 |
2,487,000 |
1.01.06 |
Recoverable Taxes |
132,000 |
105,000 |
1.01.07 |
Prepaid Expenses |
89,000 |
41,000 |
1.01.08 |
Other Current Assets |
122,000 |
182,000 |
1.02 |
Noncurrent Assets |
17,131,000 |
17,005,000 |
1.02.01 |
Long-term Assets |
1,610,000 |
1,373,000 |
1.02.01.03 |
Accounts Receivable |
74,000 |
82,000 |
1.02.01.03.02 |
Other Receivables |
74,000 |
82,000 |
1.02.01.06 |
Deferred Taxes |
28,000 |
56,000 |
1.02.01.07 |
Prepaid Expenses |
22,000 |
25,000 |
1.02.01.08 |
Receivables from Related Parties |
518,000 |
398,000 |
1.02.01.09 |
Other Noncurrent Assets |
968,000 |
812,000 |
1.02.01.09.04 |
Recoverable Taxes |
501,000 |
392,000 |
1.02.01.09.05 |
Restricted Deposits for Legal Proceedings |
467,000 |
420,000 |
1.02.02 |
Investments |
8,077,000 |
8,312,000 |
1.02.02.01 |
Investments in Associates and Subsidiaries |
8,053,000 |
8,288,000 |
1.02.02.01.01 |
Investments in Associates |
4,000 |
- |
1.02.02.01.02 |
Investments in Subsidiaries |
8,049,000 |
8,288,000 |
1.02.02.02 |
Investment properties |
24,000 |
24,000 |
1.02.03 |
Property and Equipment, Net |
6,230,000 |
6,125,000 |
1.02.04 |
Intangible Assets |
1,214,000 |
1,195,000 |
4
(FREE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
ITR – Interim Financial Information – June 30, 2015 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO |
|
Individual Interim Financial Information / Balance Sheet - Liabilities | |||
R$ (in millions) |
|||
Code |
Description |
Current Quarter |
Previous Year |
2 |
Total Liabilities |
21,059,000 |
23,123,000 |
2.01 |
Current Liabilities |
6,495,000 |
8,825,000 |
2.01.01 |
Payroll and Related Taxes |
309,000 |
335,000 |
2.01.02 |
Trade Payables |
2,314,000 |
3,180,000 |
2.01.03 |
Taxes and Contributions Payable |
131,000 |
183,000 |
2.01.04 |
Borrowings and Financing |
1,656,000 |
2,895,000 |
2.01.05 |
Other Liabilities |
2,079,000 |
2,231,000 |
2.01.05.01 |
Payables to Related Parties |
1,771,000 |
1,751,000 |
2.01.05.02 |
Other |
308,000 |
480,000 |
2.01.05.02.01 |
Dividends and Interest on Capital Payable |
1,000 |
194,000 |
2.01.05.02.04 |
Utilities |
2,000 |
2,000 |
2.01.05.02.05 |
Rent Payable |
48,000 |
52,000 |
2.01.05.02.06 |
Advertisement Payable |
33,000 |
39,000 |
2.01.05.02.07 |
Pass-through to Third Parties |
8,000 |
8,000 |
2.01.05.02.08 |
Financing Related to Acquisition of Assets |
62,000 |
80,000 |
2.01.05.02.09 |
Deferred Revenue |
34,000 |
4,000 |
2.01.05.02.12 |
Other Accounts Payable |
84,000 |
66,000 |
2.01.05.02.13 |
Loyalty Program |
36,000 |
35,000 |
2.01.06 |
Provisions |
6,000 |
1,000 |
2.02 |
Noncurrent Liabilities |
3,861,000 |
3,821,000 |
2.02.01 |
Borrowings and Financing |
2,721,000 |
2,631,000 |
2.02.02 |
Other Liabilities |
607,000 |
642,000 |
2.02.02.02 |
Other |
607,000 |
642,000 |
2.02.02.02.03 |
Taxes Payable in Installments |
587,000 |
617,000 |
2.02.02.02.05 |
Financing Related to Acquisition of Assets |
4,000 |
8,000 |
2.02.02.02.07 |
Other Accounts Payable |
16,000 |
17,000 |
2.02.04 |
Provision for risks |
497,000 |
483,000 |
2.02.06 |
Deferred Revenue |
36,000 |
65,000 |
2.03 |
Shareholders’ Equity |
10,703,000 |
10,477,000 |
2.03.01 |
Share Capital |
6,805,000 |
6,792,000 |
2.03.02 |
Capital Reserves |
291,000 |
282,000 |
2.03.02.04 |
Options Granted |
284,000 |
275,000 |
2.03.02.07 |
Capital Reserve |
7,000 |
7,000 |
2.03.04 |
Earnings Reserve |
3,398,000 |
3,402,000 |
2.03.04.01 |
Legal Reserve |
413,000 |
413,000 |
2.03.04.05 |
Earnings Retention Reserve |
258,000 |
1,747,000 |
2.03.04.10 |
Expansion Reserve |
2,624,000 |
1,135,000 |
2.03.04.12 |
Transactions with non-controlling interests |
103,000 |
107,000 |
2.03.05 |
Retained Earnings/ Accumulated Losses |
220,000 |
- |
2.03.07 |
Cumulative Translation Adjustment |
(9,000) |
- |
2.03.08 |
Other Comprehensive Income |
(2,000) |
1,000 |
5
(FREE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
ITR – Interim Financial Information – June 30, 2015 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO |
|
Individual Interim Financial Information / Statement of Income |
|||||
R$ (in millions) |
|||||
Code |
Description |
Year To Date Current |
Year To Date Current |
Year To Date Previous |
Year To Date Previous |
3.01 |
Net Sales of Goods and/or Services |
5,471,000 |
10,985,000 |
5,453,000 |
10,853,000 |
3.02 |
Cost of Goods Sold and/or Services Sold |
(3,955,000) |
(8,027,000) |
(3,982,000) |
(7,955,000) |
3.03 |
Gross Profit |
1,516,000 |
2,958,000 |
1,471,000 |
2,898,000 |
3.04 |
Operating Income/Expenses |
(1,253,000) |
(2,319,000) |
(1,055,000) |
(2,110,000) |
3.04.01 |
Selling Expenses |
(1,000,000) |
(1,943,000) |
(896,000) |
(1,748,000) |
3.04.02 |
General and Administrative Expenses |
(105,000) |
(234,000) |
(121,000) |
(257,000) |
3.04.05 |
Other Operating Expenses |
(187,000) |
(330,000) |
(147,000) |
(284,000) |
3.04.05.01 |
Depreciation/Amortization |
(119,000) |
(236,000) |
(106,000) |
(212,000) |
3.04.05.02 |
Gain (Loss) on Disposal of Fixed Assets |
(14,000) |
(14,000) |
(10,000) |
(10,000) |
3.04.05.03 |
Other Operating Expenses |
(54,000) |
(80,000) |
(31,000) |
(62,000) |
3.04.06 |
Share of Profit of Subsidiaries and Associates |
39,000 |
188,000 |
109,000 |
179,000 |
3.05 |
Profit before Financial Income (Expenses) and Taxes |
263,000 |
639,000 |
416,000 |
788,000 |
3.06 |
Financial Income (Expenses) |
(184,000) |
(352,000) |
(143,000) |
(278,000) |
3.07 |
Profit Before Income Tax and Social Contribution |
79,000 |
287,000 |
273,000 |
510,000 |
3.08 |
Income Tax and Social Contribution |
(13,000) |
(29,000) |
(44,000) |
(90,000) |
3.08.01 |
Current |
(1,000) |
(1,000) |
(57,000) |
(101,000) |
3.08.02 |
Deferred |
(12,000) |
(28,000) |
13,000 |
11,000 |
3.09 |
Net Income from Continued Operations |
66,000 |
258,000 |
229,000 |
420,000 |
3.11 |
Net Income for the Period |
66,000 |
258,000 |
229,000 |
420,000 |
3.99 |
Earnings per Share (Reais/Share) |
|
|
|
|
3.99.01 |
Basic Earnings per Share |
|
|
|
|
3.99.01.01 |
Common |
0.23283 |
0.91444 |
0.81237 |
1.49051 |
3.99.01.02 |
Preferred |
0.25611 |
1.00589 |
0.89361 |
1.63956 |
3.99.02 |
Diluted Earnings per Share |
|
|
|
|
3.99.02.01 |
Common |
0.23338 |
0.91444 |
0.81135 |
1.48948 |
3.99.02.02 |
Preferred |
0.25583 |
1.00379 |
0.89177 |
1.63594 |
6
(FREE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
ITR – Interim Financial Information – June 30, 2015 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO |
|
Individual Interim Financial Information / Statement of Comprehensive Income | ||||||
R$ (in millions) |
||||||
Code |
Description |
Year To Date Current |
Year To Date Current |
Year To Date Previous |
Year To Date Previous | |
4.01 |
Net income for the Period |
66,000 |
258,000 |
229,000 |
420,000 | |
4.02 |
Other Comprehensive Income |
(6,000) |
(12,000) |
- |
- | |
4.02.01 |
Accumulative Translation Adjustment for the Period |
(5,000) |
(11,000) |
- |
- | |
4.02.02 |
Defined benefit contribution plan |
(1,000) |
(1,000) |
- |
- | |
4.03 |
Total Comprehensive Income for the Period |
60,000 |
246,000 |
229,000 |
420,000 | |
7
(FREE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
ITR – Interim Financial Information – June 30, 2015 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO |
|
Individual Interim Financial Information / Statement of Cash Flows - Indirect Method | |||
R$ (in millions) |
|||
Code |
Description |
Year To Date Current |
Year To Date Previous |
6.01 |
Net Cash Provided by Operating Activities |
218,000 |
(470,000) |
6.01.01 |
Cash Provided by the Operations |
757,000 |
847,000 |
6.01.01.01 |
Net Income for the Period |
258,000 |
420,000 |
6.01.01.02 |
Deferred Income and Social Contribution Taxes |
28,000 |
(11,000) |
6.01.01.03 |
Gain on Disposal of Fixed Assets |
14,000 |
10,000 |
6.01.01.04 |
Depreciation/Amortization |
260,000 |
231,000 |
6.01.01.05 |
Interest and Inflation Adjustments |
359,000 |
330,000 |
6.01.01.06 |
Adjustment to Present Value |
2,000 |
- |
6.01.01.07 |
Share of Profit (Loss) of Subsidiaries and Associates (note 13) |
(188,000) |
(179,000) |
6.01.01.08 |
Provision for Risks (note 23) |
(5,000) |
24,000 |
6.01.01.10 |
Share-based Payment |
9,000 |
24,000 |
6.01.01.11 |
Allowance for Doubtful Accounts (note 8) |
- |
(3,000) |
6.01.01.13 |
Provision for Obsolescence/Breakage (note 10) |
(2,000) |
7,000 |
6.01.01.14 |
Deferred Revenue (note 25) |
(20,000) |
(6,000) |
6.01.01.16 |
Other Operating Expenses |
42,000 |
- |
6.01.02 |
Changes in Assets and Liabilities |
(539,000) |
(1,317,000) |
6.01.02.01 |
Accounts Receivable |
130,000 |
138,000 |
6.01.02.02 |
Inventories |
194,000 |
(61,000) |
6.01.02.03 |
Recoverable Taxes |
(122,000) |
33,000 |
6.01.02.04 |
Other Assets |
5,000 |
(62,000) |
6.01.02.05 |
Related Parties |
(159,000) |
(294,000) |
6.01.02.06 |
Restricted Deposits for Legal Proceeding |
(33,000) |
4,000 |
6.01.02.07 |
Trade Payables |
(866,000) |
(715,000) |
6.01.02.08 |
Payroll and Related Taxes |
(29,000) |
(63,000) |
6.01.02.09 |
Taxes and Social Contributions Payable |
(107,000) |
(208,000) |
6.01.02.10 |
Legal claims |
(12,000) |
(14,000) |
6.01.02.11 |
Other Payables |
23,000 |
(105,000) |
6.01.02.12 |
Deferred Revenue |
21,000 |
30,000 |
6.01.02.13 |
Received Dividends |
416,000 |
- |
6.02 |
Net Cash Provided by (Used in) Investing Activities |
(405,000) |
(203,000) |
6.02.02 |
Acquisition of Property and Equipment (note 15) |
(344,000) |
(177,000) |
6.02.03 |
Increase in Intangible Assets (note 16) |
(71,000) |
(32,000) |
6.02.04 |
Sales of Property and Equipment |
10,000 |
6,000 |
6.03 |
Net Cash Provided by (Used in) Financing Activities |
(1,714,000) |
(1,310,000) |
6.03.01 |
Capital Increase/Decrease |
13,000 |
22,000 |
6.03.02 |
Borrowings |
215,000 |
330,000 |
6.03.03 |
Payments of Borrowings and Financing (note 18) |
(1,706,000) |
(1,469,000) |
6.03.05 |
Payment of Dividends |
(232,000) |
(186,000) |
6.03.08 |
Transactions with Non-controlling Interest |
(4,000) |
(7,000) |
6.05 |
Net Increase (Decrease) in Cash and Cash Equivalents |
(1,901,000) |
(1,983,000) |
6.05.01 |
Cash and Cash Equivalents at the Beginning of the Period |
2,923,000 |
2,851,000 |
6.05.02 |
Cash and Cash Equivalents at the End of the Period |
1,022,000 |
868,000 |
8
(FREE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
ITR – Interim Financial Information – June 30, 2015 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO |
|
Individual Interim Financial Information / Statement of Changes in Shareholders' Equity 01/01/2015 to 06/30/2015 | |||||||
R$ (in millions) |
|||||||
Code |
Description |
Share |
Capital Reserves, |
Earnings |
Retained Earnings /Accumulated Losses |
Other compreehensive income |
Shareholders' |
5.01 |
Opening Balance |
6,792,000 |
282,000 |
3,402,000 |
- |
1,000 |
10,477,000 |
5.03 |
Adjusted Opening Balance |
6,792,000 |
282,000 |
3,402,000 |
- |
1,000 |
10,477,000 |
5.04 |
Capital Transactions with Shareholders |
13,000 |
9,000 |
- |
(38,000) |
- |
(16,000) |
5.04.01 |
Capital Increases |
13,000 |
- |
- |
- |
- |
13,000 |
5.04.03 |
Options Granted |
- |
6,000 |
- |
- |
- |
6,000 |
5.04.06 |
Dividends |
- |
- |
- |
(38,000) |
- |
(38,000) |
5.04.08 |
Options Granted recognized in subsidiaries |
- |
3,000 |
- |
- |
- |
3,000 |
5.05 |
Total Comprehensive Income |
- |
- |
- |
258,000 |
(12,000) |
246,000 |
5.05.01 |
Net Income for the Period |
- |
- |
- |
258,000 |
- |
258,000 |
5.05.02 |
Other Comprehensive Income |
- |
- |
- |
- |
(12,000) |
(12,000) |
5.05.02.04 |
Cumulative Translation Adjustment |
- |
- |
- |
- |
(11,000) |
(11,000) |
5.05.02.06 |
Defined benefit plan |
- |
- |
- |
- |
(1,000) |
(1,000) |
5.06 |
Internal Changes of Shareholders’ Equity |
- |
- |
(4,000) |
- |
- |
(4,000) |
5.06.04 |
Transactions with Non-controlling Interests |
- |
- |
(4,000) |
- |
- |
(4,000) |
5.07 |
Closing Balance |
6,805,000 |
291,000 |
3,398,000 |
220,000 |
(11,000) |
10,703,000 |
9
(FREE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
ITR – Interim Financial Information – June 30, 2015 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO |
|
Individual Interim Financial Information / Statement of Changes in Shareholders' Equity 01/01/2014 to 06/30/2014 | |||||||
R$ (in millions) |
|
|
|
|
|
| |
Code |
Description |
Share |
Capital Reserves, |
Earnings |
Retained Earnings /Accumulated Losses |
Other compreehensive Income |
Shareholders' |
5.01 |
Opening Balance |
6,764,000 |
233,000 |
2,402,000 |
- |
- |
9,399,000 |
5.03 |
Adjusted Opening Balance |
6,764,000 |
233,000 |
2,402,000 |
- |
- |
9,399,000 |
5.04 |
Capital Transactions with Shareholders |
22,000 |
24,000 |
- |
(36,000) |
- |
10,000 |
5.04.01 |
Capital Increases |
22,000 |
- |
- |
- |
- |
22,000 |
5.04.03 |
Options Granted |
- |
24,000 |
- |
- |
- |
24,000 |
5.04.06 |
Dividends |
- |
- |
- |
(36,000) |
- |
(36,000) |
5.05 |
Total Comprehensive Income |
- |
- |
- |
420,000 |
- |
420,000 |
5.05.01 |
Net Income for the Period |
- |
- |
- |
420,000 |
- |
420,000 |
5.06 |
Internal Changes of Shareholders’ Equity |
- |
- |
(3,000) |
- |
- |
(3,000) |
5.06.04 |
Transactions with Non-controlling Interests |
- |
- |
(3,000) |
- |
- |
(3,000) |
5.07 |
Closing Balance |
6,786,000 |
257,000 |
2,399,000 |
384,000 |
- |
9,826,000 |
10
(FREE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
ITR – Interim Financial Information – June 30, 2015 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO |
|
Individual Interim Financial Information / Statement of Value Added | |||
R$ (in millions) |
|||
Code |
Description |
Year To Date Current |
Year To Date Previous |
7.01 |
Revenues |
11,900,000 |
11,807,000 |
7.01.01 |
Sales of Goods, Products and Services |
11,898,000 |
11,779,000 |
7.01.02 |
Other Revenues |
2,000 |
25,000 |
7.01.04 |
Allowance for/Reversal of Doubtful Accounts |
- |
3,000 |
7.02 |
Products Acquired from Third Parties |
(9,225,000) |
(9,186,000) |
7.02.01 |
Costs of Products, Goods and Services Sold |
(8,155,000) |
(8,209,000) |
7.02.02 |
Materials, Energy, Outsourced Services and Other |
(1,070,000) |
(977,000) |
7.03 |
Gross Value Added |
2,675,000 |
2,621,000 |
7.04 |
Retention |
(260,000) |
(231,000) |
7.04.01 |
Depreciation and Amortization |
(260,000) |
(231,000) |
7.05 |
Net Value Added Produced |
2,415,000 |
2,390,000 |
7.06 |
Value Added Received in Transfer |
320,000 |
283,000 |
7.06.01 |
Share of Profit of Subsidiaries and Associates |
188,000 |
179,000 |
7.06.02 |
Financial Revenue |
132,000 |
104,000 |
7.07 |
Total Value Added to Distribute |
2,735,000 |
2,673,000 |
7.08 |
Distribution of Value Added |
2,735,000 |
2,673,000 |
7.08.01 |
Personnel |
1,279,000 |
1,142,000 |
7.08.01.01 |
Direct Compensation |
868,000 |
774,000 |
7.08.01.02 |
Benefits |
279,000 |
241,000 |
7.08.01.03 |
Government Severance Indemnity Fund for Employees (FGTS) |
73,000 |
72,000 |
7.08.01.04 |
Other |
59,000 |
55,000 |
7.08.02 |
Taxes, Fees and Contributions |
456,000 |
496,000 |
7.08.02.01 |
Federal |
290,000 |
380,000 |
7.08.02.02 |
State |
108,000 |
86,000 |
7.08.02.03 |
Municipal |
58,000 |
30,000 |
7.08.03 |
Value Distributed to Providers of Capital |
742,000 |
615,000 |
7.08.03.01 |
Interest |
484,000 |
382,000 |
7.08.03.02 |
Rentals |
258,000 |
233,000 |
7.08.04 |
Value Distributed to Shareholders |
258,000 |
420,000 |
7.08.04.02 |
Dividends |
38,000 |
36,000 |
7.08.04.03 |
Retained Earnings/ Accumulated Losses for the Period |
220,000 |
384,000 |
11
(FREE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
ITR – Interim Financial Information – June 30, 2015 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO |
|
Consolidated Interim Financial Information /Balance Sheet - Assets | |||
R$ (in millions) |
|||
Code |
Description |
Current Quarter |
Previous Year |
1 |
Total Assets |
41,465,000 |
45,345,000 |
1.01 |
Current Assets |
19,375,000 |
24,021,000 |
1.01.01 |
Cash and Cash Equivalents |
6,811,000 |
11,149,000 |
1.01.03 |
Accounts Receivable |
2,939,000 |
3,434,000 |
1.01.03.01 |
Trade Receivables |
2,636,000 |
3,176,000 |
1.01.03.02 |
Other Receivables |
303,000 |
258,000 |
1.01.04 |
Inventories |
8,212,000 |
8,364,000 |
1.01.06 |
Recoverable Taxes |
987,000 |
807,000 |
1.01.07 |
Prepaid Expenses |
255,000 |
130,000 |
1.01.08 |
Other Current Assets |
171,000 |
137,000 |
1.02 |
Noncurrent Assets |
22,090,000 |
21,324,000 |
1.02.01 |
Long-term Assets |
5,048,000 |
4,751,000 |
1.02.01.03 |
Accounts Receivable |
704,000 |
741,000 |
1.02.01.03.01 |
Trade Receivables |
78,000 |
105,000 |
1.02.01.03.02 |
Other Receivables |
626,000 |
636,000 |
1.02.01.04 |
Inventories |
- |
172,000 |
1.02.01.06 |
Deferred Taxes |
500,000 |
491,000 |
1.02.01.07 |
Prepaid Expenses |
35,000 |
37,000 |
1.02.01.08 |
Receivables from Related Parties |
357,000 |
313,000 |
1.02.01.09 |
Other Noncurrent Assets |
3,452,000 |
2,997,000 |
1.02.01.09.04 |
Recoverable Taxes |
2,507,000 |
2,140,000 |
1.02.01.09.05 |
Restricted Deposits for Legal Proceedings |
945,000 |
857,000 |
1.02.02 |
Investments |
482,000 |
426,000 |
1.02.02.01 |
Investments in Associates |
457,000 |
401,000 |
1.02.02.02 |
Investments Property |
25,000 |
25,000 |
1.02.03 |
Property and Equipment, Net |
10,023,000 |
9,699,000 |
1.02.04 |
Intangible Assets |
6,537,000 |
6,448,000 |
12
(FREE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
ITR – Interim Financial Information – June 30, 2015 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO |
|
Consolidated Interim Financial Information / Balance Sheet - Liabilities | |||
R$ (in millions) |
|||
Code |
Description |
Current Quarter |
Previous Year |
2 |
Total Liabilities |
41,465,000 |
45,345,000 |
2.01 |
Current Liabilities |
19,312,000 |
23,981,000 |
2.01.01 |
Payroll and Related Taxes |
805,000 |
864,000 |
2.01.02 |
Trade Payables |
10,291,000 |
13,393,000 |
2.01.03 |
Taxes and Contributions Payable |
684,000 |
867,000 |
2.01.04 |
Borrowings and Financing |
4,773,000 |
6,594,000 |
2.01.05 |
Other Liabilities |
2,751,000 |
2,262,000 |
2.01.05.01 |
Payables to Related Parties |
1,286,000 |
261,000 |
2.01.05.02 |
Other |
1,465,000 |
2,001,000 |
2.01.05.02.01 |
Dividends and Interest on Capital Payable |
1,000 |
321,000 |
2.01.05.02.04 |
Utilities |
11,000 |
10,000 |
2.01.05.02.05 |
Rent Payable |
92,000 |
115,000 |
2.01.05.02.06 |
Advertisement Payable |
78,000 |
94,000 |
2.01.05.02.07 |
Pass-through to Third Parties |
283,000 |
429,000 |
2.01.05.02.08 |
Financing Related to Acquisition of Assets |
72,000 |
99,000 |
2.01.05.02.09 |
Deferred revenue |
309,000 |
212,000 |
2.01.05.02.11 |
Accounts Payable Related to Acquisition of Companies |
77,000 |
73,000 |
2.01.05.02.12 |
Other Payables |
502,000 |
610,000 |
2.01.05.02.13 |
Loyalty Program |
40,000 |
38,000 |
2.01.06 |
Provisions |
8,000 |
1,000 |
2.02 |
Noncurrent Liabilities |
7,767,000 |
7,170,000 |
2.02.01 |
Borrowings and Financing |
3,849,000 |
3,134,000 |
2.02.02 |
Other Liabilities |
704,000 |
725,000 |
2.02.02.02 |
Other |
704,000 |
725,000 |
2.02.02.02.03 |
Taxes Payable in Installments |
587,000 |
617,000 |
2.02.02.02.04 |
Payables Related to Acquisition of Companies |
62,000 |
57,000 |
2.02.02.02.05 |
Financing Related to Acquisition of Assets |
4,000 |
8,000 |
2.02.02.02.06 |
Pension Plan |
11,000 |
7,000 |
2.02.02.02.07 |
Other Payables |
40,000 |
36,000 |
2.02.03 |
Deferred Taxes |
1,214,000 |
1,133,000 |
2.02.04 |
Provision for risks |
1,310,000 |
1,344,000 |
2.02.06 |
Deferred revenue |
690,000 |
834,000 |
2.03 |
Consolidated Shareholders’ Equity |
14,386,000 |
14,194,000 |
2.03.01 |
Share Capital |
6,805,000 |
6,792,000 |
2.03.02 |
Capital Reserves |
291,000 |
282,000 |
2.03.02.04 |
Options Granted |
284,000 |
275,000 |
2.03.02.07 |
Capital Reserve |
7,000 |
7,000 |
2.03.04 |
Earnings Reserve |
3,398,000 |
3,402,000 |
2.03.04.01 |
Legal Reserve |
413,000 |
413,000 |
2.03.04.05 |
Earnings Retention Reserve |
258,000 |
1,747,000 |
2.03.04.10 |
Expansion Reserve |
2,624,000 |
1,135,000 |
2.03.04.12 |
Transactions with Non-Controlling interests |
103,000 |
107,000 |
2.03.05 |
Retained Earnings/ Accumulated Losses |
220,000 |
- |
2.03.07 |
Cumulative Translation Adjustment |
(9,000) |
- |
2.03.08 |
Other Comprehensive Income |
(2,000) |
1,000 |
2.03.09 |
Non-controlling Interests |
3,683,000 |
3,717,000 |
13
(FREE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
ITR – Interim Financial Information – June 30, 2015 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO |
|
Consolidated Interim Financial Information / Statement of Income |
|||||
R$ (in millions) |
|||||
Code |
Description |
Year To Date Current |
Year To Date Current |
Year To Date Previous |
Year To Date Previous |
3.01 |
Net Sales from Goods and/or Services |
16,113,000 |
33,327,000 |
15,189,000 |
30,142,000 |
3.02 |
Cost of Goods Sold and/or Services Sold |
(12,248,000) |
(25,324,000) |
(11,292,000) |
(22,558,000) |
3.03 |
Gross Profit |
3,865,000 |
8,003,000 |
3,897,000 |
7,584,000 |
3.04 |
Operating Income/Expenses |
(3,458,000) |
(6,909,000) |
(3,071,000) |
(6,000,000) |
3.04.01 |
Selling Expenses |
(2,770,000) |
(5,491,000) |
(2,519,000) |
(4,903,000) |
3.04.02 |
General and Administrative Expenses |
(397,000) |
(858,000) |
(323,000) |
(671,000) |
3.04.05 |
Other Operating Expenses |
(325,000) |
(622,000) |
(256,000) |
(475,000) |
3.04.05.01 |
Depreciation/Amortization |
(240,000) |
(469,000) |
(192,000) |
(383,000) |
3.04.05.02 |
Income Related to Fixed Assets |
(38,000) |
(38,000) |
(24,000) |
(24,000) |
3.04.05.03 |
Other Operating Expenses |
(47,000) |
(115,000) |
(40,000) |
(68,000) |
3.04.06 |
Share of Profit of Subsidiaries and Associates |
34,000 |
62,000 |
27,000 |
49,000 |
3.05 |
Profit before Financial Income (Expenses) and Taxes |
407,000 |
1,094,000 |
826,000 |
1,584,000 |
3.06 |
Financial Income (Expenses), Net |
(417,000) |
(699,000) |
(361,000) |
(700,000) |
3.07 |
Profit Before Income Tax and Social Contribution |
(10,000) |
395,000 |
465,000 |
884,000 |
3.08 |
Income tax and Social Contribution |
(4,000) |
(157,000) |
(155,000) |
(310,000) |
3.08.01 |
Current |
36,000 |
(60,000) |
(126,000) |
(247,000) |
3.08.02 |
Deferred |
(40,000) |
(97,000) |
(29,000) |
(63,000) |
3.09 |
Net Income from Continuing Operations |
(14,000) |
238,000 |
310,000 |
574,000 |
3.11 |
Consolidated Net Income for the Period |
(14,000) |
238,000 |
310,000 |
574,000 |
3.11.01 |
Attributable to Owners of the Company |
66,000 |
258,000 |
229,000 |
420,000 |
3.11.02 |
Attributable to Non-controlling Interests |
(80,000) |
(20,000) |
81,000 |
154,000 |
3.99 |
Earnings per Share - (Reais/Share) |
|
|
|
|
3.99.01 |
Basic Earnings per Share |
|
|
|
|
3.99.01.01 |
Common |
0.23283 |
0.91444 |
0.81237 |
1.49051 |
3.99.01.02 |
Preferred |
0.25611 |
1.00589 |
0.89361 |
1.63956 |
3.99.02 |
Diluted Earnings per Share |
|
|
|
|
3.99.02.01 |
Common |
0.23338 |
0.91444 |
0.81135 |
1.48948 |
3.99.02.02 |
Preferred |
0.25583 |
1.00379 |
0.89177 |
1.63594 |
14
(FREE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
ITR – Interim Financial Information – June 30, 2015 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO |
|
Consolidated Interim Financial Information / Statement of Comprehensive Income | |||||
R$ (in millions) |
|||||
Code |
Description |
Year To Date Current |
Year To Date Current |
Year To Date Previous |
Year To Date Previous |
4.01 |
Net Income for the Period |
(14,000) |
238,000 |
310,000 |
574,000 |
4.02 |
Other Comprehensive Income |
(10,000) |
(26,000) |
- |
- |
4.02.01 |
Cumulative Translation adjustment |
(8,000) |
(24,000) |
- |
- |
4.02.02 |
Defined Benefit Plan |
(2,000) |
(2,000) |
- |
- |
4.03 |
Total Comprehensive Income for the Period |
(24,000) |
212,000 |
310,000 |
574,000 |
4.03.01 |
Attributable to Owners of the Company |
60,000 |
246,000 |
229,000 |
420,000 |
4.03.02 |
Attributable to Non-Controlling Interests |
(84,000) |
(34,000) |
81,000 |
154,000 |
15
(FREE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
ITR – Interim Financial Information – June 30, 2015 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO |
|
Consolidated Interim Financial Information / Statement of Cash Flows - Indirect Method | |||
R$ (in millions) |
|||
Code |
Description |
Year To Date Current |
Year To Date Previous |
6.01 |
Net Cash Provided by Operating Activities |
(2,457,000) |
(733,000) |
6.01.01 |
Cash from Operations |
1,616,000 |
2,043,000 |
6.01.01.01 |
Net Income for the Period |
238,000 |
573,000 |
6.01.01.02 |
Deferred Income Tax and Social Contribution |
97,000 |
63,000 |
6.01.01.03 |
Gain on Disposal of Fixed Assets |
38,000 |
24,000 |
6.01.01.04 |
Depreciation/Amortization |
535,000 |
433,000 |
6.01.01.05 |
Interest and Inflation Adjustments |
549,000 |
588,000 |
6.01.01.06 |
Adjustment to Present Value |
8,000 |
- |
6.01.01.07 |
Share of Profit (Loss) of Subsidiaries and Associates (note 13) |
(62,000) |
(49,000) |
6.01.01.08 |
Provision for Risks (note 23) |
26,000 |
183,000 |
6.01.01.10 |
Share-based Payment |
11,000 |
24,000 |
6.01.01.11 |
Allowance for Doubtful Accounts (note 10) |
251,000 |
217,000 |
6.01.01.13 |
Provision for Obsolescence/breakage (note 10) |
(10,000) |
(2,000) |
6.01.01.14 |
Deferred revenue (note 25) |
(56,000) |
(11,000) |
6.01.01.15 |
Other Operating Expenses |
(9,000) |
- |
6.01.02 |
Changes in Assets and Liabilities |
(4,073,000) |
(2,776,000) |
6.01.02.01 |
Accounts Receivable |
344,000 |
(152,000) |
6.01.02.02 |
Inventories |
392,000 |
(78,000) |
6.01.02.03 |
Recoverable Taxes |
(432,000) |
(26,000) |
6.01.02.04 |
Other Assets |
(188,000) |
(187,000) |
6.01.02.05 |
Related Parties |
(177,000) |
(39,000) |
6.01.02.06 |
Restricted Deposits for Legal Proceeding |
(60,000) |
(55,000) |
6.01.02.07 |
Trade Payables |
(3,236,000) |
(1,754,000) |
6.01.02.08 |
Payroll and Related Taxes |
(62,000) |
54,000 |
6.01.02.09 |
Taxes and Social Contributions Payable |
(259,000) |
(307,000) |
6.01.02.10 |
Legal Claims |
(141,000) |
(47,000) |
6.01.02.11 |
Other Payables |
(260,000) |
(250,000) |
6.01.02.12 |
Deferred revenue |
6,000 |
65,000 |
6.02 |
Net Cash Provided by (Used in) Investing Activities |
(945,000) |
(550,000) |
6.02.02 |
Acquisition of Property and Equipment (note 15) |
(755,000) |
(503,000) |
6.02.03 |
Increase in Intangible Assets (note 16) |
(231,000) |
(73,000) |
6.02.04 |
Sales of Property and Equipment |
34,000 |
26,000 |
6.02.05 |
Net Cash From Sale of Subsidiary |
7,000 |
- |
6.03 |
Net Cash Provided by Financing Activities |
(936,000) |
(1,728,000) |
6.03.01 |
Capital Increase/Decrease |
13,000 |
22,000 |
6.03.02 |
Borrowings |
3,134,000 |
2,756,000 |
6.03.03 |
Payments of borrowings and financing (note 18) |
(4,835,000) |
(4,313,000) |
6.03.07 |
Transactions with non-controlling interests |
(4,000) |
(7,000) |
6.03.08 |
Borrowings with Related Parties |
1,114,000 |
- |
6.03.09 |
Payments of Dividends |
(358,000) |
(186,000) |
6.05 |
Increase (Decrease) in Cash and Cash Equivalents |
(4,338,000) |
(3,011,000) |
6.05.01 |
Cash and Cash Equivalents at the Beginning of the Period |
11,149,000 |
8,367,000 |
6.05.02 |
Cash and Cash Equivalents at the End of the Period |
6,811,000 |
5,356,000 |
16
(FREE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
ITR – Interim Financial Information – June 30, 2015 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO |
|
Consolidated Interim Financial Information / Statement of Changes in Shareholders' Equity 01/01/2015 to 06/30/2015 | |||||||||
R$ (in millions) |
|||||||||
Code |
Description |
Share |
Capital Reserves, |
Earnings |
Retained Earnings/ Accumulated Losses |
Other compreehensive Income |
Shareholders' |
Non-Controlling |
Consolidated |
5.01 |
Opening Balance |
6,792,000 |
282,000 |
3,402,000 |
- |
1,000 |
10,477,000 |
3,717,000 |
14,194,000 |
5.03 |
Adjusted Opening Balance |
6,792,000 |
282,000 |
3,402,000 |
- |
1,000 |
10,477,000 |
3,717,000 |
14,194,000 |
5.04 |
Capital Transactions with Shareholders |
13,000 |
9,000 |
- |
(38,000) |
- |
(16,000) |
2,000 |
(14,000) |
5.04.01 |
Capital Increases |
13,000 |
- |
- |
- |
- |
13,000 |
- |
13,000 |
5.04.03 |
Options Granted |
- |
6,000 |
- |
- |
- |
6,000 |
- |
6,000 |
5.04.06 |
Dividends |
- |
- |
- |
(38,000) |
- |
(38,000) |
- |
(38,000) |
5.04.08 |
Capitalization of reserve |
- |
3,000 |
- |
- |
- |
3,000 |
2,000 |
5,000 |
5.05 |
Total Comprehensive Income |
- |
- |
- |
258,000 |
(12,000) |
246,000 |
(34,000) |
212,000 |
5.05.01 |
Net Income for the Period |
- |
- |
- |
258,000 |
- |
258,000 |
(20,000) |
238,000 |
5.05.02 |
Other Comprehensive Income |
- |
- |
- |
- |
(12,000) |
(12,000) |
(14,000) |
(26,000) |
5.05.02.04 |
Cumulative Translation Adjustment |
- |
- |
- |
- |
(11,000) |
(11,000) |
(13,000) |
(24,000) |
5.05.02.06 |
Defined Benefit Plan |
- |
- |
- |
- |
(1,000) |
(1,000) |
(1,000) |
(2,000) |
5.06 |
Internal Changes in Shareholders’ Equity |
- |
- |
(4,000) |
- |
- |
(4,000) |
(2,000) |
(6,000) |
5.06.04 |
Transactions With Non-controlling interests |
- |
- |
(4,000) |
- |
- |
(4,000) |
(2,000) |
(6,000) |
5.07 |
Closing Balance |
6,805,000 |
291,000 |
3,398,000 |
220,000 |
(11,000) |
10,703,000 |
3,683,000 |
14,386,000 |
17
(FREE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
ITR – Interim Financial Information – June 30, 2015 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO |
|
Consolidated Interim Financial Information / Statement of Changes in Shareholders' Equity 01/01/2014 to 06/30/2014 | |||||||||
R$ (in millions) |
|||||||||
Code |
Description |
Share |
Capital Reserves, |
Earnings |
Retained Earnings/ Accumulated Losses |
Other compreehensive Income |
Shareholders' |
Non-Controlling |
Consolidated |
5.01 |
Opening Balance |
6,764,000 |
233,000 |
2,402,000 |
- |
- |
9,399,000 |
3,202,000 |
12,601,000 |
5.03 |
Adjusted Opening Balance |
6,764,000 |
233,000 |
2,402,000 |
- |
- |
9,399,000 |
3,202,000 |
12,601,000 |
5.04 |
Capital Transactions with Shareholders |
22,000 |
24,000 |
- |
(36,000) |
- |
10,000 |
- |
10,000 |
5.04.01 |
Capital Increases |
22,000 |
- |
- |
- |
- |
22,000 |
- |
22,000 |
5.04.03 |
Options Granted |
- |
24,000 |
- |
- |
- |
24,000 |
- |
24,000 |
5.04.06 |
Dividends |
- |
- |
- |
(36,000) |
- |
(36,000) |
- |
(36,000) |
5.05 |
Total Comprehensive Income |
- |
- |
- |
420,000 |
- |
420,000 |
154,000 |
574,000 |
5.05.01 |
Net Income for the Period |
- |
- |
- |
420,000 |
- |
420,000 |
154,000 |
574,000 |
5.06 |
Internal Changes in Shareholders’ Equity |
- |
- |
(3,000) |
- |
- |
(3,000) |
(5,000) |
(8,000) |
5.06.04 |
Transactions With Non-controlling interests |
- |
- |
(3,000) |
- |
- |
(3,000) |
(5,000) |
(8,000) |
5.07 |
Closing Balance |
6,786,000 |
257,000 |
2,399,000 |
384,000 |
- |
9,826,000 |
3,351,000 |
13,177,000 |
18
(FREE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
ITR – Interim Financial Information – June 30, 2015 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO |
|
Consolidated Interim Financial Information / Statement of Value Added | |||
R$ (in millions) |
|||
Code |
Description |
Year To Date Current |
Year To Date Previous |
7.01 |
Revenues |
36,818,000 |
33,221,000 |
7.01.01 |
Sales of Goods, Products and Services |
37,067,000 |
33,425,000 |
7.01.02 |
Other Revenues |
2,000 |
13,000 |
7.01.04 |
Allowance for/Reversal of Doubtful Accounts |
(251,000) |
(217,000) |
7.02 |
Products Acquired from Third Parties |
(28,637,000) |
(25,851,000) |
7.02.01 |
Costs of Products, Goods and Services Sold |
(25,334,000) |
(23,080,000) |
7.02.02 |
Materials, Energy, Outsourced Services and Other |
(3,303,000) |
(2,771,000) |
7.03 |
Gross Value Added |
8,181,000 |
7,370,000 |
7.04 |
Retention |
(535,000) |
(433,000) |
7.04.01 |
Depreciation and Amortization |
(535,000) |
(433,000) |
7.05 |
Net Value Added Produced |
7,646,000 |
6,937,000 |
7.06 |
Value Added Received in Transfer |
512,000 |
382,000 |
7.06.01 |
Share of Profit of Subsidiaries and Associates |
62,000 |
49,000 |
7.06.02 |
Financial Income |
450,000 |
333,000 |
7.07 |
Total Value Added to Distribute |
8,158,000 |
7,319,000 |
7.08 |
Distribution of Value Added |
8,158,000 |
7,319,000 |
7.08.01 |
Personnel |
3,539,000 |
3,057,000 |
7.08.01.01 |
Direct Compensation |
2,567,000 |
2,202,000 |
7.08.01.02 |
Benefits |
587,000 |
525,000 |
7.08.01.03 |
Government Severance Indemnity Fund for Employees (FGTS) |
225,000 |
217,000 |
7.08.01.04 |
Other |
160,000 |
113,000 |
7.08.01.04.01 |
Interest |
160,000 |
113,000 |
7.08.02 |
Taxes, Fees and Contributions |
2,418,000 |
1,896,000 |
7.08.02.01 |
Federal |
1,543,000 |
1,197,000 |
7.08.02.02 |
State |
759,000 |
606,000 |
7.08.02.03 |
Municipal |
116,000 |
93,000 |
7.08.03 |
Value Distributed to Providers of Capital |
1,963,000 |
1,792,000 |
7.08.03.01 |
Interest |
1,149,000 |
1,033,000 |
7.08.03.02 |
Rentals |
814,000 |
759,000 |
7.08.04 |
Value Distributed to Shareholders |
238,000 |
574,000 |
7.08.04.02 |
Dividends |
38,000 |
36,000 |
7.08.04.03 |
Retained Earnings/ Accumulated Losses for the Period |
220,000 |
384,000 |
7.08.04.04 |
Noncontrolling Interest in Retained Earnings |
(20,000) |
154,000 |
19
(FREE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
Companhia Brasileira de Distribuição
Notes to the interim financial information
June 30, 2015
(In millions of Brazilian reais, unless otherwise stated)
1. Corporate information
Companhia Brasileira de Distribuição ("Company" or “CBD”), directly or through its subsidiaries (“Group” or “GPA”) engages in the retail of food, clothing, home appliances, electronics and other products through its chain of hypermarkets, supermarkets, specialized stores and department stores principally under the trade names "Pão de Açúcar, “Minuto Pão de Açúcar”, "Extra Hiper", “Extra Super”, “Minimercado Extra”, “Assai”, “Ponto Frio” and “Casas Bahia", as well as the e-commerce platforms “CasasBahia.com,” “Extra.com”, “Pontofrio.com”, “Barateiro.com”, “Partiuviagens.com” and “Cdiscount.com” and the neighborhood shopping mall brand “Conviva”. Its headquarters are located in the city of São Paulo, State of São Paulo, Brazil.
The Company’s shares are listed on the São Paulo Stock Exchange (“BM&FBovespa”) Level 1 of Corporate Governance under the ticker symbol “PCAR4” and on the New York Stock Exchange (ADR level III), under the ticker symbol “CBD”. Subsidiaries that are public companies are Via Varejo S.A (“Via Varejo”) which has its shares listed on BM&FBovespa, under ticker symbols “VVAR11” and “VVAR3” and Cnova N.V (“Cnova Holanda”) which has its shares listed in Nasdaq Global Select Market under ticker symbol “CNV” and in Euronext Paris under ticker symbol “CNV”.
The Company is controlled by Wilkes Participações S.A. ("Wilkes"), which is controlled by Casino Guichard Perrachon (“Casino”).
1.1 Cnova’s Investigation and restatement of interim financial information previously issued.
As disclosed to the market on December 18, 2015, by the subsidiary Cnova NV (“Cnova”), an investigation was conducted by law firms has been established on the employee’s practices in inventories of Cnova Comércio Eletrônico S.A. (“Cnova Brasil”), a Cnova NV subsidiary, which is controlled by the Company.
During the investigation other issues have been added to investigation related to accounting matters in the accounts of “trade payables” and “other accounts receivable”, which were analyzed, announced to the market January 12, 2016.
Subsequently, the scope of investigation was expanded to include an evaluation over the discrepancies related to accounts payables, accounts receivables/products in transit with freight companies, freight provisions and other expenses and improper capitalization of expenses relating to software development.
As a result, Cnova identified several erros in the financial statements and, consequently, as it is controlled by the Company and consolidated for the presentation of the financial statements, such effects resulted in the same errors in the previously issued financial statements of the Company.
There is no income tax impact over the adjustments, once the Company evaluated and concluded that the deferred income tax would not be recoverable.
20
(FREE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
Companhia Brasileira de Distribuição
Notes to the interim financial information
June 30, 2015
(In millions of Brazilian reais, unless otherwise stated)
1. Corporate information – continued.
1.1 Cnova’s Investigation and restatement of interim financial information previously issued - continued.
The adjustments identified on Cnova were substantially related to:
a) Identification of discrepancies and/or returned products sold at discount, requiring additional provision for loss in damaged goods;
b) Identification of improper transactions and accounts reconciliations mismatches related to trade accounts payable , accounts receivables, pending orders , ICMS, freight payable and others.
c) Identification of overstated amount in net sales not reversed when the merchandise originally ordered was returned by costumer;
d) Improper capitalization of expenses in the internal development of software;
e) Change of the accounting practice of allocation of warehouse and shipping costs to the inventory, which are no longer capitalized.
Below the breakdown of the investigation adjustments per period:
June 30, 2015 – amounts impacting net income (loss):
Accounts |
Trade payables |
Write off accounts receivable carriers |
Fixed assets and intangibles adjust |
Trade accounts receivables and outstanding orders adjust |
ICMS, freight, provision and others adjust |
Net adjust |
Net sales of goods and services |
- |
(45) |
- |
29 |
(1) |
(17) |
Cost of goods sold and services sold |
14 |
33 |
- |
- |
(3) |
44 |
Gross profit |
14 |
(12) |
- |
29 |
(4) |
27 |
Operating income (expenses) |
||||||
Selling expenses |
- |
8 |
(8) |
(7) |
1 |
(6) |
General and administrative expenses |
- |
- |
(3) |
- |
- |
(3) |
Depreciation and amortization |
- |
- |
2 |
- |
- |
2 |
Profit before financial income (expenses) |
14 |
(4) |
(9) |
22 |
(3) |
20 |
Financial income (expenses) |
- |
- |
- |
- |
(4) |
(4) |
Profit before income tax and social contribution |
14 |
(4) |
(9) |
22 |
(7) |
16 |
Income tax and social contribution |
- |
- |
- |
- |
- |
- |
Net income (loss) |
14 |
(4) |
(9) |
22 |
(7) |
16 |
June 30, 2014 – amounts impacting net income (loss):
Accounts |
Trade payables |
Write off accounts receivable carriers |
Fixed assets and intangibles adjust |
Trade accounts receivables and outstanding orders adjust |
ICMS, freight, provision and others adjust |
Net adjust |
Net sales of goods and services |
- |
(35) |
- |
(35) |
- |
(70) |
Cost of goods sold and services sold |
(35) |
14 |
(2) |
- |
(9) |
(32) |
Gross profit |
(35) |
(21) |
(2) |
(35) |
(9) |
(102) |
Operating income (expenses) |
||||||
Selling expenses |
- |
(5) |
(7) |
(7) |
- |
(19) |
General and administrative expenses |
- |
- |
(2) |
- |
- |
(2) |
Depreciation and amortization |
- |
- |
- |
- |
- |
- |
Profit before financial income (expenses) |
(35) |
(26) |
(11) |
(42) |
(9) |
(123) |
Financial income (expenses) |
- |
- |
- |
- |
- |
- |
Profit before income tax and social contribution |
(35) |
(26) |
(11) |
(42) |
(9) |
(123) |
Income tax and social contribution |
- |
- |
- |
- |
- |
- |
Net income (loss) |
(35) |
(26) |
(11) |
(42) |
(9) |
(123) |
21
(FREE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
Companhia Brasileira de Distribuição
Notes to the interim financial information
June 30, 2015
(In millions of Brazilian reais, unless otherwise stated)
1. Corporate information – continued.
1.1 Cnova’s Investigation and restatement of interim financial information previously issued - continued
Parent company:
June 30, 2015:
Assets |
Presented as of 6.30.2015 |
Total adjust |
Restated as of 6.30.2015 |
Investiments |
8,149 |
(96) |
8,053 |
Total assets |
21,155 |
(96) |
21,059 |
|
|||
Liabilities |
Presented as of 6.30.2015 |
Total adjust |
Restated as of 6.30.2015 |
|
|||
Shareholders´ equity |
10,799 |
(96) |
10,703 |
Total liabilitites and shareholders´ equity |
21,155 |
(96) |
21,059 |
|
Presented as of 6.30.2015 |
Total adjust |
Restated as of 6.30.2015 |
Share of profit of subsidiaries and associates |
182 |
6 |
188 |
Net income (loss) |
252 |
6 |
258 |
December 31, 2014 and June 30, 2014:
Assets |
Presented as of 12.31.2014 |
Total adjust |
Restated as of 12.31.2014 |
Investiments |
8,391 |
(103) |
8,288 |
Total assets |
23,226 |
(103) |
23,123 |
|
|||
Liabilities |
Presented as of 12.31.2014 |
Total adjust |
Restated as of 12.31.2014 |
|
|||
Shareholders´ equity |
10,580 |
(103) |
10,477 |
Total liabilitites and shareholders´ equity |
23,226 |
(103) |
23,123 |
|
Presented as of 6.30.2014 |
Total adjust |
Restated as of 6.30.2014 |
Share of profit of subsidiaries and associates |
267 |
(88) |
179 |
Net income (loss) |
508 |
(88) |
420 |
22
(FREE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
Companhia Brasileira de Distribuição
Notes to the interim financial information
June 30, 2015
(In millions of Brazilian reais, unless otherwise stated)
1. Corporate information – continued.
1.1 Cnova’s Investigation and restatement of interim financial information previously issued - continued
Consolidated:
June 30, 2015:
Accounts |
Presented as of 6.30.2015 |
Total Investigation adjust |
Restated as of 6.30.2015 |
Assets |
|||
Current assets |
|||
Accounts receivables |
2,662 |
(26) |
2,636 |
Others accounts receivables |
343 |
(40) |
303 |
Inventories |
8,250 |
(38) |
8,212 |
Recoverable taxes |
991 |
(4) |
987 |
Other receivables |
170 |
1 |
171 |
Total current assets |
19,482 |
(107) |
19,375 |
Recoverable taxes |
2,507 |
- |
2,507 |
Deferred income tax and social contribution |
500 |
- |
500 |
Property and equipment |
10,023 |
- |
10,023 |
Intangible assets |
6,602 |
(65) |
6,537 |
Noncurrent assets |
22,155 |
(65) |
22,090 |
Total assets |
41,637 |
(172) |
41,465 |
|
|||
Liabilities |
|||
Current liabilities |
|
|
|
Trade payables |
10,231 |
60 |
10,291 |
Deferred revenue |
311 |
(2) |
309 |
Others accounts payables |
501 |
41 |
542 |
Current liabilities |
19,213 |
99 |
19,312 |
Profit reserve |
3,500 |
(102) |
3,398 |
Controlling shareholders´ equity |
10,799 |
(96) |
10,703 |
Noncontrolling shareholders´ equity |
3,858 |
(175) |
3,683 |
Total shareholders´ equity |
14,657 |
(271) |
14,386 |
Liabilities and shareholders´ equity |
41,637 |
(172) |
41,465 |
23
(FREE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
Companhia Brasileira de Distribuição
Notes to the interim financial information
June 30, 2015
(In millions of Brazilian reais, unless otherwise stated)
1. Corporate information – continued.
1.1 Cnova’s Investigation and restatement of interim financial information previously issued - continued
Consolidated:
December 31, 2014:
Accounts |
Presented as of 12.31.2014 |
Total Investigation adjust |
IAS 2 – Changes of accounting practice |
Restated as of 12.31.2014 |
Assets |
||||
Current assets |
||||
Accounts receivables |
3,210 |
(34) |
- |
3,176 |
Others accounts receivables |
295 |
(37) |
- |
258 |
Inventories |
8,405 |
(28) |
(12) |
8,365 |
Recoverable taxes |
808 |
(1) |
- |
807 |
Total current assets |
24,133 |
(100) |
(12) |
24,021 |
Intangible assets |
6,495 |
(47) |
- |
6,448 |
Noncurrent assets |
21,367 |
(43) |
- |
21,324 |
Total assets |
45,500 |
(143) |
(12) |
45,345 |
Liabilities |
|
|
|
|
Current liabilities |
|
|
|
|
Trade payables |
13,322 |
71 |
- |
13,393 |
Deferred revenue |
214 |
(2) |
- |
212 |
Others accounts payables |
652 |
63 |
- |
715 |
Current liabilities |
23,848 |
133 |
- |
23,981 |
Profit reserve |
3,505 |
(91) |
(12) |
3,402 |
Controlling shareholders´ equity |
10,580 |
(91) |
(12) |
10,477 |
Noncontrolling shareholders´ equity |
3,902 |
(185) |
- |
3,717 |
Total shareholders´ equity |
14,482 |
(276) |
(12) |
14,194 |
|
||||
Liabilities and shareholders´ equity |
45,500 |
(143) |
(12) |
45,345 |
24
(FREE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
Companhia Brasileira de Distribuição
Notes to the interim financial information
June 30, 2015
(In millions of Brazilian reais, unless otherwise stated)
1. Corporate information – continued.
1.1 Cnova’s Investigation and restatement of interim financial information previously issued - continued
Consolidated:
June 30, 2015:
Presented as of 6.30.2015 |
Total Investigation adjust |
Restated as of 6.30.2015 | |
Net sales of goods and services |
33,344 |
(17) |
33,327 |
Cost of goods sold and services sold |
(25,368) |
44 |
(25,324) |
Gross profit |
7,976 |
27 |
8,003 |
Operating income (expenses) |
|||
Selling expenses |
(5,485) |
(6) |
(5,491) |
General and administrative expenses |
(855) |
(3) |
(858) |
Depreciation and amortization |
(471) |
2 |
(469) |
Profit before financial income (expenses) |
1,074 |
20 |
1,094 |
Financial income (expenses) |
(695) |
(4) |
(699) |
Profit before income tax and social contribution |
379 |
16 |
395 |
Income tax and social contribution |
(157) |
- |
(157) |
Net income (loss) |
222 |
16 |
238 |
Atributtable to: |
|||
Controlling shareholders |
252 |
6 |
258 |
Noncontrolling shareholders |
(30) |
10 |
(20) |
|
|
|
|
Earnings per share |
|
|
|
Common |
0.87073 |
|
0.91444 |
Preferred |
0.95780 |
|
1.00589 |
Statement of Value Added:
Total adjust 6.30.2015 | |
Revenue |
(20) |
Products acquired from third parties |
34 |
Gross value added |
14 |
Retention |
2 |
Financial revenue |
(2) |
Total value added to distribute |
14 |
Statement of Cash Flows:
Presented as of 6.30.2015 |
Total adjust |
Restated as of 6.30.2015 | |
Net cash provided by operating activities |
(2,459) |
2 |
(2,457) |
Net cash provided by investing activities |
(945) |
- |
(945) |
25
(FREE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
Companhia Brasileira de Distribuição
Notes to the interim financial information
June 30, 2015
(In millions of Brazilian reais, unless otherwise stated)
1. Corporate information – continued.
1.1 Cnova’s Investigation and restatement of interim financial information previously issued - continued
June 30, 2014:
Presented as of 6.30.2014 |
Total Investigation adjust |
Restated as of 6.30.2014 | |
Net sales of goods and services |
30,212 |
(70) |
30,142 |
Cost of goods sold and services sold |
(22,526) |
(32) |
(22,558) |
Gross profit |
7,686 |
(102) |
7,584 |
Operating income (expenses) |
|||
Selling expenses |
(4,884) |
(19) |
(4,903) |
General and administrative expenses |
(669) |
(2) |
(671) |
Depreciation and amortization |
(383) |
- |
(383) |
Profit before financial income (expenses) |
1,707 |
(123) |
1,584 |
Financial income (expenses) |
(700) |
- |
(700) |
Profit before income tax and social contribution |
1,007 |
(123) |
884 |
Net income (loss) |
697 |
(123) |
574 |
Atributtable to: |
|||
Controlling shareholders |
508 |
(88) |
420 |
Noncontrolling shareholders |
189 |
(35) |
154 |
Earnings per share |
|||
Common |
2.78951 |
1.49142 | |
Preferred |
3.06846 |
1.64056 |
The announced balances column includes Malls reclassifications (see note 1.2).
Statement of Value Added:
Total adjust 6.30.2015 | |
Revenue |
(83) |
Products acquired from third parties |
(51) |
Gross value added |
(134) |
Total value added to distribute |
(134) |
Statement of Cash Flows
Presented as of 6.30.2014 |
Total adjust |
Restated as of 6.30.2014 | |
Net cash provided by operating activities |
(722) |
(11) |
(733) |
Net cash provided by investing activities |
(561) |
11 |
(550) |
26
(FREE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
Companhia Brasileira de Distribuição
Notes to the interim financial information
June 30, 2015
(In millions of Brazilian reais, unless otherwise stated)
1. Corporate information – continued.
1.2 Reclassification of Malls revenue
The Company has reclassified certain amounts in the statements of income and value added for the six-month period ended June 30, 2014, presented for comparison purposes, to conform them to the reporting criteria adopted in the current period. The following reclassifications were made:
Parent Company |
Consolidated | ||||||
Balances at 06.30.2014 |
Presented balance |
Malls galleries – cost |
Reclassified balance |
Presented balance |
Malls galleries – cost |
Reclassified balance | |
Cost of sales and/or services |
(7,938) |
(17) |
(7,955) |
(22,503) |
(23) |
(22,526) | |
Gross profit |
2,915 |
(17) |
2,898 |
7,709 |
(23) |
7,686 | |
Operating income (expenses) |
(2,039) |
17 |
(2,022) |
(6,002) |
23 |
(5,979) | |
Selling expenses |
(1,765) |
17 |
(1,748) |
(4,907) |
23 |
(4,884) |
1.2.1 Statement of income: Costs with commercial galleries rental, which were previously recorded as recovery of selling expenses, were reclassified to "cost of goods sold and/or services sold" respectively due to an increase in the share of this activity in the Multivarejo segment and considering that the revenues of this activity ir recorded as “sales from services”, better presenting this activity in the Group’s financial statements. The Company’s management considers an appropriate procedure to adopt the current classification in order to allow comparability and a final classification of these costs.
1.2.2 Statement of value added: According to the changes mentioned above, the line items that were changed in the statement of value added refer to cost of goods sold and materials, energy, outsourced services and others in the amounts of R$17 and R$23, parent company and consolidated, respectively.
1.3 Performance Commitment Agreement
The Company, its subsidiary Via Varejo S.A (“Via Varejo”) and Casa Bahia Comercial Ltda. (“CB”), jointly “Compromisers”, and the Brazilian Antitrust Agency ("CADE") entered into a Performance Commitment Agreement ("PCA") to approve the Partnership Agreement signed between CBD and CB on December 4, 2009 and amended on July 1, 2010. As the main purpose of PCA, Via Varejo had the major obligation of selling 74 stores located in 54 municipalities distributed in six states and the Federal District.
From the 74 stores, 32 were not sold. Therefore, in accordance with the PCA, these stores had its activities ceased between May and June, 2014, with the payment of R$12 penalty. According to CADE´s authorization, after 6 months closed, 16 stores were reopened in November 2014, in accordance with the PCA.
In relation to 42 stores remaining, they were all sold between October 2013 and January 2014, through direct sales to other companies and open auctions. Such sales were duly approved by CADE. From these 42 stores, 2 were returned in first quarter of 2015, and its activities ceased in May 2015, with penalty of R$1.
The final step of the PCA is the transfer of the 40 stores sold to the acquirers, through transfer or signing of new lease agreements with the buildings´ owners. In the first quarter of 2015, it was concluded the transfer of 10 stores sold to an acquirer, generating a gain of R$8 in the income statement of 2015.
27
(FREE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
Companhia Brasileira de Distribuição
Notes to the interim financial information
June 30, 2015
(In millions of Brazilian reais, unless otherwise stated)
1. Corporate information – continued.
1.3 Performance Commitment Agreement – continued.
On June 30, 2016 the transfer of other stores was in process of negotiation. Therefore, considering the negotiation failure between some acquirers and building owners for the signing of the new leasing agreements, some stores will go through new auction, and other shall have its activities ceased, accordance to CADE´s decision. Based on this fact, the Company accrued additional penalty of R$4. This process has been monitored by CADE, which has been monitoring the fulfillment of the obligation taken in the PCA, having the Company subject to present the information required.
2. Basis of preparation
The individual and consolidated interim financial information (“Interim Financial Information”) has been prepared in accordance with IAS 34 - Interim Financial Reporting issued by the International Accounting Standard Board (“IASB”) and CPC 21(R1) - Interim Financial Reporting issued by Comitê de Pronunciamentos Contábeis (“CPC”) and presented consistently with the standards approved and issued by the Brazilian Securities and Exchange Commission (“CVM”) applicable to the preparation of interim financial information – ITR.
The individual and consolidated interim financial information is being presented in millions of Brazilian Reais (“R$”), which is the reporting currency of the Company. The funciotional currency of Company is the Real and subsidiaries located abroad is the local currency.
Significant accounting policies adopted in the preparation of the individual and consolidated interim financial information are consistent with those adopted and disclosed in note 2 to the annual financial statements for the year ended December 31, 2014 dated February 12, 2015 and, therefore, should be read in conjunction with those annual financial statements.
The original presented interim financial information for the six-month period ended June 30, 2015 was approved by the Board of Directors on July 28, 2015. This restated interim financial information for the six-month period ended June 30, 2015 was approved by the Board of Directors on October 27, 2016 and includes the effects of financial information adjustments disclosed as per note 1.1.
28
(FREE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
Companhia Brasileira de Distribuição
Notes to the interim financial information
June 30, 2015
(In millions of Brazilian reais, unless otherwise stated)
3. Basis of consolidation
The information on the basis of consolidation did not have significant modification and was presented in the annual financial statements for 2014, in note 3.
3.1. Interest in subsidiaries and associates:
Direct and indirect equity interests - % | |||||||
6.30.2015 |
12.31.2014 | ||||||
Companies |
Company |
Indirect interest |
Company |
Indirect interest | |||
Subsidiaries |
|||||||
Novasoc Comercial Ltda. (“Novasoc”) |
10.00 |
- |
10.00 |
- | |||
Sé Supermercado Ltda. (“Sé”) |
100.00 |
- |
100.00 |
- | |||
Sendas Distribuidora S.A. (“Sendas) |
100.00 |
- |
100.00 |
- | |||
Bellamar Empreend. e Participações Ltda. (“Bellamar”) |
100.00 |
- |
100.00 |
- | |||
GPA Malls & Properties Gestão de Ativos e Serviços Imobiliários Ltda. (“GPA M&P”) |
100.00 |
- |
100.00 |
- | |||
CBD Holland B.V. (“CBD Holland”) |
100.00 |
- |
100.00 |
- | |||
CBD Panamá Trading Corp. (“CBD Panamá”) |
- |
100.00 |
- |
100.00 | |||
Barcelona Comércio Varejista e Atacadista S.A. (“Barcelona”) |
68.86 |
31.14 |
68.86 |
31.14 | |||
Xantocarpa Participações Ltda. (“Xantocarpa”) |
- |
100.00 |
- |
100.00 | |||
GPA 2 Empreed. e Participações Ltda. (“GPA 2”) |
99.99 |
0.01 |
99.99 |
0.01 | |||
GPA Logística e Transporte Ltda. (“GPA Logística”) |
100.00 |
- |
100.00 |
- | |||
Posto Ciara Ltda. (“Posto Ciara”) |
100.00 |
- |
100.00 |
- | |||
Auto Posto Império Ltda. (“Posto Império”) |
100.00 |
- |
100.00 |
- | |||
Auto Posto Duque Salim Maluf Ltda. (“Posto Duque Salim Maluf”) |
100.00 |
- |
100.00 |
- | |||
Auto Posto Duque Santo André Ltda. (“Ponto Duque Santo André”) |
100.00 |
- |
100.00 |
- | |||
Auto Posto Duque Lapa Ltda. (“Posto Duque Lapa”) |
100.00 |
- |
100.00 |
- | |||
Nova Pontocom Comércio Eletrônico S.A (“Nova Holding”) (*) |
52.34 |
19.05 |
52.34 |
19.05 | |||
Luxco – Marneylectro S.A.R.L (antiga Jaipur Financial Markets S.A.R.L) (“Luxco”) |
2.65 |
68.88 |
2.65 |
68.88 | |||
Dutchco - Marneylectro B.V (antiga Jaipur Financial Markets B.V) (“Dutchco) |
- |
71.53 |
- |
71.53 | |||
Cnova N.V (“Cnova Holanda”) |
- |
35.73 |
- |
35.73 | |||
CNova Comércio Eletrônico S/A (”CNova Comércio Eletrônico”) |
- |
35.73 |
- |
35.73 | |||
E-Hub Consult. Particip. e Com. S.A. (“E – Hub”) |
- |
35.73 |
- |
35.73 | |||
Nova Experiência PontoCom S.A (“Nova Experiência”) |
- |
35.73 |
- |
35.73 | |||
Cdiscount S.A (“CDiscount”) |
- |
35.73 |
- |
35.73 | |||
Cnova Finança B.V (“Cnova Finança”) |
- |
35.73 |
- |
35.73 | |||
Financière MSR S.A.S (“Financière”) |
- |
35.67 |
- |
35.67 | |||
E-Trend SAS France (“E-Trend”) |
- |
35.67 |
- |
35.67 | |||
Cdiscount AS France (CDiscount AS”) |
- |
35.52 |
- |
35.52 | |||
Cdiscount Afrique S.A.S (“CDiscount Afrique”) |
- |
35.67 |
- |
35.67 | |||
CD Africa SAS (“CD Africa”) |
- |
30.32 |
- |
30.32 | |||
Cdiscount International BV The Netherlands (“Cdiscount Internacional”) |
- |
35.67 |
- |
35.67 | |||
C-Distribution Asia Pte. Ltd. Singapore (“C-Distribution Asia”) |
- |
21.40 |
- |
21.40 | |||
CLatam AS Uruguay (“CLatam”) |
- |
24.97 |
- |
24.97 | |||
Cdiscount Colombia S.A.S (“CDiscount Colombia”) |
- |
18.20 |
- |
18.20 | |||
C Distribution Thailand Ltd. (“C Distribution Thailand”) |
- |
14.98 |
- |
14.98 | |||
E-Cavi Ltd Hong Kong (“E-Cavi”) |
- |
17.12 |
- |
17.12 | |||
Cdiscount Vietnam Co Ltd. (“CDiscount Vietnam”) |
- |
17.12 |
- |
17.12 | |||
Cnova France SAS (“CNova France”) |
- |
35.73 |
- |
35.73 | |||
Cdiscount Côte d'Ivoire SAS Ivory Coast (“CDiscount Côte”) (**) |
- |
30.32 |
- |
- | |||
Cdiscount Sénégal SAS (“CDiscount Sénégal”) (**) |
- |
30.32 |
- |
- | |||
Cdiscount Panama S.A. (CDiscount Panama”) (**) |
- |
24.97 |
- |
- | |||
Cdiscount Cameroun SAS (“CDiscount Cameroun”) (**) |
- |
30.32 |
- |
- | |||
Ecdiscoc Comercializadora S.A.(Cdiscount Ecuador) (“Ecdiscoc Comercializadora”) (**) |
- |
24.96 |
- |
- | |||
Cdiscount Uruguay S.A. (“CDiscount Uruguay”) (**) |
- |
24.97 |
- |
- | |||
Monconerdeco.com (Cdiscount Moncorner Deco) (“Monconerdeco.com”) (**) |
- |
26.92 |
- |
- | |||
Cdiscount Moncorner (“CDiscount Moncorner”) (**) |
- |
35.52 |
- |
- | |||
3W SAS (“3W”) (**) |
- |
35.52 |
- |
- | |||
3W Santé SAS (“3W Santé”) (**) |
- |
32.86 |
- |
- |
(*) Excluding treasury shares
(**) Companies consolidated into subsidiary Cdiscount, with no effects on the financial statements.
29
(FREE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
Companhia Brasileira de Distribuição
Notes to the interim financial information
June 30, 2015
(In millions of Brazilian reais, unless otherwise stated)
3. Basis of consolidation – Continued
3.1. Interest in subsidiaries and associates – Continued
Direct and indirect equity interests - % | |||||||
6.30.2015 |
12.31.2014 | ||||||
Companies |
Company |
Indirect interest |
Company |
Indirect interest | |||
Subsidiaries |
|||||||
Via Varejo S.A. (“Via Varejo”) |
43.35 |
- |
43.35 |
- | |||
Indústria de Móveis Bartira Ltda. (“Bartira”) |
- |
43.35 |
- |
43.35 | |||
VVLOG Logistica Ltda. (PontoCred Negócio de Varejo Ltda.) (“VVLOG Logística”) |
- |
43.35 |
- |
43.35 | |||
Globex Adm e Serviços Ltda. (“Globex Adm”) |
- |
43.35 |
- |
43.35 | |||
Lake Niassa Empreend. e Participações Ltda. (“Lake Niassa”) |
- |
43.35 |
- |
43.35 | |||
Globex Adm. Consórcio Ltda. (“Globex Adm. Consórcio”) |
- |
43.35 |
- |
43.35 | |||
Associates |
|||||||
Financeira Itaú CBD S/A Crédito, Financiamento e Investimento |
- |
41.93 |
- |
41.93 | |||
Banco Investcred Unibanco S.A. (“BINV”) |
- |
21.67 |
- |
21.67 | |||
FIC Promotora de Vendas Ltda. |
- |
41.93 |
- |
41.93 |
In the individual interim financial information, equity interests are calculated considering the percentage held by GPA or its subsidiaries. In the consolidated Interim financial information, the Company fully consolidates all its subsidiaries, keeping noncontrolling interests in a specific line item in shareholders’ equity.
3.2. Associates – BINV and FIC
Investments are accounted under the equity method because these associates are entities over which the Company exercises significant influence, but not control, since (a) it is a party to the shareholders’ agreement, appointing certain officers and having veto rights in certain relevant decisions; and (b) the power over the operating and financial decisions of BINV and FIC is held by Banco Itaú Unibanco S.A (“Itaú Unibanco”).
FIC’s summarized interim financial information is as follows:
|
FIC | |
|
6.30.2015 |
12.31.2014 |
|
| |
Current assets |
3,755 |
3,815 |
Noncurrent assets |
42 |
35 |
Total assets |
3,797 |
3,850 |
|
| |
Current liabilities |
2,786 |
2,963 |
Noncurrent liabilities |
13 |
15 |
Shareholders’ equity |
998 |
872 |
Total liabilities and shareholders’ equity |
3,797 |
3,850 |
|
|
|
Statement of income: |
6.30.2015 |
6.30.2014 |
Revenues |
552 |
499 |
Operating income |
216 |
179 |
Net income for the period |
126 |
100 |
For the purposes of measurement of the investment in this associate, the special goodwill reserve recorded by FIC should be deducted from its shareholders’ equity, since it is Itaú Unibanco’s (controlling shareholder) exclusive right.
30
(FREE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
Companhia Brasileira de Distribuição
Notes to the interim financial information
June 30, 2015
(In millions of Brazilian reais, unless otherwise stated)
4. Significant accounting policies
Except for the item mentioned below, the significant accounting policies adopted by the Company in the preparation of the individual and consolidated interim financial information are consistent with those adopted and disclosed in Note 4 to the financial statements for the year ended December 31, 2014 dated February 12, 2015 and therefore should be read in conjunction with those annual financial statements.
4.1. Present value adjustment of assets and liabilities
Until 2014, Company recorded the adjustment to presente value (“PVA”) over the credit card receivables without interest, even considering that receivables were not long term (in average due in 4 months) and the impacts not significant on the short term. The reversal of the adjustment recorded was made in the net sales, once the financing to clients is part of the Company´s business. In 2015, the accounting practice of recording PVA over the short-term credit card receivables was discontinued, because of its immateriality on quarterly and annual financial statements, high cost to control and consequent irrelevance for understanding Company’s operation.Theses balances on December 31, 2014, were R$6.
The long term assets and liabilities continue to be adjusted, considering the contractual cash flows and respective interest rate, implicit or explicit.
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, 2014 disclosed on February 12, 2015, there are no significant effect to the Company.
Except for standards “IFRS 15 – Revenue from contracts with customers” and “IFRS 16 – Leases” which impacts are under analisys by Company. In relation to IFRS 16 there are expected relevant impacts in the financial statements.
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 six-month period ended June 30, 2015 were the same as those adopted in the individual and consolidated financial statements for the year ended December 31, 2014 dated February 12, 2015 and therefore should be read in conjunction with those annual financial statements, except for the impairment test, as described in notes 15 and 16.
7. Cash and cash equivalents
31
(FREE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
Companhia Brasileira de Distribuição
Notes to the interim financial information
June 30, 2015
(In millions of Brazilian reais, unless otherwise stated)
The detailed information on cash and cash equivalents was presented in the annual financial statements for 2014, in note 7.
|
|
Parent Company |
Consolidated | |||
|
Rate |
6.30.2015 |
12.31.2014 |
|
6.30.2015 |
12.31.2014 |
|
|
|
|
| ||
Cash and banks - Brazil |
47 |
131 |
156 |
384 | ||
Cash and banks - Abroad |
(*) |
- |
- |
65 |
368 | |
Financial investments – Brazil |
(**) |
975 |
2,792 |
6,325 |
9,761 | |
Financial investments - Abroad |
1% p.y.(*) |
- |
- |
265 |
636 | |
1,022 |
2,923 |
6,811 |
11,149 |
(*) From the total cash and banks of R$ 65, R$ 22, is deposited in the Panama in United States dollars, the other part and financial investments – abroad, that are in euros, are due to companies that form part of e-commerce segment, located abroad.
(**) Financial investments as at June 30, 2015 refer basically to repurchase agreements, yielding a weighted average rate equivalent to 101.21% of the Interbank Deposit Certificate (“CDI”) and redeemable in terms of less than 90 days as of investment date.
8. Trade receivables
The detailed information on trade receivables was presented in the annual financial statements for 2014, in note 8.
|
Parent Company |
Consolidated | |||
|
6.30.2015 |
12.31.2014 |
6.30.2015 |
12.31.2014 | |
|
|
|
Restated |
Restated | |
|
|
|
|
|
|
Credit card companies (note 8.1) |
28 |
57 |
158 |
191 | |
Sales vouchers |
42 |
75 |
236 |
169 | |
Consumer finance - CDCI (note 8.2) |
- |
- |
1,987 |
2,268 | |
Trade receivable from cash and carry customers |
- |
- |
191 |
316 | |
Private label credit card |
17 |
20 |
17 |
20 | |
Receivables from related parties (note 12.2) |
82 |
115 |
59 |
28 | |
Estimated loss on doubtful accounts (note 8.3) |
- |
- |
(342) |
(344) | |
Receivables from suppliers |
5 |
36 |
142 |
256 | |
Extended warranty |
- |
- |
|
169 |
237 |
Other trade receivables from customers |
1 |
2 |
19 |
35 | |
Current |
175 |
305 |
2,636 |
3,176 | |
Consumer finance – CDCI (note 8.2) |
- |
- |
87 |
115 | |
Estimated losses on doubtful accounts (note 8.3) |
- |
- |
(9) |
(10) | |
Noncurrent |
- |
- |
78 |
105 | |
175 |
305 |
2,714 |
3,281 |
8.1. Credit card companies
The Company and its subsidiaries sell credit card receivables to banks or credit card companies in order to strengthen their working capital, without right of subrogation or related obligation.
8. Trade receivables – Continued
32
(FREE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
Companhia Brasileira de Distribuição
Notes to the interim financial information
June 30, 2015
(In millions of Brazilian reais, unless otherwise stated)
8.2. Consumer finance– CDCI – Via Varejo
Refers to direct consumer credit through an intervening party (CDCI), which can be paid in up to 24 installments, however, the most frequent term is less than 12 months.
Via Varejo maintains agreements with financial institutions where it is designated as the intervening party of these operations (see note 18).
8.3. Estimated losses on doubtful accounts
|
Parent Company |
|
Consolidated | ||
|
6.30.2015 |
6.30.2014 |
6.30.2015 |
6.30.2014 | |
|
|
|
|
Restated |
Restated |
|
|||||
At the beginning of the period |
- |
(3) |
|
(354) |
(239) |
Loss/reversal in the period |
- |
3 |
|
(258) |
(217) |
Write-off of receivables |
- |
- |
|
268 |
214 |
Exchange rate changes |
- |
- |
|
(7) |
- |
At the end of the period |
- |
- |
|
(351) |
(242) |
|
|
|
|
| |
Current |
- |
- |
|
(342) |
(233) |
Noncurrent |
- |
- |
|
(9) |
(9) |
Below is the aging list of consolidated gross receivables, by maturity period:
|
|
|
Past-due receivables – Consolidated | |||
|
Total |
Falling due |
<30 days |
30-60 days |
61-90 days |
>90 days |
|
|
|
|
|
| |
6.30.2015 - restated |
3,065 |
2,426 |
200 |
107 |
93 |
239 |
12.31.2014 - restated |
3,635 |
3,199 |
141 |
60 |
39 |
196 |
33
(FREE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
Companhia Brasileira de Distribuição
Notes to the interim financial information
June 30, 2015
(In millions of Brazilian reais, unless otherwise stated)
9. Other receivables
The detailed information on other receivables was presented in the annual financial statements for 2014, in note 9.
|
Parent Company |
|
Consolidated | ||
|
6.30.2015 |
12.31.2014 |
|
6.30.2015 |
12.31.2014 |
|
Restated |
Restated | |||
|
|
|
|
|
|
Receivables from sale of fixed assets |
15 |
11 |
35 |
45 | |
Supplier receivables |
- |
- |
25 |
30 | |
Advances to suppliers |
- |
- |
12 |
11 | |
Rental advances |
12 |
14 |
12 |
14 | |
Receivables from Audax |
7 |
7 |
13 |
13 | |
Amounts to be reimbursed |
33 |
29 |
129 |
108 | |
Rental receivable |
46 |
38 |
64 |
51 | |
Receivable from Paes Mendonça |
- |
- |
532 |
532 | |
Receivable from sale of companies |
52 |
54 |
52 |
54 | |
Other |
2 |
4 |
55 |
36 | |
167 |
157 |
929 |
894 | ||
Current |
93 |
75 |
303 |
258 | |
Noncurrent |
74 |
82 |
626 |
636 |
10. Inventories
The detailed information on inventories was presented in the annual financial statements for 2014, in note 10.
|
Parent Company |
|
Consolidated | ||
|
6.30.2015 |
12.31.2014 |
6.30.2015 |
12.31.2014 | |
|
|
|
|
Restated |
Restated |
|
|
|
|
||
Stores |
1,467 |
1,510 |
3,825 |
4,089 | |
Distribution centers |
836 |
987 |
4,300 |
4,366 | |
Real estate inventories under construction |
- |
- |
168 |
172 | |
Estimed losses on obsolescence and breakage (note 10.1) |
(8) |
(10) |
(81) |
(91) | |
2,295 |
2,487 |
8,212 |
8,536 | ||
Current |
2,295 |
2,487 |
8,212 |
8,364 | |
Noncurrent |
- |
- |
- |
172 |
10.1.Estimated losses on obsolescence and breakage
Parent Company |
Consolidated | ||||
6.30.2015 |
6.30.2014 |
|
6.30.2015 |
6.30.2014 | |
|
|
|
|
Restated |
|
|
|||||
At the beginning of the period |
(10) |
(13) |
(91) |
(52) | |
Additions |
(3) |
(2) |
(30) |
(12) | |
Write-offs / reversals |
5 |
9 |
40 |
14 | |
At the end of the period |
(8) |
(6) |
(81) |
(50) |
The noncurrent inventories amount was reclassified to current considering the delivering date of real state projects(Thera Faria Lima Pinheiros, Figue, Classic and Carpe Diem.
34
(FREE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
Companhia Brasileira de Distribuição
Notes to the interim financial information
June 30, 2015
(In millions of Brazilian reais, unless otherwise stated)
11. Recoverable taxes
The detailed information on recoverable taxes was presented in the annual financial statements for 2014, in note 11.
|
Parent Company |
|
Consolidated | ||
6.30.2015 |
12.31.2014 |
6.30.2015 |
12.31.2014 | ||
|
|
|
|
Restated |
Restated |
Current |
|
|
|||
State value-added tax on sales and services – ICMS (note 11.1) |
79 |
90 |
590 |
590 | |
Social Integration Program/ Tax for Social Security Financing-PIS/COFINS |
6 |
9 |
68 |
54 | |
Income Tax on Financial investments |
14 |
3 |
32 |
20 | |
Income Tax and Social Contribution |
9 |
3 |
44 |
12 | |
Social Security Contribution - INSS |
24 |
- |
45 |
- | |
Value-Added Tax - France |
- |
- |
121 |
85 | |
Others |
- |
- |
87 |
46 | |
Total current |
132 |
105 |
987 |
807 | |
Noncurrent |
|||||
ICMS (note 11.1) |
415 |
319 |
2,029 |
1,685 | |
PIS/COFINS |
- |
- |
322 |
308 | |
INSS |
86 |
73 |
156 |
147 | |
Total noncurrent |
501 |
392 |
2,507 |
2,140 | |
Total |
633 |
497 |
3,494 |
2,947 |
11.1.ICMS is expected to be realized as follows:
In |
Parent Company |
Consolidated |
|
|
Restated |
Up to one year |
79 |
590 |
2017 |
73 |
849 |
2018 |
69 |
578 |
2019 |
69 |
384 |
2020 |
56 |
60 |
2021 |
85 |
90 |
After 2022 |
63 |
68 |
|
494 |
2,619 |
Company’s management reviewed the expected future realization of ICMS using the same premises as of December 31, 2014 including changes occurred in the six-month period ended June 30, 2015.
There were no events os circumstances in six-month period ended June 30, 2015 incating the need for modifying the expected future realization of ICMS balances.
35
(FREE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
Companhia Brasileira de Distribuição
Notes to the interim financial information
June 30, 2015
(In millions of Brazilian reais, unless otherwise stated)
12. Related parties
11.
12.
12.1.Management and Support Comitees compensation
The expenses related to management compensation (officers appointed pursuant to the Bylaws including members of the Board of Directors and the related support comittees) recorded in the Company’s statement of income for the periods ended June 30, were as follows:
Base salary |
Variable compensation |
Stock option plan |
Total | ||||||||
2015 |
2014 |
2015 |
2014 |
2015 |
2014 |
2015 |
2014 | ||||
Board of directors (*) |
2 |
2 |
- |
- |
- |
- |
2 |
2 | |||
Executive officers |
13 |
30 |
12 |
10 |
2 |
2 |
27 |
42 | |||
15 |
32 |
12 |
10 |
2 |
2 |
29 |
44 |
(*) 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.
36
(FREE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
Companhia Brasileira de Distribuição
Notes to the interim financial information
June 30, 2015
(In millions of Brazilian reais, unless otherwise stated)
12. Related parties – Continued
12.2.Balances and transactions with related parties.
The detailed information on related parties was presented in the annual financial statements for 2014, in note 12.
Parent company | ||||||||||||||||||||
Balances |
Transactions | |||||||||||||||||||
Trade receivables |
|
Other assets |
|
Trade payables |
|
Other liabilities |
|
Sales |
|
Purchases |
|
Revenues | ||||||||
2015 |
2014 |
2015 |
2014 |
2015 |
2014 |
2015 |
2014 |
2015 |
2014 |
2015 |
2014 |
2015 |
2014 | |||||||
Controlling shareholders |
||||||||||||||||||||
Casino |
- |
- |
- |
- |
1 |
2 |
29 |
19 |
- |
- |
- |
- |
(45) |
(12) | ||||||
Wilkes Participações |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
(1) | ||||||
Euris Societé par Actions Simplifiée |
- |
- |
- |
- |
- |
- |
2 |
1 |
- |
- |
- |
- |
(3) |
- | ||||||
Subsidiaries |
||||||||||||||||||||
Novasoc Comercial |
- |
- |
- |
- |
- |
- |
2 |
- |
- |
114 |
- |
2 |
1 |
3 | ||||||
Sé Supermecados |
41 |
52 |
- |
- |
2 |
3 |
1,467 |
1,417 |
239 |
105 |
4 |
1 |
11 |
3 | ||||||
Sendas Distribuidora |
40 |
60 |
223 |
182 |
22 |
39 |
- |
- |
174 |
168 |
122 |
133 |
54 |
21 | ||||||
Barcelona |
1 |
2 |
56 |
17 |
3 |
9 |
- |
- |
- |
- |
- |
- |
- |
- | ||||||
Via Varejo |
- |
- |
- |
- |
1 |
2 |
266 |
299 |
- |
- |
- |
- |
(57) |
(33) | ||||||
VVLOG Logística |
- |
- |
- |
- |
- |
- |
1 |
1 |
- |
- |
- |
- |
- |
(1) | ||||||
Nova Pontocom |
- |
- |
144 |
123 |
- |
- |
- |
2 |
- |
- |
- |
- |
17 |
17 | ||||||
Xantocarpa |
- |
- |
5 |
1 |
- |
1 |
- |
- |
- |
- |
- |
- |
- |
- | ||||||
GPA M&P |
- |
- |
3 |
1 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- | ||||||
GPA Logistica |
- |
- |
23 |
23 |
15 |
20 |
- |
- |
- |
- |
- |
- |
- |
- | ||||||
Posto Duque - Salim Maluf |
- |
- |
5 |
4 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- | ||||||
Posto GPA - Santo André |
- |
- |
1 |
1 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- | ||||||
Posto GPA - Império |
- |
- |
4 |
3 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- | ||||||
Posto Duque - Lapa |
- |
- |
1 |
1 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- | ||||||
Posto GPA - Ciara |
- |
- |
2 |
2 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- | ||||||
Others |
- |
1 |
1 |
- |
- |
- |
4 |
1 |
- |
- |
- |
- |
- |
- | ||||||
Subtotal |
82 |
115 |
468 |
358 |
44 |
76 |
1,771 |
1,740 |
413 |
387 |
126 |
136 |
(22) |
(3) |
37
(FREE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
Companhia Brasileira de Distribuição
Notes to the interim financial information
June 30, 2015
(In millions of Brazilian reais, unless otherwise stated)
12. Related parties – Continued
12.2.Balances and transactions with related parties - Continued
Parent company | ||||||||||||||||||||
Balances |
Transactions | |||||||||||||||||||
Trade receivables |
Other assets |
Trade payables |
Other liabilities |
Sales |
Purchases |
Revenues | ||||||||||||||
2015 |
2014 |
2015 |
2014 |
2015 |
2014 |
2015 |
2014 |
2015 |
2014 |
2015 |
2014 |
2015 |
2014 | |||||||
Associates |
||||||||||||||||||||
FIC |
- |
- |
12 |
- |
5 |
7 |
- |
11 |
- |
- |
20 |
14 | ||||||||
Other related parties |
||||||||||||||||||||
Management of Nova Pontocom |
- |
- |
35 |
39 |
- |
- |
- |
- |
- |
- |
2 |
2 | ||||||||
Instituto Grupo Pão de Açúcar |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
(4) |
(3) | ||||||||
Greenyellow do Brasil Energia e Serviços Ltda |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
(2) |
- | ||||||
Others |
- |
- |
3 |
1 |
- |
- |
- |
- |
- |
- |
(2) |
- | ||||||||
Subtotal |
- |
- |
50 |
40 |
5 |
7 |
- |
11 |
- |
- |
- |
- |
14 |
13 | ||||||
Total |
82 |
115 |
518 |
398 |
49 |
83 |
1,771 |
1,751 |
413 |
387 |
126 |
136 |
(8) |
10 |
38
(FREE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
Companhia Brasileira de Distribuição
Notes to the interim financial information
June 30, 2015
(In millions of Brazilian reais, unless otherwise stated)
12. Related parties – Continued
12.2.Balances and transactions with related parties – Continued
Consolidated | ||||||||||||||
Balances |
Transactions | |||||||||||||
Trade receivables |
|
Other assets |
|
Trade payables |
|
Other liabilities |
|
Revenues | ||||||
2015 |
2014 |
2015 |
2014 |
2015 |
2014 |
2015 |
2014 |
2015 |
2014 | |||||
Controlling shareholder |
||||||||||||||
Casino |
23 |
- |
- |
- |
90 |
2 |
81 |
104 |
(59) |
(12) | ||||
Wilkes Participações |
- |
- |
- |
- |
- |
- |
- |
- |
(1) |
(1) | ||||
Euris Societé par Actions Simplifiée |
- |
- |
- |
- |
- |
- |
1 |
1 |
- |
- | ||||
Casino subsidiaries (note 12.3) |
||||||||||||||
Casino France - Cash Pool |
- |
- |
- |
- |
- |
- |
- |
50 |
- |
- | ||||
Casino Finance International S.A. (Polca borrowings) (i) |
- |
- |
- |
- |
- |
- |
1,177 |
12 |
(1) |
- | ||||
C´est chez vous Societé en Nom Collectif |
3 |
- |
- |
- |
18 |
26 |
- |
26 |
(25) |
- | ||||
EMC Distribution Societé par Actions Simplifiée |
- |
- |
- |
- |
34 |
- |
- |
15 |
(87) |
- | ||||
Almacenes Exito S.A. (Exito) |
2 |
28 |
- |
- |
46 |
- |
- |
4 |
(32) |
- | ||||
Easydis Societé par Actions Simplifiée |
- |
- |
- |
- |
48 |
55 |
- |
- |
(78) |
- | ||||
Big C Supercenter S.A. |
2 |
- |
- |
2 |
17 |
(4) |
- | |||||||
Others |
29 |
- |
- |
- |
2 |
- |
10 |
9 |
71 |
- | ||||
Associates |
||||||||||||||
FIC |
- |
- |
25 |
8 |
6 |
9 |
- |
14 |
12 |
9 | ||||
Other related parties |
||||||||||||||
Casas Bahia Comercial Ltda |
- |
- |
294 |
263 |
- |
- |
- |
26 |
(129) |
(125) | ||||
Management Nova Pontocom |
- |
- |
35 |
38 |
- |
- |
- |
- |
2 |
2 | ||||
Instituto Grupo Pão de Açúcar |
- |
- |
- |
- |
- |
- |
- |
- |
(4) |
(3) | ||||
Viaw Consultoria Ltda |
- |
- |
- |
- |
- |
- |
- |
- |
(2) |
(2) | ||||
Others |
- |
- |
3 |
4 |
- |
- |
- |
- |
- |
- | ||||
Total |
59 |
28 |
357 |
313 |
246 |
92 |
1,286 |
261 |
(337) |
(132) |
39
(FREE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
Companhia Brasileira de Distribuição
Notes to the interim financial information
June 30, 2015
(In millions of Brazilian reais, unless otherwise stated)
12. Related parties – Continued
12.3.Balances with Casino Group companies:
(i) Polca: Casino Group entity that has a cash centralization agreement, in Euro, with Cdiscount Group entities. This balance yields EONIA (Euro Overnight Index Average), plus 0.5% per year.
40
(FREE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
Companhia Brasileira de Distribuição
Notes to the interim financial information
June 30, 2015
(In millions of Brazilian reais, unless otherwise stated)
13. Investments
The detailed information on investments was presented in the annual financial statements for 2014, in note 13.
13.1.Breakdown of investments
|
Parent Company | |||||||||||||
Sé |
Sendas |
Novasoc |
Via Varejo |
Nova Pontocom |
NCB (*) |
Luxco |
Barcelona |
Bellamar |
GPA M&P |
API SPE |
Others |
Total | ||
Balances at 12.31.2014 – restated |
2,806 |
1,709 |
144 |
1,862 |
83 |
507 |
6 |
690 |
286 |
178 |
- |
17 |
8,288 | |
Share of profit(loss) of subsidiaries and associates – restated |
11 |
69 |
- |
108 |
(55) |
(6) |
(20) |
22 |
45 |
11 |
- |
3 |
188 | |
Dividends |
- |
(416) |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
(416) | |
Stock option |
- |
- |
- |
2 |
- |
- |
- |
1 |
- |
- |
- |
- |
3 | |
Other transactions (**) – restated |
- |
- |
- |
(3) |
(5) |
- |
(2) |
- |
- |
- |
- |
- |
(10) | |
Balances at 6.30.2015 – restated |
2,817 |
1,362 |
144 |
1,969 |
23 |
501 |
(16) |
713 |
331 |
189 |
- |
20 |
8,053 | |
|
|
|||||||||||||
Balances at 12.31.2013 – restated |
2,785 |
1,551 |
127 |
1,534 |
(27) |
475 |
- |
741 |
233 |
154 |
16 |
101 |
7,690 | |
Share of profit(loss) of subsidiaries and associates – restated |
4 |
72 |
6 |
135 |
(79) |
(15) |
- |
26 |
35 |
- |
- |
(5) |
179 | |
Stock option |
- |
- |
- |
- |
- |
- |
- |
1 |
- |
- |
- |
- |
1 | |
Other transactions - restated |
- |
- |
- |
5 |
- |
- |
- |
- |
- |
- |
- |
- |
5 | |
Balances at 6.30.2014 - restated |
2,789 |
1,623 |
133 |
1,674 |
(106) |
460 |
- |
768 |
268 |
154 |
16 |
96 |
7,875 | |
(*) In the case of NCB, the investment amount refers to the effects of the fair value measurements of the business combination. For Via Varejo, the fair value effects were considered together with the accounting investment held in this subsidiary.
(**) Includes the effects of the exchange rate changes on translation of the foreign subsidiaries’ financial information of Nova Pontocom and Luxco.
41
(FREE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
Companhia Brasileira de Distribuição
Notes to the interim financial information
June 30, 2015
(In millions of Brazilian reais, unless otherwise stated)
13. Investments – Continued
13.1.Breakdown of investments – Continued
|
Consolidated | |||
|
FIC |
BINV |
Other |
Total |
Balances at 12.31.2014 |
373 |
21 |
7 |
401 |
Share of profit (loss) of subsidiaries and associates |
63 |
(1) |
- |
62 |
Write-offs |
- |
- |
(6) |
(6) |
Balances at 6.30.2015 |
436 |
20 |
1 |
457 |
Balances at 12.31.2013 |
290 |
19 |
1 |
310 |
Share of profit (loss) of subsidiaries and associates |
48 |
1 |
- |
49 |
Balances at 6.30.2014 |
338 |
20 |
1 |
359 |
14. Business combination
The detailed information on business combination was presented in the annual financial statements for 2014, in note 14.There were no business combination for the six-month period ended June 30, 2015.
42
(FREE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
Companhia Brasileira de Distribuição
Notes to the interim financial information
June 30, 2015
(In millions of Brazilian reais, unless otherwise stated)
15. Property and equipment
Parent Company | ||||||
Balance at 12.31.2014 |
Additions |
Depreciation |
Write-offs |
Transfers |
Balance at 6.30.2015 | |
Land |
1,213 |
7 |
- |
(7) |
6 |
1,219 |
Buildings |
1,853 |
2 |
(30) |
- |
- |
1,825 |
Leasehold improvements |
1,635 |
5 |
(64) |
(6) |
127 |
1,697 |
Machinery and equipment |
806 |
116 |
(73) |
(7) |
(1) |
841 |
Facilities |
161 |
6 |
(9) |
(1) |
3 |
160 |
Furniture and fixtures |
312 |
48 |
(23) |
(1) |
- |
336 |
Vehicles |
17 |
4 |
(2) |
(2) |
- |
17 |
Construction in progress |
65 |
136 |
- |
- |
(134) |
67 |
Other |
38 |
14 |
(8) |
- |
(4) |
40 |
Total |
6,100 |
338 |
(209) |
(24) |
(3) |
6,202 |
Finance lease |
||||||
IT equipment |
7 |
5 |
(2) |
- |
- |
10 |
Buildings |
18 |
- |
- |
- |
- |
18 |
25 |
5 |
(2) |
- |
- |
28 | |
Total |
6,125 |
343 |
(211) |
(24) |
(3) |
6,230 |
Parent Company | ||||||
Balance at 12.31.2013 |
Additions |
Depreciation |
Write-offs |
Transfers |
Balance at 6.30.2014 | |
Land |
1,198 |
- |
- |
- |
- |
1,198 |
Buildings |
1,929 |
1 |
(29) |
(1) |
- |
1,900 |
Leasehold improvements |
1,514 |
1 |
(54) |
(4) |
129 |
1,586 |
Machinery and equipment |
766 |
69 |
(67) |
(5) |
- |
763 |
Facilities |
156 |
6 |
(8) |
- |
7 |
161 |
Furniture and fixtures |
293 |
21 |
(20) |
(1) |
- |
293 |
Vehicles |
18 |
4 |
(2) |
(2) |
- |
18 |
Construction in progress |
131 |
80 |
- |
- |
(135) |
76 |
Other |
38 |
5 |
(6) |
- |
(1) |
36 |
Total |
6,043 |
187 |
(186) |
(13) |
- |
6,031 |
Financel lease |
||||||
IT equipment |
12 |
- |
(3) |
- |
- |
9 |
Buildings |
20 |
- |
(1) |
- |
- |
19 |
32 |
- |
(4) |
- |
- |
28 | |
Total |
6,075 |
187 |
(190) |
(13) |
- |
6,059 |
43
(FREE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
Companhia Brasileira de Distribuição
Notes to the interim financial information
June 30, 2015
(In millions of Brazilian reais, unless otherwise stated)
15. Property and equipment - Continued
|
Parent Company | |||||||
Balance at 6.30.2015 |
Balance at 12.31.2014 | |||||||
Cost |
Accumulated depreciation |
Net |
Cost |
Accumulated depreciation |
Net | |||
Land |
1,219 |
- |
1,219 |
1,213 |
- |
1,213 | ||
Buildings |
2,756 |
(931) |
1,825 |
2,754 |
(901) |
1,853 | ||
Leasehold improvements |
2,977 |
(1,280) |
1,697 |
2,873 |
(1,238) |
1,635 | ||
Machinery and equipment |
1,888 |
(1,047) |
841 |
1,842 |
(1,036) |
806 | ||
Facilities |
381 |
(221) |
160 |
384 |
(223) |
161 | ||
Furniture and fixtures |
759 |
(423) |
336 |
721 |
(409) |
312 | ||
Vehicles |
28 |
(11) |
17 |
27 |
(10) |
17 | ||
Construction in progress |
67 |
- |
67 |
65 |
- |
65 | ||
Other |
114 |
(74) |
40 |
105 |
(67) |
38 | ||
10,189 |
(3,987) |
6,202 |
9,984 |
(3,884) |
6,100 | |||
Finance lease |
||||||||
IT equipment |
37 |
(27) |
10 |
32 |
(25) |
7 | ||
Buildings |
34 |
(16) |
18 |
34 |
(16) |
18 | ||
71 |
(43) |
28 |
66 |
(41) |
25 | |||
Total |
10,260 |
(4,030) |
6,230 |
10,050 |
(3,925) |
6,125 |
44
(FREE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
Companhia Brasileira de Distribuição
Notes to the interim financial information
June 30, 2015
(In millions of Brazilian reais, unless otherwise stated)
15. Property and equipment - Continued
Consolidated | |||||||
Balance at 12.31.2014 |
Additions |
Depreciation |
Write-offs |
Transfers |
Exchange rate changes |
Balance at 6.30.2015 | |
Land |
1,449 |
7 |
- |
(7) |
6 |
- |
1,455 |
Buildings |
2,047 |
15 |
(34) |
- |
- |
- |
2,028 |
Leasehold improvements |
3,182 |
117 |
(114) |
(8) |
218 |
- |
3,395 |
Machinery and equipment |
1,605 |
203 |
(150) |
(20) |
14 |
- |
1,652 |
Facilities |
381 |
26 |
(21) |
(1) |
10 |
1 |
396 |
Furniture and fixtures |
601 |
85 |
(42) |
(6) |
9 |
1 |
648 |
Vehicles |
121 |
6 |
(6) |
(7) |
1 |
- |
115 |
Construction in progress |
166 |
251 |
- |
(2) |
(249) |
- |
166 |
Other |
73 |
28 |
(14) |
- |
(5) |
- |
82 |
Total |
9,625 |
738 |
(381) |
(51) |
4 |
2 |
9,937 |
Finance lease |
|||||||
Equipment |
16 |
- |
(2) |
- |
- |
- |
14 |
IT equipment |
26 |
24 |
(9) |
- |
- |
- |
41 |
Facilities |
1 |
- |
- |
- |
- |
- |
1 |
Furniture and fixtures |
7 |
- |
- |
- |
- |
- |
7 |
Vehicles |
1 |
- |
- |
- |
- |
- |
1 |
Buildings |
23 |
- |
(1) |
- |
- |
- |
22 |
74 |
24 |
(12) |
- |
- |
- |
86 | |
Total |
9,699 |
762 |
(393) |
(51) |
4 |
2 |
10,023 |
Consolidated | ||||||
Balance at 12.31.2013 |
Additions |
Depreciation |
Write-offs |
Transfers |
Balance at 6.30.2014 | |
Land |
1,412 |
7 |
- |
- |
(1) |
1,418 |
Buildings |
2,017 |
14 |
(32) |
(1) |
63 |
2,061 |
Leasehold improvements |
2,787 |
99 |
(96) |
(4) |
118 |
2,904 |
Machinery and equipment |
1,446 |
122 |
(132) |
(7) |
43 |
1,472 |
Facilities |
326 |
33 |
(18) |
- |
10 |
351 |
Furniture and fixtures |
526 |
44 |
(35) |
(1) |
(2) |
532 |
Vehicles |
166 |
6 |
(9) |
(19) |
- |
144 |
Construction in progress |
209 |
179 |
- |
(1) |
(231) |
156 |
Other |
67 |
10 |
(11) |
- |
(1) |
65 |
Total |
8,956 |
514 |
(333) |
(33) |
(1) |
9,103 |
Finance lease |
||||||
Equipment |
20 |
- |
(2) |
- |
- |
18 |
IT equipment |
43 |
- |
(9) |
- |
- |
34 |
Facilities |
1 |
- |
- |
- |
- |
1 |
Furniture and fixtures |
8 |
- |
(1) |
- |
- |
7 |
Vehicles |
1 |
- |
- |
- |
- |
1 |
Buildings |
24 |
- |
(1) |
- |
- |
23 |
97 |
- |
(13) |
- |
- |
84 | |
Total |
9,053 |
514 |
(346) |
(33) |
(1) |
9,187 |
45
(FREE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
Companhia Brasileira de Distribuição
Notes to the interim financial information
June 30, 2015
(In millions of Brazilian reais, unless otherwise stated)
15. Property and equipment – Continued
|
Consolidated | |||||||
Balance at 6.30.2015 |
Balance at 12.31.2014 | |||||||
Cost |
Accumulated depreciation |
Net |
Cost |
Accumulated depreciation |
Net | |||
Land |
1,455 |
- |
1,455 |
1,449 |
- |
1,449 | ||
Buildings |
3,027 |
(999) |
2,028 |
3,013 |
(966) |
2,047 | ||
Leasehold improvements |
5,225 |
(1,830) |
3,395 |
4,929 |
(1,747) |
3,182 | ||
Machinery and equipment |
3,315 |
(1,663) |
1,652 |
3,191 |
(1,586) |
1,605 | ||
Facilities |
744 |
(348) |
396 |
722 |
(341) |
381 | ||
Furniture and fixtures |
1,253 |
(605) |
648 |
1,171 |
(570) |
601 | ||
Vehicles |
171 |
(56) |
115 |
179 |
(58) |
121 | ||
Construction in progress |
166 |
- |
166 |
166 |
- |
166 | ||
Other |
207 |
(125) |
82 |
188 |
(115) |
73 | ||
15,563 |
(5,626) |
9,937 |
15,008 |
(5,383) |
9,625 | |||
Finance lease |
||||||||
Equipment |
36 |
(22) |
14 |
36 |
(20) |
16 | ||
IT equipment |
199 |
(158) |
41 |
174 |
(148) |
26 | ||
Facilities |
2 |
(1) |
1 |
2 |
(1) |
1 | ||
Furniture and fixtures |
16 |
(9) |
7 |
15 |
(8) |
7 | ||
Vehicles |
1 |
- |
1 |
2 |
(1) |
1 | ||
Buildings |
43 |
(21) |
22 |
44 |
(21) |
23 | ||
297 |
(211) |
86 |
273 |
(199) |
74 | |||
Total |
15,860 |
(5,837) |
10,023 |
15,281 |
(5,582) |
9,699 |
15.1. Capitalized borrowing costs
The consolidated borrowing costs for the six-month period ended June 30, 2015 were R$9 (R$5 for the six-month period ended June 30, 2014). The rate used to determine the borrowing costs eligible for capitalization was 104.72% of the CDI (105.8% of the CDI for the period ended June 30, 2014), corresponding to the effective interest rate on the Company’s borrowings.
15.2. Additions to property and equipment
Parent Company |
Consolidated | |||
6.30.2015 |
06.30.2014 |
6.30.2015 |
06.30.2014 | |
Additions |
343 |
187 |
762 |
514 |
Finance lease |
(14) |
- |
(24) |
- |
Capitalized interest |
(5) |
(4) |
(9) |
(5) |
Property and equipment financing - Additions |
(297) |
(6) |
(367) |
(6) |
Property and equipment financing - Payments |
317 |
- |
393 |
- |
Total |
344 |
177 |
755 |
503 |
15.3. Other information
As at June 30, 2015, the Company and its subsidiaries recorded in cost of sales and services the amount of R$23 (R$20 as at June 30, 2014) in parent company and R$68 (R$50 as at June 30, 2014) in consolidated referring to the depreciation of its fleet of trucks, machinery, buildings and facilities related to the distribution centers.
46
(FREE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
Companhia Brasileira de Distribuição
Notes to the interim financial information
June 30, 2015
(In millions of Brazilian reais, unless otherwise stated)
15. Property and equipment – Continued
15.3.Other information
Considering that economic downturn appoints to non-realization of property and equipment, Company reviewed the impairment test conducted in December 31, 2014 using current premises on June 30, 2015 base date. Company concluded that it is not necessary to record impairment losses and for the year ending December 31, 2015, the Company’s management will conduct a new impairment tests for all property and equipment recognized.
16. Intangible assets
The detailed information on intangible assets was presented in the annual financial statements for 2014, in note 16.
Parent company | ||||
Balance at 12.31.2014 |
Additions |
Amortization |
Balance at 6.30.2015 | |
Goodwill - home appliances |
179 |
- |
- |
179 |
Goodwill - retail |
394 |
- |
- |
394 |
Commercial rigths - retail (note 16.5) |
43 |
- |
- |
43 |
Software and implementation |
579 |
59 |
(49) |
589 |
Software -capital leasing |
- |
9 |
- |
9 |
Total |
1,195 |
68 |
(49) |
1,214 |
Parent company | ||||
Balance at 12.31.2013 |
Additions |
Amortization |
Balance at 6.30.2014 | |
Goodwill - home appliances |
179 |
- |
- |
179 |
Goodwill - retail |
355 |
- |
- |
355 |
Commercial rigths - retail (note 16.5) |
42 |
- |
- |
42 |
Software and implementation |
551 |
32 |
(41) |
542 |
Total |
1,127 |
32 |
(41) |
1,118 |
Balance at 6.30.2015 |
Balance at 12.31.2014 | ||||||
Cost |
Accumulated |
Net |
Cost |
Accumulated |
Net | ||
Goodwill - home appliances |
179 |
- |
179 |
179 |
- |
179 | |
Goodwill - retail |
1,113 |
(719) |
394 |
1,113 |
(719) |
394 | |
Commercial rights - retail |
43 |
- |
43 |
43 |
- |
43 | |
Software and implementation |
1,001 |
(412) |
589 |
943 |
(364) |
579 | |
Software - capital leasing |
9 |
- |
9 |
- |
- |
- | |
2,345 |
(1,131) |
1,214 |
2,278 |
(1,083) |
1,195 |
47
(FREE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
Companhia Brasileira de Distribuição
Notes to the interim financial information
June 30, 2015
(In millions of Brazilian reais, unless otherwise stated)
16. Intangible assets – Continued
Consolidated | |||||||
Balance at 12.31.2014 |
Additions |
Amortization |
Write-off |
Transfers |
Exchange rate changes |
Balance at 6.30.2015 | |
|
Restated |
Restated |
Restated |
|
|
|
Restated |
Goodwill - cash and carry |
362 |
- |
- |
- |
- |
- |
362 |
Goodwill - home appliances |
920 |
- |
- |
- |
- |
- |
920 |
Goodwill - retail |
747 |
- |
- |
- |
- |
- |
747 |
Goodwill - e-commerce |
254 |
- |
- |
- |
(3) |
20 |
271 |
Brand - cash and carry |
39 |
- |
- |
- |
- |
- |
39 |
Brand - home appliances |
2,061 |
- |
- |
- |
- |
- |
2,061 |
Brand - e-commerce |
30 |
- |
- |
- |
1 |
2 |
33 |
Commercial rights - home appliances |
574 |
- |
(3) |
- |
- |
- |
571 |
Commercial rights - retail |
46 |
- |
- |
- |
- |
- |
46 |
Commercial rights - cash and carry |
34 |
- |
- |
- |
- |
- |
34 |
Costumer relationship - home appliances |
2 |
- |
- |
- |
- |
- |
2 |
Lease agreement – under advantageous condition - NCB |
97 |
- |
(12) |
- |
(1) |
- |
84 |
Contractual Rights |
179 |
- |
(16) |
- |
- |
- |
163 |
Software |
965 |
147 |
(105) |
(21) |
31 |
13 |
1,030 |
Software capital leasing |
91 |
10 |
(5) |
- |
- |
- |
96 |
Other |
47 |
61 |
(1) |
- |
(34) |
5 |
78 |
Total |
6,448 |
218 |
(142) |
(21) |
(6) |
40 |
6,537 |
Consolidated | ||||
Balance at 12.31.2013 |
Additions |
Amortization |
Balance at 6.30.2014 | |
|
Restated |
Restated |
|
Restated |
Goodwill - cash and carry |
362 |
- |
- |
362 |
Goodwill - home appliances |
896 |
- |
- |
896 |
Goodwill - retail |
747 |
- |
- |
747 |
Brand - cash and carry |
39 |
- |
- |
39 |
Brand - home appliances |
2,061 |
- |
- |
2,061 |
Commercial rights - home appliances |
576 |
- |
(2) |
574 |
Commercial rights - retail |
43 |
- |
- |
43 |
Commercial rights - cash and carry |
29 |
- |
- |
29 |
Costumer relationship - home appliances |
6 |
- |
(3) |
3 |
Lease agreement – under advantageous condition |
138 |
- |
(21) |
117 |
Software |
693 |
73 |
(55) |
711 |
Softwares capital leasing |
77 |
- |
(5) |
72 |
Total |
5,667 |
73 |
(86) |
5,654 |
48
(FREE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
Companhia Brasileira de Distribuição
Notes to the interim financial information
June 30, 2015
(In millions of Brazilian reais, unless otherwise stated)
16. Intangible assets – Continued
Balance at 6.30.2015 |
Balance at 12.31.2014 | ||||||
|
Restated |
|
Restated | ||||
Cost |
Accumulated |
Net |
Cost |
Accumulated |
Net | ||
Goodwill - cash and carry |
371 |
(9) |
362 |
371 |
(9) |
362 | |
Goodwill - home appliances |
920 |
- |
920 |
920 |
- |
920 | |
Goodwill - retail |
1,848 |
(1,101) |
747 |
1,848 |
(1,101) |
747 | |
Goodwill - e-commerce |
271 |
- |
271 |
254 |
- |
254 | |
Brand - cash and carry |
39 |
- |
39 |
39 |
- |
39 | |
Brand - home appliances |
2,061 |
- |
2,061 |
2,061 |
- |
2,061 | |
Brand - e-commerce |
33 |
- |
33 |
30 |
- |
30 | |
Commercial rights - home appliances |
637 |
(66) |
571 |
637 |
(63) |
574 | |
Commercial rights - retail |
46 |
- |
46 |
46 |
- |
46 | |
Commercial rights - cash and carry |
34 |
- |
34 |
34 |
- |
34 | |
Costumer relationship - home appliances |
36 |
(34) |
2 |
34 |
(32) |
2 | |
Lease agreement under advantageous condition - NCB |
292 |
(208) |
84 |
292 |
(195) |
97 | |
Contractual Rights |
186 |
(23) |
163 |
186 |
(7) |
179 | |
Software |
1,728 |
(698) |
1,030 |
1,567 |
(602) |
965 | |
Software capital leasing |
123 |
(27) |
96 |
112 |
(21) |
91 | |
Other |
92 |
(14) |
78 |
58 |
(11) |
47 | |
8,717 |
(2,180) |
6,537 |
8,489 |
(2,041) |
6,448 |
16.1.Impairment testing of goodwill and intangible assets
Goodwill and intangible assets were tested for impairment as at December 31, 2014 according to the method described in note 4 - Significant accounting policies, in the financial statements for the year ended December 31, 2014 released on February 12, 2015.
Considering that economic downturn appoints to non-realization of goodwill, Company reviewed the impairment test conducted on December 31, 2014 using current premises on June 30, 2015 base date. Company concluded that it is not necessary to record impairment losses and for the year ending December 31, 2015, the Company’s management will conduct a new impairment tests for all goodwill and intangible assets recognized.
16.2.Additions to intangible assets
Parent Company |
Consolidated | |||
6.30.2015 |
6.30.2014 |
6.30.2015 |
6.30.2014 | |
|
|
|
Restated |
Restated |
Additions |
68 |
32 |
218 |
73 |
Finance lease |
- |
- |
(10) |
- |
Other accounts payable |
- |
- |
11 |
- |
Intangible assets financing - Additions |
(3) |
- |
(3) |
- |
Intangible assets financing - Payments |
6 |
- |
6 |
- |
Total |
71 |
32 |
222 |
73 |
49
(FREE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
Companhia Brasileira de Distribuição
Notes to the interim financial information
June 30, 2015
(In millions of Brazilian reais, unless otherwise stated)
16.
17. Trade payables
The detailed information on trade payables was presented in the annual financial statements for 2014, in note 17.
Parent Company |
Consolidated | ||||
6.30.2015 |
12.31.2014 |
6.30.2015 |
12.31.2014 | ||
Restated |
Restated | ||||
|
|
|
|
|
|
Product suppliers |
2,544 |
3,606 |
10,166 |
13,476 | |
Service suppliers |
157 |
114 |
779 |
807 | |
Rebates |
(387) |
(540) |
(654) |
(890) | |
2,314 |
3,180 |
10,291 |
13,393 |
18. Borrowings and financing
The detailed information on borrowings and financing was presented in the annual financial statements for 2014, in note 18.
18.1.Debt breakdown
|
|
Parent Company |
Consolidated | ||
|
Average rate |
6.30.2015 |
12.31.2014 |
6.30.2015 |
12.31.2014 |
|
|||||
Current |
|||||
Debentures |
|||||
Debentures, net (note 18.4) |
1,260 |
2,052 |
1,681 |
2,672 | |
Borrowings and financing |
|||||
Local currency |
|||||
BNDES (note 18.5) |
TJLP (*) + 3.57 per year |
82 |
82 |
84 |
89 |
BNDES (note 18.5) |
3.68% per year |
9 |
8 |
15 |
14 |
IBM |
CDI (**) - 0.71% per year |
- |
38 |
34 | |
Working capital |
102.76% of CDI |
104 |
481 |
103 |
753 |
Working capital |
13.86% per year |
213 |
2,311 |
2,953 | |
Working capital |
TR (***) + 9.96% per year |
- |
3 |
- | |
Finance lease (note 24) |
30 |
25 |
44 |
34 | |
Swap contracts (note 18.6) |
102.00% of CDI |
(12) |
- |
(12) | |
Borrowing cost |
(2) |
(2) |
(2) |
(3) | |
223 |
795 |
2,596 |
3,862 | ||
Foreign currency |
|||||
Working capital |
USD + 1.76% per year |
222 |
43 |
551 |
56 |
Swap contracts (note 18.6) |
103.12% of CDI |
(49) |
5 |
(55) |
4 |
|
173 |
48 |
496 |
60 | |
Total current |
1,656 |
2,895 |
4,773 |
6,594 |
50
(FREE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
Companhia Brasileira de Distribuição
Notes to the interim financial information
June 30, 2015
(In millions of Brazilian reais, unless otherwise stated)
18. Borrowings and financing – Continued
18.1.Debt breakdown – Continued
|
|
Parent Company |
Consolidated | ||
Noncurrent |
Weighted average rate |
6.30.2015 |
12.31.2014 |
6.30.2015 |
12.31.2014 |
|
|||||
Debentures |
|||||
Debentures, net (note 18.4) |
897 |
896 |
897 |
896 | |
Borrowings and financing |
|||||
Local currency |
|||||
BNDES (note 18.5) |
TJLP (*) + 3.60 per year |
41 |
82 |
41 |
82 |
BNDES (note 18.5) |
2.96% per year |
12 |
14 |
60 |
57 |
IBM |
CDI (**) - 0.71% per year |
- |
- |
64 |
74 |
Working capital |
13.88% per year |
- |
- |
99 |
136 |
Working capital |
106.20% of CDI |
918 |
874 |
1,059 |
1,006 |
Working capital |
TR (***) + 9.92% per year |
- |
137 |
21 | |
Finance lease (note 24) |
(note 24) |
127 |
131 |
237 |
229 |
Swap contracts |
101.84% of CDI |
|
- |
(9) |
- |
Borrowing cost |
(3) |
(5) |
(7) |
(6) | |
1,095 |
1,096 |
1,681 |
1,599 | ||
Foreign currency |
|||||
Working capital |
USD + 1.76% per year |
881 |
669 |
1,440 |
669 |
Swap contracts (note 18.6) |
102.36% of CDI |
(152) |
(30) |
(169) |
(30) |
729 |
639 |
1,271 |
639 | ||
Total noncurrent |
2,721 |
2,631 |
3,849 |
3,134 |
(*) Long-term interest rate – TJLP; (**) Interbank deposit certificate – CDI and (***) Benchmark reference rate - TR
18.2.Changes in borrowings
Parent Company |
Consolidated | ||
At December 31, 2014 |
5,526 |
9,728 | |
Additions - working capital |
215 |
3,134 | |
Additions - finance lease |
14 |
34 | |
Accrued interest |
278 |
497 | |
Accrued swap |
(118) |
(137) | |
Mark-to-market |
1 |
- | |
Monetary and exchange rate changes |
164 |
200 | |
Borrowing cost |
3 |
1 | |
Interest paid |
(343) |
(563) | |
Payments |
(1,336) |
(4,244) | |
Swap paid |
(27) |
(28) | |
At June 30, 2015 |
4,377 |
8,622 |
Parent Company |
Consolidated | ||
At December 31, 2013 |
5,116 |
9,493 | |
Additions - working capital |
330 |
2,756 | |
Accrued interest |
211 |
431 | |
Accrued swap |
109 |
108 | |
Mark-to-market |
(1) |
(1) | |
Monetary and exchange rate changes |
(30) |
(28) | |
Borrowing cost |
5 |
6 | |
Interest paid |
(474) |
(680) | |
Payments |
(995) |
(3,633) | |
At June 30, 2014 |
4,271 |
8,452 |
51
(FREE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
Companhia Brasileira de Distribuição
Notes to the interim financial information
June 30, 2015
(In millions of Brazilian reais, unless otherwise stated)
18. Borrowings and financing – Continued
18.3.Maturity schedule of borrowings and financing recorded in noncurrent liabilities
Year |
Parent Company |
Consolidated | |
2016 |
508 |
917 | |
2017 |
1,029 |
1,470 | |
2018 |
663 |
710 | |
After 2019 |
528 |
763 | |
Subtotal |
2,728 |
3,860 | |
Borrowing costs |
(7) |
(11) | |
Total |
2,721 |
3,849 |
52
(FREE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
Companhia Brasileira de Distribuição
Notes to the interim financial information
June 30, 2015
(In millions of Brazilian reais, unless otherwise stated)
18. Borrowings and financing – Continued
18.4.Debentures
|
|
|
|
Date |
|
|
Parent Company |
Consolidated | |||
|
Type |
Issue amount |
Outstanding debentures |
Issue |
Maturity |
Annual financial charges |
Unit price |
6.30.2015 |
12.31.2014 |
6.30.2015 |
12.31.2014 |
Parent Company |
|
|
|
|
| ||||||
10th Issue – 1st series - CBD |
No preference |
800,000 |
- |
12/29/11 |
6/29/15 |
108.5% of CDI |
- |
- |
801 |
- |
801 |
11th Issue – CBD |
No preference |
1,200,000 |
120,000 |
5/2/12 |
11/2/15 |
CDI + 1% |
10,217 |
1,226 |
1,223 |
1,226 |
1,223 |
12th Issue – CBD |
No preference |
900,000 |
900,000 |
9/12/14 |
9/12/19 |
107.00% of CDI |
10,039 |
936 |
930 |
936 |
930 |
Subsidiaries |
|||||||||||
3rd Issue – 1st Series – Via Varejo |
No preference |
400,000 |
40,000 |
1/30/12 |
7/30/15 |
CDI + 1% |
10,525 |
- |
- |
421 |
420 |
1st Issue – 2nd Series – Via Varejo |
No preference |
200,000 |
- |
6/29/12 |
1/29/15 |
CDI + 0.72% |
- |
- |
- |
- |
200 |
Borrowing cost |
(5) |
(6) |
(5) |
(6) | |||||||
Parent company/Consolidated – current and noncurrent |
2,157 |
2,948 |
2,578 |
3,568 | |||||||
Current liabilities |
1,260 |
2,052 |
1,681 |
2,672 | |||||||
Noncurrent liabilities |
897 |
896 |
897 |
896 |
53
(FREE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
Companhia Brasileira de Distribuição
Notes to the interim financial information
June 30, 2015
(In millions of Brazilian reais, unless otherwise stated)
18. Borrowings and financing – Continued
18.5 Guarantees
The Company signed promissory notes and letters of guarantee as collateral for borrowings and financing with BNDES.
18.6 Swap contracts
The Company uses swap transactions for 100% of its borrowings denominated in US dollars and fixed interest rates, exchanging these obligations for Real linked to CDI (floating) interest rates. These contracts have a total debt term and protect the interest and the principal. The weighted average annual rate of CDI in 2015 was 11.82% (9.68% in 2014).
18.7 Credit facilities
The Company and subsidiaries entered into credit facility agreements, not used, in the amount of R$1,350. These agreements were entered into under market conditions and are effective for 2016 and 2017.
54
(FREE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
Companhia Brasileira de Distribuição
Notes to the interim financial information
June 30, 2015
(In millions of Brazilian reais, unless otherwise stated)
19. Financial instruments
The detailed information on financial instruments was presented in the annual financial statements for 2014, in note 19.
The main financial instruments and their carrying amounts in the interim financial information, by category, are as follows:
|
Parent Company |
Consolidated | ||
|
Carrying amount |
Carrying amount | ||
|
6.30.2015 |
12.31.2014 |
6.30.2015 |
12.31.2014 |
|
|
|
Restated |
Restated |
Financial assets: |
|
|
||
Loans and receivables (including cash) |
||||
Cash and cash equivalents |
1,022 |
2,923 |
6,811 |
11,149 |
Trade receivables and other receivables |
342 |
462 |
3,643 |
4,175 |
Related parties - assets (*) |
518 |
398 |
357 |
313 |
Financial liabilities: |
||||
Other financial liabilities - amortized cost |
||||
Related parties - liabilities (*) |
(1,771) |
(1,751) |
(1,286) |
(261) |
Trade payables |
(2,314) |
(3,180) |
(10,291) |
(13,393) |
Financing for purchase of assets |
(66) |
(88) |
(76) |
(107) |
Acquisition of noncontrolling interest |
- |
- |
(139) |
(130) |
Debentures |
(2,157) |
(2,948) |
(2,578) |
(3,568) |
Borrowings and financing |
(1,318) |
(1,691) |
(4,155) |
(5,241) |
Fair value through profit or loss |
|
|
|
|
Borrowings and financing, including derivatives |
(902) |
(887) |
(1,889) |
(919) |
Net exposure |
(6,646) |
(6,762) |
(9,603) |
(7,982) |
(*)Transactions with related parties refer mainly to transactions between the Company and its subsidiaries and other related entities and were substantially accounted for in accordance with the prices, terms and conditions agreed between the parties.
The fair value of other financial instruments detailed in table above approximates the carrying amount based on the existing terms and conditions. The financial instruments measured at amortized cost, the related fair values of which differ from the carrying amounts, are disclosed in note 19.3.
55
(FREE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
Companhia Brasileira de Distribuição
Notes to the interim financial information
June 30, 2015
(In millions of Brazilian reais, unless otherwise stated)
19. Financial instruments – Continued
19.1. Considerations on risk factors that may affect the business of the Company and its subsidiaries:
(i) Capital risk management
The main objective of the Company’s capital management is to ensure that the Company sustains its credit rating and a well-defined equity ratio, in order to support businesses and maximize shareholder value. The Company manages the capital structure and makes adjustments taking into account changes in the economic conditions.
There were no changes as to objectives, policies or processes during the six-month period ended June 30, 2015.
Parent Company |
Consolidated | |||||
6.30.2015 |
12.31.2014 |
|
6.30.2015 |
12.31.2014 | ||
Cash and cash equivalents |
1,022 |
2,923 |
6,811 |
11,149 | ||
Borrowings and financing |
(4,377) |
(5,526) |
(8,622) |
(9,728) | ||
Other liabilities from relataded parties (note 12.2) (*) |
- |
- |
(1,177) |
(12) |
(*) Represent loans of Cdiscount with Casino Finance International S.A. (Polca).
(ii) Liquidity risk management
The Company manages liquidity risk through the daily follow-up of cash flows, control of maturitites of financial assets and liabilities, and a close relationship with the main financial institutions.
The table below summarizes the aging profile of the Company’s financial liabilities as at June 30, 2015 and December 31, 2014.
19.1.1. Parent Company
Up to 1 Year |
1 – 5 years |
More than 5 years |
Total | |
Borrowings and financing |
449 |
2,144 |
4 |
2,597 |
Debentures |
1,414 |
1,280 |
- |
2,694 |
Derivatives |
50 |
(83) |
- |
(33) |
Finance lease |
34 |
106 |
33 |
173 |
Trade payables |
2,314 |
- |
- |
2,314 |
Total |
4,261 |
3,447 |
37 |
7,745 |
56
(FREE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
Companhia Brasileira de Distribuição
Notes to the interim financial information
June 30, 2015
(In millions of Brazilian reais, unless otherwise stated)
19. Financial instruments – Continued
19.1.Considerations on risk factors that may affect the business of the Company and its subsidiaries – Continued
(ii) Liquidity management risk – Continued
19.1.2. Consolidated - restated
Up to 1 Year |
1 – 5 years |
More than 5 years |
Total | |
Borrowings and financing |
3,266 |
3,174 |
93 |
6,533 |
Debentures |
1,841 |
1,280 |
- |
3,121 |
Derivatives |
142 |
(48) |
6 |
100 |
Finance lease |
60 |
201 |
82 |
343 |
Trade payables - restated |
10,291 |
- |
- |
10,291 |
Acquisition of noncontrolling interest |
77 |
62 |
- |
139 |
Total |
15,677 |
4,669 |
181 |
20,527 |
(iii) Derivative financial instruments
|
|
Consolidated | ||||
Notional value |
Fair value | |||||
6.30.2015 |
12.31.2014 |
|
6.30.2015 |
12.31.2014 | ||
Fair value hedge |
|
|
|
|
| |
Purpose of hedge (debt) |
1,867 |
842 |
2,121 |
959 | ||
Long position (buy) |
||||||
Prefixed rate |
TR+9.94% per year |
127 |
151 |
140 |
234 | |
US$ + fixed |
1.76% per year |
1,740 |
691 |
1,988 |
732 | |
1,867 |
842 |
2,128 |
966 | |||
Short position (sell) |
||||||
102.44% per year |
(1,867) |
(842) |
(1,895) |
(928) | ||
Net hedge position |
- |
- |
233 |
38 |
Realized and unrealized gains and losses on these contracts during the six-month period ended June 30, 2015 are recorded in financial income (expenses), net. and the balance payable at fair value is R$233 (R$38 as at December 31, 2014), recorded in line item “Borrowings and financing”.
The effects of the fair value hedge recorded in the statement of income for the period ended June 30, 2015 were a gain of R$95 (loss of R$39 as at June 30, 2014) in cost debt line in financial result.
57
(FREE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
Companhia Brasileira de Distribuição
Notes to the interim financial information
June 30, 2015
(In millions of Brazilian reais, unless otherwise stated)
19. Financial instruments – Continued
19.2.Sensitivity analysis of financial instruments
The Company discloses the net exposure of the derivative financial instruments, the corresponding financial instruments and certain financial instruments in the sensitivity analysis table below, for each of the scenarios mentioned.
For the probable scenario, the weighted average exchange rate was R$3.61 on the due date, and the weighted interest rate was 13.97% per year. The sources used are the same as those of the annual financial statements for 2014.
(i) Other financial instruments
Market projection | |||||||
Operations |
Risk (CDI increase) |
Balance at 6.30.2015 |
Scenario I |
Scenario II |
Scenario III | ||
|
|
|
|
|
|
|
|
Fair value hedge (fixed rate) |
101.84% of CDI |
(131) |
(553) |
(771) |
(1,065) | ||
Fair value hedge (exchange rate) |
102.44% of CDI |
(1,764) |
(2,224) |
(2,319) |
(2,416) | ||
Debentures |
CDI + 1% |
(1,226) |
(1,407) |
(1,449) |
(1,492) | ||
Debentures |
107.83% of CDI |
(935) |
(1,072) |
(1,106) |
(1,140) | ||
Debentures - Via Varejo |
CDI + 1% |
(421) |
(483) |
(498) |
(512) | ||
Bank loans - CBD |
106.7% of CDI |
(1,022) |
(1,170) |
(1,207) |
(1,244) | ||
Leases |
100.09% of CDI |
(96) |
(109) |
(112) |
(115) | ||
Leases |
95% of CDI |
(12) |
(14) |
(14) |
(14) | ||
Bank loans- Via Varejo |
CDI - 0.71% |
(103) |
(116) |
(120) |
(123) | ||
Bank loans - Barcelona |
106.92 % of CDI |
(141) |
(162) |
(168) |
(173) | ||
Total borrowings and financing exposure |
(5,851) |
(7,310) |
(7,764) |
(8,294) | |||
Cash equivalents (*) |
101.21% of CDI (*) |
6,325 |
7,194 |
7,411 |
7,629 | ||
Net exposure |
474 |
(116) |
(353) |
(665) | |||
Net effect - gain (loss) |
(590) |
(827) |
(1,139) | ||||
(*) weighted average |
Company has a net exposure of 27 million american dollars (between trade payables and financial investments abroad) and investments in subsidiaries abroad amounting to 44 million euros. Company’s management did not prepared sensitivity analysis related to Exchange variation exposure because the amount is not considered relevant.
In addition, Company has a borrowing of R$ 1,177 with Casino’s group company Polca, this balance yelds EONIA + 0.5 per year. Considering that part of that interest rate is post-fixed and not representative, Company is not exposed to relevant variation of this interest rate
19.3.Fair value measurements
The Company discloses the fair value of financial instruments measured at fair value and of financial instruments measured at amortized cost, the fair value of which differ from the carrying amount, in accordance with CPC 46 (“IFRS13”), which refer to the concepts of measurement and disclosure requirements.
The fair values of cash and cash equivalents, trade receivables, short-term debt and trade payables are equivalent to their carrying amounts.
58
(FREE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
Companhia Brasileira de Distribuição
Notes to the interim financial information
June 30, 2015
(In millions of Brazilian reais, unless otherwise stated)
19. Financial instruments – Continued
19.3.Fair value measurements - continued
The table below presents the fair value hierarchy of financial assets and liabilities measured at fair value and of financial instruments measured at amortized cost, the fair value of which is disclosed in the financial statements:
|
Carrying amount at 6.30.2015 |
Fair value at 6.30.2015 |
Fair value measurement at the end of the reporting period using other significant observable assumptions |
Financial instruments at fair value through profit (loss) |
|||
Cross-currency interest rate swaps |
233 |
233 |
level 2 |
Borrowings and financing (fair value) |
(2,122) |
(2,122) |
level 2 |
|
|
|
|
Financial instruments at amortized cost, in which the fair value is disclosed |
|
|
|
Borrowings and financing (amortized cost) |
(6,733) |
(6,738) |
level 2 |
Total |
(8,622) |
(8,627) |
|
There were no changes between the fair value measurements levels in the six-month period ended June 30, 2015.
· 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
(FREE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
Companhia Brasileira de Distribuição
Notes to the interim financial information
June 30, 2015
(In millions of Brazilian reais, unless otherwise stated)
19. Financial instruments – Continued
19.4.Consolidated position of derivative transactions
The consolidated position of outstanding derivative transactions is presented in the table below:
Outstanding |
Amount payable or receivable |
Fair value | ||||||
Description |
Counterparties |
Notional value |
Contracting date |
Maturity |
6.30.2015 |
12.31.2014 |
6.30.2015 |
12.31.2014 |
Exchange swaps |
||||||||
registered with CETIP |
||||||||
(US$ x CDI) |
||||||||
Banco Tokyo |
US$ 75 |
1/14/2014 |
1/10/2017 |
49 |
16 |
49 |
11 | |
Banco JP Morgan |
US$ 50 |
3/19/2014 |
3/21/2016 |
37 |
14 |
36 |
11 | |
Citibank |
US$ 16 |
10/14/2014 |
10/14/2015 |
10 |
3 |
10 |
2 | |
Mizuho |
US$ 50 |
10/31/2014 |
10/31/2017 |
30 |
8 |
29 |
4 | |
Citibank |
US$ 85 |
11/21/2014 |
11/21/2016 |
41 |
3 |
39 |
(4) | |
Citibank |
US$ 5 |
10/14/2014 |
10/14/2015 |
3 |
1 |
3 |
1 | |
Banco Tokyo |
US$ 75 |
1/2/2015 |
12/29/2016 |
34 |
- |
34 |
- | |
Citibank |
US$ 5 |
1/28/2015 |
1/28/2016 |
2 |
- |
2 |
- | |
HSBC |
US$ 100 |
2/25/2015 |
11/25/2016 |
20 |
- |
25 |
- | |
Bradesco |
US$ 100 |
4/27/2015 |
4/24/2016 |
2 |
- |
3 |
- | |
Citibank |
US$ 50 |
4/10/2015 |
4/10/2017 |
(2) |
- |
(4) |
- | |
Citibank |
US$ 30 |
4/14/2015 |
4/17/2017 |
(1) |
- |
(3) |
- | |
Interest rate swap |
||||||||
registered with CETIP |
||||||||
(fixed rate x CDI) |
||||||||
Banco do Brasil |
R$ 130 |
6/28/2010 |
6/2/2015 |
- |
13 |
- |
12 | |
Itaú BBA |
R$ 21 |
11/11/2014 |
11/5/2026 |
- |
1 |
10 |
1 | |
225 |
59 |
233 |
38 |
(*) Clearinghouse for the Custody and Financial Settlement of Securities
60
(FREE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
Companhia Brasileira de Distribuição
Notes to the interim financial information
June 30, 2015
(In millions of Brazilian reais, unless otherwise stated)
20. Taxes and contributions payable and taxes payable in installments
The detailed information on taxes and contributions payable and taxes payable in installments was presented in the annual financial statements for 2014, in note 20.
20.1.Taxes and contributions payable and taxes payable in installments
Parent Company |
Consolidated | ||||
6.30.2015 |
12.31.2014 |
6.30.2015 |
12.31.2014 | ||
PIS and COFINS |
17 |
31 |
373 |
360 | |
Provision for income tax and social contribution |
19 |
48 |
36 |
161 | |
ICMS |
16 |
23 |
75 |
153 | |
Others |
2 |
6 |
123 |
118 | |
54 |
108 |
607 |
792 | ||
|
|
| |||
Taxes payable in installments - Law 11,941/09 |
654 |
680 |
654 |
680 | |
Others |
10 |
12 |
10 |
12 | |
664 |
692 |
664 |
692 | ||
Current |
131 |
183 |
684 |
867 | |
Noncurrent |
587 |
617 |
587 |
617 |
20.2. Maturity schedule of taxes payable in installments in noncurrent liabilities:
In |
Parent Company and Consolidated |
| |
2017 |
38 |
2018 |
76 |
2019 |
73 |
2020 |
73 |
After 2021 |
327 |
Total |
587 |
61
(FREE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
Companhia Brasileira de Distribuição
Notes to the interim financial information
June 30, 2015
(In millions of Brazilian reais, unless otherwise stated)
21. Income tax and social contribution
The detailed information on income tax and social contribution was presented in the annual financial statements for 2014, in note 21.
21.1. Income and social contribution tax expense reconciliation
Parent Company |
Consolidated | ||||
6.30.2015 |
06.30.2014 |
6.30.2015 |
6.30.2014 | ||
Restated |
Restated | ||||
Profit before income tax and social contribution |
287 |
510 |
395 |
884 | |
Income tax and social contribution at the nominal rate of 25% for the Company and 34% for subsidiaries |
(72) |
(127) |
(119) |
(260) | |
Deferred income tax over tax losses not recognized |
- |
- |
(44) |
(42) | |
Tax penalties |
(2) |
(1) |
(2) |
(4) | |
Share of profit of subsidiaries and associates |
46 |
45 |
19 |
15 | |
Other permanent differences (nondeductible) |
(1) |
(7) |
(11) |
(19) | |
Effective income tax and social contribution |
(29) |
(90) |
(157) |
(310) | |
Income tax and social contribution for the period: |
|||||
Current |
(1) |
(101) |
(60) |
(247) | |
Deferred |
(28) |
11 |
(97) |
(63) | |
Deferred income tax and social contribution expense |
(29) |
(90) |
(157) |
(310) | |
Effective rate |
10.12% |
17.66% |
39.75% |
35.07% |
CBD does not pay social contribution based on a final and unappealable court decision in the past; therefore its nominal rate is 25%.
21.2. Breakdown of deferred income tax and social contribution
|
Parent Company |
Consolidated | |||
|
6.30.2015 |
12.31.2014 |
6.30.2015 |
12.31.2014 | |
|
|
|
|
|
|
Tax losses |
16 |
- |
444 |
354 | |
Provision for risks |
179 |
156 |
377 |
346 | |
Provision for derivative transactions taxed on a cash basis |
(41) |
(5) |
(53) |
(10) | |
Estimated loss on doubtful accounts |
1 |
1 |
86 |
94 | |
Provision for current expenses |
13 |
3 |
18 |
63 | |
Goodwill tax amortization |
(1) |
16 |
(510) |
(469) | |
Present value adjustment |
1 |
1 |
(5) |
(6) | |
Lease adjustment |
5 |
8 |
(89) |
(95) | |
Mark-to-market adjustment |
(1) |
(2) |
(1) |
(2) | |
Fair value of assets acquired in business combination |
- |
- |
(838) |
(790) | |
Technological innovation – future realization |
(20) |
(21) |
(20) |
(21) | |
Depreciation of fixed assets as per tax rates |
(127) |
(114) |
(145) |
(124) | |
Other |
3 |
13 |
22 |
18 | |
Deferred income tax and social contribution |
28 |
56 |
(714) |
(642) | |
Noncurrent assets |
28 |
56 |
500 |
491 | |
Noncurrent liabilities |
- |
- |
(1,214) |
(1,133) | |
Deferred income tax and social contribution |
28 |
56 |
(714) |
(642) |
62
(FREE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
Companhia Brasileira de Distribuição
Notes to the interim financial information
June 30, 2015
(In millions of Brazilian reais, unless otherwise stated)
21. Income tax and social contribution – Continued
21.2.Breakdown of deferred income tax and social contribution – Continued
The Company estimates to recover these deferred tax assets as follows:
Year |
Parent Company |
Consolidated |
|
|
|
2016 |
14 |
318 |
2017 |
3 |
128 |
2018 |
4 |
39 |
2019 |
4 |
12 |
2020 |
2 |
2 |
After 2020 |
1 |
1 |
|
28 |
500 |
|
|
21.3.Changes in deferred income tax and social contribution
Parent Company |
Consolidated | ||||
6.30.2015 |
6.30.2014 |
6.30.2015 |
6.30.2014 | ||
At the beginning of the period |
56 |
121 |
(642) |
(110) | |
Expense for the period |
(28) |
11 |
(97) |
(63) | |
Exchange rate changes |
- |
- |
9 |
- | |
Others |
- |
- |
16 |
1 | |
At the end of the period |
28 |
132 |
(714) |
(172) |
22. Acquisition of companies
The detailed information on acquisition of companies was presented in the annual financial statements for 2014, in note 22.
|
Consolidated | |
|
6.30.2015 |
12.31.2014 |
|
| |
Acquisition of interest in Assaí |
6 |
6 |
Acquisition of interest in Sendas |
133 |
124 |
|
139 |
130 |
|
| |
Current liabilities |
77 |
73 |
Noncurrent liabilities |
62 |
57 |
|
|
63
(FREE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
Companhia Brasileira de Distribuição
Notes to the interim financial information
June 30, 2015
(In millions of Brazilian reais, unless otherwise stated)
23. Provision for risks
The provision for risks is estimated by the Company’s management, supported by its legal counsel. The provision was recognized in an amount considered sufficient to cover probable losses.
23.1.Parent Company
|
PIS/COFINS |
Tax and others |
Social security and labor |
Civil |
Total |
Balance at December 31, 2014 |
40 |
190 |
168 |
85 |
483 |
|
|||||
Additions |
- |
4 |
13 |
13 |
30 |
Payments |
- |
(8) |
(4) |
(12) | |
Reversals |
- |
(18) |
(2) |
(15) |
(35) |
Inflation adjustment |
2 |
10 |
8 |
11 |
31 |
Balance at June 30, 2015 |
42 |
186 |
179 |
90 |
497 |
|
PIS/COFINS |
Taxes and other |
Social security and labor |
Civil |
Total |
Balance at December 31, 2013 |
209 |
67 |
149 |
71 |
496 |
|
|||||
Additions |
- |
4 |
17 |
13 |
34 |
Payments |
- |
- |
(13) |
(1) |
(14) |
Reversals |
- |
- |
(2) |
(8) |
(10) |
Inflation adjustment |
5 |
3 |
8 |
8 |
24 |
Balance at June 30, 2014 |
214 |
74 |
159 |
83 |
530 |
23.2.Consolidated
|
PIS/COFINS |
Tax and others |
Social security and labor |
Civil |
Total |
Balance at December 31, 2014 |
79 |
510 |
521 |
234 |
1,344 |
|
|||||
Additions |
9 |
16 |
99 |
119 |
243 |
Payments |
- |
- |
(74) |
(67) |
(141) |
Reversals |
(7) |
(121) |
(18) |
(71) |
(217) |
Inflation adjustment |
3 |
16 |
29 |
32 |
80 |
Exchange rates changes |
- |
1 |
- |
- |
1 |
Balance at June 30, 2015 |
84 |
422 |
557 |
247 |
1,310 |
|
PIS/COFINS |
Taxes and other |
Social security and labor |
Civil |
Total |
Balance at December 31, 2013 |
272 |
403 |
297 |
175 |
1,147 |
|
|||||
Additions |
5 |
8 |
165 |
82 |
260 |
Payments |
- |
- |
(33) |
(14) |
(47) |
Reversals |
- |
- |
(24) |
(53) |
(77) |
Inflation adjustment |
7 |
8 |
24 |
24 |
63 |
Transfers |
- |
- |
- |
1 |
1 |
Balance at June 30, 2014 |
284 |
419 |
429 |
215 |
1,347 |
64
(FREE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
Companhia Brasileira de Distribuição
Notes to the interim financial information
June 30, 2015
(In millions of Brazilian reais, unless otherwise stated)
23. Provision for risks – Continued
23.3.Tax
As per prevailing legislation, tax claims are subject to monetary indexation, which refers to an adjustment to the provision for tax risks according to the indexation rates used by each tax jurisdiction. In all cases, both the interest charges and fines, when applicable, were computed and fully provisioned with respect to unpaid amounts.
The main provisioned tax claims are as follows:
COFINS and PIS
Since the noncumulative regime to calculate PIS and COFINS has been used, the Company and its subsidiaries have challenged the right to deduct ICMS from the base of these two contributions and other less important matters. The amount accrued as at June 30, 2015 is R$ 84 (R$ 72 as at December 31, 2014).
Tax
The Company and its subsidiaries have other tax claims, which after analysis by its legal counsel, were considered as probable losses and accrued by the Company. These refer to: (i) tax assessment notices related to purchase, industrialization and sale of soybean and byproducts exports (PIS, COFINS and IRPJ); (ii) challenge on the non-application of the Accident Prevention Factor - FAP for 2011; (iii) challenge on the Poverty Fighting Fund established by the Rio de Janeiro State Government; (iv) challenges on purchases from suppliers considered not qualified in the State Finance Department registry, error in application of rate and accessory obligations by State tax authorities; and (v) other less relevant issues.
The amount accrued for these matters as at June 30, 2015 is R$115 (R$108 as at December 31, 2014).
ICMS
The Federal Supreme Court ("STF") on October 16, 2014 decided that ICMS taxpayers that trade products included in the “basked of food staples” have no right to fully utilize the ICMS credits. The Company, with the assistance of its legal counsel, decided that it would be an appropriate procedure to record a provision for this matter amounting to R$ 132 as at June 30, 2015 (R$147 as at December 31, 2014) since this claim is considered a “probable” loss. The amounts accrued represent Management’s best estimate of the probable cash disbursement to settle this claim.
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 June 30, 2015 is R$55 (R$48 as at December 31, 2014).
Others contingent tax liabilities - Cdiscount
There were consolidated provisions for contingent tax liabilities from foreign e-commerce entities. As at June 30, 2015 the contingent tax liabilities amount to R$25 (R$20 as at December 31, 2014).
65
(FREE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
Companhia Brasileira de Distribuição
Notes to the interim financial information
June 30, 2015
(In millions of Brazilian reais, unless otherwise stated)
23. Provision for risks – Continued
23.3.Tax – Continued
Others contingent tax liabilities - Via Varejo
Provisions for contingent tax liabilities were recorded as a result of the business combination with Via Varejo, as required by CPC 15 (IFRS 3). As at June 30, 2015, the recorded amount related to contingent tax liabilities is R$89 (R$87 as at December 31, 2014). .
These accrued claims refer to administrative proceedings related to the offset of tax debts against credits from the contribution levied on coffee exports.
Others contingent tax liabilities - Bartira
In line with the business combination of Bartira in 2013, contingent tax liabilities were recorded. The main matter refers to possible failure in supporting documentation of transactions, totaling R$106 in income tax, social contribution, PIS, COFINS and ICMS, of which R$100 are related to risks that expired in the first half year of 2015, being this amount written-off and recognize in “other Income/Expenses” in the statement of Income.
On June 30, 2015 the total contingent liabilities amounts to R$18, of which R$6 of tax and R$12 of labor contingencies, (R$118 at December 31, 2014).
Others contingent tax liabilities - REFIS (tax debt refinancing program)
Law 12,996/2014 amended by Provisional Act - MP 651, introduced interest and penalties reduction benefits for cash payments and payments in installments of federal debts. The Company considered an appropriate procedure to enroll in the REFIS program to settle part of its debts, utilizing also part of the tax losses for payment of the debt balance.
23.4.Labor
The Company and subsidiaries are parties to various labor lawsuits mainly due to termination of employees in the ordinary course of business. At June 30, 2015, the Company recorded a provision amount of R$557 (R$521 as at December 31, 2014) related to the potential risk of loss on these lawsuits. Management, with the assistance of its legal counsel, assesses these claims recording a provision for losses when reasonably estimable, based on past experiences in relation to the amounts claimed. Labor lawsuits are indexed to the benchmark interest rate (“TR”), 0.64% as at June 30, 2015 (0.86% as at December 31, 2014) plus monthly interest of 1%.
23.5.Civil and others
The Company and its subsidiaries are parties to civil lawsuits at several court levels (indemnities and collections, among others) and at different courts. The Company’s management records provisions in amounts considered sufficient to cover unfavorable court decisions, when its legal counsel considers the loss as probable.
66
(FREE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
Companhia Brasileira de Distribuição
Notes to the interim financial information
June 30, 2015
(In millions of Brazilian reais, unless otherwise stated)
23. Provision for risks – Continued
23.5.Civil and others – Continued
Among these lawsuits, we point out the following:
· The Company and its subsidiaries are parties to various lawsuits requesting the renewal of rental agreements and the review of the current rent paid. The Company recognizes a provision for the difference between the amount originally paid by the stores and the amounts pleaded by the adverse party (owner of the property) in the lawsuit, when internal and external legal counsel consider that it is probable that the rent amount will be changed by the entity. As at June 30, 2015, the amount accrued for these lawsuits is R$45 (R$55 as at December 31, 2014), for which there are no escrow deposits.
·The subsidiary Via Varejo is a party to lawsuits involving consumer relationship rights (civil actions and assessments from PROCON) and lawsuits involving contracts terminated with suppliers and the amount claimed in these lawsuits totals R$87 as at June 30, 2015 (R$86 as at December 31, 2014).
Total civil lawsuits and others as at June 30, 2015 amount to R$247 (R$234 as at December 31, 2014).
23.6.Other non-accrued contingent liabilities
The Company has other litigations which have been analyzed by the legal counsel and considered as possible, not probable, loss, and which therefore have not been accrued, amounting to R$10,257 as at June 30, 2015 (R$8,552 as at December 31, 2014), related mainly to:
· INSS (Social Security Contribution) – GPA was assessed for non-levy of payroll charges on benefits granted to its employees, among other matters, for which possible loss amounts to R$394 as at June 30, 2015 (R$318 as at December 31, 2014). The lawsuits are under administrative and court discussions.
· IRPJ, withholding income tax - IRRF, CSLL, tax on financial transactions - IOF, withholding income tax on net income, ILL – GPA has several assessment notices regarding offsetting proceedings, rules on the deductibility of provisions, payment divergences and overpayments; fine for failure to comply with accessory obligations, among other less significant taxes. The lawsuits await administrative and court ruling. The amount involved is R$1,698 as at June 30, 2015 (R$1,368 as at December 31, 2014).
Among those claims, there are some related to challenges of differences in the payment of income tax, supposedly due under the allegation that there was undue deduction of goodwill amortization resulting from transactions between shareholders Casino and Abilio Diniz in relation to years 2007-2011. The amount involved (and included in the paragraph above) is R$994 as at June 30, 2015 (R$ 692 as at December 31, 2014), partly classified as possible loss and partly classified as remote loss.
67
(FREE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
Companhia Brasileira de Distribuição
Notes to the interim financial information
June 30, 2015
(In millions of Brazilian reais, unless otherwise stated)
23. Provision for risks – Continued
23.6.Other non-accrued contingent liabilities – Continued
· COFINS, PIS, provisional contribution on financial transactions – CPMF and IPI – the Company has been challenged about offsets of COFINS and PIS against IPI credits – inputs subject to zero rate or exempt – acquired from third parties with a final and unappealable decision, other requests for offset, collection of taxes on soybean export operations, tax payment divergences and overpayments; fine for failure to comply with accessory obligations, disallowance of COFINS and PIS credits on one-phase products, among other less significant taxes. These lawsuits await decision at the administrative and court levels. The amount involved in these assessments is R$1,507 as at June 30, 2015 (R$921 as at December 31, 2014).
· ICMS – GPA received tax assessment notices by the State tax authorities regarding: (i) utilization of electric energy credits; (ii) purchases from suppliers considered not qualified in the State Finance Department registry; (iii) refund of tax replacement without proper compliance with accessory obligations introduced by CAT Administrative Rule 17 of the State of São Paulo; (iv) levied on its own operation of merchandise purchase (own ICMS)) – article 271 of ICMS by-law; (iv) resulting from sale of extended warranty, (v) resulting from financed sales; and (vii) among other matters. The total amount of these assessments is R$5,712 as at June 30, 2015 (R$5,087 as at December 31, 2014), which await a final decision at the administrative and court levels.
· Municipal service tax - ISS, Municipal Real Estate Tax (“IPTU”), Fees, and others – these refer to assessments on withholdings of third parties, IPTU payment divergences, fines for failure to comply with accessory obligations, ISS – reimbursement of advertising expeses and sundry taxes, in the amount of R$392 as at June 30, 2015 (R$353 as at December 31, 2014), which await decision at the administrative and court levels.
· Other litigations – these refer to administrative proceedings and lawsuits in which the Company pleads the renewal of rental agreements and setting of rents according to market values and actions in the civil court, special civil court, Consumer Protection Agency - PROCON (in many States), Institute of Weights and Measure - IPEM, National Institute of Metrology, Standardization and Industrial Quality - INMETRO and National Health Surveillance Agency - ANVISA, among others, amounting to R$554 as at June 30, 2015 (R$505 as at December 31, 2014).
The Company engages external attorneys to represent it in the tax assessments received, whose fees are contingent upon a percentage to be applied to the amount of success in the final outcome of these lawsuits. This percentage may vary according to qualitative and quantitative factors of each claim, and as at June 30, 2015 the estimated amount, in case of success in all lawsuits, is approximately R$148 (R$122 as at December 31,2014).
68
(FREE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
Companhia Brasileira de Distribuição
Notes to the interim financial information
June 30, 2015
(In millions of Brazilian reais, unless otherwise stated)
23. Provision for risks – Continued
23.7.Restricted deposits for legal proceedings
The Company is challenging the payment of certain taxes, contributions and labor-related obligations and has made court restricted deposits in the corresponding amounts, as well as escrow deposits related to the provision for legal proceedings.
The Company has recorded restricted deposits in assets.
|
Parent Company |
Consolidated | |||
|
6.30.2015 |
12.31.2014 |
6.30.2015 |
12.31.2014 | |
|
|||||
Tax |
95 |
61 |
202 |
163 | |
Labor |
342 |
332 |
666 |
618 | |
Civil and others |
30 |
27 |
77 |
76 | |
Total |
467 |
420 |
945 |
857 |
23.8.Guarantees given to support lawsuits
Lawsuits |
Real estate |
Equipment |
Letter of guarantee |
Total |
Tax |
849 |
- |
7,107 |
7,956 |
Labor |
7 |
3 |
55 |
65 |
Civil and others |
10 |
1 |
1,202 |
1,213 |
Total |
866 |
4 |
8,364 |
9,234 |
The cost of guarantees is approximately 0.77% per year of the amount of the lawsuits and is recorded as expense.
69
(FREE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
Companhia Brasileira de Distribuição
Notes to the interim financial information
June 30, 2015
(In millions of Brazilian reais, unless otherwise stated)
24. Leasing transactions
24.1.Operating lease
(i) Non-cancelable minimum payments
|
Consolidated |
|
6.30.2015 |
|
|
Minimum rental payment: |
|
Up to 1 year |
24 |
1 to 5 years |
101 |
Over 5 years |
87 |
|
212 |
Refer to non-cancellable rental agreements through the due dates. The operating leasing agreements vary from 5 to 20 years and the table above presents the non-cancelable agreements. There are other operating lease agreements that GPA management considers as cancelable, recording the related expenses in the statement of income. The total expense recorded as “noncontingent payments” related to operating lease agreements is presented in item (iii) below.
(ii) Minimum rental payments on the agreement termination date
The Company analized and concluded that the rental agreements are cancelable over their duration. In case of termination, minimum payments will be due as a termination fee, which can vary from one to 12 months of rental or a fixed percentage of the contractual balance.
|
Parent Company |
|
Consolidated |
6.30.2015 |
6.30.2015 | ||
Minimum rental payments |
|||
Minimum payments on the termination date |
250 |
708 | |
Total |
250 |
708 |
(iii) Contingent payments
Management considers the payment of additional rents as contingent payments, which vary between 0.5% and 2.5% of sales.
Parent Company |
|
Consolidated | |||
Expenses (income) for the period: |
6.30.2015 |
6.30.2014 |
6.30.2015 |
6.30.2014 | |
Contingent payments |
182 |
179 |
344 |
299 | |
Noncontingent payments |
80 |
70 |
495 |
370 | |
Subleases (*) |
(54) |
(69) |
(72) |
(88) |
(*) Refers to lease agreements receivable from commercial shopping malls.
70
(FREE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
Companhia Brasileira de Distribuição
Notes to the interim financial information
June 30, 2015
(In millions of Brazilian reais, unless otherwise stated)
24. Leasing transactions – Continued
24.2.Finance lease
Finance lease agreements amounted to R$343 as at June 30, 2015 (R$323 as at December 31, 2014), as shown in the table below:
|
Parent Company |
|
Consolidated | ||
|
6.30.2015 |
12.31.2014 |
6.30.2015 |
12.31.2014 | |
Finance lease liability –minimum rental payments: |
|||||
Up to 1 year |
30 |
25 |
44 |
34 | |
1 - 5 years |
85 |
87 |
150 |
133 | |
Over 5 years |
42 |
44 |
87 |
96 | |
Present value of finance lease agreements |
157 |
156 |
281 |
263 | |
Future finance charges |
16 |
15 |
62 |
60 | |
Gross amount of finance lease agreements |
173 |
171 |
343 |
323 |
25. Deferred revenue
The Company and its subsidiary Via Varejo received in advance amounts from business partners on exclusivity in the intermediation of additional or extended warranties services, and the subsidiary Barcelona received in advance amounts for the rental of back lights for exhibition of products from its suppliers.
Parent Company |
Consolidated | ||||
6.30.2015 |
12.31.2014 |
6.30.2015 |
12.31.2014 | ||
|
|
|
|
Restated |
Restated |
Additional or extended warranties |
45 |
48 |
823 |
859 | |
Bradesco agreement |
- |
- |
21 |
25 | |
Swap agreement |
- |
- |
72 |
70 | |
Investments in media |
7 |
21 |
35 |
48 | |
Services rendering agreement - Allpark |
18 |
- |
18 |
- | |
Back lights |
- |
- |
13 |
28 | |
Spread BCA - Customers base exclusivity (5 years) |
- |
- |
7 |
10 | |
Tax credit research |
- |
- |
2 |
2 | |
Others |
- |
- |
8 |
4 | |
70 |
69 |
999 |
1,046 | ||
Current |
34 |
4 |
309 |
212 | |
Noncurrent |
36 |
65 |
690 |
834 |
71
(FREE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
Companhia Brasileira de Distribuição
Notes to the interim financial information
June 30, 2015
(In millions of Brazilian reais, unless otherwise stated)
26. Shareholders’ equity
The detailed information on shareholders’ equity was presented in the annual financial statements for 2014, in note 26.
26.1.Capital stock
The subscribed and paid-up capital as at June 30, 2015 is represented by 265,662 (265,283 as at December 31, 2014) in thousands of registered shares with no par value, of which 99,680 in thousands of common shares as at June 30, 2015 (99,680 as at December 31, 2014) and 165,982 in thousands of preferred shares as at June 30, 2015 (165,603 as at December 31, 2014).
The Company is authorized to increase its capital stock up to the limit of 400,000 (in thousands of shares), regardless of any amendment to the Company’s Bylaws, upon resolution of the Board of Directors, which will establish the issue conditions.
At the Board of Directors’ Meetings held on February 12,2015, March 20, 2015 and May 7,2015, the capital was increased by R$13 through the issue of 379(in thousands of shares) preferred shares.
26.2.Stock option plan for preferred shares
Information on the stock option plans is summarized below:
|
|
Price |
Lot of shares | ||||||
Series granted |
Grant date |
1st date of exercise |
2nd date of exercise and expiration |
At the grant date |
End of the year |
Number of shares granted |
Exercised |
Not exercised by dismissal |
Total in effect |
Balance at June 30, 2015 |
|
|
|
|
|
| |||
Series A5 - Gold |
5/31/2011 |
5/31/2014 |
5/31/2015 |
0.01 |
0.01 |
299 |
(285) |
(14) |
- |
Series A5 - Silver |
5/31/2011 |
5/31/2014 |
5/31/2015 |
54.69 |
54.69 |
299 |
(285) |
(14) |
- |
Series A6 - Gold |
3/15/2012 |
3/31/2015 |
3/31/2016 |
0.01 |
0.01 |
526 |
(488) |
(34) |
4 |
Series A6 - Silver |
3/15/2012 |
3/31/2015 |
3/31/2016 |
64.13 |
64.13 |
526 |
(486) |
(34) |
6 |
Series A7 - Gold |
3/15/2013 |
3/31/2016 |
3/31/2017 |
0.01 |
0.01 |
358 |
(161) |
(31) |
166 |
Series A7 - Silver |
3/15/2013 |
3/31/2016 |
3/31/2017 |
80.00 |
80.00 |
358 |
(161) |
(31) |
166 |
Series B1 |
5/30/2014 |
5/30/2017 |
11/30/2017 |
0.01 |
0.01 |
239 |
(10) |
(50) |
179 |
Series C1 |
5/30/2014 |
5/30/2017 |
11/30/2017 |
83.22 |
83.22 |
239 |
(11) |
(56) |
172 |
Series B2 |
5/29/2015 |
6/1/2018 |
11/30/2018 |
0.01 |
0.01 |
337 |
- |
(9) |
328 |
Series C2 |
5/29/2015 |
6/1/2018 |
11/30/2018 |
77.27 |
77.27 |
337 |
- |
(15) |
322 |
|
|
|
|
|
|
3,518 |
(1,887) |
(288) |
1,343 |
|
|
Price |
Lot of shares | ||||||
Series granted |
Grant date |
1st date of exercise |
2nd date of exercise and expiration |
At the grant date |
End of the year |
Number of shares granted |
Exercised |
Not exercised by dismissal |
Total in effect |
Balance at December 31, 2014 |
|
|
|
|
|
| |||
Series A4 - Gold |
5/24/2010 |
5/31/2013 |
5/31/2014 |
0.01 |
0.01 |
514 |
(512) |
(2) |
- |
Series A4 - Silver |
5/24/2010 |
5/31/2013 |
5/31/2014 |
46.49 |
46.49 |
182 |
(181) |
(1) |
- |
Series A5 - Gold |
5/31/2011 |
5/31/2014 |
5/31/2015 |
0.01 |
0.01 |
299 |
(282) |
(14) |
3 |
Series A5 - Silver |
5/31/2011 |
5/31/2014 |
5/31/2015 |
54.69 |
54.69 |
299 |
(282) |
(14) |
3 |
Series A6 - Gold |
3/15/2012 |
3/31/2015 |
3/31/2016 |
0.01 |
0.01 |
526 |
(329) |
(32) |
165 |
Series A6 - Silver |
3/15/2012 |
3/31/2015 |
3/31/2016 |
64.13 |
64.13 |
526 |
(329) |
(32) |
165 |
Series A7 - Gold |
3/15/2013 |
3/31/2016 |
3/31/2017 |
0.01 |
0.01 |
358 |
(137) |
(27) |
194 |
Series A7 - Silver |
3/15/2013 |
3/31/2016 |
3/31/2017 |
80.00 |
80.00 |
358 |
(137) |
(27) |
194 |
Series B1 |
5/30/2014 |
5/30/2017 |
11/30/2017 |
0.01 |
0.01 |
239 |
(5) |
(32) |
202 |
Series C1 |
5/30/2014 |
5/30/2017 |
11/30/2017 |
83.22 |
83.22 |
239 |
(6) |
(31) |
202 |
|
3,540 |
(2,200) |
(212) |
1,128 |
72
(FREE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
Companhia Brasileira de Distribuição
Notes to the interim financial information
June 30, 2015
(In millions of Brazilian reais, unless otherwise stated)
26. Shareholders’ equity - Continued
25.
26.
26.1.
26.2.Stock option plan for preferred shares - Continued
(i) Consolidated information of share-based payment plans
Shares |
Weighted average of exercise price |
Weighted average of remaining contractual term |
Intrinsic value added | |
At December 31, 2014 |
||||
Granted during the year |
477 |
41.61 |
|
|
Canceled during the year |
(99) |
39.92 |
|
|
Exercised during the year |
(830) |
32.76 |
|
|
Outstanding at the end of the year |
1,128 |
38.16 |
1.52 |
66,905 |
Total to be exercised at December 31, 2014 |
1,128 |
38.16 |
1.52 |
66,905 |
At June 30, 2015 |
||||
Granted during the period |
674 |
38.64 |
||
Canceled during the period |
(80) |
46.60 |
||
Exercised during the period |
(379) |
33.03 |
||
Outstanding at the end of the period |
1,343 |
39.35 |
2.22 |
49,664 |
Total to be exercised at June 30, 2015 |
1,343 |
39.35 |
2.22 |
49,664 |
As at June 30, 2015 there were options to be exercised in Series A6.
The amounts recorded in the statement of income, Parent Company and Consolidated, as at June 30, 2015 were R$9 (R$24 as at June 30, 2014).
(ii) Consolidated information of share-based payment plans – GPA – new series B2 and C2
Company implemented two new shared based plans approved by the shareholders meeting on April 24, 2015.
According to the terms of the plans, each option offers to the beneficiary the right to acquire a preferred share. On both plans, there is a vesting period of 36 months from the date the Board of Directors approved the issuance of the series. The plans will be exercisable in until 36 months from the grant date. The condition for the exercise of the options is the beneficiary to stay as an employee. The series are different, exclusively, in the exercise price of the options and in the existence of a restriction of selling after vesting.
According to the plans, the options granted in each of the series may represent maximum 0.7% of the total shares issued by the Company. For these new series were granted 674 thousands options of shares.
The fair value of each option granted is estimated in the grant date using the Black & Scholes model, considering the following assumptions in series B2 and C2: (a) Dividends expectations of 1.37%; (b) volatility expectation of 24.34% and (c) interest rate of 12.72%.The expectation of remaining average life of the series outstanding at June 30, 2015 was 2.22 year (1.52 year at December 31, 2014).
73
(FREE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
Companhia Brasileira de Distribuição
Notes to the interim financial information
June 30, 2015
(In millions of Brazilian reais, unless otherwise stated)
26. Shareholders’ equity - Continued
26.2.Stock option plan for preferred shares - Continued
The weighted average fair value of options granted at June 30, 2015 was R$67.57 (R$69.71 at December 31, 2014).
The chart below shows the maximum percentage of interest dilution to which current shareholders will eventually be subject to in the event of exercise, until 2015, of all options granted:
|
6.30.2015 |
12.31.2014 |
|
| |
Number of shares |
265,662 |
265,283 |
Balance of granted series in effect |
1,343 |
1,128 |
Maximum percentage of dilution |
0.51% |
0.43% |
|
|
26.3.Cumulative other comprehensive income
Refers to the cumulative effect of exchange gains and losses on the translation of assets, liabilities and profit (loss) in Brazilian reais, corresponding to the investment of GPA in subsidiary CDiscount. The effect in the Parent Company was R$11 and R$13 for non-controlling interests.
74
(FREE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
Companhia Brasileira de Distribuição
Notes to the interim financial information
June 30, 2015
(In millions of Brazilian reais, unless otherwise stated)
27. Net sales of goods and/or services
Parent Company |
Consolidated | ||||
6.30.2015 |
06.30.2014 |
6.30.2015 |
06.30.2014 | ||
|
|
|
|
Restated |
Restated |
Gross sales |
|||||
Goods |
11,975 |
11,845 |
36,316 |
32,929 | |
Services rendered |
135 |
125 |
1,049 |
789 | |
Financial services |
- |
- |
701 |
691 | |
Sales returns and cancellations |
(212) |
(191) |
(999) |
(984) | |
11,898 |
11,779 |
37,067 |
33,425 | ||
Taxes |
(913) |
(926) |
(3,740) |
(3,283) | |
- |
- | ||||
Net sales |
10,985 |
10,853 |
33,327 |
30,142 |
28. Expenses by nature
|
Parent Company |
|
Consolidated | ||
|
6.30.2015 |
6.30.2014 |
6.30.2015 |
6.30.2014 | |
|
|
|
|
Restated |
Restated |
|
|
|
|
|
|
Cost of inventories |
(7,511) |
(7,524) |
(23,639) |
(21,309) | |
Personnel expenses |
(1,396) |
(1,294) |
(3,628) |
(3,386) | |
Outsourced services |
(154) |
(201) |
(1,332) |
(1,056) | |
Functional expenses |
(679) |
(547) |
(1,464) |
(1,195) | |
Selling expenses |
(326) |
(331) |
(1,334) |
(1,002) | |
Other expenses |
(138) |
(63) |
(276) |
(184) | |
(10,204) |
(9,960) |
(31,673) |
(28,132) | ||
Cost of goods and/or services sold |
(8,027) |
(7,955) |
(25,324) |
(22,558) | |
Selling expenses |
(1,943) |
(1,748) |
(5,491) |
(4,903) | |
General and administrative expenses |
(234) |
(257) |
(858) |
(671) | |
(10,204) |
(9,960) |
(31,673) |
(28,132) |
29. Other operating income (expenses), net
|
Parent Company |
|
Consolidated | ||
|
6.30.2015 |
6.30.2014 |
|
6.30.2015 |
6.30.2014 |
|
|||||
Indemnified amounts (*) |
(43) |
(15) |
(45) |
(15) | |
Integration/restructuring expenses (**) |
(48) |
(46) |
(157) |
(56) | |
Loss on disposal of fixed assets |
(14) |
(10) |
(38) |
(24) | |
Reversal of provision (***) |
15 |
- |
116 |
- | |
Others |
(4) |
(1) |
(29) |
3 | |
(94) |
(72) |
(153) |
(92) |
(*) In 2014, expenses incurred related to contingencies amounts referring to prior periods of the association with CB;
(**) Several changes were implemented to suit the Company’s expenses structure, covering all operating and administrative areas, in order to mitigate the effects on inflation of fixed costs and the decrease on expenses dilution.
(***) Refers to reversal of provision for risks of Bartira contingencies, as per note 23.3 and reversal of other expired contingencies in the halfyear.
75
30. Financial income (expenses), net
|
Parent Company |
|
Consolidated | ||
|
6.30.2015 |
6.30.2014 |
|
6.30.2015 |
6.30.2014 |
|
|
|
|
Restated |
|
Financial expenses: |
|
|
|
|
|
Cost of debt |
(334) |
(258) |
(587) |
(475) | |
Cost of sales of receivables |
(31) |
(50) |
(319) |
(365) | |
Monetary loss |
(68) |
(35) |
(129) |
(118) | |
Other financial expenses |
(51) |
(39) |
(114) |
(75) | |
Total financial expenses |
(484) |
(382) |
(1,149) |
(1,033) | |
|
|||||
Financial income: |
|||||
Income from cash and cash equivalents |
56 |
50 |
209 |
200 | |
Monetary gain |
76 |
52 |
228 |
121 | |
Other financial income |
- |
2 |
13 |
12 | |
Total financial income |
132 |
104 |
450 |
333 | |
|
|||||
Total |
(352) |
(278) |
(699) |
(700) |
The hedge effects in the six-month periods ended June 30, 2015 and June 30, 2014 are disclosed in Note 19.1.2(iii).
31. Earnings per share
The information on earnings per share was presented in the annual financial statements for 2014, in note 31.
The table below presents the determination of net income available to holders of common and preferred shares and the weighted average number of common and preferred shares outstanding used to calculate basic and diluted earnings per share in each reporting period:
6.30.2015 |
6.30.2014 | ||||||
Preferred |
Common |
Total |
Preferred |
Common |
Total | ||
|
Restated |
|
Restated | ||||
Basic numerator |
|||||||
Net income allocated to common and preferred shareholders |
167 |
91 |
258 |
271 |
149 |
420 | |
167 |
91 |
258 |
271 |
149 |
420 | ||
Basic denominator (thousands of shares) |
|||||||
Weighted average of shares |
165 |
100 |
265 |
165 |
100 |
265 | |
Basic earnings per thousands of shares (R$) |
1.00589 |
0.91444 |
1.63956 |
1.49051 |
|||
Diluted numerator |
|||||||
Net income allocated to common and preferred shareholders |
167 |
91 |
258 |
271 |
149 |
420 | |
167 |
91 |
258 |
271 |
149 |
420 | ||
Diluted denominator |
|||||||
Weighted average of shares |
165 |
100 |
265 |
165 |
100 |
265 | |
Diluted weighted average of shares (in thousands) |
165 |
100 |
265 |
165 |
100 |
265 | |
Diluted earnings per thousands of shares (R$) |
1.00379 |
0.91444 |
1.63594 |
1.48948 |
76
32. Benefit plan
32.1.Pension plan – Cdiscount employees - France
In France, an industry-specific agreement between employers and employees determines the payment of allowances to employees at the date of retirement depending on the years of service rendered and their salary at the age of retirement.
Main assumptions used in determining defined benefit obligations:
|
Cdiscount |
|
2015 |
Discount rate |
2.20% |
Expected rate of future salary increase |
3.00% |
Retirement age |
64 |
The discount rate is determined by reference to the Bloomberg 15-year AA corporate composite index.
Reconciliation of obligations in the balance sheet
|
Cdiscount |
|
2015 |
At December 31, 2014 |
7 |
Cost for the period |
1 |
Gain or loss |
2 |
Exchange rate variation |
1 |
At June 30, 2015 |
11 |
32.2.Defined contribution plan
In July 2007, the Company established a supplementary defined contribution private pension plan on behalf of its employees to be managed by the financial institution BrasilPrev Seguros e Previdência S.A. The Company pays monthly contributions on behalf of its employees, and the amount paid for the six-month period ended June 30, 2015 is R$2 (R$2 as at June 30, 2014), and employees contribution is R$2(R$3 as at June 30, 2014). The plan had 872 participants as at June 30, 2015 (945 as at June 30, 2014).
33. Insurance coverage
The insurance coverage as at June 30, 2015 is summarized as follows:
|
|
Parent Company |
Consolidated |
Insured assets |
Covered risks |
Amount insured |
Amount insured |
Property and equipment and inventories |
Assigning profit |
8,603 |
22,142 |
Profit |
Loss of profits |
4,507 |
8,636 |
Cars and others (*) |
Damages |
409 |
494 |
The Company maintains specific policies for civil liability and directors and officers liability amounting to R$357.
(*) The value reported above does not include coverage of the hooves, which are insured by the value of 100% of the Foundation Institute of Economic Research – FIPE table.
77
(FREE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
Companhia Brasileira de Distribuição
Notes to the interim financial information
June 30, 2015
(In millions of Brazilian reais, unless otherwise stated)
34. Segment information
The information on segments was presented in the annual financial statements for 2014, in note 34.
Management considers the following segments:
· Retail – includes the banners “Pão de Açúcar”, “Minuto Pão de Açúcar”, “Extra Hiper”, “Extra Supermercado”, “Minimercado Extra”, “Posto Extra”, “Drogaria Extra” and “GPA Malls & Properties”.
· Home appliances – includes the banners “Ponto Frio” and “Casas Bahia”.
· Cash & Carry – includes the brand “ASSAÍ”.
· E-commerce includes the “sites” www.pontofrio.com.br; www.extra.com.br; www.casasbahia.com.br; www.barateiro.com.br, www.partiuviagens.com.br and www.cdiscount.com.br.
Information on the Company’s segments as at June 30 is included in the table below:
78
(FREE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
Companhia Brasileira de Distribuição
Notes to the interim financial information
June 30, 2015
(In millions of Brazilian reais, unless otherwise stated)
34. Segment information – Continued
Description |
Retail |
Cash & Carry |
Home appliances |
E-commerce(**) |
Total |
Eliminations(*) |
Total(**) | |||||||||||||
2015 |
2014 |
2015 |
2014 |
2015 |
2014 |
2015 |
2014 |
2015 |
2014 |
2015 |
2014 |
2015 |
2014 | |||||||
Net sales |
13,113 |
12,893 |
4,756 |
3,778 |
9,712 |
10,974 |
5,781 |
2,523 |
33,362 |
30,168 |
(35) |
(26) |
33,327 |
30,142 | ||||||
Gross profit |
3,627 |
3,516 |
651 |
513 |
3,186 |
3,410 |
539 |
151 |
8,003 |
7,590 |
- |
(6) |
8,003 |
7,584 | ||||||
Depreciation and amortization |
(288) |
(271) |
(46) |
(37) |
(87) |
(68) |
(48) |
(7) |
(469) |
(383) |
- |
- |
(469) |
(383) | ||||||
Share of profit of subsidiaries and associates |
45 |
35 |
- |
- |
17 |
14 |
- |
- |
62 |
49 |
- |
- |
62 |
49 | ||||||
Operating income |
528 |
679 |
102 |
81 |
707 |
908 |
(243) |
(84) |
1,094 |
1,584 |
- |
- |
1,094 |
1,584 | ||||||
Finance costs |
(510) |
(422) |
(48) |
(34) |
(453) |
(496) |
(155) |
(108) |
(1,166) |
(1,060) |
17 |
27 |
(1,149) |
(1,033) | ||||||
Finance income |
209 |
173 |
8 |
9 |
178 |
170 |
72 |
8 |
467 |
360 |
(17) |
(27) |
450 |
333 | ||||||
Profit(loss) before income tax and social contribution |
226 |
430 |
62 |
56 |
431 |
582 |
(324) |
(184) |
395 |
884 |
- |
- |
395 |
884 | ||||||
Income tax and social contribution |
(46) |
(112) |
(21) |
(19) |
(141) |
(199) |
51 |
20 |
(157) |
(310) |
- |
- |
(157) |
(310) | ||||||
Net income for the period |
179 |
317 |
40 |
37 |
290 |
383 |
(271) |
(163) |
238 |
574 |
- |
- |
238 |
574 | ||||||
Current assets |
5,485 |
8,062 |
1,557 |
1,709 |
8,464 |
10,366 |
3,869 |
3,980 |
19,375 |
24,117 |
- |
(96) |
19,375 |
24,021 | ||||||
Noncurrent assets |
13,961 |
13,691 |
1,617 |
1,492 |
5,492 |
5,283 |
1,623 |
1,463 |
22,693 |
21,929 |
(603) |
(605) |
22,090 |
21,324 | ||||||
Current liabilities |
5,459 |
8,026 |
1,352 |
1,832 |
7,660 |
9,716 |
5,444 |
5,106 |
19,915 |
24,680 |
(603) |
(699) |
19,312 |
23,981 | ||||||
Noncurrent liabilities |
5,353 |
5,314 |
645 |
235 |
1,711 |
1,571 |
59 |
52 |
7,768 |
7,172 |
- |
(2) |
7,768 |
7,170 | ||||||
Shareholders' equity |
8,634 |
8,413 |
1,177 |
1,134 |
4,585 |
4,362 |
(11) |
285 |
14,385 |
14,194 |
- |
- |
14,385 |
14,194 |
(*) The eliminations consist of intercompany balances.
(**) E-commerce balances were restated for 6.30.2014 and 6.30.2015
79
(FREE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
Companhia Brasileira de Distribuição
Notes to the interim financial information
June 30, 2015
(In millions of Brazilian reais, unless otherwise stated)
34. Segment information – Continued
Brazil |
International |
||||||||||||||||||||||
Description |
Retail |
Cash & Carry |
Home appliances |
E-commerce (**) |
E-commerce |
Total |
Eliminations (*) |
Total (**) | |||||||||||||||
2015 |
2014 |
2015 |
2014 |
2015 |
2014 |
2015 |
2014 |
2015 |
2014 |
2015 |
2014 |
2015 |
2014 |
2015 |
2014 | ||||||||
Net operating revenue |
13,113 |
12,893 |
4,756 |
3,778 |
9,712 |
10,974 |
3,166 |
2,523 |
2,615 |
- |
33,362 |
30,168 |
(35) |
(26) |
33,327 |
30,142 | |||||||
Current assets |
5,485 |
8,062 |
1,557 |
1,709 |
8,464 |
10,366 |
1,649 |
1,630 |
2,220 |
2,350 |
19,375 |
24,117 |
- |
(96) |
19,375 |
24,021 | |||||||
Noncurrent assets |
13,961 |
13,691 |
1,617 |
1,492 |
5,492 |
5,283 |
880 |
808 |
743 |
655 |
22,693 |
21,929 |
(603) |
(605) |
22,090 |
21,324 | |||||||
Current liabilities |
5,459 |
8,026 |
1,352 |
1,832 |
7,660 |
9,716 |
2,805 |
2,608 |
2,639 |
2,498 |
19,915 |
24,680 |
(603) |
(699) |
19,312 |
23,981 | |||||||
Noncurrent liabilities |
5,353 |
5,314 |
645 |
235 |
1,711 |
1,571 |
19 |
17 |
40 |
35 |
7,768 |
7,172 |
- |
(2) |
7,768 |
7,170 | |||||||
Shareholders' equity |
8,634 |
8,413 |
1,177 |
1,134 |
4,585 |
4,362 |
(295) |
(187) |
284 |
472 |
14,385 |
14,194 |
- |
- |
14,385 |
14,194 |
(*) The eliminations consist of intercompany balances.
(**) E-commerce balances were restated for 6.30.2014 and 6.30.2015
80
Companhia Brasileira de Distribuição
Notes to the interim financial information
June 30, 2015
(In millions of Brazilian reais, except when otherwise stated)
34. Segment information – Continued
Company general information
The Company and its subsidiaries operate primarily as a retailer of food, clothing, home appliances and other products. Total revenues are composed of the following types of products:
|
6.30.2015 |
6.30.2014 |
|
|
Restated |
|
| |
Food |
53.5% |
55.3% |
Nonfood |
46.5% |
44.7% |
Total sales |
100.0% |
100.0% |
|
|
As at June 30, 2015, capital expenditures were as follows:
|
6.30.2015 |
6.30.2014 |
|
| |
Food |
663 |
405 |
Nonfood |
323 |
171 |
Total capital expenditures |
986 |
576 |
35. Events after the reporting period
35.1 Anticipated dividends
The Board of Directors’ meeting held at July 28, 2015 approved the payment of anticipated dividends in the total amount of R$38, of which R$0.15 per preferred share and R$0.136365 per common share.
The dividends will be paid at August 8, 2015. All the shares shall be entitled to dividends on July 28, 2015 base date. As of July 29, 2015, the shares shall be negotiated “ex-rights” to the dividends payment date.
35.2 Incorporação de subsidiárias
a) Sé
The Extraordinary Shareholders’ Meeting held on December 22, 2015 approved the incorporation of subsidiary Sé Supermercados Ltda (“Sé”) by the Company, in order to unify these companies’ activities and management. This merge will result in substantial administrative, economic and financial benefits.
Since it is a fully consolidated subsidiary merger there is no impact in the consolidated financial statements neither in individual statement of profit or loss.
81
35. Events after the reporting period - continued
b) Nova Holding
The Extraordinary Shareholders’ Meeting held on December 22, 2015 approved the incorporation of Nova Holding subsidiary by the Company, in order to unify these companies’ activities and management. This merge will result in substantial administrative, economic and financial benefits and optimizing corporate group’s structure.
Since it is a fully consolidated subsidiary merger there is no impact in the consolidated financial statements neither in individual statement of profit or loss.
c) Corporate restructuring
On April 27, 2016, was approved in Ordinary and Extraordinary Shareholders´ Meeting of CBD, the part of incorporation of the net assets of Sendas Distribuidora. The steps of this reorganization were preceded by the following corporate actions: (i) redemption Barcelona subsidiary shares held by subsidiary Novasoc; (ii) incorporation of the same date in Sendas Distribuidora of completeness net assets of the Barcelona subsidiary, which was consequently terminated; and (iii) spin-off of part of Sendas Distribuidora collection, also of the same date and same entity. This merge will result in substantial administrative, economic and financial benefits and optimizing corporate group’s structure and will be concluded considering the balances on April 30, 2016. As a result of this reorganization, there was no effect on the consolidated interim financial statements of the Company.
35.3 Arbitration Morzan
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$233, including legal fees, was fully settled in April 1, 2016.
On October 25, 2016 the Securities Registration Office (“SRE”) of the Brazilian Securities Commission (“CVM”) ordered the Company to “pay the additional value equivalent to 80% of the value effectively paid to Morzan(…) to the other shareholders of Globex Utilidades S.A. who adhered to the Share Purchase Agreement which culminated in the sale of the Company’s control or chose, in the context of its MTO, the mixed payment option, as defined” in the notice of the mandatory tender offer launched by the Company on January 4, 2010. On a preliminary analysis, the Notice’s order would imply the obligation to carry out a payment of approximately R$ 150. The Company in conjunction with its consultants analyzed the terms of the Notice and is convinced that the Arbitral Award does not have the effects attributed by SRE, and for this reason it will submit an appeal to CVM’s Board of Commissioners, with request of suspensive effect, with view to alter the order set forth in the Notice.
35.4 Notices from CVM to GPA and subsidiary Via Varejo
On February 18, 2016, the subsidiary Via Varejo received a notice from CVM, the notice number 18/2016-CVM/SEP/GEA-5 showing the understanding of the Department of Relationship with Companies – SEP in relation to certain accounting entries related to corporate transactions at the level of Via Varejo in 2013. Due to the disclosed effects in its financial statementes the Company received the notice number 19/2016-CVM /SEP/GEA-5.
82
Companhia Brasileira de Distribuição
Notes to the interim financial information
June 30, 2015
(In millions of Brazilian reais, except when otherwise stated)
35. Events after the reporting period - continued
CVM notified its understanding which is different from the applied by Via Varejo in financial statements of that year, in relation to (a) revaluation of participation previously held in the sale of interest of Nova Pontocom to the Company (This tansaction has no effect in the consolidated financial statements); and (b) accounting treatment of the control acquisition of Movéis Bartira, by the acquisition of additional 75% interest.
Via Varejo presented an appeal to CVM collegiate requesting suspensive effect in the terms of Deliberation 463, however decided for a restatement of item (i) from CVM notice in its subsidiary Via Varejo, which has no effects in the Company’s consolidated financial statements or interim financial information. Via Varejo and the Company awaits for a collegiate decision about the presented arguments for the item (ii), related to effects in acquisition of Indústria de Móveis Bartira.
Until this date, there are no effects recorded in the financial statements neither in the interim financial information of the Company or its Subsidiaries related to the requested by CVM notice about acquisition of Bartira.
35.5 Promissory note emission
The Board of Directors’ meeting held on December 17, approved the 1st issuance of promissory notes, for public distribution, in the total the amount of R$500. There were 10 promissory notes, amounting R$50 each unit.
The Board of Directors’ meeting held on July 14, approved the 2nd issuance of promissory notes, for public distribution, in the total the amount of R$500. There were 200 promissory notes, amounting R$2.5 each unit. The resources are used to strengthen Company’s working capital.
35.6 Association Via Varejo and Cnova Brazil
On May 12th, 2016, the subsidiary Via Varejo signed a non-binding memo of understanding (“MoU”) with its subsidiary Cnova N.V., over the corporate reorganization involving Cnova Brasil and Via Varejo itself. The Board of directors of Via Varejo established a Special committee, composed of three members of the Board of directors, to overview the process and determine the terms and conditions of the proposal.
At the Shareholders´ Meeting held on September 12, 2016, Via Varejo’s non-controlling shareholders, holders of preferred and common shares, approved the reorganization proposal for the integration of the businesses of electronic commerce operated by Cnova Brasil into Via Varejo´s business, as recommended by the Special committee of Via Varejo´s board of directors.
After the approval by the parties, Cnova Brasil shall incorporate VV Dutchco. To eliminate the reciprocal interest resulting from the exchange of shares between Cnova Brasil and Cnova NV., Cnova Brasil will receive part of the its shares held by Cnova NV, through the return of capital. The remaining shares will be purchased by Cnova Brasil, resulting in Cnova Brasil to be whole subsidiary of Via Varejo. According to the loan terms and conditions between Cnova Brasil and Cnova NV (valued at approximately R$160 million at the end of September 2016), such event will result in prepayment obligation of such loans, which should be paid to Cnova N.V. by Via Varejo.The reorganization was approved by the boards of CBD, Casino, Via Varejo and Cnova N.V and is awaiting legal procedures. With the conclusion of the transaction Cnova Brasil will be a whole subsidiary of Via Varejo, which will no longer have interest in Cnova N.V. Consequently, GPA will also no longer have majority voting on Cnova N.V., and will no longer consolidate subsidiaries which represents the e-commerce segment abroad.
83
Companhia Brasileira de Distribuição
Notes to the interim financial information
June 30, 2015
(In millions of Brazilian reais, except when otherwise stated)
35. Events after the reporting period - continued
35.7 Class action Cnova
The subsidiary Cnova, certain of its current and former officers and directors, and the underwriters of Cnova’s initial public offering, or IPO, have been named as defendants in a securities class action lawsuit in the United States Federal District Court for the Southern District of New York asserting claims related to the subject matter of the internal review, concluded on July 22, 2016, conducted by the Company and its subsidiary Cnova and its advisors, as per note 1.1. As a result, Cnova may incur expenses, including, without limitation, substantial attorneys’ fees and other professional advisor fees and obligations to indemnify certain current and former officers or directors and the underwriters of Cnova’s initial public offering who are or may become parties to or involved in such matters. The Company and its subsidiary Cnova are still unable, at this time, to predict the extent of potential liability in these matters, including what, if any, parallel action the SEC might take as a result of facts or the findings of the internal review conducted by GPA, its subsidiary Cnova and their consultants hired by Cnova’s Board of Directors.
35.8 Debentures issuance
The Board of Directors’ meeting held on October 5,2016 approved the 13th issuance of simple debentures, non convertible into shares, unsecured, in a sole series, in the total amount of R$ 750, which may be increased up to R$ 1,012 yelding 97.5% of CDI , with maturity date in 3 years. These debentures shall be subject to private placement to Ares Serviços Imobiliários Ltda, which will transfer the rights to Ápice securitizadora S.A, who intends to acquire the debentures related to the Agribusiness Credit Rights to then back up the Agribusiness Receivables Certificate (CRA), which will be subject to public placement. The proceeds arising from the Debentures shall be exclusively used to purchase agricultural products, such as fruits, vegetables, dairy products, poultry and other animal proteins in natura directly from rural producers and/or rural cooperatives.
84
Companhia Brasileira de Distribuição
Notes to the interim financial information
June 30, 2015
(In millions of Brazilian reais, except when otherwise stated)
Other information deemed as relevant by the Company.
SHAREHOLDING OF CONTROLLING PARTIES OF THE COMPANY’S SHARES. UP TO THE INDIVIDUAL LEVEL | ||||||
COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO (Publicly-held company) |
Shareholding at 6/30/2015 | |||||
Shareholder |
Common Shares |
Preferred Shares |
Total | |||
Number |
% |
Number |
% |
Number |
% | |
WILKES PARTICIPAÇÕES S.A. |
65,400,000 |
65.61% |
- |
0.00% |
65,400,000 |
24.62% |
SUDACO PARTICIPAÇÕES LTDA. |
28,619,178 |
28.71% |
- |
0.00% |
28,619,178 |
10.77% |
CASINO GUICHARD PERRACHON * |
5,600,052 |
5.62% |
- |
0.00% |
5,600,052 |
2.11% |
JEAN CHARLES NAOURI |
- |
0.00% |
1 |
0.00% |
1 |
0.00% |
SEGISOR * |
- |
0.00% |
13,460 |
0.01% |
13,460 |
0.01% |
KING LLC * |
- |
0.00% |
852,000 |
0.51% |
852,000 |
0.32% |
PINCHER LLC * |
- |
0.00% |
115,235 |
0.07% |
115,235 |
0.04% |
COFIDOL SAS * |
- |
0.00% |
8,907,123 |
5.37% |
8,907,123 |
3.35% |
TREASURY SHARES |
- |
0.00% |
232,586 |
0.14% |
232,586 |
0.09% |
OTHER |
60,621 |
0.06% |
155,861,909 |
93.90% |
155,922,530 |
58.69% |
TOTAL |
99,679,851 |
100.00% |
165,982,314 |
100.00% |
265,662,165 |
100.00% |
(*) Foreign Company |
COMPANY’S CAPITAL STOCK DISTRIBUTION (COMPANY’S SHAREHOLDER). UP TO THE INDIVIDUAL LEVEL | ||||||||
WILKES PARTICIPAÇÕES S.A |
Shareholding at 6/30/2015 | |||||||
Shareholder/Quotaholder |
Common Shares |
Preferred Shares Class A |
Preferred Shares Class B |
Total | ||||
Number |
% |
Number |
% |
Number |
% |
Number |
% | |
SUDACO PARTICIPAÇÕES LTDA. |
24,466,566 |
60.04% |
24,650,000 |
100.00% |
10,073,824 |
100.00% |
59,190,390 |
78.43% |
SEGISOR* |
5,078,294 |
12.46% |
- |
0.00% |
- |
0.00% |
5,078,294 |
6.73% |
BENGAL LLC* |
1,550,000 |
3.80% |
- |
0.00% |
- |
0.00% |
1,550,000 |
2.05% |
OREGON LLC* |
1,550,000 |
3.80% |
- |
0.00% |
- |
0.00% |
1,550,000 |
2.05% |
PINCHER LLC* |
1,434,765 |
3.52% |
- |
0.00% |
- |
0.00% |
1,434,765 |
1.90% |
GEANT* |
4,894,544 |
12.01% |
- |
0.00% |
- |
0.00% |
4,894,544 |
6.49% |
TREASURY SHARES |
1,775,831 |
4.36% |
- |
0.00% |
- |
0.00% |
1,775,831 |
2.35% |
TOTAL |
40,750,000 |
100.00% |
24,650,000 |
100.00% |
10,073,824 |
100.00% |
75,473,824 |
100.00% |
(*) Foreign Company |
85
Companhia Brasileira de Distribuição
Notes to the interim financial information
June 30, 2015
(In millions of Brazilian reais, except when otherwise stated)
Other information deemed as relevant by the Company.
SHAREHOLDING OF CONTROLLING PARTIES OF THE COMPANY’S SHARES. UP TO THE INDIVIDUAL LEVEL | ||||
SUDACO PARTICIPAÇÕES LTDA |
Shareholding at 6/30/2015 | |||
Shareholder/Quotaholder |
Quotas |
Total | ||
Number |
% |
Number |
% | |
PUMPIDO PARTICIPAÇÕES LTDA |
3,585,804,572 |
85.62% |
3,585,804,572 |
85.62% |
GEANT INTERNATIONAL B.V.* |
602,288,697 |
14.38% |
602,288,697 |
14.38% |
SPICE INVESTMENT 2000 S.A |
1 |
0.00% |
1 |
0.00% |
TOTAL |
4,188,093,270 |
100.00% |
4,188,093,270 |
100.00% |
(*) Foreign Company |
||||
SHAREHOLDING OF CONTROLLING PARTIES OF THE COMPANY’S SHARES. UP TO THE INDIVIDUAL LEVEL | ||||
PUMPIDO PARTICIPAÇÕES LTDA |
Shareholding at 6/30/2014 | |||
Shareholder/Quotaholder |
Quotas |
Total | ||
Number |
% |
Number |
% | |
SEGISOR* |
3,633,544,693 |
100.00% |
3,633,544,693 |
100.00% |
SPICE INVESTMENT 2000 S/A |
1 |
0.00% |
1 |
0.00% |
TOTAL |
3,633,544,694 |
100.00% |
3,633,544,694 |
100.00% |
(*) Foreign Company |
||||
SHAREHOLDING OF CONTROLLING PARTIES OF THE COMPANY’S SHARES. UP TO THE INDIVIDUAL LEVEL | ||||
SPICE INVESTMENT 2000 S/A |
Shareholding at 6/30/2015 | |||
Shareholder/Quotaholder |
Quotas |
Total | ||
Number |
% |
Number |
% | |
SEGISOR* |
998 |
99.70% |
998 |
99.70% |
Board of Directors |
3 |
0.30% |
3 |
0.30% |
TOTAL |
1,001 |
100.00% |
1,001 |
100.00% |
(*) Foreign Company |
||||
|
|
|
|
|
SHAREHOLDING OF CONTROLLING PARTIES OF THE COMPANY’S SHARES. UP TO THE INDIVIDUAL LEVEL | ||||
SEGISOR |
Shareholding at 6/30/2015 | |||
Shareholder/Quotaholder |
Quotas |
Total |
| |
Number |
% |
Number |
% | |
CASINO GUICHARD PERRACHON (*) |
937,121,094 |
100.00% |
937,121,094 |
100.00% |
TOTAL |
937,121,094 |
100.00% |
937,121,094 |
100.00% |
(*) Foreign Company |
86
Companhia Brasileira de Distribuição
Notes to the interim financial information
June 30, 2015
(In millions of Brazilian reais, except when otherwise stated)
Other information deemed as relevant by the Company.
CONSOLIDATED SHAREHOLDING OF CONTROLLING PARTIES AND MANAGEMENT AND OUTSTANDING SHARES | ||||||
Shareholder |
Common Shares |
Preferred Shares |
Total | |||
Number |
% |
Number |
% |
Number |
% | |
Controlling parties |
99,619,230 |
99.94% |
9,887,819 |
5.96% |
109,507,049 |
41.22% |
|
|
|
|
|
| |
Management |
|
|
|
|
|
|
Board of Directors |
- |
0.00% |
3 |
0.00% |
3 |
0.00% |
Board of Executive Officers |
- |
0.00% |
27,296 |
0.02% |
27,296 |
0.01% |
|
|
|
|
|
| |
Treasury Shares |
- |
0.00% |
232,586 |
0.14% |
232,586 |
0.09% |
|
|
|
|
|
| |
Other Shareholders |
60,621 |
0.06% |
155,834,610 |
93.89% |
155,895,231 |
58.68% |
|
|
|
|
|
| |
Total |
99,679,851 |
100.00% |
165,982,314 |
100.00% |
265,662,165 |
100.00% |
|
|
|
|
|
| |
Outstanding Shares |
60,621 |
0.06% |
155,834,610 |
93.89% |
155,895,231 |
58.68% |
CONSOLIDATED SHAREHOLDING OF CONTROLLING PARTIES AND MANAGEMENT AND OUTSTANDING SHARES | ||||||
Shareholder |
Common Shares |
Preferred Shares |
Total | |||
Number |
% |
Number |
% |
Number |
% | |
Controlling parties |
99,619,230 |
99.94% |
9,887,818 |
5.98% |
109,507,048 |
41.30% |
|
|
|
|
|
| |
Management |
|
|
|
|
|
|
Board of Directors |
- |
0.00% |
3 |
0.00% |
3 |
0.00% |
Board of Executive Officers |
- |
0.00% |
124,256 |
0.08% |
124,256 |
0.05% |
|
|
|
|
|
| |
Treasury Shares |
- |
0.00% |
232,586 |
0.14% |
232,586 |
0.09% |
|
|
|
|
|
| |
Other Shareholders |
60,621 |
0.06% |
155,213,277 |
93.81% |
155,273,898 |
58.56% |
|
|
|
|
|
| |
Total |
99,679,851 |
100.00% |
165,457,940 |
100.00% |
265,137,791 |
100.00% |
|
|
|
|
|
| |
Outstanding Shares |
60,621 |
0.06% |
155,213,277 |
93.81% |
155,273,898 |
58.56% |
87
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: November 8, 2016 | By: /s/ Ronaldo Iabrudi Name: Ronaldo Iabrudi Title: Chief Executive Officer | |
By: /s/ Daniela Sabbag Name: Daniela Sabbag Title: Investor Relations Officer |
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.