cbdpr1q18_6k1.htm - Generated by SEC Publisher for SEC Filing  

FORM 6-K

SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549

Report of Foreign Private Issuer

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

For the month of April, 2018

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

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

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

Form 20-F   X   Form 40-F       

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

Yes ___ No   X  

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

Yes ___ No   X  

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

Yes ___ No   X  


 

                    

São Paulo, April 26, 2018 - GPA [B3: PCAR4; NYSE: CBD] announces its results for the first quarter of 2018. Due to the ongoing divestment of the interest held by GPA in Via Varejo S.A., as announced in the material fact notice of November 23, 2016, the operations of Via Varejo are treated as discontinued operations. Accordingly, net sales and other profit or loss accounts were adjusted retrospectively, as required under IFRS 5/CPC 31, approved by CVM Resolution 598/09 – Non-current assets held for sale and discontinued operations. The following statements are related to the results of continuing operations. All comparisons are with the same period of 2017, except where stated otherwise.

 

1Q18 RESULTS

 

GPA Food:

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

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

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

 

Assaí:

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

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

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

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

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

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

 

Multivarejo:

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

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

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

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

 

Outlook:

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

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

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

       Financial result: around 1% of net sales.

 

 

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

                                                                                                                                                                                                          

Ronaldo Iabrudi - CEO of GPA

 

1

 


 
 

                      

I. Financial Performance

 

 

Consolidate

 

Food Business

 

Multivarejo

 

Assaí

(R$ million)(1)

1Q18

1Q17

Δ

 

1Q18

1Q17

Δ

 

1Q18

1Q17

Δ

 

1Q18

1Q17

Δ

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross Revenue

       12,300

       11,430

7.6%

 

       12,300

       11,430

7.6%

 

          6,801

          7,030

-3.3%

 

          5,499

          4,400

25.0%

Net Revenue

       11,343

       10,552

7.5%

 

       11,343

       10,552

7.5%

 

          6,285

          6,513

-3.5%

 

          5,058

          4,039

25.2%

Gross Profit

          2,547

          2,419

5.3%

 

          2,547

          2,419

5.3%

 

          1,770

          1,835

-3.5%

 

              777

              584

33.1%

   Gross Margin

22.5%

22.9%

-40 bps

 

22.5%

22.9%

-40 bps

 

28.2%

28.2%

0 bps

 

15.4%

14.5%

90 bps

Selling, General and Adm. Expenses

        (1,980)

        (1,943)

1.9%

 

        (1,980)

        (1,943)

1.9%

 

        (1,445)

        (1,520)

-4.9%

 

            (535)

            (423)

26.5%

   % of Net Revenue

17.5%

18.4%

-90 bps

 

17.5%

18.4%

-90 bps

 

23.0%

23.3%

-30 bps

 

10.6%

10.5%

10 bps

EBITDA (2)

              503

              510

-1.4%

 

              548

              536

2.1%

 

              306

              362

-15.4%

 

              242

              175

38.4%

   EBITDA Margin

4.4%

4.8%

-40 bps

 

4.8%

5.1%

-30 bps

 

4.9%

5.6%

-70 bps

 

4.8%

4.3%

50 bps

Adjusted EBITDA(2)(3)

              546

              477

14.6%

 

              591

              503

17.4%

 

              347

              341

1.7%

 

              244

              162

50.7%

   Adjusted EBITDA Margin

4.8%

4.5%

30 bps

 

5.2%

4.8%

40 bps

 

5.5%

5.2%

30 bps

 

4.8%

4.0%

80 bps

Net Financial Revenue (Expenses)

            (132)

            (182)

-27.7%

 

            (132)

            (182)

-27.7%

 

            (121)

            (164)

-26.2%

 

               (10)

               (18)

-41.6%

   % of Net Revenue

1.2%

1.7%

-50 bps

 

1.2%

1.7%

-50 bps

 

1.9%

2.5%

-60 bps

 

0.2%

0.4%

-20 bps

Net Income (Loss)  - Controlling Shareholders - continuing operations

              108

                 77

40.1%

 

              153

              103

47.7%

 

                 37

                 27

36.7%

 

              115

                 76

51.6%

   Net Margin- continuing operations

1.0%

0.7%

30 bps

 

1.3%

1.0%

30 bps

 

0.6%

0.4%

20 bps

 

2.3%

1.9%

40 bps

Net Income (Loss)  -continuing and discontinued operations

              150

              121

24.3%

 

              142

                 78

82.1%

 

                 27

                    2

n.a.

 

              115

                 76

51.6%

  Net margin-continuing and discontinued operations

1.3%

1.1%

20 bps

 

1.3%

0.7%

60 bps

 

0.4%

0.0%

40 bps

 

2.3%

1.9%

40 bps

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

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

 

Effects from IFRS 15 on Gross Profit and Operating Expenses:

 

    

 

 

 

2

 


 
 

                    

OPERATING PERFORMANCE BY BUSINESS

 

Assaí

 

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

 

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

 

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

 

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

 

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

 

Multivarejo

 

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

 

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

 

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

   

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

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

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

 

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

 

 

 

3

 


 
 

                    

FINANCIAL PERFORMANCE

 

Other Income and Expenses

 

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

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

          Restructuring expenses of R$10 million;

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

 

Financial Result

 

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

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

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

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

 

Net Income

 

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

 

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

 

Earnings per Share

 

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

 

Net Debt

 

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

 

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

 

Investments

 

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

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

4

 


 
 

                    

 

Dividends

 

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

 

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

 

 

 

5

 


 
 

                    

II. Additional Information

 

1Q18 Results Conference Call and Webcast

Friday, April 27, 2018
10:30 a.m. (Brasília) | 9:30 a.m. (New York) | 2:30 p.m. (London)

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

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

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

Replay
+55 (11) 3193-1012 or +55 (11) 2820-4012
Access code for audio in Portuguese: 179994#
Access code for audio in English: 378980#

http://www.gpari.com.br

 

Investor Relations Contacts

 

Daniela Sabbag

Isabela Cadenassi

Victor Manuel Diaz Silvera

 

GPA

Telephone: 55 (11) 3886-0421

Fax: 55 (11) 3884-2677

gpa.ri@gpabr.com

www.gpari.com.br

 

About GPA: GPA is Brazil’s largest retailer, with a distribution network comprising over 2.000 points of sale as well as electronic channels. Established in 1948 in São Paulo, it has its head office in the city and operations in 18 Brazilian states and the Federal District. With a strategy of focusing its decisions on customers and better serving them based on their consumer profile in the wide variety of shopping experiences it offers, GPA adopts a multi-business and multi-channel platform consisting of brick-and-mortar stores and e-commerce operations, divided into three business units: Multivarejo, which operates the supermarket, hypermarket and Minimercado store formats, as well as fuel stations and drugstores under the Pão de Açúcar and Extra banners; Assaí, which operates in the cash-and-carry wholesale segment; GPA Malls, responsible for the management of property assets, expansion projects and inauguration of new stores; and Via Varejo’s discontinued operations, with its bricks and mortar electronics and home appliances stores under the Casas Bahia and Pontofrio banners, and the e-commerce segment. 

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

6

 


 
 

                    

III.  Appendix

Glossary

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

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

 

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

 

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

 

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

 

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

Diluted earnings per share are calculated as follows:

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

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

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

 

7

 


 
 

                    

CONSOLIDATED FINANCIAL STATEMENTS

1. Balance Sheet

 

BALANCE SHEET

     

ASSETS

   
 

Consolidated

 

Food Businesses

   
   

(R$ million)

03.31.2018

12.31.2017

03.31.2017

 

03.31.2018

12.31.2017

03.31.2017

               

Current Assets

               30,612

               33,015

               27,717

 

                 8,513

               10,277

                 8,100

  Cash and Marketable Securities

                 1,701

                 3,792

                 1,683

 

                 1,701

                 3,791

                 1,683

  Accounts Receivable

                     857

                     618

                     663

 

                     862

                     625

                     668

      Credit Cards

                     594

                     334

                     404

 

                     599

                     334

                     404

     Sales Vouchers and Trade Account Receivable

                     206

                     223

                     167

 

                     206

                     230

                     171

      Allowance for Doubtful Accounts

                        (4)

                     (18)

                     (22)

 

                        (4)

                     (18)

                     (22)

      Resulting from Commercial Agreements

                       61

                       79

                     114

 

                       61

                       79

                     114

  Inventories

                 4,758

                 4,822

                 4,578

 

                 4,758

                 4,822

                 4,578

  Recoverable Taxes

                     573

                     597

                     617

 

                     573

                     597

                     617

  Noncurrent Assets for Sale

               22,133

               22,775

               19,621

 

                       22

                       22

                        -  

  Prepaid Expenses and Other Accounts Receivables

                     590

                     413

                     555

 

                     597

                     420

                     554

 

 

 

 

 

 

 

 

Noncurrent Assets

               14,805

               14,692

               13,420

 

               14,836

               14,720

               13,443

Long-Term Assets

                 3,546

                 3,452

                 2,203

 

                 3,572

                 3,475

                 2,222

   Accounts Receivables

                       42

                       80

                        -  

 

                       42

                       80

                        -  

      Credit Cards

                       42

                       80

                        -  

 

                       42

                       80

                        -  

  Recoverable Taxes

                 1,785

                 1,747

                     653

 

                 1,785

                 1,747

                     653

   Deferred Income Tax and Social Contribution

                     147

                     126

                     188

 

                     147

                     126

                     188

   Amounts Receivable from Related Parties

                       52

                       25

                       28

 

                       78

                       48

                       47

   Judicial Deposits

                     788

                     762

                     680

 

                     788

                     762

                     680

   Prepaid Expenses and Others

                     733

                     713

                     655

 

                     733

                     713

                     655

Investments

                     188

                     177

                     348

 

                     188

                     177

                     347

Property and Equipment

                 9,150

                 9,138

                 8,972

 

                 9,150

                 9,138

                 8,972

Intangible Assets

                 1,920

                 1,924

                 1,897

 

                 1,925

                 1,929

                 1,902

TOTAL  ASSETS

               45,417

               47,707

               41,137

 

               23,349

               24,997

               21,544

   

LIABILITIES

               
 

Consolidated

 

Food Businesses

   
   
 

03.31.2018

12.31.2017

03.31.2017

 

03.31.2018

12.31.2017

03.31.2017

               

Current Liabilities

               25,610

               28,992

               23,912

 

                 8,778

               11,380

                 9,147

  Suppliers

                 5,510

                 8,129

                 5,241

 

                 5,515

                 8,134

                 5,243

  Loans and Financing

                     883

                     770

                 1,379

 

                     883

                     770

                 1,379

  Debentures

                     506

                     481

                     852

 

                     506

                     481

                     852

  Payroll and Related Charges

                     664

                     639

                     609

 

                     664

                     639

                     609

  Taxes and Social Contribution Payable

                     272

                     300

                     203

 

                     272

                     300

                     203

  Dividends Proposed

                       78

                       78

                        -  

 

                       78

                       78

                        -  

  Financing for Purchase of Fixed Assets

                       24

                     116

                       49

 

                       24

                     116

                       49

  Rents

                       77

                     128

                       76

 

                       77

                     128

                       76

  Acquisition of minority interest

                        -  

                        -  

                         8

 

                        -  

                        -  

                         8

  Debt with Related Parties

                     160

                     153

                     145

 

                     376

                     355

                     334

  Advertisement

                       39

                       26

                       35

 

                       39

                       26

                       35

  Provision for Restructuring

                         3

                         3

                         3

 

                         3

                         3

                         3

  Advanced Revenue

                     125

                     146

                     103

 

                     125

                     146

                     103

Non-current Assets Held for Sale

               17,057

               17,824

               14,961

 

                        -  

                        -  

                        -  

  Others

                     211

                     198

                     248

 

                     216

                     204

                     253

 

 

 

 

 

 

 

 

Long-Term Liabilities

                 6,536

                 5,674

                 4,674

 

                 6,536

                 5,674

                 4,674

  Loans and Financing

                     766

                     803

                     663

 

                     766

                     803

                     663

  Debentures

                 3,336

                 2,534

                 1,906

 

                 3,336

                 2,534

                 1,906

  Financing for Purchase of Assets

                        -  

                        -  

                        -  

 

                        -  

                        -  

                        -  

  Deferred Income Tax and Social Contribution

                     424

                     394

                     331

 

                     424

                     394

                     331

  Tax Installments

                     540

                     566

                     528

 

                     540

                     566

                     528

  Provision for Contingencies

                 1,155

                 1,108

                 1,116

 

                 1,155

                 1,108

                 1,116

  Advanced Revenue

                       19

                       22

                       22

 

                       19

                       22

                       22

  Provision for loss on investment in Associates

                     246

                     195

                       62

 

                     246

                     195

                       62

  Others

                       49

                       53

                       46

 

                       49

                       53

                       46

 

 

 

 

 

 

 

 

Shareholders' Equity

               13,271

               13,042

               12,552

 

                 8,035

                 7,943

                 7,723

  Capital

                 6,822

                 6,822

                 6,815

 

                 5,450

                 5,428

                 5,519

  Capital Reserves

                     379

                     355

                     336

 

                     379

                     355

                     336

  Profit Reserves

                 3,198

                 3,060

                 2,763

 

                 2,266

                 2,189

                 1,879

Other Comprehensive Results

                     (60)

                     (49)

                     (61)

 

                     (60)

                     (29)

                     (11)

  Minority Interest

                 2,932

                 2,854

                 2,698

 

                        -  

                        (0)

                        -  

TOTAL LIABILITIES

               45,417

               47,707

               41,138

 

               23,349

               24,997

               21,544

 

 

8

 


 
 

                    

 

2. Income Statement - 1Q18

 

 

Consolidated

 

Food Businesses

 

Multivarejo(1)

 

Assaí

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

R$ - Million

1Q18

1Q17

Δ

 

1Q18

1Q17

Δ

 

1Q18

1Q17

Δ

 

1Q18

1Q17

Δ

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross Revenue

       12,300

       11,430

7.6%

 

       12,300

       11,430

7.6%

 

         6,801

         7,030

-3.3%

 

         5,499

         4,400

25.0%

Net Revenue

       11,343

       10,552

7.5%

 

       11,343

       10,552

7.5%

 

         6,285

         6,513

-3.5%

 

         5,058

         4,039

25.2%

Cost of Goods Sold

        (8,784)

        (8,121)

8.2%

 

        (8,784)

        (8,121)

8.2%

 

        (4,505)

        (4,667)

-3.5%

 

        (4,279)

        (3,454)

23.9%

Depreciation (Logistic)

             (12)

             (12)

-0.3%

 

             (12)

             (12)

-0.3%

 

             (10)

             (11)

-8.4%

 

               (2)

               (1)

73.4%

Gross Profit

         2,547

         2,419

5.3%

 

         2,547

         2,419

5.3%

 

         1,770

         1,835

-3.5%

 

            777

            584

33.1%

   Selling Expenses

        (1,739)

        (1,700)

2.3%

 

        (1,739)

        (1,700)

2.3%

 

        (1,266)

        (1,327)

-4.6%

 

           (473)

           (373)

26.6%

   General and Administrative Expenses

           (241)

           (243)

-0.5%

 

           (241)

           (243)

-0.5%

 

           (179)

           (193)

-7.3%

 

             (63)

             (50)

26.0%

Selling, General and Adm. Expenses

        (1,980)

        (1,943)

1.9%

 

        (1,980)

        (1,943)

1.9%

 

        (1,445)

        (1,520)

-4.9%

 

           (535)

           (423)

26.5%

Equity Income(2)

             (33)

             (12)

185.5%

 

              11

              15

-22.2%

 

              11

              15

-22.2%

 

               -  

               -  

n.a.

Other Operating Revenue (Expenses)

             (43)

              34

-228.1%

 

             (43)

              34

-228.1%

 

             (41)

              21

-293.6%

 

               (2)

              13

-119.2%

Depreciation and Amortization

           (210)

           (190)

10.6%

 

           (210)

           (190)

10.6%

 

           (155)

           (149)

4.0%

 

             (55)

             (41)

34.9%

Earnings before interest and Taxes - EBIT

            281

            308

-8.8%

 

            325

            334

-2.6%

 

            141

            202

-30.2%

 

            185

            133

39.2%

   Financial Revenue

              40

              58

-29.9%

 

              40

              58

-29.9%

 

              32

              50

-36.0%

 

                8

                7

12.0%

   Financial Expenses

           (172)

           (240)

-28.2%

 

           (172)

           (240)

-28.2%

 

           (153)

           (215)

-28.5%

 

             (19)

             (25)

-25.9%

Net Financial Result

           (132)

           (182)

-27.7%

 

           (132)

           (182)

-27.7%

 

           (121)

           (164)

-26.2%

 

             (10)

             (18)

-41.6%

Income (Loss) Before Income Tax

            149

            126

18.5%

 

            194

            152

27.4%

 

              19

              37

-47.7%

 

            174

            115

51.7%

Income Tax

             (41)

             (49)

-16.6%

 

             (41)

             (49)

-16.6%

 

              18

             (10)

-269.4%

 

             (59)

             (39)

51.9%

Net Income (Loss) Company - continuing operations

            108

              77

41.1%

 

            153

            103

48.5%

 

              37

              27

39.6%

 

            115

              76

51.6%

Net Result from discontinued operations

            117

            132

-11.4%

 

             (11)

             (25)

-58.2%

 

             (11)

             (25)

-58.2%

 

               -  

               -  

n.a.

Net Income (Loss) - Consolidated Company

            226

            209

7.8%

 

            142

              77

83.4%

 

              27

                1

1937.4%

 

            115

              76

51.6%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

            108

              77

40.1%

 

            153

            103

47.7%

 

              37

              27

36.7%

 

            115

              76

51.6%

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

              42

              43

-3.8%

 

             (11)

             (25)

-58.2%

 

             (11)

             (25)

-58.2%

 

               -  

               -  

n.a.

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

            150

            121

24.3%

 

            142

              78

82.1%

 

              27

                2

1331.4%

 

            115

              76

51.6%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Minority Interest - Non-controlling - continuing operations

               -  

               (1)

n.a.

 

               -  

               (1)

n.a.

 

               -  

               (1)

n.a.

 

               -  

               -  

n.a.

Minority Interest - Non-controlling - discontinued operations

              76

              89

-15.1%

 

               -  

               -  

n.a.

 

               -  

               -  

n.a.

 

               -  

               -  

n.a.

Minority Interest - Non-controlling - Consolidated

              76

              88

-14.6%

 

               -  

               (1)

n.a.

 

               -  

               (1)

n.a.

 

               -  

               -  

n.a.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings before Interest, Taxes, Depreciation, Amortization - EBITDA

            503

            510

-1.4%

 

            548

            536

2.1%

 

            306

            362

-15.4%

 

            242

            175

38.4%

Adjusted EBITDA (4)

            546

            477

14.6%

 

            591

            503

17.4%

 

            347

            341

1.7%

 

            244

            162

50.7%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated

 

 

Food Businesses

 

 

Multivarejo(1)

 

 

Assaí

 

 

 

 

 

 

 

 

 

% of Net Revenue

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1Q18

1Q17

 

 

1Q18

1Q17

 

 

1Q18

1Q17

 

 

1Q18

1Q17

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross Profit

22.5%

22.9%

 

 

22.5%

22.9%

 

 

28.2%

28.2%

 

 

15.4%

14.5%

 

   Selling Expenses

15.3%

16.1%

 

 

15.3%

16.1%

 

 

20.1%

20.4%

 

 

9.3%

9.2%

 

   General and Administrative Expenses

2.1%

2.3%

 

 

2.1%

2.3%

 

 

2.8%

3.0%

 

 

1.2%

1.2%

 

Selling, General and Adm. Expenses

17.5%

18.4%

 

 

17.5%

18.4%

 

 

23.0%

23.3%

 

 

10.6%

10.5%

 

Equity Income(2)

-0.3%

-0.1%

 

 

0.1%

0.1%

 

 

0.2%

0.2%

 

 

0.0%

0.0%

 

Other Operating Revenue (Expenses)

0.4%

-0.3%

 

 

0.4%

-0.3%

 

 

0.6%

-0.3%

 

 

0.0%

-0.3%

 

Depreciation and Amortization

1.8%

1.8%

 

 

1.8%

1.8%

 

 

2.5%

2.3%

 

 

1.1%

1.0%

 

EBIT

2.5%

2.9%

 

 

2.9%

3.2%

 

 

2.2%

3.1%

 

 

3.7%

3.3%

 

Net Financial Revenue (Expenses)

1.2%

1.7%

 

 

1.2%

1.7%

 

 

1.9%

2.5%

 

 

0.2%

0.4%

 

Income Before Income Tax

1.3%

1.2%

 

 

1.7%

1.4%

 

 

0.3%

0.6%

 

 

3.4%

2.8%

 

Income Tax

-0.4%

-0.5%

 

 

-0.4%

-0.5%

 

 

0.3%

-0.2%

 

 

-1.2%

-1.0%

 

Net Income (Loss) Company - continuing operations

1.0%

0.7%

 

 

1.3%

1.0%

 

 

0.6%

0.4%

 

 

2.3%

1.9%

 

Net Income (Loss) - Consolidated Company

2.0%

2.0%

 

 

1.3%

0.7%

 

 

0.4%

0.0%

 

 

2.3%

1.9%

 

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

1.0%

0.7%

 

 

1.3%

1.0%

 

 

0.0%

0.4%

 

 

2.3%

1.9%

 

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

1.3%

1.1%

 

 

1.3%

0.7%

 

 

0.4%

0.0%

 

 

2.3%

1.9%

 

Minority Interest - Non-controlling - continuing operations

0.0%

0.0%

 

 

0.0%

0.0%

 

 

0.0%

0.0%

 

 

0.0%

0.0%

 

Minority Interest - Non-controlling - Consolidated

0.7%

0.8%

 

 

0.0%

0.0%

 

 

0.0%

0.0%

 

 

0.0%

0.0%

 

EBITDA

4.4%

4.8%

 

 

4.8%

5.1%

 

 

4.9%

5.6%

 

 

4.8%

4.3%

 

Adjusted EBITDA (4)

4.8%

4.5%

 

 

5.2%

4.8%

 

 

5.5%

5.2%

 

 

4.8%

4.0%

 

                               

 (1)  Multivarejo includes the results of Malls and Corporate.
(2) Equity income from Cdiscount is included in the Consolidated results and not in the Retail and Cash-and-Carry segments.
(3) Net income after non-controlling interest.
(4) EBITDA adjusted by the line “Other Operating Income and Expenses” to eliminate nonrecurring income and expenses.

 

9

 


 
 

                    

3. Financial income and expenses

 

 

Consolidated

 

(R$ million)

1Q18

1Q17

Δ

 

 

 

 

   Financial Revenue

                     40

                     58

-29.9%

   Financial Expenses

                (172)

                (240)

-28.2%

    Cost of Debt

                   (98)

                (174)

-43.9%

    Cost of  Receivables Discount

                   (35)

                   (40)

-11.1%

    Restatement of Contingent Liabilities and Other financial expenses

                   (40)

                   (26)

50.0%

Net Financial Revenue (Expenses)

                (132)

                (182)

-27.7%

   % of Net Revenue

1.2%

1.7%

-50 bps

 

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

 

4. Net Income

 

 

Consolidated

 

Food Business

 

 

 

 

 

 

 

 

 

 

(R$ million)

1Q18

1Q17

Δ

 

1Q18

1Q17

Δ

 

 

 

 

 

 

 

 

EBITDA

         503

         510

-1.4%

 

         548

         536

2.1%

Depreciation (Logistic)

          (12)

          (12)

-0.3%

 

          (12)

          (12)

-0.3%

Depreciation and Amortization

       (210)

       (190)

10.6%

 

       (210)

       (190)

10.6%

Net Financial Revenue (Expenses)

       (132)

       (182)

-27.7%

 

       (132)

       (182)

-27.7%

Income (Loss) before Income Tax

         149

         126

18.5%

 

         194

         152

27.4%

Income Tax

          (41)

          (49)

-16.6%

 

          (41)

          (49)

-16.6%

Net Income (Loss) Company - continuing operations

         108

            77

41.1%

 

         153

         103

48.5%

Net income from discontinued operations

         117

         132

-11.4%

 

          (11)

          (25)

-58.2%

Net Income (Loss) Consolidated Company

         226

         209

7.8%

 

         142

            77

83.4%

Net Income (Loss)  - Controlling Shareholders - continuing operations

         108

            77

40.1%

 

         153

         103

47.7%

Net Income (Loss)  - Controlling Shareholders - descontinuing operations

            42

            43

-3.8%

 

          (11)

          (25)

-58.2%

Net Income (Loss)  - Controlling Shareholders - Consolidated

         150

         121

24.3%

 

         142

            78

82.1%

Other Operating Revenue (Expenses)

          (43)

            34

-228.1%

 

          (43)

            34

-228.1%

Income Tax from Other Operating Revenues (Expenses)

            11

             (9)

n.a

 

            11

             (9)

n.a

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

         140

            53

163.5%

 

         185

            79

132.6%

Adjusted Net Margin - Controlling Shareholders

1.2%

0.5%

70 bps

 

1.6%

0.8%

80 bps

 

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

 

 

 

 

10

 


 
 

                    

5. Indebtedness

 

(R$ million)

03.31.2018

03.31.2017

     

Short Term Debt

               (1,388)

               (2,231)

   Loans and Financing

                   (883)

               (1,379)

   Debentures and Promissory Notes

                   (506)

                   (852)

Long Term Debt

               (4,074)

               (2,569)

   Loans and Financing

                   (738)

                   (663)

   Debentures

               (3,336)

               (1,906)

Total Gross Debt

               (5,463)

               (4,800)

Cash and Financial investments

                 1,701

                 1,683

Net Debt

               (3,762)

               (3,117)

EBITDA(1)

                 2,308

                 1,761

Net Debt / EBITDA(1)

-1.63x

-1.77x

 

 

 

On balance Credit Card Receivables not discounted

                     641

                     404

Net Debt incl. Credit Card Receivables not discounted

               (3,121)

               (2,712)

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

-1.35x

-1.54x

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

 (1) EBITDA in the last 12 months.

 

 

 

11

 


 
 

                    

6. Cash Flow - Consolidated (including Via Varejo)

 

STATEMENT OF CASH FLOW

 

 

 

 

 

 

 

 

 

Consolidated

 

(R$ million)

 

03.31.2018

03.31.2017

 

 

 

 

Net Income (Loss) for the period

 

                       226

                       208

Adjustment for reconciliation of net income

 

 

 

Deferred income tax

 

                             6

                        (30)

Loss (gain) on disposal of fixed and intangible assets

 

                          15

                        (11)

Depreciation and amortization

 

                       223

                       202

Interests and exchange variation

 

                       205

                       223

Equity Income

 

                          27

                             6

Provision for contingencies

 

                       202

                       111

Share-Based Compensation

 

                             7

                             6

Allowance for doubtful accounts

 

                       177

                       160

Provision for obsolescence/breakage

 

                        (19)

                        (20)

Deferred revenue

 

                     (103)

                        (82)

 

 

                       966

                       773

Asset (Increase) decreases

 

 

 

Accounts receivable

 

                (1,131)

                (2,557)

Inventories

 

                     (914)

                     (481)

Taxes recoverable

 

                     (141)

                        (66)

Other Assets

 

                     (416)

                     (130)

Related parties

 

                        (15)

                          14

Restricted deposits for legal proceeding

 

                        (75)

                        (33)

 

 

                (2,692)

                (3,253)

Liability (Increase) decrease

 

 

 

Suppliers

 

                (3,313)

                (2,411)

Payroll and charges

 

                          14

                        (10)

Taxes and Social contributions payable

 

                        (66)

                        (58)

Other Accounts Payable

 

                          25

                        (25)

Contingencies

 

                     (153)

                     (116)

Deferred revenue

 

                             4

                           (3)

Taxes and Social contributions paid

 

                     (133)

                           (3)

 

 

                (3,622)

                (2,626)

 

 

 

 

Net cash generated from (used) in operating activities

 

                (5,348)

                (5,106)

 

 

 

 

Acquisition of property and equipment

 

                     (356)

                     (266)

Increase Intangible assets

 

                        (80)

                        (91)

Sales of  property and equipment

 

                             9

                             3

Net cash flow investment activities

 

                     (427)

                     (354)

 

 

 

 

Cash flow from financing activities

 

 

 

Increase of capital

 

                            -  

                             4

Funding and refinancing

 

                  2,633

                  2,222

Payments of loans and financing

 

                (1,904)

                (3,699)

Net cash generated from (used) in financing activities

 

                       729

                (1,473)

 

 

 

 

Increase (decrease) in cash and cash equivalents

 

                (5,046)

                (6,933)

 

 

 

 

Cash and cash equivalents at the beginning of the year

 

                  7,351

                  9,142

Cash and cash equivalents at the end of the year

 

                  2,305

                  2,209

Change in cash and cash equivalents

 

                (5,046)

                (6,933)

 

12

 


 
 

                    

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

 

 

   

Consolidated

   

(R$ million)

 

1Q18

1Q17

       

Cash Balance at Beginning of Exercise

 

             7,351

             9,142

 

 

 

 

Cash Flow from Operating Activities

 

           (5,348)

           (5,106)

   EBITDA

 

                  888

                  793

   Cost of Sale of Receivables

 

                (176)

                (174)

   Working Capital

 

           (5,358)

           (5,449)

   Assets and Liabilities Variation

 

                (702)

                (276)

Cash Flow from Investment Activities

 

                (427)

                (354)

   Net Investment

 

                (427)

                (354)

 

 

 

 

Change on net cash after investments

 

           (5,775)

           (5,460)

 

 

 

 

Cash Flow from Financing Activities

 

                  729

           (1,473)

   Net Payments

 

                  729

           (1,473)

 

 

 

 

Change on Net Cash

 

           (5,046)

           (6,933)

 

 

 

 

Cash Balance at End of Exercise

 

             2,305

             2,209

 

 

 

 

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

 

                  604

                  526

 

 

 

 

Cash t as balance sheet (excluding Via Varejo)

 

             1,701

             1,683

In the financial statements of GPA as of March 31, 2018, due to the ongoing divestment of the interest held by GPA in Via Varejo S.A. as announced in the material fact notice of November 23, 2016, the operations of Via Varejo are treated as discontinued operations. Accordingly, net sales and other profit and loss accounts were adjusted retrospectively, as required under IFRS 5/CPC 31, approved by CVM Resolution 598/09 – Sale of non-current assets and discontinued operations. Held-for-sale assets and the corresponding liabilities were reclassified only on the reporting date. Therefore all of the above changes in balance sheet accounts include Via Varejo, although the closing cash position has been reconciled to reflect only continuing operations.

 

 

13

 


 
 

                    

 

7. Capital Expenditure

 

 

Food Business

(R$ million)

1Q18

1Q17

Δ

 

     

New stores, land acquisition and conversions

              87

              28

217.6%

Store renovations and Maintenance

              78

              74

5.5%

Infrastructure and Others

              68

              43

59.6%

 

 

 

 

Non-cash Effect

 

 

 

Financing Assets

              96

           124

-22.4%

Total

           330

           268

23.0%

 

 

8. Breakdown of Sales by Business

 

   

Breakdown of Gross Sales by Business

(R$ million)

 

1Q18

%

1Q17

%

Δ

             

 Multivarejo

 

                    6,801

55.3%

                 7,030

61.5%

-3.3%

Pão de Açúcar

 

                    1,753

14.3%

                 1,718

15.0%

2.0%

Extra (1)

 

                    4,151

33.8%

                 4,416

38.6%

-6.0%

Convenience Stores (2)

 

                       284

2.3%

                     296

2.6%

-4.0%

Other Businesses (3)

 

                       612

5.0%

                     600

5.2%

2.0%

Cash & Carry

 

                    5,499

44.7%

                 4,400

38.5%

25.0%

Assaí

 

                    5,499

44.7%

                 4,400

38.5%

25.0%

Food Business

 

                  12,300

100.0%

               11,430

100.0%

7.6%

             
             
   

Breakdown of Net Sales by Business

(R$ million)

 

1Q18

%

1Q17

%

Δ

             

Multivarejo

 

                    6,285

55.4%

                 6,513

61.7%

-3.5%

Pão de Açúcar

 

                    1,614

14.2%

                 1,585

15.0%

1.8%

Extra (1)

 

                    3,805

33.5%

                 4,065

38.5%

-6.4%

Convenience Stores (2)

 

                       265

2.3%

                     277

2.6%

-4.1%

Other Businesses (3)

 

                       602

5.3%

                     586

5.6%

2.7%

Cash & Carry

 

                    5,058

44.6%

                 4,039

38.3%

25.2%

Assaí

 

                    5,058

44.6%

                 4,039

38.3%

25.2%

Food Business

 

                  11,343

100.0%

               10,552

100.0%

7.5%

 (1)Includes sales by Extra Supermercado and Extra Hiper.
 (2) Includes sales by Minimercado Extra and Minuto Pão de Açúcar.                  
 (3) Includes sales by Gas stations, Drugstores, Delivery and rental revenue from commercial centers.

 

 

 

 

 

 

14

 


 
 

                    

 

9.  Breakdown of Sales (% of Net Sales)

 

 

Food Business

 

1Q18

1Q17

 

 

 

Cash

49.9%

51.5%

Credit Card

39.2%

38.2%

Food Voucher

10.9%

10.3%

 

 

10. Store Portfolio Changes by Banner

 

 

 

 

 

 

 

 

 

 

 

 

12/31/2017

 

Opened

Opened by conversion

 

Closed

Closed to conversion

 

03/31/2018

 

 

 

 

 

 

 

 

 

 

Pão de Açúcar

               186

 

                -  

                -  

 

                -  

                -  

 

             186

Extra Hiper

               117

 

                -  

                -  

 

                -  

                (4)

 

             113

Extra Supermercado

               188

 

                -  

                -  

 

                (1)

                -  

 

             187

Minimercado Extra

               183

 

                -  

                -  

 

                -  

                -  

 

             183

Minuto Pão de Açucar

                 82

 

                -  

                -  

 

                -  

                -  

 

               82

Assaí

               126

 

                 1

                -  

 

                -  

                -  

 

             127

Other Business

               199

 

                -  

                -  

 

                (5)

                -  

 

             194

Gas Station

                           72

 

                          -  

                          -  

 

                (1)

                -  

 

                       71

Drugstores

                        127

 

                          -  

                          -  

 

                (4)

                -  

 

                    123

Food Business

            1,081

 

                 1

                -  

 

                (6)

                (4)

 

         1,072

 

 

 

 

 

 

 

 

 

 

Sales Area ('000 m2)

 

 

 

 

 

 

 

 

 

  Food Business

            1,811

 

 

 

 

 

 

 

         1,788

 

 

15

 


SIGNATURES

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




COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO



Date:  April 27, 2018 By:   /s/ Ronaldo Iabrudi 
         Name:   Ronaldo Iabrudi
         Title:     Chief Executive Officer



    By:    /s/ Daniela Sabbag            
         Name:  Daniela Sabbag 
         Title:     Investor Relations Officer


FORWARD-LOOKING STATEMENTS

This press release may contain forward-looking statements. These statements are statements that are not historical facts, and are based on management's current view and estimates offuture economic circumstances, industry conditions, company performance and financial results. The words "anticipates", "believes", "estimates", "expects", "plans" and similar expressions, as they relate to the company, are intended to identify forward-looking statements. Statements regarding the declaration or payment of dividends, the implementation of principal operating and financing strategies and capital expenditure plans, the direction of future operations and the factors or trends affecting financial condition, liquidity or results of operations are examples of forward-looking statements. Such statements reflect the current views of management and are subject to a number of risks and uncertainties. There is no guarantee that the expected events, trends or results will actually occur. The statements are based on many assumptions and factors, including general economic and market conditions, industry conditions, and operating factors. Any changes in such assumptions or factors could cause actual results to differ materially from current expectations.