cbdpr3q13_6k.htm - Generated by SEC Publisher for SEC Filing

FORM 6-K

SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549

Report of Foreign Private Issuer

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

For the month of October, 2013

           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  


 

3Q13 Earnings Release

 

São Paulo, Brazil, October 16, 2013 GPA [BM&FBOVESPA: PCAR4 (PN); NYSE: CBD] and Via Varejo [BM&FBOVESPA: VVAR3] announce their results for the third quarter of 2013 (3Q13). The results are presented in the segments as follows: GPA Food, formed by supermarkets (Pão de Açúcar, Extra Supermercado and PA Delivery), hypermarkets (Extra Hiper), neighborhood stores (Minimercado Extra), cash-and-carry stores (Assaí), GPA Malls & Properties, gas stations and drugstores; and GPA Consolidated, formed by GPA Food and Viavarejo (Casas Bahia and Pontofrio bricks and mortar stores) and Nova Pontocom's e-commerce operations (e-commerce operations of Pontofrio.com.br, Extra.com.br, Casasbahia.com.br, Barateiro.com, PartiuViagens.com.br, and Atacado Pontofrio). Further information on the results of the subsidiary Via Varejo S.A. can be found in its respective earnings release disclosed on this date.

 

GPA Consolidated

Strong gross revenue growth of 15.0%, with acceleration compared to the 1st half 2013
Net income increase of 69.8%, totaling R$ 357 million

 

  • Gross revenue reached R$15.720 billion. Growth in the same-store concept was 10.8%, with 7.9% growth in the food category and 13.1% growth in the non-food category;
  • EBITDA of R$1.036 billion, with EBITDA margin of 7.4%, 90 basis points higher than in 3Q12.
  • Selling, general and administrative expenses as a percentage of net revenue decreased from 19.8% in 3Q12 to 19.2% in 3Q13;
  • Net income totaled R$357 million, up 69.8%. Net margin increased from 1.7% in 3Q12 to 2.5% in 3Q13.

 

GPA Food

EBITDA grew 14.1% for margin of 7.1%

 

 

§ Gross revenue of R$8.448 billion, up 12.9%. Growth in the same-store concept was 7.1%;

§ EBITDA of R$546 million, with margin of 7.1%, the same level as in 3Q12, despite the increase in the share of Assaí in gross sales (from 16.9% in 3Q12 to 20.6% in 3Q13);

§ Selling, general and administrative expenses as a percentage of net revenue decreased from 18.6% in 3Q12 to 17.4% in 3Q13.

 

 

  GPA Consolidated GPA Food (ex. real estate projects) Viavarejo
(R$ million)(1) 3Q13 3Q12 Δ   9M13 9M12 Δ 3Q13 3Q12 Δ 3Q13 3Q12 Δ
 
Gross Revenue          15,720 13,666 15.0%          45,624              40,837 11.7%             8,448  7,484 12.9%              7,272   6,182 17.6%
Net Revenue          14,077 12,155 15.8%          40,843              36,340 12.4%             7,744  6,761 14.5%              6,333   5,394 17.4%
Gross Profit             3,721 3,191 16.6%          10,805                 9,664 11.8%             1,890 1,744 8.3%

             1,832

  1,446 26.6%
   Gross Margin 26.4% 26.3% 10bps   26.5% 26.6 10bps 24.4%  25.8% 140bps 28.9%  26.8% 210bps
EBITDA             1,036 795 30.4%             2,507                 2,371 5.7%                  546 479 14.1%                  490   316 55.2%
   EBITDA Margin (2) 7.4% 6.5% 90bps   6.1% 6.5 40bps 7.1% 7.1% 0bps 7.7% 5.9% 180bps
Net Financial Revenue (Expenses)                (312) (272) 14.6%                (866) (892) 3.0%                (132)  (122) 8.2%                 (179)   (155) 15.5%
% of Net Revenue 2.2% 2.2% 0bps   2.1% 2.5 40bps 1.7% .8% 10bps 2.8%  2.9% 10bps
Company's Net Profit                  357 210 69.8%                  709                     617 14.8%                  176  136 29.0%                  181  68 165.9%
  Net Margin 2.5% 1.7% 80bps   1.7% 1.7 0bps 2.3% 2.0% 30bps 2.9%  1.3% 160bps
(1) Totals and percentage changes are rounded off and all margins were calculated as percentage of net revenue.
(2) Earnings before interest, taxes, depreciation and amortization.
 

 

For better comparability of results, the tables and comments related to 9M12 results do not include the results of the real estate projects implemented by the Company in partnership with construction companies, which generated non-recurring revenue of R$98 million in 2Q12.

 

Sales Performance

  

  Gross Revenue   Net Revenue
(R$ million) 3Q13 3Q12 Δ 9M13 9M12 Δ   3Q13 3Q12 Δ   9M13 9M12 Δ
GPA Consolidated (ex real estate projects ) 15,720 13,666 15.0% 45,624 40,739 12.0%    14,077 12,155 15.8%    40,843 36,242 12.7
GPA Food (ex real estate projects) 8,448 7,484 12.9% 24,581 22,193 10.8%       7,744 6,761 14.5%    22,448 20,039 12.0%
Retail 6,711 6,219 7.9% 19,858 18,656 6.4%       6,147 5,606 9.6%    18,112 16,807 7.8%
Cash and Carry 1,738 1,265 37.4% 4,723 3,538 33.5%       1,598 1,155 38.4%       4,336 3,232 34.1%
Viavarejo 7,272 6,182 17.6% 21,043 18,546 13.5%       6,333 5,394 17.4%    18,395 16,203 13.5%
Bricks and mortar  6,062 5,341 13.5% 17,820 15,974 11.6%       5,258 4,630 13.6%    15,513 13,862 11.9%
Nova Pontocom 1,210          841 43.9% 3,224 2,572 25.3%       1,075           764 40.7%       2,882 2,341 23.1%
Real Estate Projects - - -   -              98 -   - - -    -              98 -
 
Gross 'Same Store' Sales 
  3Q13 9M13
GPA Consolidated 10.8% 8.3%
By category    
Food 7.9% 7.4%
Non food 13.1% 8.9%
By bussiness    
GPA Food 7.1% 5.7%
Viavarejo(1) 15.4% 11.3%
(1) Includes total sales of Nova Pontocom.    

 

Consolidated gross revenue was R$15.720 billion, up 15.0%, driven by the opening of 132 stores in the last 12 months, 20 of them in the last quarter, as well as by the 10.8% growth in same-store sales, as detailed below:

üFood Category: growth of 7.9%, driven mainly by perishables: meat, fruits, legumes and vegetables. This growth, which surpassed the IPCA inflation index in 200 basis points, represents an upturn on the 1st half of the year. 

üNon-food: growth of 13.1%, driven by sales of technology products: cell phones, tablets and TV sets, with growth across all formats operated by the Group. Specialty stores (Pontofrio and Casas Bahia) and e-commerce accelerated the pace of sales in comparison with previous periods, while Hypermarkets continued to register the sales recovery in this category.

 

2

 


 

 

In the last 9 months, gross sales increased 12.0% compared to the same period last year, to R$45.624 billion. Growth in the same-store basis was 8.3%.

 

GPA Food Highlights

Gross revenue reached R$8.448 billion, up 12.9%, driven by the performance of the Assaí banner, which continued to post double-digit growth (37.4%). On a same-store basis, growth was 7.1%. A total of 15 stores were delivered in the period, of which 12 Minimercado, two Assaí and one Pão de Açúcar.

Assaí’s focus in the 2nd half of the year has been on expanding in states where it is already present. Over the last nine months, a total of eight stores were opened, five of them in new states, whose sales exceeded our expectations. At least five stores should be delivered by the year-end.

The Company has been investing in price competitiveness to increase store traffic and gain market share in the retail segment. The strategy should last through the coming periods. The non-food category in the Hypermarket format continued the sales recovery trend, driven by the successful marketing campaigns in the electronics category.

 

Viavarejo Highlights

Gross revenue totaled R$7.272 billion, increasing by 17.6% over 3Q12. Sales growth accelerated during one more quarter across all businesses: brick-and-mortar stores and e-commerce, with a gain in market share during the period. Five new stores were opened. Same-store sales growth reached 15.4%. Additionally, 31 new stores were opened in the last 12 months.

Brick and mortar stores posted same-store sales growth of 10.8%, driven mainly by technology products, especially cell phones, tablets and TV sets.

Nova Pontocom posted gross revenue growth of 43.9%, mainly due to higher customer traffic, better conversion rate and Father's Day strong sales, celebrated in August. The results of Nova Pontocom in 3T13 were close to the break-even point and the investments in price competitiveness were sustained by the savings generated in process review and expenses reductions.

 

 

3

  

 


Operating Performance

 

  

  GPA Consolidated (ex. real estate projects)
(R$ million) 3Q13 3Q12 Δ 9M13 9M12 Δ
Gross Revenue 15,720 13,666 15.0% 45,624 40,739 12.0%
Net Revenue 14,077 12,155 15.8% 40,843 36,242 12.7%
Gross Profit 3,721 3,191 16.6% 10,805 9,566 12.9%
Gross Margin 26.4% 26.3% 10bps 26.5% 26.4% 10bps
Selling Expenses (2,330) (2,032) 14.7% (6,867) (6,130) 12.0%
General and Administrative Expenses (375) (370) 1.3% (1,142) (1,223) -6.6%
Equity Income 16 10 60.9% 28 12 139.0%
Other Operating Revenue (Expenses) (16) (25) -36.6% (374) (14) -
Total Operating Expenses (2,705) (2,418) 11.9% (8,355) (7,355) 13.6%
% of Net Revenue 19.2% 19.9% -70bps 20.5% 20.3% 20bps
Depreciation (Logistic) 21 21 -4.4% 57 62 -7.7%
EBITDA (1) (2) 1,036 795 30.4% 2,507 2,273 10.3%
EBITDA Margin 7.4% 6.5% 90bps 6.1% 6.3% -20bps
Adjusted EBITDA (3) 1,052 820 28.3% 2,882 2,287 26.0%
Adjusted EBITDA Margin 7.5% 6.7% 80bps 7.1% 6.3% 80bps

(1)     As of 4Q12, the result of Equity Income and Other Operating Income (Expenses) were included along with Total Operating Expenses in the calculation of EBITDA. Thus, the calculation of EBITDA complies with Instruction 527 dated October 4, 2012, issued by the Securities and Exchange Commission of Brazil (CVM).

(2)     As of 1Q13, the depreciation recognized as cost of goods sold, essentially consisting of the depreciation of distribution centers, began to be specified in the calculation of EBITDA.

(3)     As of 2Q13, the Company adjusted EBITDA by excluding the Other Operating Revenue (Expenses).

 

The Company’s gross margin increased 10 basis points, due to the increased margin at Viavarejo, which was practically offset by investments in price competitiveness in food retail and the opening of Assaí stores.

Selling, general and administrative expenses increased at a slower pace than revenue growth, mainly due to the simplification of processes at GPA Food and synergy gains at Viavarejo. The ratio of selling, general and administrative expenses to net revenue decreased from 19.8% in 3Q12 to 19.2% in 3Q13.

EBITDA totaled R$1.036 billion, up 30.4% over the same period last year. EBITDA margin was 7.4%, expanding by 90 basis points over 3Q12.

 

In 9M13, EBITDA stood at R$2.507 billion, with margin of 6.1%. Note that in 2Q13 the Company recorded other operating income and expenses of R$350 million, as mentioned in the Earnings Release. Adjusted EBITDA, excluding other operating income and expenses, came to R$2.882 billion, with margin of 7.1%.  

 

 

 

 

 

 

 

 

 

4

  

 


 

 

Food Retail (Extra and Pão de Açúcar)

 

  Food Retail (ex. real estate projects)
(R$ million) 3Q13 3Q12 Δ 9M13 9M12 Δ
Gross Revenue 6,711 6,219 7.9% 19,858 18,656 6.4%
Net Revenue 6,147 5,606 9.6% 18,112 16,807 7.8%
Gross Profit 1,668 1,580 5.6% 4,974 4,686 6.1%
Gross Margin 27.1% 28.2% -110bps 27.5% 27.9% -40bps
Selling Expenses (995) (939) 6.0% (2,982) (2,822) 5.7%
General and Administrative Expenses (183) (199) -8.0% (562) (551) 1.9%
Equity Income 10 6 67.4% 20 8 147.1%
Other Operating Revenue (Expenses) (18) (22) -21.2% (302) (24) -
Total Operating Expenses (1,185 (1,154) 2.7% (3,826) (3,389) 12.9%
% of Net Revenue 19.3% 20.6% -130´bps 21.1% 20.2% 90bps
Depreciation (Logistic) 11 10 5.4% 32 30 6.6%
EBITDA 494 437 13.2% 1,179 1,327 -11.1%
EBITDA Margin 8.0% 7.8% 20bps 6.5% 7.9% -140bps
Adjusted EBITDA 512 459 11.5% 1,481 1,351 9.6%
Adjusted EBITDA Margin 8.3% 8.2% 10bps 8.2% 8.0% 20bps

 

Gross margin decreased 110 basis points, backed by a similar decrease in selling, general and administrative expenses as a percentage of net revenue, from 20.3% in 3Q12 to 19.2% in 3Q13, a result of discipline in expenses control. These expenses increased at a slower pace than net revenue growth in the quarter, at 3.5% and 7.9%, respectively.

The Management reaffirms the strategy of simplifying processes and increasing operational efficiency, adopted since the beginning of the year, which have been reverted to investments in price competitiveness to increase store traffic and market share. This strategy should continue through the coming periods.

EBITDA amounted to R$494 million, for margin of 8.0% up 20 basis points year over year.

 

In 9M13, EBITDA reached R$1.179 billion, with margin of 6.5%. Adjusted EBITDA, excluding other operating income and expenses, came to R$1.481 billion, with margin of 8.2%, up 20 basis points year over 9M12.

 

GPA Malls added 18,500 square meters of gross leasable area (GLA) in 3T13, from the extension of existing spaces or creation of new commercial centers. Among the projects delivered in the period, highlight to the new 4,900 square meters of GLA from the 1st phase of the Company’s second neighborhood mall, reinforcing its unique positioning in this segment. Over the past nine months, a total of 32,600 square meters of GLA have been delivered. The Company expects to add at least 35,000 square meters of GLA in 2013.

5

  

 


 

Self-service Wholesale (Assaí)

 

      Self-service Wholesale    
(R$ million) 3Q13 3Q12 Δ 9M13 9M12 Δ
Gross Revenue 1,738 1,265 37.4% 4,723 3,538 33.5%
Net Revenue 1,598 1,155 38.4% 4,336 3,232 34.1%
Gross Profit 221 164 34.8% 597 468 27.5%
Gross Margin 13.8% 14.2% -40bps 13.8% 14.5% -70bps
Selling Expenses (148) (105) 41.1% (407) (309) 31.9%
General and Administrative Expenses (21) (16) 29.2% (54) (37) 45.3%
Other Operating Revenue (Expenses) (0.3) (0.8) -58.6% 0.9 (0.5) -
Total Operating Expenses (169) (122) 38.9% (460) (346) 32.9%
% of Net Revenue 10.6% 10.6% 0bps 10.6% 10.7% -10bps
Depreciation (Logistic) 0.1 0.0 - 0.2 0.1 188.1%
EBITDA 52 42 23.3% 137 122 12.3%
EBITDA Margin 3.3% 3.7% -40bps 3.2% 3.8 -60bps

 

Gross revenue increased 37.4% in the quarter, to R$1.738 billion. In the same-store basis, Assaí continued to register double-digit growth. EBITDA grew 23.3%, with EBITDA margin of 3.3% This EBITDA margin reflects the decline in gross margin and increased operating expenses, due to the opening of new stores in the period as well as pre-operating expenses of units that will be opened next quarter.

During the first half of the year, the Company focused its store openings in new states, which resulted in a natural compression of margins in the initial months of operation of the recently opened stores in such locations.

In the second half, the focus has been on expansion in states where the Company already operates, which requires fewer investments in margin and lower level of expenses in these units. Two stores were opened in 3Q13 and another five should be delivered at least, by the year-end.

 

In 9M13, EBITDA reached R$137 million, increasing 12.3%, with EBITDA margin of 3.2%.  

 

 

 

6

  

 


 

Electronics and Home Appliances

(Viavarejo brick-and-mortar stores and Nova Pontocom)

 

 

  Viavarejo
(R$ million) 3Q13 3Q12 Δ 9M13 9M12 Δ
Gross Revenue 7,272 6,182 17.6% 21,043 18,546 13.5%
Net Revenue 6,333 5,394 17.4% 18,395 16,203 13.5%
Gross Profit 1,832 1,446 26.6% 5,235 4,412 18.7%
Gross Margin 28.9% 26.8% 210bps 28.5% 27.2% 130bps
Selling Expenses (1,187) (988) 20.1% (3,478) (3,000) 15.9%
General and Administrative Expenses (171) (155) 10.5% (527) (635) -17.1%
Equity Income 6 4 50.3% 8 4 121.7%
Other Operating Revenue (Expenses) 2 (2) - (74) 11 -
Total Operating Expenses (1,351) (1,142) 18.3% (4,069) (3,620) 12.4%
% of Net Revenue 21.3% 21.2% 10bps 22.1% 22.3% -20bps
Depreciation (Logistic) 9 11 -14.2% 25 32 -21.3%
EBITDA 490 316 55.2% 1,191 824 44.5%
EBITDA Margin 7.7% 5.9% 180bps 6.5% 5.1% 140bps
Adjusted EBITDA 488 318 53.5% 1,264 813 55.5%
Adjusted EBITDA Margin 7.7% 5.9% 180bps 6.9% 5.0% 190bps

 

The Company registered accelerated growth during yet another quarter, which was the result of the sharp growth registered by Casas Bahia, Pontofrio and e-commerce stores and signalization of  market share gains in the period.

EBITDA margin increased 180 basis points, due to the increase in gross margin, in turn driven by the regionalization of product deliveries by suppliers at the Distribution Centers (DC), optimization of the furniture assembling team, partial outsourcing of the fleet and improvement of processes at the DCs, coupled with an improved sales mix and higher penetration of service sales. Gross margin increased despite the higher share of sales by Nova Pontocom, whose gross margin is lower than that of brick-and-mortar stores.

As reported in the 3Q12 earnings release, revenues of R$26 million were booked in the operating expenses, relating to the reimbursement of legal expenses to related parties. For better comparison, the following changes on operating expenses will do not consider this effect.

There was an improve of 40 basis points in the operating expenses as a percentage of net revenue in 3Q13 (21.3%) compared to 3Q12 (21.7%), positively influenced by the outsourcing of contracts and administrative expenses optimization and reduced IT expenses.

 

In 9M13, EBITDA totaled R$1.191 billion, with margin of 6.5%. Adjusted EBITDA, excluding operating income and expenses, totaled R$1.264 billion, with margin of 6.9%, an increase of 190 basis points over 9M12.  

 

 

 

7

  

 


 

 

Indebtedness

  

  GPA Consolidated
(R$ million) 09.30.2013 09.30.2012
 
Short Term Debt (2,228) (2,435)
Loans and Financing (1,124) (1,586)
Debentures (1,104) (848)
Long Term Debt (4,621) (5,657)
Loans and Financing (1,724) (1,831)
Debentures (2,897) (3,827)
Total Gross Debt (6,849) (8,092)
Cash(1) 4,803 5,551
Net Debt (2,046) (2,541)
EBITDA (1) 3,839 3,362
Net Debt / EBITDA(1) 0.53x 0.75x
Payment book - short term (2,521) (2,277)
Payment book - long term (120) (112)
Net Debt with payment book (4,687) (4,930)
Net Debt / EBITDA(1) 1.22x 1.46x
(1) Include real est at e project s.EBITDA f or the last 12 mont hs.    

Net debt, including Viavarejo’s payment book operation, totaled R$4.687 billion at the end of September. Approximately 70% of loans, financing and debentures mature in over 12 months. The Company continues to reduce its gross debt.

The net debt/EBITDA ratio stood at 1.22x on September 30, 2013 compared to 1.46x on September 30, 2013. At the end of September, the Company had cash reserves close to R$4.8 billion. For further information, refer to the Cash Flow section.

 

 

 

 

 

8

  

 


 

Financial Result

  

  GPA Consolidated (ex. real estate projects)  
(R$ million) 3Q13 3Q13 Δ 9M13 9M12 Δ
 
Financial Revenue 146 163 -10.6% 416 459 -9.4%
Financial Expenses (457) (435) 5.2% (1,282) (1,352) -5.2%
Net Financial Revenue (Expenses) (312) (272) 14.6% (866) (892) -3.0%
% of Net Revenue 2.2% 2.2% 0bps 2.1% 2.5% -40bps
Charges on Net Bank Debt (60) (63) -4.7% (169) (185) -8.3%
Cost of Discount of Receivables of Payment Book (68) (66) 3.1% (192) (219) -12.4%
Cost of Discount of Receivables of Credit Card (157) (105) 50.5% (417) (369) 12.9%
Restatement of Other Assets and Liabilities (26) (38) -31.8% (88) (120) -26.8%
Net Financial Revenue (Expenses) (312) (272) 14.6% (866) (892) -3.0%

 

The ratio of net financial result to net revenue was stable in relation to the previous quarter (2.2%), despite the increase in the Selic base interest rate between the periods.

The net financial result was basically composed of the following items:

 

§  Charges on net debt of R$60 million, down 4.7%, mainly due to the cash flow at Viavarejo;

 

§  Cost of sale of receivables of payment book of R$68 million, practically stable in relation to 3Q12, with the average sales term remaining unchanged;

 

§  Cost of sale of receivables of cards of R$157 million, up 50.5% over 3Q12. This increase is mainly due to the larger amount of receivables sold, aligned with the revenue growth, added to the basic interest rate increase (measured by the average overnight rate – CDI), which grew approximately 25% between 3Q12 and 3Q13.

 

Total discount of receivables (cards and payment books) increased 14.5%, from R$7.6 billion in 3Q12 to R$8.7 billion in 3Q13, in line with revenue growth and basic interest rate increase, as mentioned above.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

9

  

 


 

Net Income

 

  

    GPA Consolidated (ex. real estate projects)  
 
(R$ million) 3Q13 3Q12 Δ 9M13 9M21 Δ
 
EBITDA 1,036 795 30.4% 2,507 2,273 10.3%
Depreciation (Logistic) (21) (21) -4.4% (57) (62) -7.7%
Depreciation and Amortization (201) (204) -1.4% (591) (555) 6.4%
Net Financial Revenue (Expenses) (312) (278) 12.3% (866) (898) -3.6%
Income Before Income Tax 503 292 72.4% 993 758 31.1%
Income Tax (147) (87) 67.7% (285) (244) 16.7%
Company's net income 357 204 74.5% 709 514 38.0%
Net Margin 2.5% 1.7% 80bps 1.7% 1.4% 30bps
Total Nonrecurring 16 25 -36.6% 374 14 2.6%

Income Tax from Nonrecurring

(5) (7)   (106) (2)  
Adjusted Net Income 367 223 64.7% 978 525 86.2%
Adjusted Net Margin 2.6% 1.8% 80bps 2.4% 1.4% 100bps

 

Net income was R$357 million in 3Q13, 74.5% higher than in the same period last year, with net margin of 2.5%. Both businesses posted an increase in net income this quarter, 29.0% growth in GPA Food and 165.9% growth in Viavarejo.

 

In 9M13, adjusted net income increased 86.2% to R$978 million. The increase is due to sales growth, store openings at GPA Food and improved profitability at Viavarejo

 

Simplified Cash Flow

 

  

    GPA Consolidated  
 
(R$ million) 3Q13 3Q12 9M13 9M12
 
Cash Balance at beginning of period 5,037 5,473 7,086 4,970
Cash Flow from operating activities 208 575 810 636
EBITDA 1,036 795 2,507 2,371
Cost of Discount of Receivables (226) (171) (608) (588)
Working Capital (732) (160) (1,123) (942)
Assets and Liabilities Variation 129 112 35 (205)
Cash Flow from Investment Activities (515) (339) (1,289) (883)
Net Investment (443) (292) (1,226) (840)
Aquisition and Others (71) (46) (63) (43)
Change on net cash after investments (307) 236 (479) (247)
Cash Flow from Financing Activities 50 (159) (1,827) 828
Dividends Payments and Others (33) (28) (234) (159)
Net Proceeds 83 (131) (1,593) 986
Change on net cash (257) 77 (2,306) 581
Cash Balance at end of period 4,780 5,551 4,780 5,551

 

Cash balance at the end of 3Q13 was R$4.780 billion. The decrease of R$771 million reflects the payment of loans, debentures and dividends. As mentioned in previous periods, the Company did not need to refinance its existing debt or contract new debt.

10

  

 


 

Capex

  

  GPA Consolidated GPA Food Viavarejo
(R$ million) 3Q13 3Q12 Δ 9M13 9M12 Δ 3Q13 3Q12 Δ 3Q13 3Q12 Δ
 
New stores and land acquisition 169 127 32.8% 570 359 58.8% 155 91 71.2% 14 37 -61.9%
Store renovations and conversions 120 166 -27.6% 359 364 -1.2% 81 151 -46.4% 40 15 174.6%
Infrastructure and Others 156 112 39.3% 368 316 16.5% 93 74 26.1% 63 38 64.9%
Total 446 405 10.1% 1,297 1,038 24.9% 328 316 3.9% 117 89 30.6%

 

Consolidated investments totaled R$446 million in 3Q13, up 10.1% over 3Q12, mainly due to the opening of new stores and land acquisition, which received 37.9% of the investments made in the period. Compared to the same period in 2012, the amount was 32.8% higher. As explained in the previous sections, 20 new stores were opened in 3Q13: 12 Minimercado Extra, three Ponto Frio, two Assaí, two Casas Bahia and one Pão de Açúcar. As a result, a total of 20,000 square meters of sales area were added to GPA Consolidated in the period. In the last 9 months, sales area expanded by 2.8%.

 

Investments in GPA Food totaled R$328 million in 3Q13, up 3.9% over 3Q12. Of the total capex, 47.3% went towards opening new stores and acquiring land, reflecting the Company’s strategy of spurring organic growth for this operation.

 

The Company reaffirms its commitment to the area expansion guidance of over 6% for GPA Food and from 2% to 3% for Viavarejo for 2013, which does not include the Settlement (Termo de Compromisso de Desempenho - TCD) with Brazil’s antitrust agency CADE (Conselho Administrativo de Defesa Econômica) of selling 74 stores.

 

For 2013, the Company plans to invest up to R$2 billion, as approved at General Shareholders Meeting.

 

 

Dividends

 

In a meeting held on October 16, 2013, the Board of Directors approved the distribution of interim dividends based on the net income recorded in the balance sheet of September 30, 2013, amounting to R$33.2 million, equivalent to R$0.13 per preferred share and R$0.118182 per common share. Shareholders of record at the close of October 25, 2013 were entitled to the dividends. As of October 28, 2013, shares will be traded ex-dividends. Dividends will be paid on November 7, 2013.

 

 

 

 

 

 

 

11

  

 


 

 

Subsequent Events

 

 

Approval from CADE for the swap of shareholding interest between Casino Guichard-Perrachon and Península Participações S.A.

On September 6, the Company disclosed the letter received from Casino Guichard-Perrachon (“Casino Group”) and Mr. Abilio dos Santos Diniz (“Group AD”) informing of the execution of a Private Instrument of Transaction and Waiver of Rights, by which the parties agreed to transact all and any dispute, claim or litigation related to their company in Brazil, particularly as the shareholders of Wilkes Participações S.A. (“Wilkes”) and CBD.

Among other matters, the agreement established the swap of 19,375,000 preferred shares issued by CBD and held by the Casino Group in consideration for 19,375,000 common shares issued by Wilkes and held by the Group AD. For further information, see the Material Fact notice disclosed on September 6, 2013.

On October 2, Brazil's antitrust agency CADE approved the transfer of 11,229,075 shares without restriction.

 

12

  

 


 

 

Appendix I - Definitions used in this document

 

Company’s Business: The Company’s business is divided into four segments - food retail, cash and carry, electronics and home appliances retail (brick-and-mortar) and e-commerce – grouped as follows:

 

 

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

Growth and changes: The growth and changes shown in this document refer to the variation compared to the same period in the previous year, except when indicated otherwise.

EBITDA: As of 4Q12, the results of Equity Income and Other Operating Income (Expenses) were included along with Total Operating Expenses in the calculation of EBITDA. Thus, the calculation of EBITDA complies with Instruction 527 dated October 4, 2012, issued by the Securities and Exchange Commission of Brazil (CVM). As from 1Q13, the depreciation recognized in the cost of goods sold, essentially consisting of the depreciation of distribution centers, began to be excluded from the calculation of EBITDA.

Adjusted EBITDA: Profitability measure calculated by EBITDA excluding Other Operating Income and Expenses. Management uses this measure because it reflects more faithfully the result of the Company's normal operations, eliminating, thus, extraordinary expenses and revenues and other extraordinary entries that may compromise the comparability and analysis of results.

Adjusted net income: Profitability measure calculated as net income excluding Other Operating Income and Expenses, discounting the effects of Income and Social Contribution Taxes. Management uses this measure because it reflects more faithfully the result of the Company's normal operations, eliminating, thus, extraordinary expenses and revenues and other extraordinary entries that may compromise the comparability and analysis of results.

13

  

 


 

  

BALANCE SHEET
ASSETS
    GPA Consolidated     GPA Food  
(R$ million) 09.30.2013 06.30.2013 09.30.2012 09.30.2013 06.30.2013 09.30.2012
Current Assets 14,849 14,910 16,757 6,336 6,566 8,875
Cash and Marketable Securities 4,803 5,060 5,551 2,492 2,707 4,299
Accounts Receivable 2,365 2,501 2,381 207 326 323
Credit Cards 235 343 486 108 191 217
Payment book 2,149 2,127 1,947 - - -
Sales Vouchers and Others 200 230 133 84 119 94
Allowance for Doubtful Accounts (233) (214) (198) (0) (0) (0)
Resulting from Commercial Agreements 15 15 13 15 15 13
Receivables Fund (FIDC) - - 2,473 - - 1,086
Inventories 6,252 5,896 5,185 3,158 2,992 2,795
Recoverable Taxes 976 958 802 273 317 214
Noncurrent Assets for Sale 52 51 - 25 25 -
Expenses in Advance and Other Accounts Receivable 401 443 367 180 199 158
Noncurrent Assets 18,726 18,492 17,574 15,516 15,333 14,484
Long-Term Assets 4,741 4,716 4,532 2,852 2,806 2,635
Accounts Receivables 113 99 95 - - -
Payment Book 107 99 103 - - -
Others 16 8 - - - -
Allowance for Doubtful Accounts (9) (8) (8) - - -
Inventories 172 172 111 172 172 111
Recoverable Taxes 1,244 1,258 1,122 292 261 267
Financial Instruments - Option to Call 362 361 356 362 361 356
Deferred Income Tax and Social Contribution 1,025 1,057 1,159 379 387 411
Amounts Receivable from Related Parties 200 199 169 308 314 185
Judicial Deposits 998 950 938 732 714 754
Expenses in Advance and Others 626 619 581 606 596 552
Investments 390 374 366 290 280 269
Property and Equipment 8,660 8,506 7,734 7,589 7,485 6,757
Intangible Assets 4,936 4,897 4,942 4,786 4,761 4,823
TOTAL ASSETS 33,576 33,402 34,331 21,852 21,899 23,359
 
LIABILITIES
    GPA Consolidated     GPA Food  
  09.30.2013 06.30.2013 09.30.2012 09.30.2013 06.30.2013 09.30.2012
Current Liabilities 13,235 13,310 11,467 6,453 6,573 6,081
Suppliers 5,682 5,857 4,503 2,638 2,716 2,300
Loans and Financing 1,124 1,083 1,586 1,028 1,005 1,420
Payment Book (CDCI) 2,521 2,463 2,277 - - -
Debentures 1,104 1,029 848 1,089 1,016 731
Payroll and Related Charges 939 776 965 496 397 462
Taxes and Social Contribution Payable 602 586 162 169 143 73
Dividends Proposed 100 1 1 1 1 1
Financing for Purchase of Fixed Assets 54 102 1 54 102 1
Rents 50 48 44 50 48 44
Acquisition of Companies 68 68 61 68 68 61
Debt with Related Parties 35 49 60 426 426 550
Advertisement 69 82 76 34 47 33
Provision for Restructuring 1 3 13 1 3 13
Tax Payments 142 143 162 139 139 159
Advanced Revenue 83 85 78 7 9 6
Others 660 935 631 253 451 228
Long-Term Liabilities 8,688 8,672 12,166 7,019 7,096 9,347
Loans and Financing 1,724 1,649 1,831 1,621 1,637 1,742
Payment Book (CDCI) 120 108 112 - - -
Receivables Fund (FIDC) - - 2,488 - - 1,218
Debentures 2,897 2,896 3,827 2,098 2,096 3,027
Acquisition of Companies 106 163 150 106 163 150
Deferred Income Tax and Social Contribution 1,090 1,111 1,108 1,086 1,108 1,108
Tax Installments 1,091 1,109 1,228 1,051 1,068 1,186
Provision for Contingencies 1,101 1,078 752 885 869 580
Advanced Revenue 430 441 365 45 40 29
Others 129 116 307 127 115 307
Shareholders' Equity 11,652 11,421 10,698 8,380 8,230 7,931
Capital 6,760 6,759 6,702 4,983 5,077 5,241
Capital Reserves 220 214 211 220 214 211
Profit Reserves 2,050 1,801 1,308 2,050 1,801 1,308
Minority Interest 2,623 2,647 2,477 1,126 1,138 1,171
TOTAL LIABILITIES 33,576 33,402 34,331 21,852 21,899 23,359

 

14

  

 


 

 

 

 

  INCOME STATEMENT
 
  GPA Consolidated GPA Consolidated GPA Food Food Retail Cash and Carry
Viavarejo
    IFRS   (ex. real estate projects) (ex. real estate projects) (ex. real estate projects)
 
R$ - Million 3Q13 3Q12 Δ 3Q13 3Q12  Δ 3Q13 3Q12  Δ 3Q13 3Q12  Δ 3Q13 3Q12  Δ 3Q13 3Q12  Δ
Gross Revenue 15,720 13,666 15.0% 15,720 13,666 15.0% 8,448 7,484 12.9% 6,711 6,219 7.9% 1,738 1,265 37.4% 7,272 6,182 17.6%
Net Revenue 14,077 12,155 15.8% 14,077 12,155 15.8% 7,744 6,761 14.5% 6,147 5,606 9.6% 1,598 1,155 38.4% 6,333 5,394 17.4%
Cost of Goods Sold (10,335) (8,943) 15.6% (10,335) (8,943) 15.6% (5,844) (5,006) 16.7% (4,468) (4,016) 11.2% (1,376) (990) 39.0% (4,492) (3,937) 14.1%
Depreciation (Logistic) (21) (21) -4.4% (21) (21) -4.4% (11) (10) 6.5% (11) (10) 5.4% (0) (0) - (9) (11) -14.2%
Gross Profit 3,721 3,191 16.6% 3,721 3,191 16.6% 1,890 1,744 8.3% 1,668 1,580 5.6% 221 164 34.8% 1,832 1,446 26.6%
Selling Expenses (2,330) (2,032) 14.7% (2,330) (2,032) 14.7% (1,143) (1,044) 9.5% (995) (939) 6.0% (148) (105) 41.1% (1,187) (988) 20.1%
General and Administrative Expenses (375) (370) 1.3% (375) (370) 1.3% (203) (215) -5.3% (183) (199) -8.0% (21) (16) 29.2% (171) (155) 10.5%
Equity Income 16 10 60.9% 16 10 60.9% 10 6 67.4% 10 6 67.4% - - - 6 4 50.3%
Other Operating Revenue (Expenses) (16) (25) -36.6% (16) (25) -36.6% (18) (23) -22.4% (18) (22) -21.2% (0) (1) -58.6% 2 (2) -
Total Operating Expenses (2,705) (2,418) 11.9% (2,705) (2,418) 11.9% (1,354) (1,276) 6.2% (1,185) (1,154) 2.7% (169) (122) 38.9% (1,351) (1,142) 18.3%
Depreciation and Amortization (201) (204) -1.4% (201) (204) -1.4% (170) (154) 10.4% (155) (143) 8.9% (14) (11) 29.8% (31) (50) -37.5%
Earnings before interest and Taxes - EBIT 815 569 43.1% 815 569 43.1% 366 315 16.1% 328 284 15.6% 38 31 20.6% 449 254 76.6%
Financial Revenue 146 163 -10.6% 146 157 -7.4% 90 121 -25.9% 84 115 -26.4% 5 6 -17.1% 66 44 49.8%
Financial Expenses (457) (435) 5.2% (457) (435) 5.2v% (222) (243) -8.8% (210) (229) -8.3% (12) (14) -16.7% (245) (199) 23.1%
Net Financial Revenue (Expenses) (312) (272) 14.6% (312) (278) 12.3% (132) (122) 8.2% (125) (114) 10.0% (7) (8) -16.4% (179) (155) 15.5%
Income Before Income Tax 503 297 69.2% 503 292 72.4% 234 193 21.1% 203 170 19.4% 31 23 33.9% 270 99 172.4%
Income Tax (147) (87) 67.7% (147) (87) 67.7% (58) (56) 2.1% (47) (49) -3.5% (10) (8) 38.3% (89) (31) 186.5%
Net Income - Company 357 210 69.8% 357 204 74.5% 176 136 29.0% 156 121 28.6% 20 15 31.8% 181 68 165.9%
Minority Interest - Noncontrolling 74 21 2.49 74 21 2.49 (12) (12) 4.1% (12) (12) 4.1% - - - 87 33 162.3%
Net Income - Controlling Shareholders (1) 282.1 189 49.6% 282 183 54.1% 187 148 0.26 168 133 0.26 20 15 31.8% 94 35 169.2%
Net Income per Share 1.07 0.72 48.6%                              
Nº of shares (million) ex-treasury shares (2) 264 262 0.8%                              
Earnings before Interest, Taxes, Depreciation, Amortization - EBITDA 1,036 795 30.4% 1,036 795 30.4% 546 479 14.1% 494 437 13.2% 52 42 23.3% 490 316 55.2%
Adjusted EBITDA 1,052 820 28.3% 1,052 820 28.3% 564 502 12.4% 512 459 11.5% 52 43 21.8% 488 318 53.5%

  GPA Consolidated GPA Consolidated GPA Food Food Retail Cash and Carry Viavarejo
 % of Net Revenue IFRS (ex. real estate projects) (ex. real estate projects) (ex. real estate projects)
  3Q13 3Q12 3Q13 3Q12  3Q13 3Q12  3Q13 3Q12  3Q13 3Q12  3Q13 3Q12 
Gross Profit 26.4% 26.3% 26.4% 26.3% 24.4% 25.8% 27.1% 28.2% 13.8% 14.2% 28.9% 26.8%
Selling Expenses 16.6% 16.7% 16.6% 16.7% 14.8% 15.4% 16.2% 16.7% 9.3% 9.1% 18.8% 18.3%
General and Administrative Expenses 2.7% 3.0% 2.7% 3.0% 2.6% 3.2% 3.0% 3.5% 1.3% 1.4% 2.7% 2.9%
Equity Income 0.1% 0.1% 0.1% 0.1% 0.1% 0.1% 0.2% 0.1% 0.0% 0.0% 0.1% 0.1%
Other Operating Revenue (Expenses) -0.1% -0.2% -0.1% -0.2% -0.2% -0.3% -0.3% -0.4% 0.0% -0.1% 0.0% 0.0%
Total Operating Expenses 19.2% 19.9% 19.2% 19.9% 17.5% 18.9% 19.3% 20.6% 10.6% 10.6% 21.3% 21.2%
Depreciation and Amortization -1.4% -1.7% 1.4% 1.7% 2.2% 2.3% 2.5% 2.5% 0.9% 1.0% 0.5% 0.9%
EBIT -1.4% -1.7% 5.8% 4.7% 4.7% 4.7% 5.3% 5.1% 2.3% 2.7% 7.1% 4.7%
Net Financial Revenue (Expenses) 2.2% 2.2% 2.2% 2.3% 1.7% 1.8% 2.0% 2.0% 0.4% 0.7% 2.8% 2.9%
Income Before Income Tax 3.6% 2.4% 3.6% 2.4% -3.0% 2.9% -3.3% 3.0% 1.9% 2.0% 4.3% 1.8%
Income Tax 1.0% 0.7% 1.0% 0.7% -0.7% 0.8% -0.8% 0.9% 0.7% 0.7% 1.4% 0.6%
Net Income - Company 2.5% 1.7% 2.5% 1.7% 2.3% 2.0% 2.5% 2.2% 1.3% 1.3% 2.9% 1.3%
Minority Interest - noncontrolling 0.5% -0.2% 0.5% -0.2% 0.2% 0.2% 0.2% 0.2% 0.0% 0.0% 1.4% 0.6%
Net Income - Controlling Shareholders(1) 2.0% 1.6 2.0% 1.5% 2.4% 2.2% -2.7% 2.4% 1.3% 1.3% 1.5% 0.6%
EBITDA 7.4% 6.5 7.4% 6.5% 7.1% 7.1% 8.0% 7.8% 3.3% 3.7% 7.7% 5.9%
Adjusted EBITDA 7.5% 6.7 7.5% 6.7% 7.3% 7.4% 8.3% 8.2% 3.3% 3.7% 7.7% 5.9%
(1) Net Income after noncontrolling shareholders
(2) Weighted average number of shares during the period.

15

  

 


 
                INCOME STATEMENT                
 
  GPA Consolidated GPA Consolidated   GPA Food   Food Retail   Cash and Carry     Viavarejo  
    IFRS   (ex. real estate projects) (ex. real estate projects) (ex. real estate projects)            
 
R$ - Million 3Q13 3Q12 Δ 3Q13 3Q12 Δ 3Q13 3Q12 Δ 3Q13 3Q12 Δ 3Q13 3Q12 Δ 3Q13 3Q12 Δ
Gross Revenue 15,720 13,666 15.0% 15,720 13,666 15.0% 8,448 7,484 12.9% 6,711 6,219 7.9% 1,738 1,265 37.4% 7,272 6,182 17.6%
Net Revenue 14,077 12,155 15.8% 14,077 12,155 15.8% 7,744 6,761 14.5% 6,147 5,606 9.6% 1,598 1,155 38.4% 6,333 5,394 17.4%
Cost of Goods Sold (10,335) (8,943) 15.6% (10,335) (8,943) 15.6% (5,844) (5,006) 16.7% (4,468) (4,016) 11.2% (1,376) (990) 39.0% (4,492) (3,937) 14.1%
Depreciation (Logistic) (21) (21) -4.4% (21) (21) -4.4% (11) (10) 6.5% (11) (10) 5.4% (0) (0) - (9) (11 -14.2%
Gross Profit 3,721 3,191 16.6% 3,721 3,191 16.6% 1,890 1,744 8.3% 1,668 1,580 5.6% 221 164 34.8% 1,832 1,446 26.6%
Selling Expenses (2,330) (2,032) 14.7% (2,330) (2,032) 14.7% (1,143) (1,044) 9.5% (995) (939) 6.0% (148) (105) 41.1% (1,187) (988) 20.1%
General and Administrative Expenses (375) (370) 1.3% (375) (370) 1.3% (203) (215) -5.3% (183) (199) -8.0% (21) (16) 29.2% (171) (155) 10.5%
Equity Income 16 10 60.9% 16 10 60.9% 10 6 67.4% 10 6 67.4% - - - 6 4 50.3%
Other Operating Revenue (Expenses) (16) (25) -36.6% (16) (25) -36.6% (18) (23) -22.4% (18) (22) -21.2% (0) (1) -58.6% 2 (2) -
Total Operating Expenses (2,705) (2,418) 11.9% (2,705) (2,418) 11.9% (1,354) (1,276) 6.2% (1,185) (1,154) 2.7% (169) (122) 38.9% (1,351) (1,142) 18.3%
Depreciation and Amortization (201) (204) -1.4% (201) (204) -1.4% (170) (154) 10.4% (155) (143) 8.9% (14) (11) 29.8% (31) (50) -37.5%
Earnings before interest and Taxes - EBIT 815 569 43.1% 815 569 43.1% 366 315 16.1% 328 284 15.6% 38 31 20.6% 449 254 76.6%
Financial Revenue 146 163 -10.6% 146 157 -7.4% 90 121 -25.9% 84 115 -26.4% 5 6 -17.1% 66 44 49.8%
Financial Expenses (457) (435) 5.2% (457) (435) 5.2% (222) (243) -8.8% (210) (229) -8.3% (12) (14) -16.7% (245) (199) 23.1%
Net Financial Revenue (Expenses) (312) (272) 14.6% (312) (278) 12.3% (132) (122) 8.2% (125) (114) 10.0% (7) (8) -16.4% (179) (155) 15.5%
Income Before Income Tax 503 297 69.2% 503 292 72.4% 234 193 21.1% 203 170 19.4% 31 23 33.9% 270 99 172.4%
Income Tax (147) (87) 67.7% (147) (87) 67.7% (58) (56) 2.1% (47) (49) -3.5% (10) (8) 38.3% (89) (31) 186.5%
Net Income - Company 357 210 69.8% 357 204 74.5% 176 136 29.0% 156 121 28.6% 20 15 31.8% 181 68 165.9%
Minority Interest - Noncontrolling 74 21 2.49% 74 21 2.49 (12) (12) 4.1% (12) (12) 4.1% - - - 87 33 162.3%
Net Income - Controlling Shareholders (1) 282.1 189 49.6% 282 183 54.1% 187 148 0.26% 168 133 0.26 20 15 31.8% 94 35 169.2%
Net Income per Share 1.07 0.72 48.6%                              
Nº of shares (million) ex-treasury shares (2) 264 262 0.8%                              
Earnings before Interest, Taxes, Depreciation, Amortization - EBITDA 1,036 795 30.4% 1,036 795 30.4% 546 479 14.1% 494 437 13.2% 52 42 23.3% 490 316 55.2%
Adjusted EBITDA 1,052 820 28.3% 1,052 820 28.3% 564 502 12.4% 512 459 11.5% 52 43 21.8% 488 318 53.5%
 
  GPA Consolidated IFRS

GPA Consolidated
(ex. real estate projects)

GPA Food
(ex. real estate projects)

Food Retail
(ex. real estate projects)
Cash and Carry Viavarejo
% of Net Revenue
  3Q13 3Q12 3Q13 3Q12 3Q13 3Q12 3Q13 3Q12 3Q13 3Q12 3Q13 3Q12
Gross Profit 26.4% 26.3% 26.4% 26.3% 24.4% 25.8% 27.1% 28.2% 13.8% 14.2% 28.9% 26.8%
Selling Expenses 16.6% 16.7% 16.6% 16.7% 14.8% 15.4% 16.2% 16.7% 9.3% 9.1% 18.8% 18.3%
General and Administrative Expenses 2.7% 3.0% 2.7% 3.0% 2.6% 3.2% 3.0% 3.5% 1.3% 1.4% 2.7% 2.9%
Equity Income 0.1% 0.1% 0.1% 0.1% 0.1% 0.1% 0.2% 0.1% 0.0% 0.0% 0.1% 0.1%
Other Operating Revenue (Expenses) -0.1% -0.2% -0.1% -0.2% -0.2% -0.3% -0.3% -0.4% 0.0% -0.1% 0.0% 0.0%
Total Operating Expenses 19.2% 19.9% 19.2% 19.9% 17.5% 18.9% 19.3% 20.6% 10.6% 10.6% 21.3% 21.2%
Depreciation and Amortization -1.4% -1.7% 1.4% 1.7% 2.2% 2.3% 2.5% 2.5% 0.9% 1.0% 0.5% 0.9%
EBIT -1.4% -1.7% 5.8% 4.7% 4.7% 4.7% 5.3% 5.1% 2.3% 2.7% 7.1% 4.7%
Net Financial Revenue (Expenses) 2.2% 2.2% 2.2% 2.3% 1.7% 1.8% 2.0% 2.0% 0.4% 0.7% 2.8% 2.9%
Income Before Income Tax 3.6% 2.4% 3.6% 2.4% -3.0% 2.9% -3.3% 3.0% 1.9% 2.0% 4.3% 1.8%
Income Tax 1.0% 0.7% 1.0% 0.7% -0.7% 0.8% -0.8% 0.9% 0.7% 0.7% 1.4% 0.6%
Net Income - Company 2.5% 1.7% 2.5% 1.7% 2.3% 2.0% 2.5% 2.2% 1.3% 1.3% 2.9% 1.3%
Minority Interest - noncontrolling 0.5% -0.2% 0.5% -0.2% 0.2% 0.2% 0.2% 0.2% 0.0% 0.0% 1.4% 0.6%
Net Income - Controlling Shareholders(1) 2.0% 1.6% 2.0% 1.5% 2.4% 2.2% -2.7% 2.4% 1.3% 1.3% 1.5% 0.6%
EBITDA 7.4% 6.5% 7.4% 6.5% 7.1% 7.1% 8.0% 7.8% 3.3% 3.7% 7.7% 5.9%
Adjusted EBITDA 7.5% 6.7% 7.5% 6.7% 7.3% 7.4% 8.3% 8.2% 3.3% 3.7% 7.7% 5.9%
(1) Net Income after noncontrolling shareholders
(2) Weighted average number of shares during the period.

16

  

 


 

 

 

STATEMENT OF CASH FLOW
(R$ million) GPA Consolidated
  09.30.2013 09.30.2012
Net Income for the period 709 617
Adjustment for Reconciliation of Net Income    
Deferred Income Tax 6 84
Income of Permanent Assets Written-Off 6 9
Depreciation and Amortization 648 617
Interests and Exchange Variation 700 903
Adjustment to Present Value 7 (22)
Equity Income (28) (12)
Provision for Contingencies 310 57
Provision for low and losses of fixed assets 3 (23)
Share-Based Compensation 30 28
Allowance for Doubtful Accounts 351 205
Net profit/loss on shareholder interest - (24)
Provision for Obsolescence and Retail Loss (10) 29
Swap revenue - (97)
Deferred Revenue (41) -
Extraordinary Expenses 188 -
  2,878 2,371
Asset (Increase) Decreases    
Financial Investments (23) -
Accounts Receivable (77) 14
Inventories (497) 336
Taxes recoverable (153) (441)
Financial Instrument - (51)
Other assets (91) (59)
Related Parties (94) (57)
Judicial Deposits (194) (125)
  (1,130) (382)
Liability (Increase) Decrease    
Suppliers (549) (1,293)
Payroll and Charges 210 206
Taxes and Contribuitions (184) (237)
Other Accounts Payable (372) 14
Lawsuits (43) (43)
  (938) (1,353)
Net Cash Generated from (Used in) Operating Activities 810 636
CASH FLOW FROM INVESTMENT AND FINANCING ACTIVITIES
  GPA Consolidated
(R$ million) 09.30.2013 09.30.2012
 
Companies Acquisition (63) (43)
Capital Increase in Subsidiaries - -
Acquisition of Property and Equipment (1,158) (838)
Increase Intangible Assets (140) (47)
Sales of Property and Equipment 71 45
Net Cash Acquisition - 0
 
Net Cash Flow Investment Activities (1,289) (883)
 
Cash Flow from Financing Activities - -
Increase (Decrease) of Capital 12 13
Funding and Refinancing 3,877 5,694
Payments (5,042) (4,498)
Interest Paid (440) (223)
Dividend Payments (234) (159)
 
Net Cash Generated from (used in) Financing Activities (1,827) 828
 
Cash and Cash Equivalents at the Beginning of the Year 7,086 4,970
Cash and Cash Equivalents at the End of the Year 4,780 5,551
Change in Cash and Cash Equivalent (2,306) 581

17

  

 


 

  

      BREAKDOWN OF GROSS SALES BY BUSINESS      
(R$ million) 3Q13 % 3Q12 % Δ 9M13 % 9M12 % Δ
 
Pão de Açúcar 1,539 9.8% 1,383 10.1% 11.3% 4,518   9.9% 4,105 10.1% 10.1%
Extra Hiper 3,427 21.8% 3,271 23.9% 4.8% 10,236   22.4% 9,943 24.3% 3.0%
Minimercado Extra 122 0.8% 64 0.5% 89.1% 318   0.7% 172 0.4% 84.6%
Extra Supermercado 1,217 7.7% 1,113 8.1% 9.4% 3,619   7.9% 3,341 8.2% 8.3%
Assaí 1,738 11.1% 1,265 9.3% 37.4% 4,723   10.4% 3,538 8.7% 33.5%
Others Business (1) 405 2.6% 388 2.8% 4.6% 1,167   2.6% 1,095 2.7% 6.6%
GPA Food 8,448 53.7% 7,484 54.8% 12.9% 24,581   53.9% 22,193 54.3% 10.8%
Real Estate Projects - - - - - -   - 98 0.2% -
Pontofrio 1,472 9.4% 1,320 9.7% 11.5% 4,388   9.6% 3,978 9.7% 10.3%
Casas Bahia 4,590 29.2% 4,021 29.4% 14.1% 13,432   29.4% 11,996 29.4% 12.0%
Nova Pontocom 1,210 7.7% 841 6.2% 43.9% 3,223   7.1% 2,572 6.3% 25.3%
Viavarejo (2) 7,272 46.3% 6,182 45.2% 17.6% 21,042   46.1% 18,546 45.4% 13.5%
GPA Consolidated 15,720 100.0% 13,666 100.0% 15.0% 45,623   100.0% 40,837 100.0% 11.7%
(1) Includes Gas Station and Drugstores sales.
(2) Includes Ponto Frio, Nova Casas Bahia and Nova Pontocom sales.

 

 

 

  BREAKDOWN OF NET SALES BY BUSINESS
(R$ million) 3Q13 % 3Q12 % Δ 9M13 % 9M12 % Δ
 
Pão de Açúcar 1,404 10.0% 1,241 10.2% 13.1% 4,106 10.1% 3,686 10.1% 11.4%
Extra Hiper 3,096 22.0% 2,909 23.9% 6.4% 9,203 22.5% 8,832 24.3% 4.2%
Minimercado Extra 115 0.8% 60 0.5% 90.8% 298 0.7% 160 0.4% 85.8%
Extra Supermercado 1,131 8.0% 1,016 8.4% 11.3% 3,349 8.2% 3,047 8.4% 9.9%
Assaí 1,598 11.3% 1,154 9.5% 38.4% 4,336 10.6% 3,232 8.9% 34.1%
Others Business (1) 402 2.9% 380 3.1% 5.6% 1,156 2.8% 1,082 3.0% 6.9%
GPA Food 7,744 55.0% 6,761 55.6% 14.5% 22,448 55.0% 20,039 55.1% 12.0%
Real Estate Projects - - - - - - - 98 0.3% -
Pontofrio 1,275 9.1% 1,155 9.5% 10.4% 3,810 9.3% 3,483 9.6% 9.4%
Casas Bahia 3,983 28.3% 3,475 28.6% 14.6% 11,703 28.7% 10,379 28.6% 12.8%
Nova Pontocom 1,075 7.6% 764 6.3% 40.7% 2,882 7.1% 2,341 6.4% 23.1%
Viavarejo (2) 6,333 45.0% 5,394 44.4% 17.4% 18,395 45.0% 16,203 44.6% 13.5%
GPA Consolidated 14,077 100.0% 12,155 100.0% 15.8% 40,843 100.0% 36,340 100.0% 12.4%
(1) Includes Gas Station and Drugstores sales.
(2) Includes Ponto Frio, Nova Casas Bahia and Nova Pontocom sales.

 

 

SALES BREAKDOWN (% of Net Sales)
 
    GPA Consolidated     GPA Food  
  3Q13 3Q12 9M13 9M12 3Q13 3Q12 9M13 9M12
 
Cash 42.5% 41.3% 41.8% 41.1% 53.0% 53.4% 53.2% 53.2%
Credit Card 47.2% 47.7% 47.9% 48.4% 38.4% 38.9% 38.4% 39.3%
Food Voucher 4.7% 4.2 4.5% 4.1% 8.5% 7.6% 8.5% 7.4%
Credit 5.7% 6.8% 5.9% 6.6% 0.1% 0.1% 0.1% 0.1%
Post-Dated Checks 0.1% 0.1% 0.0% 0.1% 0.1% 0.1% 0.1% 0.1%
Payment Book 5.6% 6.7% 5.8% 6.5% - - - -

18

  

 


 

 

 

  STORES OPENINGS/CLOSINGS BY BANNER
  06/30/2013 Opened Closed 09/30/2013
 
Pão de Açúcar 165 1 - 166
Extra Hiper 138 - - 138
Extra Supermercado 209 - - 209
Minimercado Extra 141 12 1 152
Assaí 67 2 - 69
Other Business 242 - - 242
Gas Satation 85 - - 85
Drugstores 157 - - 157
GPA Food 962 15 1 976
Pontofrio 395 3 1 397
Casas Bahia 576 2 - 578
GPA Consolidated 1,933 20 2 1,951
 
Sale Area ('000 m2 )        
GPA Food 1,614     1,629
GPA Consolidated 3,026     3,046
 
# of employees ('000) 153     155

 

 

 

 

 

19

  

 


 

3Q13 Results Conference Call and Webcast

Friday, October 18, 2013

11:00 a.m. (Brasília time) | 10:00 a.m. (NY) | 3:00 p.m. (London)

Conference call in Portuguese (original language)

55 11 2188-0155

Conference call in English (simultaneously translated)

1 646 843-6054

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

Replay

+55 (11) 2188-0155

Access code for Portuguese audio: GPA

Access code for English audio: GPA

http://www.gpari.com.br

CONTACTS

Investor Relations – GPA and Viavarejo

Phone: (11) 3886-0421

Fax: (11) 3884-2677

gpa.ri@grupopaodeacucar.com.br

Website: www.gpari.com.br 

www.viavarejo.com.br/ri 

Media Relations - GPA

Phone: (11) 3886-3666

imprensa@grupopaodeacucar.com.br

Media Relations - Viavarejo

Phone: (11) 4225-9228

imprensa@viavarejo.com.br | imprensa@casasbahia.com.br 

Social Media News Room

http://imprensa.grupopaodeacucar.com.br/category/gpa/

Twitter - Press

@imprensagpa

Casa do Cliente – Customer Service

Pão de Açúcar: 0800-7732732/ Extra: 0800-115060

Ponto Frio: (11) 4002-3388/Casas Bahia: (11) 3003-8889

 

The financial information contained in the financial statements is presented in accordance with the accounting practices adopted in Brazil and refers to the third quarter of 2013 (3Q13), except where otherwise noted, with comparisons made over the same period last year.

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

Calculation of EBITDA (Earnings Before Interest, Taxes, Depreciation and Amortization) is according to the table on page 6. The basis for calculating same-store sales is defined by the sales registered in stores open for at least 12 consecutive months and which were not closed for seven consecutive days or more in this period. Acquisitions are not included in the same-store calculation base in the first 12 months of operation.

 

GPA adopts the IPCA consumer price index as its benchmark inflation index, which is also used by the Brazilian Supermarkets Association (ABRAS), since it more accurately reflects the mix of products and brands sold by the Company. The IPCA in the 12 months ended September 2013 was 5.86%.

 

 

About GPA and Viavarejo: GPA is Brazil’s largest retailer, with a distribution network comprising approximately 1,810 points of sale and electronic channels. The Group’s multiformat structure consists of GPA Food and Viavarejo. GPA Food’s operations comprise supermarkets (Pão de Açúcar and Extra Supermercado), hypermarkets (Extra), neighborhood stores (Minimercado Extra), cash-and-carry stores (Assaí), gas stations and drugstores. GPA Food’s business is classified as Food and Non-Food (electronics/home appliances, clothing, general merchandise, drugstore and gas stations). Viavarejo’s  operations consist of brick-and-mortar stores selling electronics/home appliances and furniture (Ponto Frio and Casas Bahia) and online stores (Nova Pontocom: Extra.com.br, PontoFrio.com.br, Casasbahia.com.br, Barateiro.com.br, Partiu Viagens and e-Hub). Founded in 1948 in São Paulo, the Group is present in 20 of the 27 Brazilian states, which jointly account for 94.1% of the country’s GDP.

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

 

 

SIGNATURES

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




COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO



Date:  October 17, 2013 By:   /s/ Enéas César Pestana Neto      
         Name:   Enéas César Pestana Neto
         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.