SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
Pursuant to Rule 13a-16 or 15d-16 of
the Securities Exchange Act of 1934
For the month of February, 2019
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, February 20, 2019 - GPA [B3: PCAR4; NYSE: CBD] announces its results for the fourth quarter and full year 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. The statements regarding adjusted EBITDA and gross margin are excluding the non-recurring effects of the periods. The following statements related to net income refer to the net income of the controlling shareholders of the continuing operations.
4Q18 & 2018 EARNINGS RELEASE
GPA’s food net income more than doubles to R$1.3 billion in 2018
Multivarejo’s best performance of recent years, driven by higher revenue growth, which leveraged market share gains and net income growth of nearly five-fold
Assaí continued to deliver strong sales and acceleration in net income growth, which nearly doubled in the year, with net margin of 4.6%
GPA Food:
▪ Gross sales of R$15.2 billion in 4Q18, maintaining a strong growth rate of 12.1%, driven by Multivarejo’s continued improvement and Assaí’s solid performance. In the year, gross sales were R$53.6 billion, with solid growth of 10.7%;
▪ Robust growth in adjusted EBITDA of 29.4% in 4Q18 to R$801 million, with margin expansion of 70 bps to 5.7%. In 2018, adjusted EBITDA margin expanded 60 bps to 5.8%, supported by improvement in line with guidance at Multivarejo and above-expectation growth at Assaí;
▪ Strong net income growth in the quarter of 88.1% to R$471 million, while net margin expanded 140 bps to 3.4%. In the year, net income reached R$1.3 billion, with net margin doubling to 2.6%;
▪ Solid financial structure supported by the stability at low levels of the leverage ratio, which ended the period at -0.32x EBITDA;
▪ Focus on adjusting the store portfolio to reinforce the multi-channel, multi-format and multi-region presence better aligned with consumer demand. The improvement has translated into real sales growth above the industry average, which in turn has supported better results in all segments.
Multivarejo:
▪ Gross sales of R$7.9 billion in 4Q18, with same-store sales growth of 4.5%, confirming the recovery registered since March. In the year, gross sales came to R$28.7 billion, accompanied by market share gains, led by the Extra Hiper and Pão de Açúcar banners.
▪ Strengthening of Digital Transformation project: (i) higher penetration of loyalty tools and personalization of the “My Discount” app and “My Rewards” initiative, with the number of downloads doubling to over 7.5 million; (ii) robust growth in food e-commerce of 63.5% in 4Q18, confirming the leadership position in the industry; (iii) acquisition of James Delivery and strategic partnership with Cheftime to reinforce the omnichannel strategy;
▪ Repositioning of Private-Label Brands: increase in penetration to around 11.5%, with the goal of increasing penetration to 20% by 2020 driven by innovation and new product launches;
▪ Strong dilution of operating expenses by 150 bps in 4Q18, due to decrease in personnel expenses and rigorous control over general expenses. In the year, dilution of expenses was 80 bps, with a nominal drop of 2.2%, despite the inflation in the period;
▪ Significant growth in adjusted EBITDA of 21.2% to R$400 million in the quarter, with margin expansion of 80 bps to 5.5%. In the year, adjusted EBITDA was R$ 1.5 billion (+13.0%), with margin expanding 50 bps to 5.5%;
▪ Net income in 4Q18 amounted to R$120 million, with net margin of 1.6%, reversing the net loss reported in 2017. In 2018, net income grew nearly five-fold compared to 2017, to R$246 million;
Assaí:
▪ Gross sales were R$7.3 billion, representing yet another quarter of strong growth (+23.6%) and addition of R$1.4 billion in sales, with market share gains. In the year, gross sales came to R$24.9 billion, representing robust growth of 24.2%, adding sales of R$4.9 billion compared to 2017;
▪ Solid same-store sales growth of 9.9% in the quarter, driven by new commercial actions, successful marketing campaigns and adjustments to product assortment;
1
▪ Inauguration of 10 new stores in the quarter in 6 different states, closing 2018 with 18 new units and reinforcing the commitment to continue growing in the coming year;
▪ Gross margin stood at 16.0% in the quarter, in line with 4Q17. In the year, gross margin expanded 30 bps, mainly reflecting the accelerated maturation of new stores;
▪ Strong dilution of operating expenses of 60 bps in 4Q18, despite the accelerated pace of store expansions, supported by efficiency gains;
▪ Adjusted EBITDA was R$ 401 million in 4Q18, representing strong growth of 38.7%, with adjusted EBITDA margin expanding 70 bps to 6.0%. In the year, adjusted EBITDA was R$1.4 billion, 34.1% higher than in 2017, with margin expansion of 40 bps to 6.0%;
▪ Net income in the quarter posted robust growth of 37.9% to R$351 million, with net margin of 5.2%. In the year, net income advanced 95.2% to R$1.1 billion, with net margin of 4.6%.
Outlook for 2019:
▪ Net Sales:
○ Multivarejo: same-store sales growth of roughly 100 bps above IPCA inflation;
○ Assaí: continuity of strong expansion, with same-store sales growth of roughly 200 bps above inflation and total sales growing over 20%;
▪ EBITDA: expansion in both businesses, of which:
○ Multivarejo: increase of EBITDA margin by around 30 bps vs. 2018, due to (i) projects to optimize and repositioning the portfolio, especially at Mercado Extra and Compre Bem; and (ii) operating efficiency gains, especially in shrinkage, logistics costs and SG&A growth in line with inflation;
○ Assaí: EBITDA margin expansion by around 30-40 bps vs. 2018, driven mainly by the quality of the stores opened in recent years, which have shown a faster maturation.
▪ Other operating income and expenses: stability at 2018 level, around R$ 200 million per year.
▪ CAPEX: maintenance of high capex around R$1.7 billion - R$1.8 billion, focusing on higher-return projects related to the expansion/optimization of formats, namely:
○ Assaí: opening of 15-20 stores
○ Pão de Açúcar: continuation of the store renovation strategy (10-15 stores) and resumption of the banner expansion process
○ Proximity and specialized businesses: opening of at least 15 stores and moving forward in the plan to modernize drugstores and expand gas stations
○ Supermercado Extra: continuity of revitalization of Mercado Extra stores and conversions into Compre Bem, totaling around 100 renovated and converted Extra Super stores
○ Malls: initiatives to improve occupancy cost, especially at Extra Hiper
▪ Digital Transformation: focus on innovation and acceleration of the omnichannel strategy to offer customers more customized solutions in order to ensure a better shopping experience;
○ Loyalty apps Cliente Mais and Clube Extra: expand significantly the active customer base and increase the app’s relevance among users, in addition to maximize the potential participation of industry on the platform;
○ Maintain leadership in the food e-commerce operation in Brazil: accelerating the growth pace of 2018 and the conversion rate of orders, with improvement of the service quality through:
- Operating efficiency gains;
- Strengthening of “Express” and “Click & Collect" services at Pão de Açúcar and expansion of these services to Extra, with over 120 stores offering these concepts by year-end;
- Expansion of Adega platform, launched in 2018, ensuring an omnichannel experience.
○ Cheftime: roll-out across 30 Pão de Açúcar and 3 Minuto Pão de Açúcar stores and expansion of e-commerce sales within 1Q19, with continuity of expansion across the metropolitan area of São Paulo until the year-end;
o Roll-out of “James Delivery” multi-service platform (last miler) in São Paulo in 2Q19 and expansion to 10 cities by year-end;
o Evolution of the offer of digital payment methods;
2
MESSAGE FROM MANAGEMENT
The year 2018 brought excellent results for GPA. We delivered sequential important market share gains and solid results for the Group’s businesses. The accelerated store expansion at Assaí over recent years supported strong sales and substantial net income growth. At Multivarejo, sales improved sequentially, accompanied by higher profitability. Our multi-channel, multi-format and multi-region portfolio, combined with the optimization of our store portfolio through conversions, renovations and new concepts, has ensured a better offering of products and services for our customers, further strengthening their power of choice. We also advanced in the digital transformation of our businesses, reinforcing GPA’s pioneering efforts on fronts such as food e-commerce and loyalty programs, which supported efficiency gains in our search for new revenue streams.
Despite a macroeconomic scenario still marked by recovery, we maintained a high level of investment in the year of over R$1.7 billion, or 28.8% more than in 2017, which reinforces our confidence in the execution of our business strategy and in the recovery of the Brazilian economy. We posted gross sales of R$53.6 billion, 10.7% higher than in 2017, and market share gains at both Multivarejo and Assaí, with sequential improvements in our results, which led net income to more than double to R$1.3 billion in the year.
At Assaí, 2018 was marked by solid and strong sales growth, which was leveraged by the banner’s nationwide footprint. Assaí, which ended the year with 144 stores, maintained its accelerated pace of store openings: 18 new units. The highly effective strategy for determining the sites of these stores supported above-expectation performance and the best result in sales per square meter of the last five years. This year, Assaí also was included on the list of Brazil’s Most Valuable Brands compiled by Interbrand.
Meanwhile, Multivarejo delivered important revenue growth, reflecting the more dynamic commercial actions, the better positioning of banners and the higher penetration of loyalty tools and customization of the “My Discount” app and “My Rewards” initiative. Over the year, the Extra Super and Proximity formats posted significant improvement in their performances, while the Pão de Açúcar banner maintained its high profitability.
We made important adjustments in the portfolio, with improvements within the formats: 15 Pão de Açúcar stores, totaling 20 stores renovated to the new model, which focuses entirely on the shopping experience and on strengthening the banner’s value proposition. Another 23 Extra Super stores were remodeled under the Mercado Extra concept and 13 stores were converted into Compre Bem, which since their conversion already have been delivering strong growth.
Another important action was the repositioning of our Private-Label portfolio with a priority on improving quality and price competitiveness, which has led to an increase in the share of these products in the Super, Hyper and Proximity formats. Additionally, it has strengthened our competitiveness in regional markets and our loyalty-building efforts. In 2018, we launched 500 new products, supported by a new communication model and promotional campaigns.
We also created the Digital Transformation department and began working more closely with foodtech startups. We prospected over 350 companies in the industry, which resulted in a partnership with Cheftime, online subscription service and sales of gastronomic kits, and in the acquisition of James Delivery, a multiservice delivery platform for various products. We also inaugurated Pão de Açúcar Adega, a platform formed by an exclusive online wine shop with nationwide delivery, an application and a brick-and-mortar store (in São Paulo city) to give consumers a truly omnichannel experience.
Looking to the future also means having our management integrated with sustainability principles, assessing risks and identifying opportunities to create value for all our stakeholders. As a transformational agent and a link in a chain, we adopt responsible sourcing management that include aspects such as preserving species, animal welfare, combating deforestation and verifying adequate work conditions.
3
We have a highly motivated and diverse team of more than 100,000 employees across Brazil. We were able to surpass the mark of 30% women in leadership positions (managerial level and higher) and increased to 21% the percentage of persons with disabilities on our team.
Consistent with our commitment to diversity, we launched the Manifesto of Senior Male Leaders for Gender Equality and created two other Affinity Groups, for Racial Equality and LGBTI+, which complement the activities of the Gender Equality Committee created in 2013. All these actions, combined with others to value our people, promote conscientious consumerism, protect the links of the production chain, preserve the environment and engage society reinforce the pillars that guide our business strategy.
We ended 2018 with very positive progress and solid and sustainable results in our businesses, which are accomplishments that reflect the engagement and capacity of our entire team. We continue working to ensure a store portfolio that meets consumers’ needs, products and initiatives that offer the best options to our shareholders, suppliers, employees and, most importantly, a permanent focus on our customers.
Peter Estermann
Chief Executive Officer
4
I. Financial Performance |
Consolidated |
Food Business |
Multivarejo |
Assaí | ||||||||||||
(R$ million)(1) |
4Q18 |
4Q17 |
Δ |
4Q18 |
4Q17 |
Δ |
4Q18 |
4Q17 |
Δ |
4Q18 |
4Q17 |
Δ | |||
Gross Revenue |
15,237 |
13,595 |
12.1% |
15,237 |
13,595 |
12.1% |
|
7,937 |
7,689 |
3.2% |
|
7,300 |
5,906 |
23.6% | |
Net Revenue |
14,012 |
12,510 |
12.0% |
14,012 |
12,510 |
12.0% |
|
7,313 |
7,066 |
3.5% |
|
6,698 |
5,444 |
23.0% | |
Gross Profit |
3,195 |
3,193 |
0.1% |
3,195 |
3,193 |
0.1% |
|
1,975 |
2,208 |
-10.5% |
|
1,220 |
986 |
23.8% | |
Gross Margin |
22.8% |
25.5% |
-270 bps |
22.8% |
25.5% |
-270 bps |
|
27.0% |
31.2% |
-420 bps |
|
18.2% |
18.1% |
10 bps | |
Selling, General and Adm. Expenses |
(2,288) |
(2,245) |
1.9% |
(2,288) |
(2,245) |
1.9% |
|
(1,612) |
(1,661) |
-3.0% |
|
(677) |
(584) |
15.8% | |
% of Net Revenue |
16.3% |
18.0% |
-170 bps |
16.3% |
18.0% |
-170 bps |
|
22.0% |
23.5% |
-150 bps |
|
10.1% |
10.7% |
-60 bps | |
EBITDA (2) |
981 |
751 |
30.7% |
924 |
794 |
16.3% |
|
379 |
393 |
-3.6% |
|
544 |
400 |
35.9% | |
EBITDA Margin |
7.0% |
6.0% |
100 bps |
6.6% |
6.3% |
30 bps |
|
5.2% |
5.6% |
-40 bps |
|
8.1% |
7.4% |
70 bps | |
Adjusted EBITDA(2)(3) |
1,004 |
926 |
8.4% |
946 |
969 |
-2.4% |
|
400 |
566 |
-29.3% |
|
546 |
403 |
35.5% | |
Adjusted EBITDA Margin |
7.2% |
7.4% |
-20 bps |
6.8% |
7.7% |
-90 bps |
|
5.5% |
8.0% |
-250 bps |
|
8.1% |
7.4% |
70 bps | |
Net Financial Revenue (Expenses) |
(60) |
(206) |
-70.7% |
(60) |
(206) |
-70.7% |
|
(44) |
(199) |
-77.9% |
|
(16) |
(7) |
126.0% | |
% of Net Revenue |
0.4% |
1.6% |
-120 bps |
0.4% |
1.6% |
-120 bps |
|
0.6% |
2.8% |
-220 bps |
|
0.2% |
0.1% |
10 bps | |
Net Income - Controlling Shareholders - continuing operations |
528 |
207 |
155.1% |
471 |
250 |
88.1% |
|
120 |
(4) |
n.a |
|
351 |
254 |
37.9% | |
Net Margin- continuing operations |
3.8% |
1.7% |
210 bps |
3.4% |
2.0% |
140 bps |
|
1.6% |
-0.1% |
170 bps |
|
5.2% |
4.7% |
50 bps | |
Net Income (Loss) -continuing and discontinued operations |
414 |
282 |
46.8% |
459 |
255 |
80.1% |
|
108 |
1 |
n.a. |
|
351 |
254 |
37.9% | |
Net margin-continuing and discontinued operations |
3.0% |
2.3% |
70 bps |
3.3% |
2.0% |
130 bps |
|
1.5% |
0.0% |
150 bps |
|
5.2% |
4.7% |
50 bps | |
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
Gross Profit and Adjusted Ebitda excluding non recurring effects (*) |
|||||||||||||||
Consolidated |
Food Business |
Multivarejo |
Assaí | ||||||||||||
(R$ million)(1) |
4Q18 |
4Q17 |
Δ |
4Q18 |
4Q17 |
Δ |
4Q18 |
4Q17 |
Δ |
4Q18 |
4Q17 |
Δ | |||
Gross Profit Excl. non recurring effects(*) |
3,050 |
2,843 |
7.3% |
3,050 |
2,843 |
7.3% |
|
1,975 |
1,972 |
0.2% |
|
1,075 |
872 |
23.4% | |
Gross Margin Excl.non recurring effects(*) |
21.8% |
22.7% |
-90 bps |
21.8% |
22.7% |
-90 bps |
|
27.0% |
27.9% |
-90 bps |
|
16.0% |
16.0% |
0 bps | |
Adjusted EBITDA Excl. non recurring effects(2)(3)(*) |
859 |
576 |
49.1% |
801 |
619 |
29.4% |
|
400 |
330 |
21.2% |
|
401 |
289 |
38.7% | |
Adjusted EBITDA Margin Excl. non recurring effects(*) |
6.1% |
4.6% |
150 bps |
5.7% |
5.0% |
70 bps |
|
5.5% |
4.7% |
80 bps |
|
6.0% |
5.3% |
70 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) Adjusted by Other Operating Income and Expenses.
(*) Excluding non-recurring effects. In 4Q18, these effects were R$145 million at Assaí comprising R$78 million in credits related entirely to 9M18 (therefore non-recurring in the quarter and recurring in the year) and R$67 million in credits from periods prior to 2018 (non-recurring in the quarter and in the year), which complements the amounts already recorded. In 4Q17, these effects came to R$350 million, of which R$114 million was at Assaí, composed of credits fully related to 9M17 (therefore non-recurring in the quarter and recurring in the year), and R$236 million at Multivarejo, with R$246 million related to tax credits from prior years and -R$10 million related to the impact from inventory write-offs and deductibles related to the fire at the Distribution Center in Osasco in December 2017.
5
Consolidated |
Food Business |
Multivarejo |
Assaí | ||||||||||||
(R$ million)(1) |
2018 |
2017 |
Δ |
2018 |
2017 |
Δ |
2018 |
2017 |
Δ |
2018 |
2017 |
Δ | |||
Gross Revenue |
53,616 |
48,440 |
10.7% |
53,616 |
48,440 |
10.7% |
|
28,693 |
28,370 |
1.1% |
|
24,923 |
20,070 |
24.2% | |
Net Revenue Ex. tax credits(*) |
49,388 |
44,634 |
10.7% |
49,388 |
44,634 |
10.7% |
|
26,489 |
26,195 |
1.1% |
|
22,899 |
18,440 |
24.2% | |
Gross Profit |
11,554 |
10,989 |
5.1% |
11,554 |
10,989 |
5.1% |
|
7,390 |
8,037 |
-8.1% |
|
4,164 |
2,952 |
41.0% | |
Gross Margin |
23.4% |
24.6% |
-120 bps |
23.4% |
24.6% |
-120 bps |
|
27.9% |
30.7% |
-280 bps |
|
18.2% |
16.0% |
220 bps | |
Selling, General and Adm. Expenses |
(8,354) |
(8,061) |
3.6% |
(8,354) |
(8,061) |
3.6% |
|
(5,996) |
(6,132) |
-2.2% |
|
(2,358) |
(1,929) |
22.2% | |
% of Net Revenue |
16.9% |
18.1% |
-120 bps |
16.9% |
18.1% |
-120 bps |
|
22.6% |
23.4% |
-80 bps |
|
10.3% |
10.5% |
-20 bps | |
EBITDA (2) |
3,066 |
2,314 |
32.5% |
3,112 |
2,451 |
27.0% |
|
1,304 |
1,448 |
-9.9% |
|
1,808 |
1,003 |
80.3% | |
EBITDA Margin |
6.2% |
5.2% |
100 bps |
6.3% |
5.5% |
80 bps |
|
4.9% |
5.5% |
-60 bps |
|
7.9% |
5.4% |
250 bps | |
Adjusted EBITDA(2)(3) |
3,282 |
2,894 |
13.4% |
3,327 |
3,030 |
9.8% |
|
1,512 |
2,001 |
-24.5% |
|
1,815 |
1,029 |
76.4% | |
Adjusted EBITDA Margin |
6.6% |
6.5% |
10 bps |
6.7% |
6.8% |
-10 bps |
|
5.7% |
7.6% |
-190 bps |
|
7.9% |
5.6% |
230 bps | |
Net Financial Revenue (Expenses) |
(474) |
(730) |
-35.0% |
(474) |
(730) |
-35.0% |
|
(429) |
(682) |
-37.1% |
|
(46) |
(48) |
-5.2% | |
% of Net Revenue |
1.0% |
1.6% |
-60 bps |
1.0% |
1.6% |
-60 bps |
|
1.6% |
2.6% |
-100 bps |
|
0.2% |
0.3% |
-10 bps | |
Net Income - Controlling Shareholders - continuing operations |
1,254 |
454 |
176.3% |
1,300 |
591 |
120.1% |
|
246 |
51 |
385.5% |
|
1,054 |
540 |
95.2% | |
Net Margin- continuing operations |
2.5% |
1.0% |
150 bps |
2.6% |
1.3% |
130 bps |
|
0.9% |
0.2% |
70 bps |
|
4.6% |
2.9% |
170 bps | |
Net Income (Loss) -continuing and discontinued operations |
1,193 |
579 |
106.0% |
1,271 |
558 |
127.7% |
|
217 |
18 |
1090.0% |
|
1,054 |
540 |
95.2% | |
Net margin-continuing and discontinued operations |
2.4% |
1.3% |
110 bps |
2.6% |
1.3% |
130 bps |
|
0.8% |
0.1% |
70 bps |
|
4.6% |
2.9% |
170 bps | |
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
Gross Profit and Adjusted Ebitda excluding non recurring effects (*) |
|||||||||||||||
Consolidated |
Food Business |
Multivarejo |
Assaí | ||||||||||||
(R$ million)(1) |
2018 |
2017 |
Δ |
2018 |
2017 |
Δ |
2018 |
2017 |
Δ |
2018 |
2017 |
Δ | |||
Gross Profit Excl. non recurring effects(*) |
11,073 |
10,286 |
7.6% |
11,073 |
10,286 |
7.6% |
|
7,345 |
7,334 |
0.1% |
|
3,728 |
2,952 |
26.3% | |
Gross Margin Excl.non recurring effects(*) |
22.4% |
23.0% |
-60 bps |
22.4% |
23.0% |
-60 bps |
|
27.7% |
28.0% |
-30 bps |
|
16.3% |
16.0% |
30 bps | |
Adjusted EBITDA Excl. non recurring effects(2)(3)(*) |
2,801 |
2,191 |
27.8% |
2,846 |
2,327 |
22.3% |
|
1,467 |
1,298 |
13.0% |
|
1,379 |
1,029 |
34.1% | |
Adjusted EBITDA Margin Excl. non recurring effects(*) |
5.7% |
4.9% |
80 bps |
5.8% |
5.2% |
60 bps |
|
5.5% |
5.0% |
50 bps |
|
6.0% |
5.6% |
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) Adjusted by Other Operating Income and Expenses.
(*) Excludes non-recurring effects. In 2018, these effects were R$ 436 million in Assaí, composed of R$ 369 million of reversal of provision of ICMS ST tax credits related to periods before 2018 in 2Q18 and R$ 67 million of additional credits recorded in 4Q18. At Multivarejo, the 2018 effects are due to the sale of part of the tax credits related to the exclusion of ICMS from the calculation base of PIS/COFINS in the net amount gf R$45 million. In 2017 were recognized at Multivarejo R$714 million in tax credits related to prior years and -R$10 million related to the impact from inventory write-offs and deductibles related to the fire at the Osasco Distribution Center in December 2017.
6
OPERATING PERFORMANCE BY BUSINESS
Multivarejo
4Q18
Gross sales came to R$7.9 billion, with same-store sales growth of 4.5%, maintaining the level of mid-single digit registered since March. The highlight was the significant acceleration in sales performance in the Extra Super and Proximity formats.
Gross profit reached R$2.0 billion, with gross margin of 27.0%, reflecting the continued implementation of dynamic commercial initiatives since the end of 1Q18. Gross margin level in the quarter reflects the adequate level of price competitiveness.
Selling, general and administrative expenses were R$1.6 billion, representing a significant decline of 3.0% and dilution of 150 bps in relation to 4Q17. The highlights were the decrease in personnel expenses, due to the operational efficiency program and the labor law reform, as well as rigorous control over general expenses.
Adjusted EBITDA amounted to R$400 million, representing robust growth of 21.2%, supported by higher sales and the discipline and control of operating expenses. Adjusted EBITDA margin expanded 80 bps to 5.5%, reflecting the consistent result over the year.
Net income was R$120 million, with net margin of 1.6%, reversing the loss reported in 4Q17.
2018
In 2018, gross sales came to R$28.7 billion, the best performance of recent years, driven by (i) the success of the commercial dynamics initiatives; (ii) better positioning of banners; and (iii) higher penetration of loyalty tools and personalization of “My Discount” app and “My Rewards” initiative.
Gross profit excluding non-recurring effects amounted to R$7.3 billion, with margin of 27.7%, reflecting the adequate level of price competitiveness at banners, which supported the recovery in growth and market share gains.
Operating expenses were R$6.0 billion, down 2.2% from 2017, despite the acceleration in inflation over the year. The same initiatives mentioned in the above comments for the quarter supported the capture of gains over the year.
Adjusted EBITDA excluding non-recurring effects was R$1.5 billion, advancing 13.0% compared to 2017, with margins expanding 50 bps, meeting the guidance of 5.5% for the year.
Net income from continuing operations amounted to R$246 million, which is 4.8 times higher than the net income reported in 2017.
Assaí
4Q18
In 4Q18, Assaí once again reported solid growth in gross sales of 23.6%, to R$7.3 billion, confirming the consistent performance of recent periods, with continuous improvement in sales volume, customer traffic and market share.
7
Gross profit excluding non-recurring tax credits was R$1.1 billion, with gross margin of 16.0%, in line with 4Q17.
The increase in selling, general and administrative expenses significantly lagged the increase in sales, despite the accelerated pace of store expansion. These expenses corresponded to 10.1% of net sales, representing dilution of 60 bps, supported by the stronger same-store and new-store sales growth, operational improvement projects and productivity gains.
Adjusted EBITDA excluding the impact from tax credits posted strong growth of 38.7%, to R$401 million. EBITDA margin expanded 70 bps to 6.0%.
Net income reached R$351 million, +37.9%, with net margin of 5.2%.
2018
In the year, Assaí posted gross sales of R$24.9 billion, representing strong growth of 24.2% and 6.3% on a same-store ex-conversion basis, due to the banner’s successful commercial strategies and the improvement in sales volume and customer traffic.
Gross profit excluding non-recurring tax credits came to R$3.7 billion, with gross margin of 16.3%. This level reflects the maturation of the stores resulting from the expansion of recent years, as well as the return of food inflation.
Selling, general and administrative expenses as a ratio of revenue decreased 20 bps in relation to 2017, reflecting the faster maturation of stores opened in recent years.
In 2018, adjusted EBITDA excluding non-recurring tax credits was R$1.4 billion, improving a significant 34.1% compared to 2017. With a strong expansion of 40 bps compared to 2017, EBITDA margin was 6.0%, surpassing the guidance for the year of 5.8% to 5.9%.
Net income grew 95.2% to R$1.1 billion, and the net margin reached 4.6%.
FINANCIAL PERFORMANCE
Other Income and Expenses
In the quarter, Other Income and Expenses were R$23 million, net of positive and negative impacts, mainly related to:
- R$143 million in contingencies for tax-deficiency notices involving INSS contributions (base date 2002-2003) and ICMS tax (2001 and 2008-2009);
- R$47 million in restructuring, especially driven by store closing;
- R$167 million in income from sale of assets.
In 2018, Other Operating Income and Expenses decreased substantially by 62.8%, or R$364 million, for a net expense of R$215 million. The amount under Other expenses represents the level expected for the coming years and reflects an adequate level of provisioning for contingencies.
8
Financial Result
In the quarter, the financial result was R$60 million, or 0.4% of net sales, down 120 bps from 4Q17. Cost of debt and sales of receivables were virtually stable as a ratio of net revenue compared to 4Q17. The main variations were due to the positive contribution of certain non-recurring factors: (i) monetary variation that affected the lines under financial income; and (ii) contingencies´s adjustments and other financial expenses.
In the year, the financial result was R$474 million, or 1.0% of net revenue, an improvement of 60 bps from the prior year and in line with the guidance for the year. The reduction is mainly explained by the lower interest rate in the period (the average CDI overnight rate fell from 9.6% in 2017 to 6.5% in 2018), in addition to the effects mentioned above.
Net Income
In the Food segment, net income attributable to the controlling shareholders from continuing operations was R$471 million, 88.1% higher than in 4Q17, with margin of 3.4%. At Multivarejo, net income was R$120 million, with net margin of 1.6%, reversing the loss reported in 4Q17. At Assaí, net income grew 37.9% to R$351 million, with net margin of 5.2%.
In the year, net income attributable to the controlling shareholders from the food segment, considering continuing operations, was R$1.3 billion, while net margin doubled to 2.6%. Multivarejo posted solid net income growth, to R$246 million, or 4.8 times net income in 2017. At Assaí, net income practically doubled to R$1.1 billion.
Consolidated net income attributable to the controlling shareholders, considering continuing and discontinued operations, came to R$1.2 billion (+106.0%), with margin of 2.4% (+110 bps).
Earnings per Share
In the year, earnings per share was R$4.19870 per common share and R$4.60961 per preferred share.
Net Debt
Net debt adjusted for the balance of unsold receivables stood at R$973 million. The Company maintained its low financial leverage, with a net debt/EBITDA ratio of -0.32x.
The cash position stood at R$4.4 billion and the balance of unsold receivables was R$96 million, representing R$4.5 billion in cash and cash equivalents. The Company also has approximately R$1.8 billion in pre-approved/confirmed credit facilities.
Investments
In the quarter, investments in the food segment came to R$598 million, up 68.7% from 4Q17. The increase was mainly due to the ongoing organic expansion at Assaí, with 10 store openings, 3 renovations of Pão de Açúcar stores and a review in the positioning of Extra supermarkets with the conversion of 13 stores (12 Extra Super and one Extra Hiper) into Compre Bem and the revitalization of 13 Extra Super stores into Mercado Extra.
9
In 2018, capital expenditure in the food segment amounted to R$1.7 billion, 28.8% more than in 2017, led mainly by the following:
The Company continued to focus on adjusting the store portfolio to reinforce its multi-channel, multi-format and multi-region presence that is better aligned with consumer demand. As a result, in the last five years, the share of Assaí in the food segment increased from 20% to 46%, driven by the organic opening of 52 stores and 19 conversions from Extra Super stores. In the retail business, the highlights were: (i) modernization of assets with the renovation of 95 Pão de Açúcar stores in the last two years, 20 of which under the G7 concept; (ii) repositioning of Extra Super with the revitalization of 23 stores converted into Mercado Extra and 13 stores into Compre Bem in 2018; (iii) opening of 66 Minuto Pão de Açúcar stores since 2014; and (iv) pursuit of higher profitability of store area in the hypermarket format.
For more information on the Compre Bem and Mercado Extra Projects, see page 23.
10
CONSOLIDATED FINANCIAL STATEMENTS
1. Balance Sheet
BALANCE SHEET | |||||||
ASSETS | |||||||
Consolidated |
Food Businesses | ||||||
(R$ million) |
12.31.2018 |
09.30.2018 |
12.31.2017 |
12.31.2018 |
09.30.2018 |
12.31.2017 | |
Current Assets |
36,305 |
31,876 |
33,015 |
|
11,898 |
10,149 |
10,278 |
Cash and Marketable Securities |
4,369 |
2,625 |
3,792 |
|
4,369 |
2,625 |
3,792 |
Accounts Receivable |
384 |
953 |
618 |
|
390 |
957 |
625 |
Credit Cards |
92 |
659 |
322 |
|
92 |
659 |
322 |
Sales Vouchers and Trade Account Receivable |
196 |
234 |
223 |
|
202 |
238 |
230 |
Allowance for Doubtful Accounts |
(5) |
(4) |
(6) |
|
(5) |
(4) |
(6) |
Resulting from Commercial Agreements |
101 |
64 |
79 |
|
101 |
64 |
79 |
Inventories |
5,909 |
5,540 |
4,822 |
|
5,909 |
5,540 |
4,822 |
Recoverable Taxes |
679 |
363 |
597 |
|
679 |
363 |
597 |
Noncurrent Assets for Sale |
24,443 |
21,866 |
22,775 |
|
31 |
136 |
22 |
Prepaid Expenses and Other Accounts Receivables |
520 |
529 |
413 |
|
520 |
529 |
420 |
|
|
|
|
|
|
| |
Noncurrent Assets |
16,544 |
16,000 |
14,692 |
|
16,561 |
16,044 |
14,720 |
Long-Term Assets |
3,996 |
4,591 |
3,452 |
|
4,012 |
4,630 |
3,475 |
Accounts Receivables |
4 |
53 |
80 |
|
4 |
53 |
80 |
Credit Cards |
4 |
53 |
80 |
|
4 |
53 |
80 |
Recoverable Taxes |
2,745 |
2,662 |
1,747 |
|
2,745 |
2,662 |
1,747 |
Deferred Income Tax and Social Contribution |
207 |
207 |
126 |
|
207 |
207 |
126 |
Amounts Receivable from Related Parties |
34 |
33 |
25 |
|
50 |
72 |
48 |
Judicial Deposits |
776 |
799 |
762 |
|
776 |
799 |
762 |
Prepaid Expenses and Others |
231 |
838 |
713 |
|
231 |
838 |
713 |
Investments |
223 |
228 |
177 |
|
223 |
228 |
177 |
Property and Equipment |
9,650 |
9,244 |
9,138 |
|
9,650 |
9,244 |
9,138 |
Intangible Assets |
2,675 |
1,937 |
1,924 |
|
2,676 |
1,942 |
1,929 |
TOTAL ASSETS |
52,849 |
47,876 |
47,707 |
|
28,460 |
26,193 |
24,997 |
LIABILITIES | |||||||
Consolidated |
Food Businesses | ||||||
12.31.2018 |
09.30.2018 |
12.31.2017 |
12.31.2018 |
09.30.2018 |
12.31.2017 | ||
Current Liabilities |
32,784 |
26,607 |
28,992 |
|
13,492 |
10,246 |
11,380 |
Suppliers |
9,246 |
6,439 |
8,129 |
|
9,258 |
6,444 |
8,134 |
Loans and Financing |
948 |
1,348 |
770 |
|
948 |
1,348 |
770 |
Debentures |
1,068 |
507 |
481 |
|
1,068 |
507 |
481 |
Payroll and Related Charges |
686 |
696 |
639 |
|
686 |
696 |
639 |
Taxes and Social Contribution Payable |
370 |
285 |
300 |
|
370 |
285 |
300 |
Dividends Proposed |
57 |
98 |
78 |
|
57 |
98 |
78 |
Financing for Purchase of Fixed Assets |
149 |
50 |
116 |
|
149 |
50 |
116 |
Rents |
127 |
66 |
128 |
|
127 |
66 |
128 |
Debt with Related Parties |
146 |
160 |
153 |
|
251 |
374 |
355 |
Advertisement |
59 |
35 |
26 |
|
59 |
35 |
26 |
Provision for Restructuring |
10 |
9 |
3 |
|
10 |
9 |
3 |
Advanced Revenue |
250 |
76 |
146 |
|
250 |
76 |
146 |
Non-current Assets Held for Sale |
19,412 |
16,586 |
17,824 |
|
- |
- |
- |
Others |
256 |
252 |
198 |
|
261 |
257 |
204 |
|
|
|
|
|
|
| |
Long-Term Liabilities |
6,125 |
7,507 |
5,674 |
|
6,126 |
7,507 |
5,674 |
Loans and Financing |
431 |
841 |
803 |
|
431 |
841 |
803 |
Debentures |
3,078 |
4,089 |
2,534 |
|
3,078 |
4,089 |
2,534 |
Deferred Income Tax and Social Contribution |
581 |
537 |
394 |
|
581 |
537 |
394 |
Tax Installments |
471 |
495 |
566 |
|
471 |
495 |
566 |
Provision for Contingencies |
1,235 |
1,166 |
1,108 |
|
1,235 |
1,166 |
1,108 |
Advanced Revenue |
13 |
12 |
22 |
|
13 |
12 |
22 |
Provision for loss on investment in Associates |
267 |
342 |
195 |
|
267 |
342 |
195 |
Others |
48 |
25 |
53 |
|
49 |
25 |
53 |
|
|
|
|
|
|
|
|
Shareholders' Equity |
13,939 |
13,762 |
13,042 |
|
8,841 |
8,441 |
7,943 |
Capital |
6,825 |
6,824 |
6,822 |
|
5,503 |
5,416 |
5,428 |
Capital Reserves |
413 |
406 |
355 |
|
413 |
406 |
355 |
Profit Reserves |
3,910 |
3,634 |
3,060 |
|
2,991 |
2,702 |
2,189 |
Other Comprehensive Results |
(66) |
(83) |
(49) |
|
(66) |
(83) |
(29) |
Minority Interest |
2,857 |
2,982 |
2,854 |
|
- |
- |
(0) |
TOTAL LIABILITIES |
52,849 |
47,876 |
47,707 |
|
28,460 |
26,193 |
24,997 |
11
2.1 Income Statement for the Year – 4Q18
Consolidated |
Food Businesses |
Multivarejo(1) |
Assaí | ||||||||||||
R$ - Million |
4Q18 |
4Q17 |
Δ |
4Q18 |
4Q17 |
Δ |
4Q18 |
4Q17 |
Δ |
4Q18 |
4Q17 |
Δ | |||
Gross Revenue |
15,237 |
13,595 |
12.1% |
|
15,237 |
13,595 |
12.1% |
|
7,937 |
7,689 |
3.2% |
|
7,300 |
5,906 |
23.6% |
Net Revenue |
14,012 |
12,510 |
12.0% |
|
14,012 |
12,510 |
12.0% |
|
7,313 |
7,066 |
3.5% |
|
6,698 |
5,444 |
23.0% |
Cost of Goods Sold |
(10,804) |
(9,302) |
16.1% |
|
(10,804) |
(9,302) |
16.1% |
|
(5,328) |
(4,846) |
10.0% |
|
(5,476) |
(4,456) |
22.9% |
Depreciation (Logistic) |
(12) |
(14) |
-14.4% |
|
(12) |
(14) |
-14.4% |
|
(9) |
(12) |
-24.1% |
|
(3) |
(2) |
57.3% |
Gross Profit |
3,195 |
3,193 |
0.1% |
|
3,195 |
3,193 |
0.1% |
|
1,975 |
2,208 |
-10.5% |
|
1,220 |
986 |
23.8% |
Selling Expenses |
(1,973) |
(1,948) |
1.3% |
|
(1,973) |
(1,948) |
1.3% |
|
(1,406) |
(1,440) |
-2.4% |
|
(567) |
(508) |
11.8% |
General and Administrative Expenses |
(315) |
(298) |
5.7% |
|
(315) |
(298) |
5.7% |
|
(205) |
(221) |
-7.1% |
|
(110) |
(77) |
42.8% |
Selling, General and Adm. Expenses |
(2,288) |
(2,245) |
1.9% |
|
(2,288) |
(2,245) |
1.9% |
|
(1,612) |
(1,661) |
-3.0% |
|
(677) |
(584) |
15.8% |
Equity Income(2) |
85 |
(36) |
n.a. |
|
27 |
7 |
279.8% |
|
27 |
7 |
279.8% |
|
- |
- |
n.a. |
Other Operating Revenue (Expenses) |
(23) |
(175) |
-87.1% |
|
(23) |
(175) |
-87.1% |
|
(21) |
(173) |
-87.8% |
|
(2) |
(2) |
-34.0% |
Depreciation and Amortization |
(215) |
(204) |
5.1% |
|
(215) |
(204) |
5.1% |
|
(153) |
(155) |
-1.4% |
|
(62) |
(49) |
25.5% |
Earnings before interest and Taxes - EBIT |
754 |
532 |
41.7% |
|
697 |
575 |
21.1% |
|
217 |
226 |
-3.9% |
|
479 |
349 |
37.3% |
Financial Revenue |
104 |
46 |
126.4% |
|
104 |
46 |
126.4% |
|
92 |
34 |
168.9% |
|
12 |
12 |
1.1% |
Financial Expenses |
(165) |
(252) |
-34.7% |
|
(165) |
(252) |
-34.7% |
|
(136) |
(233) |
-41.5% |
|
(28) |
(19) |
48.9% |
Net Financial Result |
(60) |
(206) |
-70.7% |
|
(60) |
(206) |
-70.7% |
|
(44) |
(199) |
-77.9% |
|
(16) |
(7) |
126.0% |
Income (Loss) Before Income Tax |
694 |
326 |
112.7% |
|
636 |
369 |
72.3% |
|
173 |
27 |
535.9% |
|
463 |
342 |
35.4% |
Income Tax |
(166) |
(119) |
39.3% |
|
(166) |
(119) |
39.3% |
|
(53) |
(31) |
71.0% |
|
(113) |
(88) |
28.0% |
Net Income (Loss) Company - continuing operations |
528 |
207 |
154.9% |
|
471 |
250 |
88.0% |
|
120 |
(4) |
n.a. |
|
351 |
254 |
37.9% |
Net Result from discontinued operations |
(239) |
178 |
n.a. |
|
(12) |
4 |
n.a. |
|
(12) |
4 |
n.a. |
|
- |
- |
n.a. |
Net Income (Loss) - Consolidated Company |
289 |
385 |
-24.9% |
|
459 |
255 |
80.0% |
|
108 |
1 |
n.a. |
|
351 |
254 |
37.9% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Net Income (Loss) - Controlling Shareholders - continuing operations(3) |
528 |
207 |
155.1% |
|
471 |
250 |
88.1% |
|
120 |
(4) |
n.a. |
|
351 |
254 |
37.9% |
Net Income (Loss) - Controlling Shareholders - discontinued operations(3) |
(114) |
75 |
n.a. |
|
(12) |
4 |
n.a. |
|
(12) |
4 |
n.a. |
|
- |
- |
n.a. |
Net Income (Loss) - Consolidated Controlling Shareholders(3) |
414 |
282 |
46.8% |
|
459 |
255 |
80.1% |
|
108 |
1 |
n.a. |
|
351 |
254 |
37.9% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Minority Interest - Non-controlling - continuing operations |
0 |
- |
n.a. |
|
0 |
- |
n.a. |
|
0 |
- |
n.a. |
|
- |
- |
n.a. |
Minority Interest - Non-controlling - discontinued operations |
(125) |
102 |
n.a |
|
(0) |
- |
n.a. |
|
(0) |
- |
n.a. |
|
- |
- |
n.a. |
Minority Interest - Non-controlling - Consolidated |
(125) |
102 |
n.a |
|
(0) |
- |
n.a. |
|
(0) |
- |
n.a. |
|
- |
- |
n.a. |
Earnings before Interest, Taxes, Depreciation, Amortization - EBITDA |
981 |
751 |
30.7% |
|
924 |
794 |
16.3% |
|
379 |
393 |
-3.6% |
|
544 |
400 |
35.9% |
Adjusted EBITDA (4) - Ex. non-recurring effects(*) |
859 |
576 |
49.1% |
|
801 |
619 |
29.4% |
|
400 |
330 |
21.2% |
|
401 |
289 |
38.7% |
Consolidated |
Food Businesses |
Multivarejo(1) |
Assaí | ||||||||
% of Net Revenue |
|||||||||||
4Q18 |
4Q17 |
4Q18 |
4Q17 |
4Q18 |
4Q17 |
4Q18 |
4Q17 | ||||
Gross Profit |
22.8% |
25.5% |
|
22.8% |
25.5% |
|
27.0% |
31.2% |
|
18.2% |
18.1% |
Selling Expenses |
14.1% |
15.6% |
|
14.1% |
15.6% |
|
19.2% |
20.4% |
|
8.5% |
9.3% |
General and Administrative Expenses |
2.2% |
2.4% |
|
2.2% |
2.4% |
|
2.8% |
3.1% |
|
1.6% |
1.4% |
Selling, General and Adm. Expenses |
16.3% |
18.0% |
|
16.3% |
18.0% |
|
22.0% |
23.5% |
|
10.1% |
10.7% |
Equity Income(2) |
0.6% |
-0.3% |
|
0.2% |
0.1% |
|
0.4% |
0.1% |
|
0.0% |
0.0% |
Other Operating Revenue (Expenses) |
-0.2% |
-1.4% |
|
-0.2% |
-1.4% |
|
-0.3% |
-2.4% |
|
0.0% |
0.0% |
Depreciation and Amortization |
1.5% |
1.6% |
|
1.5% |
1.6% |
|
2.1% |
2.2% |
|
0.9% |
0.9% |
EBIT |
5.4% |
4.3% |
|
5.0% |
4.6% |
|
3.0% |
3.2% |
|
7.2% |
6.4% |
Net Financial Revenue (Expenses) |
0.4% |
1.6% |
|
0.4% |
1.6% |
|
0.6% |
2.8% |
|
0.2% |
0.1% |
Income Before Income Tax |
5.0% |
2.6% |
|
4.5% |
3.0% |
|
2.4% |
0.4% |
|
6.9% |
6.3% |
Income Tax |
-1.2% |
-1.0% |
|
-1.2% |
-1.0% |
|
-0.7% |
-0.4% |
|
-1.7% |
-1.6% |
Net Income (Loss) Company - continuing operations |
3.8% |
1.7% |
|
3.4% |
2.0% |
|
1.6% |
-0.1% |
|
5.2% |
4.7% |
Net Income (Loss) - Consolidated Company |
2.1% |
3.1% |
|
3.3% |
2.0% |
|
1.5% |
0.0% |
|
5.2% |
4.7% |
Net Income (Loss) - Controlling Shareholders - continuing operations(3) |
3.8% |
1.7% |
|
3.4% |
2.0% |
|
1.6% |
-0.1% |
|
5.2% |
4.7% |
Net Income (Loss) - Consolidated Controlling Shareholders(3) |
3.0% |
2.3% |
|
3.3% |
2.0% |
|
1.5% |
0.0% |
|
5.2% |
4.7% |
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 |
-0.9% |
0.8% |
|
0.0% |
0.0% |
|
0.0% |
0.0% |
|
0.0% |
0.0% |
EBITDA |
7.0% |
6.0% |
|
6.6% |
6.3% |
|
5.2% |
5.6% |
|
8.1% |
7.4% |
Adjusted EBITDA (4) - Ex. non-recurring effects(*) |
6.1% |
4.6% |
|
5.7% |
5.0% |
|
5.5% |
4.7% |
|
6.0% |
5.3% |
(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) Adjusted by Other Operating Income and Expenses. (* )Excludes non-recurring effects in the periods.
12
2.2 Income Statement for the Year - 2018
Consolidated |
Food Businesses |
Multivarejo(1) |
Assaí | ||||||||||||
R$ - Million |
2018 |
2017 |
Δ |
2018 |
2017 |
Δ |
2018 |
2017 |
Δ |
2018 |
2017 |
Δ | |||
Gross Revenue |
53,616 |
48,440 |
10.7% |
|
53,616 |
48,440 |
10.7% |
|
28,693 |
28,370 |
1.1% |
|
24,923 |
20,070 |
24.2% |
Net Revenue |
49,388 |
44,634 |
10.7% |
|
49,388 |
44,634 |
10.7% |
|
26,489 |
26,195 |
1.1% |
|
22,899 |
18,440 |
24.2% |
Cost of Goods Sold |
(37,786) |
(33,591) |
12.5% |
|
(37,786) |
(33,591) |
12.5% |
|
(19,060) |
(18,110) |
5.2% |
|
(18,725) |
(15,482) |
21.0% |
Depreciation (Logistic) |
(49) |
(54) |
-9.1% |
|
(49) |
(54) |
-9.1% |
|
(39) |
(48) |
-18.3% |
|
(10) |
(6) |
66.6% |
Gross Profit |
11,554 |
10,989 |
5.1% |
|
11,554 |
10,989 |
5.1% |
|
7,390 |
8,037 |
-8.1% |
|
4,164 |
2,952 |
41.0% |
Selling Expenses |
(7,297) |
(7,027) |
3.8% |
|
(7,297) |
(7,027) |
3.8% |
|
(5,250) |
(5,335) |
-1.6% |
|
(2,048) |
(1,693) |
21.0% |
General and Administrative Expenses |
(1,057) |
(1,034) |
2.2% |
|
(1,057) |
(1,034) |
2.2% |
|
(746) |
(797) |
-6.4% |
|
(311) |
(237) |
31.3% |
Selling, General and Adm. Expenses |
(8,354) |
(8,061) |
3.6% |
|
(8,354) |
(8,061) |
3.6% |
|
(5,996) |
(6,132) |
-2.2% |
|
(2,358) |
(1,929) |
22.2% |
Equity Income(2) |
33 |
(88) |
n.a. |
|
79 |
49 |
61.9% |
|
79 |
49 |
61.9% |
|
- |
- |
n.a. |
Other Operating Revenue (Expenses) |
(215) |
(579) |
-62.8% |
|
(215) |
(579) |
-62.8% |
|
(208) |
(554) |
-62.4% |
|
(7) |
(26) |
-71.3% |
Depreciation and Amortization |
(840) |
(779) |
7.8% |
|
(840) |
(779) |
7.8% |
|
(608) |
(603) |
0.8% |
|
(232) |
(175) |
32.0% |
Earnings before interest and Taxes - EBIT |
2,178 |
1,482 |
47.0% |
|
2,224 |
1,618 |
37.4% |
|
657 |
797 |
-17.5% |
|
1,566 |
822 |
90.7% |
Financial Revenue |
231 |
181 |
27.6% |
|
231 |
181 |
27.6% |
|
193 |
144 |
33.7% |
|
38 |
37 |
3.6% |
Financial Expenses |
(705) |
(911) |
-22.6% |
|
(705) |
(911) |
-22.6% |
|
(622) |
(826) |
-24.7% |
|
(84) |
(85) |
-1.4% |
Net Financial Revenue (Expenses) |
(474) |
(730) |
-35.0% |
|
(474) |
(730) |
-35.0% |
|
(429) |
(682) |
-37.1% |
|
(46) |
(48) |
-5.2% |
Income Before Income Tax |
1,703 |
752 |
126.5% |
|
1,749 |
889 |
96.9% |
|
228 |
115 |
98.6% |
|
1,521 |
774 |
96.6% |
Income Tax |
(449) |
(298) |
50.7% |
|
(449) |
(298) |
50.7% |
|
18 |
(64) |
n.a. |
|
(467) |
(234) |
99.8% |
Net Income (Loss) Company - continuing operations |
1,254 |
454 |
176.3% |
|
1,300 |
591 |
120.1% |
|
246 |
51 |
385.5% |
|
1,054 |
540 |
95.2% |
Net Result from discontinued operations |
(75) |
356 |
n.a. |
|
(29) |
(32) |
-10.0% |
|
(29) |
(32) |
-11.2% |
|
- |
- |
n.a. |
Net Income (Loss) - Consolidated Company |
1,180 |
810 |
45.7% |
|
1,271 |
558 |
127.6% |
|
217 |
18 |
1080.5% |
|
1,054 |
540 |
95.2% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income (Loss) - Controlling Shareholders - continuing operations(3) |
1,254 |
454 |
176.3% |
|
1,300 |
591 |
120.2% |
|
246 |
51 |
386.6% |
|
1,054 |
540 |
95.2% |
Net Income (Loss) - Controlling Shareholders - discontinued operations(3) |
(62) |
125 |
n.a. |
|
(29) |
(32) |
-10.0% |
|
(29) |
(32) |
-10.0% |
|
- |
- |
n.a. |
Net Income (Loss) - Consolidated Controlling Shareholders(3) |
1,193 |
579 |
106.0% |
|
1,271 |
558 |
127.7% |
|
217 |
18 |
1090.0% |
|
1,054 |
540 |
95.2% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Minority Interest - Non-controlling - continuing operations |
- |
- |
n.a. |
|
0 |
- |
n.a. |
|
0 |
- |
n.a. |
|
- |
- |
n.a. |
Minority Interest - Non-controlling - discontinued operations |
(13) |
230 |
n.a. |
|
- |
- |
n.a. |
|
- |
- |
n.a. |
|
- |
- |
n.a. |
Minority Interest - Non-controlling - Consolidated |
(13) |
230 |
n.a. |
|
0 |
- |
n.a. |
|
0 |
- |
n.a. |
|
- |
- |
n.a. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings before Interest, Taxes, Depreciation, Amortization - EBITDA |
3,066 |
2,314 |
32.5% |
|
3,112 |
2,451 |
27.0% |
|
1,304 |
1,448 |
-9.9% |
|
1,808 |
1,003 |
80.3% |
Adjusted EBITDA (4) - Ex. non-recurring effects(*) |
2,801 |
2,191 |
27.8% |
|
2,846 |
2,327 |
22.3% |
|
1,467 |
1,298 |
13.0% |
|
1,379 |
1,029 |
34.1% |
Consolidated |
Food Businesses |
Multivarejo(1) |
Assaí | ||||||||
% Net Sales Revenue |
|||||||||||
2018 |
2017 |
2018 |
2017 |
2018 |
2017 |
2018 |
2017 | ||||
Gross Profit |
23.4% |
24.6% |
|
23.4% |
24.6% |
|
27.9% |
30.7% |
|
18.2% |
16.0% |
Selling Expenses |
14.8% |
15.7% |
|
14.8% |
15.7% |
|
19.8% |
20.4% |
|
8.9% |
9.2% |
General and Administrative Expenses |
2.1% |
2.3% |
|
2.1% |
2.3% |
|
2.8% |
3.0% |
|
1.4% |
1.3% |
Selling, General and Adm. Expenses |
16.9% |
18.1% |
|
16.9% |
18.1% |
|
22.6% |
23.4% |
|
10.3% |
10.5% |
Equity Income(2) |
0.1% |
-0.2% |
|
0.2% |
0.1% |
|
0.3% |
0.2% |
|
0.0% |
0.0% |
Other Operating Revenue (Expenses) |
-0.4% |
-1.3% |
|
-0.4% |
-1.3% |
|
-0.8% |
-2.1% |
|
0.0% |
-0.1% |
Depreciation and Amortization |
1.7% |
1.7% |
|
1.7% |
1.7% |
|
2.3% |
2.3% |
|
1.0% |
1.0% |
EBIT |
4.4% |
3.3% |
|
4.5% |
3.6% |
|
2.5% |
3.0% |
|
6.8% |
4.5% |
Net Financial Revenue (Expenses) |
1.0% |
1.6% |
|
1.0% |
1.6% |
|
1.6% |
2.6% |
|
0.2% |
0.3% |
Income Before Income Tax |
3.4% |
1.7% |
|
3.5% |
2.0% |
|
0.9% |
0.4% |
|
6.6% |
4.2% |
Income Tax |
-0.9% |
-0.7% |
|
-0.9% |
-0.7% |
|
0.1% |
-0.2% |
|
-2.0% |
-1.3% |
Net Income (Loss) Company - continuing operations |
2.5% |
1.0% |
|
2.6% |
1.3% |
|
0.9% |
0.2% |
|
4.6% |
2.9% |
Net Income (Loss) - Consolidated Company |
2.4% |
1.8% |
|
2.6% |
1.3% |
|
0.8% |
0.1% |
|
4.6% |
2.9% |
Net Income (Loss) - Controlling Shareholders - continuing operations(3) |
2.5% |
1.0% |
|
2.6% |
1.3% |
|
0.9% |
0.2% |
|
4.6% |
2.9% |
Net Income (Loss) - Consolidated Controlling Shareholders(3) |
2.4% |
1.3% |
|
2.6% |
1.3% |
|
0.8% |
0.1% |
|
4.6% |
2.9% |
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 |
0.0% |
0.5% |
|
0.0% |
0.0% |
|
0.0% |
0.0% |
|
0.0% |
0.0% |
EBITDA |
6.2% |